UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
Current Report
Pursuant To Section 13 or 15 (d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
|
|
| ||
(State or other jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
CH-
(Address of principal executive offices)
Registrant’s telephone number, including area code: +41
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR 240.12b-2).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition
On October 29, 2019, Chubb Limited issued a Press Release reporting its third quarter 2019 results and the availability of its third quarter 2019 Financial Supplement. The Press Release and the Financial Supplement are attached hereto as Exhibit 99.1 and Exhibit 99.2, respectively, and are hereby incorporated herein by reference.
The information furnished pursuant to this Item 2.02, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933 or the Exchange Act.
Item 9.01. Financial Statements and Exhibits
(d) | Exhibits |
Exhibit Number |
Description | |||
99.1 |
Press Release, Dated October 29, 2019, Reporting Third Quarter 2019 Results | |||
99.2 |
||||
104 |
Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Chubb Limited | ||
By: |
/s/ Philip V. Bancroft | |
Philip V. Bancroft | ||
Executive Vice President and Chief Financial Officer |
DATE: October 29, 2019
Exhibit 99.1
Chubb Limited Bärengasse 32 CH-8001 Zurich Switzerland |
www.chubb.com @Chubb |
News Release
Chubb Reports Third Quarter Net Income Per Share of $2.38, Down
9.8%, and Core Operating Income Per Share of $2.70, Up 12%;
Consolidated Net Premiums Written of $8.6 Billion, Up 6.3%, or 7.3%
in Constant Dollars
| Net income was $1.1 billion, down 11.4%, and core operating income was $1.2 billion, up 10.2%. Net income was unfavorably impacted by mark-to-market losses of $119 million, principally related to the companys variable annuity reinsurance portfolio, compared to adjusted realized gains of $165 million in the prior year. |
| P&C net premiums written were $8.0 billion, up 6.2%, or 7.2% in constant dollars. |
| P&C underwriting income was $754 million, up 12.6%, and Global P&C underwriting income, which excludes Agriculture, was $753 million, up 27.7%. |
| P&C combined ratio was 90.2% compared with 90.9% prior year, reflecting lower catastrophe losses and higher crop insurance losses. P&C current accident year combined ratio excluding catastrophe losses was 89.5% compared with 88.2% prior year. |
| Global P&C combined ratio, which excludes Agriculture, was 88.9% compared with 90.9% prior year. Global P&C current accident year combined ratio excluding catastrophe losses was 88.3% compared with 87.9% prior year. |
| Pre-tax catastrophe losses were $232 million, or $191 million after-tax, compared with $450 million, or $372 million after-tax, prior year. In addition, Agriculture underwriting income was adversely impacted predominantly by crop insurance weather conditions resulting in underwriting income of $1 million compared with $79 million in the prior year. |
| Net investment income was $873 million pre-tax, up 6.0%, and adjusted net investment income was $910 million pre-tax, up 3.1%. |
ZURICH October 29, 2019 Chubb Limited (NYSE: CB) today reported net income for the quarter ended September 30, 2019 of $1,091 million, or $2.38 per share, compared with $1,231 million, or $2.64 per share, for the same quarter last year. Core operating income was $1,236 million, or $2.70 per share, compared with $1,122 million, or $2.41 per share, for the same quarter last year. The property and casualty (P&C) combined ratio was 90.2% and the Global P&C combined ratio, which excludes Agriculture, was 88.9%. Book and tangible book value per share increased 2.0% and 3.3%, respectively, from June 30, 2019 and now stand at $120.33 and $76.21, respectively. Several factors positively impacted book value in the quarter contributing to
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 1 |
Chubb Limited News Release
an increase of $263 million after-tax. Net realized and unrealized gains of $503 million in the companys investment portfolio, due to a decline in interest rates, were partially offset by mark-to-market losses in the companys variable annuity reinsurance portfolio of $112 million and unfavorable foreign currency movement of $116 million. Annualized ROE and core operating ROE were 8.1% and 9.5%, respectively. Annualized core operating return on tangible equity was 15.6%.
Chubb Limited
Third Quarter Summary
(in millions of U.S. dollars, except per share amounts)
(Unaudited)
(Per Share - Diluted) | ||||||||||||||||||||||||||||
2019 | 2018 | Change | 2019 | 2018 | Change | |||||||||||||||||||||||
Net income |
$1,091 | $1,231 | (11.4)% | $2.38 | $2.64 | (9.8)% | ||||||||||||||||||||||
Chubb integration expenses, net of tax |
2 | 14 | (85.7)% | | 0.03 | NM | ||||||||||||||||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax |
24 | 42 | (42.9)% | 0.06 | 0.09 | (33.3)% | ||||||||||||||||||||||
Adjusted net realized (gains) losses, net of tax |
119 | (165) | NM | 0.26 | (0.35) | NM | ||||||||||||||||||||||
Core operating income, net of tax |
$1,236 | $1,122 | 10.2% | $2.70 | $2.41 | 12.0% |
For the three months ended September 30, 2019 and 2018, the tax expenses (benefits) related to the table above were nil and $(2) million, respectively, for Chubb integration expenses; $(8) million and $(12) million, respectively, for amortization of fair value adjustment of acquired invested assets and long-term debt; $19 million and $14 million, respectively, for adjusted net realized gains and losses; and $219 million and $183 million, respectively, for core operating income.
For the nine months ended September 30, 2019, net income was $3,281 million, or $7.13 per share, compared with $3,607 million, or $7.71 per share, for 2018. Core operating income was $3,601 million, or $7.83 per share, compared with $3,472 million, or $7.42 per share, for 2018. The P&C combined ratio was 89.9% and the Global P&C combined ratio, which excludes Agriculture, was 89.7%. Book and tangible book value per share increased 9.8% and 15.7%, respectively, from December 31, 2018. Book value per share was favorably impacted by net realized and unrealized gains of $3.0 billion after-tax in the companys investment portfolio, principally due to a decline in interest rates.
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 2 |
Chubb Limited News Release
Chubb Limited
Nine Months Ended Summary
(in millions of U.S. dollars, except per share amounts)
(Unaudited)
(Per Share - Diluted) | ||||||||||||||||||||||||||||
2019 | 2018 | Change | 2019 | 2018 | Change | |||||||||||||||||||||||
Net income |
$3,281 | $3,607 | (9.1)% | $7.13 | $7.71 | (7.5)% | ||||||||||||||||||||||
Chubb integration expenses, net of tax |
7 | 32 | (78.1)% | 0.02 | 0.07 | (71.4)% | ||||||||||||||||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax |
89 | 133 | (33.1)% | 0.19 | 0.29 | (34.5)% | ||||||||||||||||||||||
Adjusted net realized (gains) losses, net of tax |
224 | (300) | NM | 0.49 | (0.65) | NM | ||||||||||||||||||||||
Core operating income, net of tax |
$3,601 | $3,472 | 3.7% | $7.83 | $7.42 | 5.5% |
For the nine months ended September 30, 2019 and 2018, the tax expenses (benefits) related to the table above were $(2) million and $(7) million, respectively, for Chubb integration expenses; $(22) million and $(32) million, respectively, for amortization of fair value adjustment of acquired invested assets and long-term debt; $13 million and $25 million, respectively, for adjusted net realized gains and losses; and $637 million and $550 million, respectively, for core operating income.
Evan G. Greenberg, Chairman and Chief Executive Officer of Chubb Limited, commented: Our third quarter results were highlighted by core operating earnings that were up double-digit over prior year and excellent premium revenue growth in many areas of our company. Core operating income of $2.70 per share, up 12%, was driven by strong contributions from underwriting and investment income. Our P&C combined ratio of 90.2% benefited from lower year-on-year catastrophe losses, offset partially by higher losses in crop insurance, another CAT-like risk.
P&C net premiums written were up over 7% in constant dollars. Growth was distributed broadly across the globe, with net premiums up 6.5% in our North America insurance operations, up circa 10% in Asia and Latin America, and up 8% and 6%, respectively, in the U.K. and on the European Continent. We benefited from an improved pricing and underwriting environment and a flight to quality from commercial insurance buyers who are more often choosing Chubb. Pricing continued to firm in the quarter in many cases at double or greater the rate of the first quarter with rate increases accelerating and spreading to more classes of business. We are also benefiting from our many product, customer and distribution-related growth initiatives in the U.S., Asia and Latin America.
Book and tangible book value per share were up 2% and 3.3%, respectively, in the quarter, and are up 9.8% and 15.7% for the year. While benefiting temporarily our companys book value growth, prolonged low interest rates, a result of overreliance on monetary policy, have penalized savers and led to misallocation of capital and overvaluation of assets without substantially supporting business investment and economic growth.
Our company is in great shape and we are executing at a high level.
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 3 |
Chubb Limited News Release
Operating highlights for the quarter ended September 30, 2019 were as follows:
Chubb Limited (in millions of U.S. dollars except for percentages) |
|
Q3 2019 |
|
|
Q3 2018 |
|
Change | |||||
P&C |
||||||||||||
Net premiums written (increase of 7.2% in constant dollars) |
$ | 8,010 | $ | 7,546 | 6.2% | |||||||
Underwriting income |
$ | 754 | $ | 669 | 12.6% | |||||||
Combined ratio |
90.2% | 90.9% | ||||||||||
Current accident year underwriting income excluding catastrophe losses |
$ | 819 | $ | 876 | (6.5)% | |||||||
Current accident year combined ratio excluding catastrophe losses |
89.5% | 88.2% | ||||||||||
Global P&C (excludes Agriculture) |
||||||||||||
Net premiums written (increase of 7.3% in constant dollars) |
$ | 7,072 | $ | 6,662 | 6.2% | |||||||
Underwriting income |
$ | 753 | $ | 590 | 27.7% | |||||||
Combined ratio |
88.9% | 90.9% | ||||||||||
Current accident year underwriting income excluding catastrophe losses |
$ | 797 | $ | 790 | 0.9% | |||||||
Current accident year combined ratio excluding catastrophe losses |
88.3% | 87.9% | ||||||||||
North America Agricultural Insurance |
||||||||||||
Net premiums written |
$ | 938 | $ | 884 | 6.2% | |||||||
Underwriting income |
$ | 1 | $ | 79 | (98.8)% | |||||||
Combined ratio |
99.9% | 90.7% | ||||||||||
Current accident year combined ratio excluding catastrophe losses |
97.7% | 89.9% |
| Net premiums earned increased 5.3%, or 6.3% in constant dollars. |
| Total pre-tax and after-tax catastrophe losses were $232 million (3.0 percentage points of the combined ratio) and $191 million, respectively, compared with $450 million (6.1 percentage points of the combined ratio) and $372 million, respectively, last year. |
| Total pre-tax and after-tax favorable prior period development were $167 million (2.3 percentage points of the combined ratio) and $112 million, respectively, compared with $243 million (3.4 percentage points of the combined ratio) and $180 million, respectively, last year. |
| Net investment income was $873 million, pre-tax, and adjusted net investment income was $910 million, pre-tax, which was above the guidance range principally due to higher private equity distributions and increased call activity in the companys corporate bond portfolio. |
| Operating cash flow was $2.2 billion. |
| Share repurchases totaled $478 million during the quarter at an average purchase price of $155.16 per share, and $1.2 billion through September 30, 2019 at an average purchase price of $145.08 per share. |
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 4 |
Chubb Limited News Release
Details of financial results by business segment are available in the Chubb Limited Financial Supplement. Key segment items for the quarter ended September 30, 2019 are presented below:
Chubb Limited (in millions of U.S. dollars except for percentages) |
|
Q3 2019 |
|
|
Q3 2018 |
|
Change | |||||
Total North America P&C Insurance |
||||||||||||
Net premiums written |
$ | 5,641 | $ | 5,301 | 6.4% | |||||||
Combined ratio |
88.3% | 89.9% | ||||||||||
Current accident year combined ratio excluding catastrophe losses |
88.0% | 86.4% | ||||||||||
North America Commercial P&C Insurance |
||||||||||||
Net premiums written |
$ | 3,452 | $ | 3,199 | 7.9% | |||||||
Major accounts retail and excess and surplus (E&S) wholesale |
$ | 2,029 | $ | 1,851 | 9.6% | |||||||
Middle market and small commercial |
$ | 1,423 | $ | 1,348 | 5.6% | |||||||
Combined ratio |
86.9% | 85.8% | ||||||||||
Current accident year combined ratio excluding catastrophe losses |
87.6% | 86.7% | ||||||||||
North America Personal P&C Insurance |
||||||||||||
Net premiums written |
$ | 1,251 | $ | 1,218 | 2.7% | |||||||
Net premiums written adjusted primarily for additional reinsurance in 2019 |
3.9% | |||||||||||
Combined ratio |
83.1% | 99.8% | ||||||||||
Current accident year combined ratio excluding catastrophe losses |
81.3% | 83.2% | ||||||||||
North America Agricultural Insurance |
||||||||||||
Net premiums written |
$ | 938 | $ | 884 | 6.2% | |||||||
Combined ratio |
99.9% | 90.7% | ||||||||||
Current accident year combined ratio excluding catastrophe losses |
97.7% | 89.9% | ||||||||||
Overseas General Insurance |
||||||||||||
Net premiums written |
$ | 2,228 | $ | 2,081 | 7.1% | |||||||
Net premiums written in constant dollars |
10.7% | |||||||||||
Combined ratio |
90.5% | 90.3% | ||||||||||
Current accident year combined ratio excluding catastrophe losses |
90.0% | 90.0% |
| North America Commercial P&C Insurance: The current accident year combined ratio excluding catastrophe losses was 87.6% compared with 86.7% in the prior year. The increase of 0.9 percentage point was due to a 2.0 percentage point increase in the loss ratio, reflecting higher than expected commercial property losses, partially offset by a decrease of 1.1 percentage points in the expense ratio. |
| North America Personal P&C Insurance: The current accident year combined ratio excluding catastrophe losses was 81.3% compared with 83.2% in the prior year, due to a lower loss ratio. The third quarter 2018 current accident year loss ratio excluding catastrophe losses was elevated due to the increased frequency and severity of homeowners losses, primarily non-catastrophe water and fire losses. |
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 5 |
Chubb Limited News Release
| North America Agricultural Insurance: The current accident year combined ratio excluding catastrophe losses was 97.7%, compared with 89.9% in the prior year. The increase of 7.8 percentage points was principally due to the downward revision in the 2019 crop year margin estimate reflecting the adverse impact of weather conditions. |
| Global Reinsurance: Net premiums written were $141 million, down 14.0%, or 12.8% in constant dollars, primarily due to the timing of a treaty renewal, which was written in the third quarter of 2018. The combined ratio was 81.1% compared with 86.7% prior year. The current accident year combined ratio excluding catastrophe losses was 82.1%, compared with 82.8% prior year. |
| Life Insurance: Net premiums written were $612 million, up 8.5%, or 9.1% in constant dollars, principally reflecting growth in the Asian international life operations. Segment income was $95 million, up 20.9%. International life insurance segment income was $40 million, up 43.5%. |
Please refer to the Chubb Limited Financial Supplement, dated September 30, 2019, which is posted on the companys investor relations website, investors.chubb.com, in the Financials section for more detailed information on individual segment performance, together with additional disclosure on reinsurance recoverable, loss reserves, investment portfolio, and debt and capital.
Chubb Limited will hold its third quarter earnings conference call on Wednesday, October 30, 2019 beginning at 8:30 a.m. Eastern. The earnings conference call will be available via live webcast at investors.chubb.com or by dialing 800-479-1004 (within the United States) or 323-794-2598 (international), passcode 1608832. Please refer to the Chubb investor relations website under Events and Presentations for details. A replay of the call will be available until Wednesday, November 13, 2019 and the archived webcast will be available for approximately one month. To listen to the replay, please click here to register and receive dial-in numbers.
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 6 |
Chubb Limited News Release
About Chubb
Chubb is the worlds largest publicly traded property and casualty insurance company. With operations in 54 countries and territories, Chubb provides commercial and personal property and casualty insurance, personal accident and supplemental health insurance, reinsurance and life insurance to a diverse group of clients. As an underwriting company, we assess, assume and manage risk with insight and discipline. We service and pay our claims fairly and promptly. The company is also defined by its extensive product and service offerings, broad distribution capabilities, exceptional financial strength and local operations globally. Parent company Chubb Limited is listed on the New York Stock Exchange (NYSE: CB) and is a component of the S&P 500 index. Chubb maintains executive offices in Zurich, New York, London, Paris and other locations, and employs more than 30,000 people worldwide. Additional information can be found at: www.chubb.com.
Investor Contact
Karen Beyer: (212) 827-4445; karen.beyer@chubb.com
Media Contact
Jeffrey Zack: (212) 827-4444; jeffrey.zack@chubb.com
All comparisons are with the same period last year unless otherwise specifically stated.
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 7 |
Chubb Limited News Release
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).
Throughout this document there are various measures presented on a constant-dollar basis (i.e., excludes the impact of foreign exchange). We believe it is useful to evaluate the trends in our results 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.
Net premiums written adjusted primarily for additional reinsurance in 2019 is net premiums written in the companys North America Personal P&C Insurance segment, adjusted to exclude the year-over-year net impact totaling $15 million comprising of additional reinsurance in 2019 and reinstatement premiums. We believe this measure is meaningful to evaluate trends in the underlying business on a comparable basis.
Adjusted net investment income is net investment income excluding the amortization of the fair value adjustment on acquired invested assets from the acquisition of The Chubb Corporation (Chubb Corp) of $37 million in Q3 2019 and $126 million for the nine months ended September 30, 2019. We believe this measure is meaningful as it highlights the underlying performance of our invested assets and portfolio management in support of our lines of business.
Adjusted net realized gains (losses), net of tax, includes net realized gains (losses) and net realized gains (losses) recorded in other income (expense) related to unconsolidated subsidiaries, and excludes 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 impacts underwriting results. We view gains and losses on these derivatives as part of the results of our underwriting operations, and therefore realized gains (losses) from these derivatives are reclassified to adjusted losses and loss expenses.
P&C underwriting income is calculated by subtracting adjusted losses and loss expenses, policy benefits, policy acquisition costs and administrative expenses from net premiums earned by our P&C operations. We use P&C underwriting income and operating ratios to monitor the results of our operations without the impact of certain factors, including net investment income, other income (expense), interest expense, amortization expense of purchased intangibles, Chubb integration expense, income tax expense and adjusted net realized gains (losses).
Current accident year underwriting income excluding catastrophe losses is underwriting income adjusted to exclude catastrophe losses and prior period development (PPD). We believe it is useful to exclude catastrophe losses, as they are not predictable as to timing and amount, and PPD as these unexpected loss developments on historical reserves are not indicative of our current underwriting performance. We believe the use of these measures enhances the understanding of our results of operations by highlighting the underlying profitability of our insurance business.
Segment income includes underwriting income, adjusted net investment income, other income (expense) operating, and amortization expense of purchased intangibles.
Core operating income, net of tax, excludes from net income the after-tax impact of adjusted net realized gains (losses), Chubb integration expenses, and the amortization of fair value adjustment of acquired invested assets and long-term debt related to the Chubb Corp acquisition. We believe this presentation enhances the understanding of our results of
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 8 |
Chubb Limited News Release
operations by highlighting the underlying profitability of our insurance business. We exclude adjusted net realized gains (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 the amortization of the fair value adjustments related to purchased invested assets and long-term debt and Chubb integration expenses due to the size and complexity of this acquisition. These integration expenses are distortive to our results and are not indicative of our underlying profitability. We believe that excluding these integration expenses facilitates the comparison of our financial results to our historical operating results. References to core operating income measures mean net of tax, whether or not noted.
Core operating return on equity (ROE) and Core operating return on tangible equity (ROTE) are annualized financial measures. The numerator includes core operating income, net of tax. The denominator includes the average shareholders equity for the period adjusted to exclude unrealized gains (losses) on investments, net of tax. For the ROTE calculation, the denominator is also adjusted to exclude goodwill and other intangible assets, net of tax. These measures enhance the understanding of the return on shareholders equity by highlighting the underlying profitability relative to shareholders equity and tangible equity excluding the effect of unrealized gains and losses on our investments.
P&C combined ratio is the sum of the loss and loss expense ratio, acquisition cost ratio and the administrative expense ratio excluding the life business and including the realized gains and losses on the crop derivatives, as noted above.
Current accident year combined ratio excluding catastrophe losses excludes the impact of catastrophe losses and PPD from the combined ratio. We believe this measure provides a better evaluation of our underwriting performance and enhances the understanding of the trends in our property and casualty business that may be obscured by these items.
Global P&C performance metrics comprise consolidated operating results (including corporate) and exclude the operating results of the companys 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 companys 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.
Tangible book value per common share 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.
See the reconciliation of Non-GAAP Financial Measures on pages 29-35 in the Financial Supplement. These measures should not be viewed as a substitute for measures determined in accordance with GAAP, including premium, net income, return on equity, and net investment income.
NM - not meaningful comparison
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 9 |
Chubb Limited News Release
Cautionary Statement Regarding Forward-Looking Statements:
Forward-looking statements made in this press release, such as those related to company performance, including 2019 performance and growth opportunities, pricing, economic and market conditions, and our expectations and intentions and other statements that are not historical facts reflect our 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 that could cause actual results to differ materially, including without limitation, the following: competition, pricing and policy term trends, the levels of new and renewal business achieved, the frequency and severity of unpredictable catastrophic events, actual loss experience, uncertainties in the reserving or settlement process, integration activities and performance of acquired companies, loss of key employees or disruptions to our operations, 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 recoverable, credit developments among reinsurers, rating agency action, possible terrorism or the outbreak and effects of war, economic, political, regulatory, insurance and reinsurance business conditions, potential strategic opportunities including acquisitions and our ability to achieve and integrate them, as well as managements response to these factors, and other factors identified in our filings with the Securities and Exchange Commission (SEC).
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®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 10 |
Chubb Limited News Release
Chubb Limited
Summary Consolidated Balance Sheets
(in millions of U.S. dollars, except per share data)
(Unaudited)
September 30 2019 |
December 31 2018 |
|||||||
Assets |
||||||||
Investments |
$ | 107,178 | $ | 100,968 | ||||
Cash |
1,478 | 1,247 | ||||||
Insurance and reinsurance balances receivable |
10,403 | 10,075 | ||||||
Reinsurance recoverable on losses and loss expenses |
15,527 | 15,993 | ||||||
Goodwill and other intangible assets |
21,378 | 21,414 | ||||||
Other assets |
19,184 | 18,074 | ||||||
|
|
|
|
|||||
Total assets |
$ | 175,148 | $ | 167,771 | ||||
|
|
|
|
|||||
Liabilities |
||||||||
Unpaid losses and loss expenses |
$ | 63,012 | $ | 62,960 | ||||
Unearned premiums |
16,571 | 15,532 | ||||||
Other liabilities |
40,993 | 38,967 | ||||||
|
|
|
|
|||||
Total liabilities |
$ | 120,576 | $ | 117,459 | ||||
|
|
|
|
|||||
Shareholders equity |
||||||||
Total shareholders equity |
54,572 | 50,312 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 175,148 | $ | 167,771 | ||||
|
|
|
|
|||||
Book value per common share |
$ | 120.33 | $ | 109.56 | ||||
Tangible book value per common share |
$ | 76.21 | $ | 65.89 | ||||
Book value per common share excluding cumulative translation losses (1) |
$ | 124.99 | $ | 113.87 | ||||
Tangible book value per common share excluding cumulative translation losses (1) |
$ | 79.43 | $ | 68.87 |
(1) | Cumulative translation losses were $2.1 billion in 2019 ($1.5 billion on tangible and $0.6 billion on intangible net assets) and $2.0 billion in 2018 ($1.4 billion on tangible and $0.6 billion on intangible net assets). |
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 11 |
Chubb Limited News Release
Chubb Limited
Summary Consolidated Financial Data
(in millions of U.S. dollars, except share, per share data, and ratios)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30 | September 30 | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Gross premiums written |
$ | 10,724 | $ | 10,054 | $ | 30,190 | $ | 28,716 | ||||||||
Net premiums written |
8,622 | 8,110 | 24,278 | 23,229 | ||||||||||||
Net premiums earned |
8,327 | 7,908 | 23,355 | 22,599 | ||||||||||||
Losses and loss expenses |
5,052 | 4,868 | 13,865 | 13,457 | ||||||||||||
Policy benefits |
158 | 127 | 515 | 428 | ||||||||||||
Policy acquisition costs |
1,603 | 1,504 | 4,611 | 4,432 | ||||||||||||
Administrative expenses |
752 | 719 | 2,220 | 2,158 | ||||||||||||
Net investment income |
873 | 823 | 2,568 | 2,457 | ||||||||||||
Net realized gains (losses) |
(155 | ) | 19 | (475 | ) | 35 | ||||||||||
Interest expense |
138 | 164 | 418 | 488 | ||||||||||||
Other income (expense): |
||||||||||||||||
Gains (losses) from separate account assets |
(7 | ) | (14 | ) | 20 | (18 | ) | |||||||||
Other |
64 | 159 | 306 | 325 | ||||||||||||
Amortization of purchased intangibles |
76 | 83 | 229 | 253 | ||||||||||||
Chubb integration expenses |
2 | 16 | 9 | 39 | ||||||||||||
Income tax expense |
230 | 183 | 626 | 536 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1,091 | $ | 1,231 | $ | 3,281 | $ | 3,607 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per share: |
||||||||||||||||
Net income |
$ | 2.38 | $ | 2.64 | $ | 7.13 | $ | 7.71 | ||||||||
Core operating income |
$ | 2.70 | $ | 2.41 | $ | 7.83 | $ | 7.42 | ||||||||
Weighted average diluted shares outstanding |
458.2 | 466.0 | 459.9 | 468.0 | ||||||||||||
P&C combined ratio | ||||||||||||||||
Loss and loss expense ratio |
63.1% | 63.6% | 61.5% | 61.4% | ||||||||||||
Policy acquisition cost ratio |
18.4% | 18.6% | 19.2% | 19.2% | ||||||||||||
Administrative expense ratio |
8.7% | 8.7% | 9.2% | 9.2% | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
P&C combined ratio |
90.2% | 90.9% | 89.9% | 89.8% | ||||||||||||
P&C underwriting income |
$ | 754 | $ | 669 | $ | 2,193 | $ | 2,135 |
Chubb®, Chubb logo® and Chubb. Insured.SM are trademarks of Chubb. | 12 |
Exhibit 99.2
Chubb Limited
Financial Supplement
for the Quarter Ended September 30, 2019
Investor Contact
Karen Beyer: (212) 827-4445
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 Limiteds 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 and severity 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 and credit developments among reinsurers.
Our forward-looking statements could also be affected by, among other things, 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, and such other factors identified in our filings with the Securities and Exchange Commission. 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 ResultsConsecutive Quarters | 3 | |||||
- Global P&C ResultsConsecutive Quarters | 4 | |||||
- Summary Consolidated Balance Sheets | 5 | |||||
- Line of Business | 6 | |||||
- Consolidated Results by Segment | 7 - 10 | |||||
III. |
Segment Results | |||||
- North America Commercial P&C Insurance | 11 | |||||
- North America Personal P&C Insurance | 12 | |||||
- North America Agricultural Insurance | 13 | |||||
- Overseas General Insurance | 14 | |||||
- Global Reinsurance | 15 | |||||
- Life Insurance | 16 | |||||
- Corporate | 17 | |||||
IV. |
Balance Sheet Details | |||||
- Loss Reserve Rollforward | 18 | |||||
- Reinsurance Recoverable Analysis | 19 | |||||
- Investment Portfolio | 20 - 23 | |||||
- Net Realized and Unrealized Gains (Losses) | 24 - 25 | |||||
- Debt and Capital | 26 | |||||
- Computation of Basic and Diluted Earnings Per Share | 27 | |||||
- Book Value and Book Value per Common Share | 28 | |||||
V. |
Other Disclosures | |||||
- Non-GAAP Financial Measures | 29 - 35 | |||||
- Glossary | 36 |
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 September 30 | Constant $ | Constant $ | Nine months ended September 30 | Constant $ | Constant $ | |||||||||||||||||||||||||||||||||||
2019 | 2018 | % Change | 2018 | % Change | 2019 | 2018 | % Change | 2018 | % Change | |||||||||||||||||||||||||||||||
Gross premiums written |
$ | 10,724 | $ | 10,054 | 6.7 | % | $ | 9,970 | 7.6 | % | $ | 30,190 | $ | 28,716 | 5.1 | % | $ | 28,310 | 6.6 | % | ||||||||||||||||||||
Net premiums written |
$ | 8,622 | $ | 8,110 | 6.3 | % | $ | 8,033 | 7.3 | % | $ | 24,278 | $ | 23,229 | 4.5 | % | $ | 22,869 | 6.2 | % | ||||||||||||||||||||
P&C net premiums written |
$ | 8,010 | $ | 7,546 | 6.2 | % | $ | 7,472 | 7.2 | % | $ | 22,508 | $ | 21,541 | 4.5 | % | $ | 21,203 | 6.2 | % | ||||||||||||||||||||
Global P&C net premiums written |
$ | 7,072 | $ | 6,662 | 6.2 | % | $ | 6,588 | 7.3 | % | $ | 20,974 | $ | 20,161 | 4.0 | % | $ | 19,823 | 5.8 | % | ||||||||||||||||||||
Net premiums earned |
$ | 8,327 | $ | 7,908 | 5.3 | % | $ | 7,832 | 6.3 | % | $ | 23,355 | $ | 22,599 | 3.3 | % | $ | 22,240 | 5.0 | % | ||||||||||||||||||||
Net investment income (1) |
$ | 873 | $ | 823 | 6.0 | % | $ | 819 | 6.5 | % | $ | 2,568 | $ | 2,457 | 4.5 | % | $ | 2,439 | 5.3 | % | ||||||||||||||||||||
Adjusted net investment income (1) |
$ | 910 | $ | 883 | 3.1 | % | $ | 879 | 3.6 | % | $ | 2,694 | $ | 2,650 | 1.7 | % | $ | 2,632 | 2.4 | % | ||||||||||||||||||||
Interest expense (2) |
$ | 138 | $ | 164 | -16.1 | % | $ | 163 | -15.8 | % | $ | 418 | $ | 488 | -14.5 | % | $ | 486 | -14.1 | % | ||||||||||||||||||||
Adjusted interest expense (2) |
$ | 143 | $ | 170 | -15.9 | % | $ | 169 | -15.6 | % | $ | 433 | $ | 516 | -16.0 | % | $ | 514 | -15.7 | % | ||||||||||||||||||||
Core operating income |
$ | 1,236 | $ | 1,122 | 10.2 | % | $ | 1,108 | 11.6 | % | $ | 3,601 | $ | 3,472 | 3.7 | % | $ | 3,412 | 5.5 | % | ||||||||||||||||||||
Net income |
$ | 1,091 | $ | 1,231 | -11.4 | % | $ | 3,281 | $ | 3,607 | -9.1 | % | ||||||||||||||||||||||||||||
Operating cash flow |
$ | 2,205 | $ | 1,700 | $ | 4,913 | $ | 3,897 | ||||||||||||||||||||||||||||||||
P&C combined ratio |
||||||||||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
63.1 | % | 63.6 | % | 61.5 | % | 61.4 | % | ||||||||||||||||||||||||||||||||
Policy acquisition cost and administrative expense ratio |
27.1 | % | 27.3 | % | 28.4 | % | 28.4 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Combined ratio |
90.2 | % | 90.9 | % | 89.9 | % | 89.8 | % | ||||||||||||||||||||||||||||||||
Current Accident Year (CAY) P&C combined ratio ex Catastrophe losses (Cats) |
||||||||||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
62.4 | % | 61.1 | % | 60.6 | % | 59.7 | % | ||||||||||||||||||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
27.1 | % | 27.1 | % | 28.4 | % | 28.3 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
CAY combined ratio ex Cats |
89.5 | % | 88.2 | % | 89.0 | % | 88.0 | % | ||||||||||||||||||||||||||||||||
ROE |
8.1 | % | 9.7 | % | 8.3 | % | 9.4 | % | ||||||||||||||||||||||||||||||||
Core operating return on equity (ROE) |
9.5 | % | 8.7 | % | 9.3 | % | 9.1 | % | ||||||||||||||||||||||||||||||||
Core operating return on tangible equity (ROTE) |
15.6 | % | 14.4 | % | 15.3 | % | 15.2 | % | ||||||||||||||||||||||||||||||||
Effective tax rate |
17.4 | % | 12.9 | % | 16.0 | % | 12.9 | % | ||||||||||||||||||||||||||||||||
Core operating effective tax rate |
15.1 | % | 14.1 | % | 15.0 | % | 13.7 | % | ||||||||||||||||||||||||||||||||
Diluted earnings per share |
||||||||||||||||||||||||||||||||||||||||
Net income |
$ | 2.38 | $ | 2.64 | -9.8 | % | $ | 7.13 | $ | 7.71 | -7.5 | % | ||||||||||||||||||||||||||||
Core operating income |
$ | 2.70 | $ | 2.41 | 12.0 | % | $ | 7.83 | $ | 7.42 | 5.5 | % | ||||||||||||||||||||||||||||
Weighted average basic common shares outstanding |
455.0 | 463.0 | 457.0 | 464.6 | ||||||||||||||||||||||||||||||||||||
Weighted average diluted common shares outstanding |
458.2 | 466.0 | 459.9 | 468.0 | ||||||||||||||||||||||||||||||||||||
% Change | % Change | |||||||||||||||||||||||||||||||||||||||
September 30 | June 30 | 3Q-19 vs. | December 31 | 3Q-19 vs. | ||||||||||||||||||||||||||||||||||||
2019 | 2019 | 2Q-19 | 2018 | 4Q-18 | ||||||||||||||||||||||||||||||||||||
Book value per common share |
$ | 120.33 | $ | 117.97 | 2.0 | % | $ | 109.56 | 9.8 | % | ||||||||||||||||||||||||||||||
Tangible book value per common share |
$ | 76.21 | $ | 73.74 | 3.3 | % | $ | 65.89 | 15.7 | % | ||||||||||||||||||||||||||||||
Total hybrid & financial debt/capitalization |
20.0 | % | 20.3 | % | 20.4 | % |
(1) | Q3 2019 and YTD 2019 include $4 million and $9 million, respectively, of interest income on notional pool programs, compared with $29 million and $87 million, respectively, prior year. |
(2) | Q3 2019 and YTD 2019 include nil of interest expense on notional pool programs, compared with $26 million and $79 million, respectively, prior year. |
Financial Highlights | Page 1 |
Chubb Limited
Statement of OperationsConsecutive Quarters
(in millions of U.S. dollars)
(Unaudited)
Consolidated Statements of Operations
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | 10,724 | $ | 10,355 | $ | 9,111 | $ | 9,252 | $ | 10,054 | $ | 30,190 | $ | 28,716 | $ | 37,968 | ||||||||||||||||
Net premiums written |
8,622 | 8,343 | 7,313 | 7,350 | 8,110 | 24,278 | 23,229 | 30,579 | ||||||||||||||||||||||||
Net premiums earned |
8,327 | 7,891 | 7,137 | 7,465 | 7,908 | 23,355 | 22,599 | 30,064 | ||||||||||||||||||||||||
Adjusted losses and loss expenses (1) |
5,066 | 4,708 | 4,099 | 4,615 | 4,876 | 13,873 | 13,455 | 18,070 | ||||||||||||||||||||||||
Realized (gains) losses on crop derivatives |
14 | (7 | ) | 1 | 5 | 8 | 8 | (2 | ) | 3 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Losses and loss expenses |
5,052 | 4,715 | 4,098 | 4,610 | 4,868 | 13,865 | 13,457 | 18,067 | ||||||||||||||||||||||||
Policy benefits |
158 | 161 | 196 | 162 | 127 | 515 | 428 | 590 | ||||||||||||||||||||||||
Policy acquisition costs |
1,603 | 1,544 | 1,464 | 1,480 | 1,504 | 4,611 | 4,432 | 5,912 | ||||||||||||||||||||||||
Administrative expenses |
752 | 758 | 710 | 728 | 719 | 2,220 | 2,158 | 2,886 | ||||||||||||||||||||||||
Adjusted net investment income (2) |
910 | 902 | 882 | 903 | 883 | 2,694 | 2,650 | 3,553 | ||||||||||||||||||||||||
Amortization expense of fair value adjustment on acquired invested assets |
(37 | ) | (43 | ) | (46 | ) | (55 | ) | (60 | ) | (126 | ) | (193 | ) | (248 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net investment income |
873 | 859 | 836 | 848 | 823 | 2,568 | 2,457 | 3,305 | ||||||||||||||||||||||||
Adjusted realized gains (losses) (3) |
(141 | ) | (230 | ) | (96 | ) | (682 | ) | 27 | (467 | ) | 33 | (649 | ) | ||||||||||||||||||
Realized gains (losses) on crop derivatives |
(14 | ) | 7 | (1 | ) | (5 | ) | (8 | ) | (8 | ) | 2 | (3 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net realized gains (losses) |
(155 | ) | (223 | ) | (97 | ) | (687 | ) | 19 | (475 | ) | 35 | (652 | ) | ||||||||||||||||||
Adjusted interest expense (4) |
143 | 145 | 145 | 158 | 170 | 433 | 516 | 674 | ||||||||||||||||||||||||
Amortization benefit of fair value adjustment on acquired long term debt |
(5 | ) | (5 | ) | (5 | ) | (5 | ) | (6 | ) | (15 | ) | (28 | ) | (33 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest expense |
138 | 140 | 140 | 153 | 164 | 418 | 488 | 641 | ||||||||||||||||||||||||
Gains (losses) from fair value changes in separate account assets |
(7 | ) | (3 | ) | 30 | (20 | ) | (14 | ) | 20 | (18 | ) | (38 | ) | ||||||||||||||||||
Net realized gains (losses) related to unconsolidated entities |
41 | 219 | (4 | ) | 139 | 152 | 256 | 292 | 431 | |||||||||||||||||||||||
Other income (expense) - operating |
23 | 14 | 13 | 8 | 7 | 50 | 33 | 41 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Other income (expense) |
57 | 230 | 39 | 127 | 145 | 326 | 307 | 434 | ||||||||||||||||||||||||
Amortization expense of purchased intangibles |
76 | 77 | 76 | 86 | 83 | 229 | 253 | 339 | ||||||||||||||||||||||||
Chubb integration expenses |
2 | 4 | 3 | 20 | 16 | 9 | 39 | 59 | ||||||||||||||||||||||||
Income tax expense |
230 | 208 | 188 | 159 | 183 | 626 | 536 | 695 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
$ | 1,091 | $ | 1,150 | $ | 1,040 | $ | 355 | $ | 1,231 | $ | 3,281 | $ | 3,607 | $ | 3,962 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Adjusted losses and loss expenses used throughout this report includes realized gains and losses on crop derivatives. |
(2) | Adjusted net investment income used throughout this report excludes Amortization expense of fair value adjustment on acquired invested assets. |
(3) | Adjusted realized gains (losses) used throughout this report excludes realized gains and losses on crop derivatives. |
(4) | Adjusted interest expense used throughout this report excludes Amortization benefit of fair value adjustment on acquired long term debt. |
Statement of Operations | Page 2 |
Chubb Limited
P&C Underwriting ResultsConsecutive Quarters
(in millions of U.S. dollars, except ratios)
(Unaudited)
Chubb Limited P&C Underwriting Results
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
P&C Underwriting income (Including Corporate and excluding Life Insurance) |
||||||||||||||||||||||||||||||||
Gross premiums written |
$ | 10,082 | $ | 9,743 | $ | 8,500 | $ | 8,638 | $ | 9,455 | $ | 28,325 | $ | 26,926 | $ | 35,564 | ||||||||||||||||
Net premiums written |
8,010 | 7,764 | 6,734 | 6,768 | 7,546 | 22,508 | 21,541 | 28,309 | ||||||||||||||||||||||||
Net premiums earned |
7,729 | 7,320 | 6,576 | 6,890 | 7,357 | 21,625 | 20,956 | 27,846 | ||||||||||||||||||||||||
Adjusted losses and loss expenses |
4,876 | 4,519 | 3,897 | 4,433 | 4,681 | 13,292 | 12,871 | 17,304 | ||||||||||||||||||||||||
Policy acquisition costs |
1,427 | 1,394 | 1,336 | 1,328 | 1,365 | 4,157 | 4,027 | 5,355 | ||||||||||||||||||||||||
Administrative expenses |
672 | 680 | 631 | 653 | 642 | 1,983 | 1,923 | 2,576 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
P&C Underwriting income |
$ | 754 | $ | 727 | $ | 712 | $ | 476 | $ | 669 | $ | 2,193 | $ | 2,135 | $ | 2,611 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
P&C CAY Underwriting income ex Cats |
$ | 819 | $ | 814 | $ | 758 | $ | 808 | $ | 876 | $ | 2,391 | $ | 2,533 | $ | 3,341 | ||||||||||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written |
6.2 | % | 4.2 | % | 2.9 | % | 4.2 | % | 2.5 | % | 4.5 | % | 4.5 | % | 4.4 | % | ||||||||||||||||
Net premiums earned |
5.0 | % | 2.9 | % | 1.4 | % | 3.4 | % | 1.0 | % | 3.2 | % | 3.4 | % | 3.4 | % | ||||||||||||||||
Net premiums written constant $ |
7.2 | % | 6.0 | % | 5.1 | % | 5.8 | % | 2.8 | % | 6.2 | % | 3.4 | % | 4.0 | % | ||||||||||||||||
Net premiums earned constant $ |
6.1 | % | 4.9 | % | 3.5 | % | 4.9 | % | 1.4 | % | 4.9 | % | 2.3 | % | 3.0 | % | ||||||||||||||||
P&C combined ratio |
||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
63.1 | % | 61.7 | % | 59.3 | % | 64.3 | % | 63.6 | % | 61.5 | % | 61.4 | % | 62.1 | % | ||||||||||||||||
Policy acquisition cost ratio |
18.4 | % | 19.1 | % | 20.3 | % | 19.3 | % | 18.6 | % | 19.2 | % | 19.2 | % | 19.2 | % | ||||||||||||||||
Administrative expense ratio |
8.7 | % | 9.3 | % | 9.6 | % | 9.5 | % | 8.7 | % | 9.2 | % | 9.2 | % | 9.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined ratio |
90.2 | % | 90.1 | % | 89.2 | % | 93.1 | % | 90.9 | % | 89.9 | % | 89.8 | % | 90.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY P&C combined ratio ex Cats |
||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
62.4 | % | 60.5 | % | 58.6 | % | 59.5 | % | 61.1 | % | 60.6 | % | 59.7 | % | 59.6 | % | ||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
27.1 | % | 28.4 | % | 29.9 | % | 28.8 | % | 27.1 | % | 28.4 | % | 28.3 | % | 28.4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
89.5 | % | 88.9 | % | 88.5 | % | 88.3 | % | 88.2 | % | 89.0 | % | 88.0 | % | 88.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Other ratios |
||||||||||||||||||||||||||||||||
Net premiums written/gross premiums written |
79 | % | 80 | % | 79 | % | 78 | % | 80 | % | 79 | % | 80 | % | 80 | % | ||||||||||||||||
Expense ratio |
27.1 | % | 28.4 | % | 29.9 | % | 28.8 | % | 27.3 | % | 28.4 | % | 28.4 | % | 28.5 | % | ||||||||||||||||
Expense ratio excluding A&H |
25.1 | % | 26.3 | % | 28.0 | % | 26.6 | % | 25.2 | % | 26.4 | % | 26.3 | % | 26.4 | % | ||||||||||||||||
Catastrophe reinstatement premiums (expensed) collectedpre-tax |
$ | 2 | $ | | $ | | $ | (8 | ) | $ | 4 | $ | 2 | $ | 4 | $ | (4 | ) | ||||||||||||||
Catastrophe lossespre-tax |
$ | 234 | $ | 275 | $ | 250 | $ | 577 | $ | 454 | $ | 759 | $ | 1,045 | $ | 1,622 | ||||||||||||||||
Favorable prior period development (PPD)pre-tax |
$ | (167 | ) | $ | (188 | ) | $ | (204 | ) | $ | (253 | ) | $ | (243 | ) | $ | (559) | $ | (643) | $ | (896) | |||||||||||
Impact of catastrophe losses on P&C combined ratioUnfavorable |
3.0 | % | 3.8 | % | 3.8 | % | 8.5 | % | 6.1 | % | 3.5 | % | 5.0 | % | 5.9 | % | ||||||||||||||||
Impact of PPD on P&C combined ratioFavorable |
-2.3 | % | -2.6 | % | -3.1 | % | -3.7 | % | -3.4 | % | -2.6 | % | -3.2 | % | -3.3 | % | ||||||||||||||||
Impact of Cats and PPD on P&C combined ratioUnfavorable |
0.7 | % | 1.2 | % | 0.7 | % | 4.8 | % | 2.7 | % | 0.9 | % | 1.8 | % | 2.6 | % |
P&C Results | Page 3 |
Chubb Limited
Global P&C Underwriting ResultsConsecutive Quarters
(in millions of U.S. dollars, except ratios)
(Unaudited)
Global P&C includes the companys North America Commercial P&C Insurance segment (refer to page 11), North America Personal P&C Insurance segment (refer to page 12), Overseas General Insurance segment (refer to page 14), Global Reinsurance segment (refer to page 15), and Corporate (refer to page 17). Global P&C excludes the North America Agricultural Insurance and Life Insurance segments.
Global P&C (Including Corporate and excluding Agriculture)
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Global P&C Underwriting income |
||||||||||||||||||||||||||||||||
Gross premiums written |
$ | 8,810 | $ | 9,101 | $ | 8,281 | $ | 8,365 | $ | 8,185 | $ | 26,192 | $ | 24,908 | $ | 33,273 | ||||||||||||||||
Net premiums written |
7,072 | 7,298 | 6,604 | 6,571 | 6,662 | 20,974 | 20,161 | 26,732 | ||||||||||||||||||||||||
Net premiums earned |
6,788 | 6,942 | 6,521 | 6,572 | 6,500 | 20,251 | 19,705 | 26,277 | ||||||||||||||||||||||||
Adjusted losses and loss expenses |
3,996 | 4,210 | 3,923 | 4,272 | 3,954 | 12,129 | 11,918 | 16,190 | ||||||||||||||||||||||||
Policy acquisition costs |
1,371 | 1,367 | 1,329 | 1,323 | 1,316 | 4,067 | 3,953 | 5,276 | ||||||||||||||||||||||||
Administrative expenses |
668 | 676 | 630 | 662 | 640 | 1,974 | 1,923 | 2,585 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Global P&C Underwriting income |
$ | 753 | $ | 689 | $ | 639 | $ | 315 | $ | 590 | $ | 2,081 | $ | 1,911 | $ | 2,226 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Global P&C CAY Underwriting income ex Cats |
$ | 797 | $ | 774 | $ | 744 | $ | 670 | $ | 790 | $ | 2,315 | $ | 2,375 | $ | 3,045 | ||||||||||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written |
6.2 | % | 3.3 | % | 2.6 | % | 3.2 | % | 3.5 | % | 4.0 | % | 4.9 | % | 4.5 | % | ||||||||||||||||
Net premiums earned |
4.4 | % | 2.7 | % | 1.2 | % | 2.5 | % | 1.8 | % | 2.8 | % | 3.6 | % | 3.3 | % | ||||||||||||||||
Net premiums written constant $ |
7.3 | % | 5.3 | % | 4.8 | % | 4.8 | % | 3.9 | % | 5.8 | % | 3.7 | % | 4.0 | % | ||||||||||||||||
Net premiums earned constant $ |
5.6 | % | 4.7 | % | 3.3 | % | 4.0 | % | 2.2 | % | 4.6 | % | 2.5 | % | 2.9 | % | ||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
58.9 | % | 60.6 | % | 60.2 | % | 65.0 | % | 60.8 | % | 59.9 | % | 60.5 | % | 61.6 | % | ||||||||||||||||
Policy acquisition cost ratio |
20.2 | % | 19.7 | % | 20.4 | % | 20.1 | % | 20.2 | % | 20.1 | % | 20.0 | % | 20.1 | % | ||||||||||||||||
Administrative expense ratio |
9.8 | % | 9.8 | % | 9.6 | % | 10.1 | % | 9.9 | % | 9.7 | % | 9.8 | % | 9.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined ratio |
88.9 | % | 90.1 | % | 90.2 | % | 95.2 | % | 90.9 | % | 89.7 | % | 90.3 | % | 91.5 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
58.5 | % | 59.4 | % | 58.5 | % | 59.7 | % | 58.1 | % | 58.8 | % | 58.2 | % | 58.6 | % | ||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
29.8 | % | 29.4 | % | 30.1 | % | 30.1 | % | 29.8 | % | 29.8 | % | 29.8 | % | 29.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
88.3 | % | 88.8 | % | 88.6 | % | 89.8 | % | 87.9 | % | 88.6 | % | 88.0 | % | 88.4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Other ratios |
||||||||||||||||||||||||||||||||
Net premiums written/gross premiums written |
80 | % | 80 | % | 80 | % | 79 | % | 81 | % | 80 | % | 81 | % | 80 | % | ||||||||||||||||
Expense ratio |
30.0 | % | 29.5 | % | 30.0 | % | 30.2 | % | 30.1 | % | 29.8 | % | 29.8 | % | 29.9 | % | ||||||||||||||||
Expense ratio excluding A&H |
28.0 | % | 27.4 | % | 28.1 | % | 28.2 | % | 28.1 | % | 27.9 | % | 27.7 | % | 27.8 | % | ||||||||||||||||
Catastrophe reinstatement premiums (expensed) collectedpre-tax |
$ | 2 | $ | | $ | | $ | (8 | ) | $ | 4 | $ | 2 | $ | 4 | $ | (4 | ) | ||||||||||||||
Catastrophe lossespre-tax |
$ | 231 | $ | 273 | $ | 248 | $ | 567 | $ | 446 | $ | 752 | $ | 1,034 | $ | 1,601 | ||||||||||||||||
Favorable prior period development (PPD)pre-tax |
$ | (185 | ) | $ | (188 | ) | $ | (143 | ) | $ | (220 | ) | $ | (242 | ) | $ | (516 | ) | $ | (566 | ) | $ | (786 | ) |
Global P&C | Page 4 |
Chubb Limited
Summary Consolidated Balance Sheets
(in millions of U.S. dollars, except per share data)
(Unaudited)
September 30 | June 30 | March 31 | December 31 | |||||||||||||
2019 | 2019 | 2019 | 2018 | |||||||||||||
Assets |
||||||||||||||||
Fixed maturities available for sale, at fair value |
$ | 85,044 | $ | 82,410 | $ | 80,663 | $ | 78,470 | ||||||||
Fixed maturities held to maturity, at amortized cost |
12,622 | 12,838 | 13,136 | 13,435 | ||||||||||||
Equity securities, at fair value |
722 | 715 | 821 | 770 | ||||||||||||
Short-term investments, at fair value |
2,835 | 3,808 | 3,078 | 3,016 | ||||||||||||
Other investments |
5,955 | 5,968 | 5,562 | 5,277 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total investments |
107,178 | 105,739 | 103,260 | 100,968 | ||||||||||||
Cash |
1,478 | 1,270 | 1,271 | 1,247 | ||||||||||||
Securities lending collateral |
962 | 1,727 | 1,861 | 1,926 | ||||||||||||
Insurance and reinsurance balances receivable |
10,403 | 10,935 | 9,826 | 10,075 | ||||||||||||
Reinsurance recoverable on losses and loss expenses |
15,527 | 15,445 | 16,137 | 15,993 | ||||||||||||
Deferred policy acquisition costs |
5,148 | 5,113 | 5,008 | 4,922 | ||||||||||||
Value of business acquired |
274 | 280 | 289 | 295 | ||||||||||||
Prepaid reinsurance premiums |
2,691 | 2,765 | 2,698 | 2,544 | ||||||||||||
Goodwill and other intangible assets |
21,378 | 21,566 | 21,419 | 21,414 | ||||||||||||
Investments in partially-owned insurance companies |
1,064 | 1,050 | 708 | 678 | ||||||||||||
Other assets |
9,045 | 8,626 | 8,870 | 7,709 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 175,148 | $ | 174,516 | $ | 171,347 | $ | 167,771 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
||||||||||||||||
Unpaid losses and loss expenses |
$ | 63,012 | $ | 63,205 | $ | 63,143 | $ | 62,960 | ||||||||
Unearned premiums |
16,571 | 16,403 | 15,909 | 15,532 | ||||||||||||
Future policy benefits |
5,738 | 5,568 | 5,552 | 5,506 | ||||||||||||
Insurance and reinsurance balances payable |
6,341 | 6,371 | 6,469 | 6,437 | ||||||||||||
Securities lending payable |
962 | 1,727 | 1,861 | 1,926 | ||||||||||||
Accounts payable, accrued expenses, and other liabilities |
13,583 | 13,055 | 12,629 | 11,890 | ||||||||||||
Deferred tax liabilities |
766 | 697 | 541 | 304 | ||||||||||||
Short-term and long-term debt |
13,295 | 13,380 | 12,580 | 12,596 | ||||||||||||
Trust preferred securities |
308 | 308 | 308 | 308 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities |
120,576 | 120,714 | 118,992 | 117,459 | ||||||||||||
Shareholders equity |
||||||||||||||||
Total shareholders equity, excl. AOCI |
54,051 | 53,663 | 53,125 | 52,760 | ||||||||||||
Accumulated other comprehensive income (loss) (AOCI) |
521 | 139 | (770 | ) | (2,448 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total shareholders equity |
54,572 | 53,802 | 52,355 | 50,312 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities and shareholders equity |
$ | 175,148 | $ | 174,516 | $ | 171,347 | $ | 167,771 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Book value per common share |
$ | 120.33 | $ | 117.97 | $ | 114.27 | $ | 109.56 | ||||||||
% change over prior quarter |
2.0 | % | 3.2 | % | 4.3 | % | -0.8 | % | ||||||||
Tangible book value per common share |
$ | 76.21 | $ | 73.74 | $ | 70.46 | $ | 65.89 | ||||||||
% change over prior quarter |
3.3 | % | 4.7 | % | 6.9 | % | -1.4 | % |
Consol Bal Sheet | Page 5 |
Chubb Limited
Consolidated Net Premiums Written by Line of Business
(in millions of U.S. dollars)
(Unaudited)
Constant $ | YTD | YTD | Constant $ | |||||||||||||||||||||||||||||
3Q-19 | 3Q-18 | % Change | % Change | 2019 | 2018 | % Change | % Change | |||||||||||||||||||||||||
Net premiums written |
||||||||||||||||||||||||||||||||
Commercial multiple peril (1) |
$ | 252 | $ | 236 | 7.0 | % | 7.0 | % | $ | 725 | $ | 679 | 6.7 | % | 6.7 | % | ||||||||||||||||
Commercial casualty |
1,508 | 1,408 | 7.1 | % | 7.9 | % | 4,180 | 3,911 | 6.9 | % | 8.0 | % | ||||||||||||||||||||
Workers compensation |
462 | 439 | 5.3 | % | 5.3 | % | 1,537 | 1,515 | 1.5 | % | 1.5 | % | ||||||||||||||||||||
Professional liability |
981 | 921 | 6.5 | % | 7.8 | % | 2,676 | 2,583 | 3.6 | % | 5.2 | % | ||||||||||||||||||||
Surety |
168 | 159 | 5.9 | % | 7.2 | % | 476 | 481 | -0.9 | % | 1.4 | % | ||||||||||||||||||||
Property and other short-tail lines |
1,067 | 911 | 17.1 | % | 19.4 | % | 3,410 | 3,070 | 11.1 | % | 13.8 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total Commercial P&C (2) |
4,438 | 4,074 | 9.0 | % | 10.1 | % | 13,004 | 12,239 | 6.3 | % | 7.7 | % | ||||||||||||||||||||
Agriculture |
938 | 884 | 6.2 | % | 6.2 | % | 1,534 | 1,380 | 11.2 | % | 11.2 | % | ||||||||||||||||||||
Personal automobile |
444 | 419 | 5.9 | % | 5.9 | % | 1,338 | 1,273 | 5.2 | % | 6.2 | % | ||||||||||||||||||||
Personal homeowners |
935 | 895 | 4.5 | % | 4.5 | % | 2,646 | 2,615 | 1.2 | % | 1.5 | % | ||||||||||||||||||||
Personal other |
372 | 362 | 2.5 | % | 5.9 | % | 1,123 | 1,138 | -1.3 | % | 2.6 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total Personal lines |
1,751 | 1,676 | 4.4 | % | 5.2 | % | 5,107 | 5,026 | 1.6 | % | 2.9 | % | ||||||||||||||||||||
Total Property and Casualty lines |
7,127 | 6,634 | 7.4 | % | 8.3 | % | 19,645 | 18,645 | 5.4 | % | 6.7 | % | ||||||||||||||||||||
Global A&H lines (3) |
1,052 | 1,048 | 0.4 | % | 2.3 | % | 3,255 | 3,236 | 0.6 | % | 4.1 | % | ||||||||||||||||||||
Reinsurance lines |
141 | 164 | -14.0 | % | -12.8 | % | 540 | 554 | -2.5 | % | -1.1 | % | ||||||||||||||||||||
Life |
302 | 264 | 14.4 | % | 15.5 | % | 838 | 794 | 5.4 | % | 7.6 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total consolidated |
$ | 8,622 | $ | 8,110 | 6.3 | % | 7.3 | % | $ | 24,278 | $ | 23,229 | 4.5 | % | 6.2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
(1) | Commercial multiple peril represents retail package business (property and general liability). |
(2) | Q3 2018 included a reclassification of $52 million from Workers compensation to Commercial casualty to better align the reporting with current year. YTD 2018 included a reclassification of $56 million from Workers compensation and $1 million from Commercial multiple peril to Commercial casualty ($48 million) and Property and other short-tail lines ($9 million) to better align the reporting with current year. There is no impact to total Commercial P&C. |
(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 within the Global A&H lines above. |
Line of Business | Page 6 |
Chubb Limited
Consolidated ResultsThree months ended September 30, 2019
(in millions of U.S. dollars, except ratios)
(Unaudited)
Q3 2019 |
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 |
$ | 3,452 | $ | 1,251 | $ | 938 | $ | 2,228 | $ | 141 | $ | | $ | 8,010 | $ | 612 | $ | 8,622 | ||||||||||||||||||
Net premiums earned |
3,185 | 1,187 | 941 | 2,256 | 160 | | 7,729 | 598 | 8,327 | |||||||||||||||||||||||||||
Adjusted losses and loss expenses |
2,051 | 674 | 880 | 1,154 | 79 | 38 | 4,876 | 190 | 5,066 | |||||||||||||||||||||||||||
Policy benefits |
| | | | | | | 158 | 158 | |||||||||||||||||||||||||||
(Gains) losses from fair value changes in separate account assets (1) |
| | | | | | | 7 | 7 | |||||||||||||||||||||||||||
Policy acquisition costs |
459 | 240 | 56 | 630 | 42 | | 1,427 | 176 | 1,603 | |||||||||||||||||||||||||||
Administrative expenses |
256 | 72 | 4 | 257 | 9 | 74 | 672 | 80 | 752 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Underwriting income (loss) |
419 | 201 | 1 | 215 | 30 | (112 | ) | 754 | (13 | ) | 741 | |||||||||||||||||||||||||
Adjusted net investment income |
532 | 66 | 8 | 148 | 55 | 9 | 818 | 92 | 910 | |||||||||||||||||||||||||||
Other income (expense)operating (1) |
1 | (1 | ) | | (3 | ) | 16 | (7 | ) | 6 | 17 | 23 | ||||||||||||||||||||||||
Amortization expense of purchased intangibles |
| (3 | ) | (7 | ) | (11 | ) | | (54 | ) | (75 | ) | (1 | ) | (76 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Segment income (loss) |
$ | 952 | $ | 263 | $ | 2 | $ | 349 | $ | 101 | $ | (164 | ) | $ | 1,503 | $ | 95 | $ | 1,598 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted interest expense |
(143 | ) | (143 | ) | ||||||||||||||||||||||||||||||||
Income tax expense |
(219 | ) | (219 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Core operating income (loss) |
(526 | ) | 1,236 | |||||||||||||||||||||||||||||||||
Chubb integration expenses, net of nil tax |
(2 | ) | (2 | ) | ||||||||||||||||||||||||||||||||
Amortization of fair value adjustment of acquired invested |
(24 | ) | (24 | ) | ||||||||||||||||||||||||||||||||
Adjusted net realized gains |
(119 | ) | (119 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Net income (loss) |
$ | (671 | ) | $ | 1,091 | |||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Combined ratio |
86.9 | % | 83.1 | % | 99.9 | % | 90.5 | % | 81.1 | % | 90.2 | % | ||||||||||||||||||||||||
CAY combined ratio ex Cats |
87.6 | % | 81.3 | % | 97.7 | % | 90.0 | % | 82.1 | % | 89.5 | % |
(1) | For the Life Insurance segment, (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 (loss) presentation from Other income (expense)operating. |
(2) | Includes Net realized gains (losses) related to unconsolidated entities. |
Consol ResultsQTD 2019 | Page 7 |
Chubb Limited
Consolidated ResultsNine months ended September 30, 2019
(in millions of U.S. dollars, except ratios)
(Unaudited)
YTD 2019 |
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 |
$ | 9,937 | $ | 3,616 | $ | 1,534 | $ | 6,881 | $ | 540 | $ | | $ | 22,508 | $ | 1,770 | $ | 24,278 | ||||||||||||||||||
Net premiums earned |
9,660 | 3,509 | 1,374 | 6,595 | 487 | | 21,625 | 1,730 | 23,355 | |||||||||||||||||||||||||||
Adjusted losses and loss expenses |
6,238 | 2,178 | 1,163 | 3,385 | 245 | 83 | 13,292 | 581 | 13,873 | |||||||||||||||||||||||||||
Policy benefits |
| | | | | | | 515 | 515 | |||||||||||||||||||||||||||
(Gains) losses from fair value changes in separate account assets (1) |
| | | | | | | (20 | ) | (20 | ) | |||||||||||||||||||||||||
Policy acquisition costs |
1,377 | 708 | 90 | 1,855 | 127 | | 4,157 | 454 | 4,611 | |||||||||||||||||||||||||||
Administrative expenses |
755 | 211 | 9 | 771 | 26 | 211 | 1,983 | 237 | 2,220 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Underwriting income (loss) |
1,290 | 412 | 112 | 584 | 89 | (294 | ) | 2,193 | (37 | ) | 2,156 | |||||||||||||||||||||||||
Adjusted net investment income |
1,563 | 194 | 22 | 443 | 166 | 28 | 2,416 | 278 | 2,694 | |||||||||||||||||||||||||||
Other income (expense)operating (1) |
4 | (2 | ) | (1 | ) | (10 | ) | 40 | (18 | ) | 13 | 37 | 50 | |||||||||||||||||||||||
Amortization expense of purchased intangibles |
| (9 | ) | (21 | ) | (34 | ) | | (163 | ) | (227 | ) | (2 | ) | (229 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Segment income (loss) |
$ | 2,857 | $ | 595 | $ | 112 | $ | 983 | $ | 295 | $ | (447 | ) | $ | 4,395 | $ | 276 | $ | 4,671 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted interest expense |
(433 | ) | (433 | ) | ||||||||||||||||||||||||||||||||
Income tax expense |
(637 | ) | (637 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Core operating income (loss) |
(1,517 | ) | 3,601 | |||||||||||||||||||||||||||||||||
Chubb integration expenses, net of $2 million tax benefit |
(7 | ) | (7 | ) | ||||||||||||||||||||||||||||||||
Amortization of fair value adjustment of acquired invested |
(89 | ) | (89 | ) | ||||||||||||||||||||||||||||||||
Adjusted net realized gains (losses), net of $13 million tax (2) |
(224 | ) | (224 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Net income (loss) |
$ | (1,837 | ) | $ | 3,281 | |||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Combined ratio |
86.6 | % | 88.3 | % | 91.9 | % | 91.1 | % | 81.7 | % | 89.9 | % | ||||||||||||||||||||||||
CAY combined ratio ex Cats |
87.8 | % | 81.4 | % | 94.6 | % | 90.8 | % | 81.7 | % | 89.0 | % |
(1) | For the Life Insurance segment, (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 (loss) presentation from Other income (expense)operating. |
(2) | Includes Net realized gains (losses) related to unconsolidated entities. |
Consol ResultsYTD 2019 | Page 8 |
Chubb Limited
Consolidated ResultsThree months ended September 30, 2018
(in millions of U.S. dollars, except ratios)
(Unaudited)
Q3 2018 |
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 |
$ | 3,199 | $ | 1,218 | $ | 884 | $ | 2,081 | $ | 164 | $ | | $ | 7,546 | $ | 564 | $ | 8,110 | ||||||||||||||||||
Net premiums earned |
3,019 | 1,167 | 857 | 2,157 | 157 | | 7,357 | 551 | 7,908 | |||||||||||||||||||||||||||
Adjusted losses and loss expenses |
1,881 | 860 | 727 | 1,114 | 86 | 13 | 4,681 | 195 | 4,876 | |||||||||||||||||||||||||||
Policy benefits |
| | | | | | | 127 | 127 | |||||||||||||||||||||||||||
(Gains) losses from fair value changes in separate account assets (1) |
| | | | | | | 14 | 14 | |||||||||||||||||||||||||||
Policy acquisition costs |
458 | 236 | 49 | 582 | 40 | | 1,365 | 139 | 1,504 | |||||||||||||||||||||||||||
Administrative expenses |
251 | 69 | 2 | 252 | 10 | 58 | 642 | 77 | 719 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Underwriting income (loss) |
429 | 2 | 79 | 209 | 21 | (71 | ) | 669 | (1 | ) | 668 | |||||||||||||||||||||||||
Adjusted net investment income |
503 | 59 | 7 | 155 | 63 | 11 | 798 | 85 | 883 | |||||||||||||||||||||||||||
Other income (expense)operating (1) |
1 | | | 7 | 13 | (8 | ) | 13 | (6 | ) | 7 | |||||||||||||||||||||||||
Amortization expense of purchased intangibles |
| (4 | ) | (7 | ) | (8 | ) | | (64 | ) | (83 | ) | | (83 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Segment income (loss) |
$ | 933 | $ | 57 | $ | 79 | $ | 363 | $ | 97 | $ | (132 | ) | $ | 1,397 | $ | 78 | $ | 1,475 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted interest expense |
(170 | ) | (170 | ) | ||||||||||||||||||||||||||||||||
Income tax expense |
(183 | ) | (183 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Core operating income (loss) |
(485 | ) | 1,122 | |||||||||||||||||||||||||||||||||
Chubb integration expenses, net of $2 million tax benefit |
(14 | ) | (14 | ) | ||||||||||||||||||||||||||||||||
Amortization of fair value adjustment of acquired invested |
(42 | ) | (42 | ) | ||||||||||||||||||||||||||||||||
Adjusted net realized gains (losses), net of $14 million tax (2) |
165 | 165 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Net income (loss) |
$ | (376 | ) | $ | 1,231 | |||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Combined ratio |
85.8 | % | 99.8 | % | 90.7 | % | 90.3 | % | 86.7 | % | 90.9 | % | ||||||||||||||||||||||||
CAY combined ratio ex Cats |
86.7 | % | 83.2 | % | 89.9 | % | 90.0 | % | 82.8 | % | 88.2 | % |
(1) | For the Life Insurance segment, (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 (loss) presentation from Other income (expense)operating. |
(2) | Includes Net realized gains (losses) related to unconsolidated entities. |
Consol ResultsQTD 2018 | Page 9 |
Chubb Limited
Consolidated ResultsNine months ended September 30, 2018
(in millions of U.S. dollars, except ratios)
(Unaudited)
YTD 2018 |
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 |
$ | 9,342 | $ | 3,601 | $ | 1,380 | $ | 6,664 | $ | 554 | $ | | $ | 21,541 | $ | 1,688 | $ | 23,229 | ||||||||||||||||||
Net premiums earned |
9,325 | 3,463 | 1,251 | 6,425 | 492 | | 20,956 | 1,643 | 22,599 | |||||||||||||||||||||||||||
Adjusted losses and loss expenses |
5,873 | 2,474 | 953 | 3,263 | 236 | 72 | 12,871 | 584 | 13,455 | |||||||||||||||||||||||||||
Policy benefits |
| | | | | | | 428 | 428 | |||||||||||||||||||||||||||
(Gains) losses from fair value changes in separate account assets (1) |
| | | | | | | 18 | 18 | |||||||||||||||||||||||||||
Policy acquisition costs |
1,378 | 701 | 74 | 1,754 | 120 | | 4,027 | 405 | 4,432 | |||||||||||||||||||||||||||
Administrative expenses |
735 | 202 | | 757 | 29 | 200 | 1,923 | 235 | 2,158 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Underwriting income (loss) |
1,339 | 86 | 224 | 651 | 107 | (272 | ) | 2,135 | (27 | ) | 2,108 | |||||||||||||||||||||||||
Adjusted net investment income |
1,516 | 177 | 20 | 461 | 192 | 31 | 2,397 | 253 | 2,650 | |||||||||||||||||||||||||||
Other income (expense)operating (1) |
20 | (1 | ) | (1 | ) | 12 | 26 | (17 | ) | 39 | (6 | ) | 33 | |||||||||||||||||||||||
Amortization expense of purchased intangibles |
| (10 | ) | (21 | ) | (29 | ) | | (192 | ) | (252 | ) | (1 | ) | (253 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Segment income (loss) |
$ | 2,875 | $ | 252 | $ | 222 | $ | 1,095 | $ | 325 | $ | (450 | ) | $ | 4,319 | $ | 219 | $ | 4,538 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted interest expense |
(516 | ) | (516 | ) | ||||||||||||||||||||||||||||||||
Income tax expense |
(550 | ) | (550 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Core operating income (loss) |
(1,516 | ) | 3,472 | |||||||||||||||||||||||||||||||||
Chubb integration expenses, net of $7 million tax benefit |
(32 | ) | (32 | ) | ||||||||||||||||||||||||||||||||
Amortization of fair value adjustment of acquired invested |
(133 | ) | (133 | ) | ||||||||||||||||||||||||||||||||
Adjusted net realized gains (losses), net of $25 million tax (2) |
300 | 300 | ||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Net income (loss) |
$ | (1,381 | ) | $ | 3,607 | |||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Combined ratio |
85.6 | % | 97.5 | % | 82.1 | % | 89.9 | % | 78.3 | % | 89.8 | % | ||||||||||||||||||||||||
CAY combined ratio ex Cats |
87.0 | % | 80.8 | % | 87.8 | % | 90.6 | % | 81.1 | % | 88.0 | % |
(1) | For the Life Insurance segment, (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 (loss) presentation from Other income (expense)operating. |
(2) | Includes Net realized gains (losses) related to unconsolidated entities. |
Consol ResultsYTD 2018 | Page 10 |
Chubb Limited
Segment ResultsConsecutive Quarters
(in millions of U.S. dollars, except ratios)
(Unaudited)
North America Commercial P&C Insurance
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | 4,533 | $ | 4,518 | $ | 3,977 | $ | 4,228 | $ | 4,108 | $ | 13,028 | $ | 12,108 | $ | 16,336 | ||||||||||||||||
Net premiums written |
3,452 | 3,534 | 2,951 | 3,143 | 3,199 | 9,937 | 9,342 | 12,485 | ||||||||||||||||||||||||
Net premiums earned |
3,185 | 3,390 | 3,085 | 3,077 | 3,019 | 9,660 | 9,325 | 12,402 | ||||||||||||||||||||||||
Losses and loss expenses |
2,051 | 2,214 | 1,973 | 2,127 | 1,881 | 6,238 | 5,873 | 8,000 | ||||||||||||||||||||||||
Policy acquisition costs |
459 | 459 | 459 | 451 | 458 | 1,377 | 1,378 | 1,829 | ||||||||||||||||||||||||
Administrative expenses |
256 | 259 | 240 | 231 | 251 | 755 | 735 | 966 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Underwriting income |
419 | 458 | 413 | 268 | 429 | 1,290 | 1,339 | 1,607 | ||||||||||||||||||||||||
Net investment income |
532 | 521 | 510 | 517 | 503 | 1,563 | 1,516 | 2,033 | ||||||||||||||||||||||||
Other income (expense)operating |
1 | (2 | ) | 5 | 5 | 1 | 4 | 20 | 25 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment income |
$ | 952 | $ | 977 | $ | 928 | $ | 790 | $ | 933 | $ | 2,857 | $ | 2,875 | $ | 3,665 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY Underwriting income ex Cats |
$ | 398 | $ | 410 | $ | 376 | $ | 362 | $ | 409 | $ | 1,184 | $ | 1,214 | $ | 1,576 | ||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
64.4 | % | 65.3 | % | 63.9 | % | 69.1 | % | 62.3 | % | 64.6 | % | 63.0 | % | 64.5 | % | ||||||||||||||||
Policy acquisition cost ratio |
14.4 | % | 13.6 | % | 14.9 | % | 14.7 | % | 15.2 | % | 14.2 | % | 14.7 | % | 14.7 | % | ||||||||||||||||
Administrative expense ratio |
8.1 | % | 7.6 | % | 7.8 | % | 7.5 | % | 8.3 | % | 7.8 | % | 7.9 | % | 7.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined ratio |
86.9 | % | 86.5 | % | 86.6 | % | 91.3 | % | 85.8 | % | 86.6 | % | 85.6 | % | 87.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
65.5 | % | 66.7 | % | 65.0 | % | 66.1 | % | 63.5 | % | 65.8 | % | 64.5 | % | 64.9 | % | ||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
22.1 | % | 21.2 | % | 22.8 | % | 22.1 | % | 23.2 | % | 22.0 | % | 22.5 | % | 22.4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
87.6 | % | 87.9 | % | 87.8 | % | 88.2 | % | 86.7 | % | 87.8 | % | 87.0 | % | 87.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe lossespre-tax |
$ | 88 | $ | 137 | $ | 94 | $ | 232 | $ | 196 | $ | 319 | $ | 347 | $ | 579 | ||||||||||||||||
Favorable prior period development (PPD)pre-tax |
$ | (109 | ) | $ | (185 | ) | $ | (131 | ) | $ | (138 | ) | $ | (216 | ) | $ | (425 | ) | $ | (472 | ) | $ | (610 | ) | ||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written |
7.9 | % | 6.0 | % | 5.0 | % | 4.8 | % | 3.6 | % | 6.4 | % | 3.6 | % | 3.9 | % | ||||||||||||||||
Net premiums earned |
5.5 | % | 3.4 | % | 1.9 | % | 1.4 | % | 0.1 | % | 3.6 | % | 1.8 | % | 1.7 | % | ||||||||||||||||
Other ratios |
||||||||||||||||||||||||||||||||
Net premiums written/gross premiums written |
76 | % | 78 | % | 74 | % | 74 | % | 78 | % | 76 | % | 77 | % | 76 | % | ||||||||||||||||
Production by SizeNet premiums written (1) |
||||||||||||||||||||||||||||||||
Major Accounts & Specialty (2) |
$ | 2,029 | $ | 2,182 | $ | 1,703 | $ | 1,841 | $ | 1,851 | $ | 5,914 | $ | 5,529 | $ | 7,370 | ||||||||||||||||
Commercial (2) |
1,423 | 1,352 | 1,248 | 1,302 | 1,348 | 4,023 | 3,813 | 5,115 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 3,452 | $ | 3,534 | $ | 2,951 | $ | 3,143 | $ | 3,199 | $ | 9,937 | $ | 9,342 | $ | 12,485 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | The 2018 net premiums written amounts for Major Accounts & Specialty and Commercial have been revised to better align the reporting with the current year. The Commercial transfers to (from) Major Accounts & Specialty in 2018 were: $8 million for Q1, ($1) million for Q3, and $2 million for Q4. There is no impact to total North America Commercial P&C Insurance. |
(2) | Major Accounts & Specialty: large corporate accounts and wholesale business. Commercial: principally middle market and small commercial accounts. |
NA Commercial | Page 11 |
Chubb Limited
Segment ResultsConsecutive Quarters
(in millions of U.S. dollars, except ratios)
(Unaudited)
North America Personal P&C Insurance
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | 1,422 | $ | 1,483 | $ | 1,207 | $ | 1,291 | $ | 1,369 | $ | 4,112 | $ | 4,039 | $ | 5,330 | ||||||||||||||||
Net premiums written |
1,251 | 1,309 | 1,056 | 1,073 | 1,218 | 3,616 | 3,601 | 4,674 | ||||||||||||||||||||||||
Net premiums earned |
1,187 | 1,168 | 1,154 | 1,130 | 1,167 | 3,509 | 3,463 | 4,593 | ||||||||||||||||||||||||
Losses and loss expenses |
674 | 747 | 757 | 755 | 860 | 2,178 | 2,474 | 3,229 | ||||||||||||||||||||||||
Policy acquisition costs |
240 | 237 | 231 | 238 | 236 | 708 | 701 | 939 | ||||||||||||||||||||||||
Administrative expenses |
72 | 71 | 68 | 67 | 69 | 211 | 202 | 269 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Underwriting income |
201 | 113 | 98 | 70 | 2 | 412 | 86 | 156 | ||||||||||||||||||||||||
Net investment income |
66 | 64 | 64 | 59 | 59 | 194 | 177 | 236 | ||||||||||||||||||||||||
Other income (expense)operating |
(1 | ) | (1 | ) | | | | (2 | ) | (1 | ) | (1 | ) | |||||||||||||||||||
Amortization expense of purchased intangibles |
(3 | ) | (3 | ) | (3 | ) | (3 | ) | (4 | ) | (9 | ) | (10 | ) | (13 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment income |
$ | 263 | $ | 173 | $ | 159 | $ | 126 | $ | 57 | $ | 595 | $ | 252 | $ | 378 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY Underwriting income ex Cats |
$ | 222 | $ | 214 | $ | 217 | $ | 168 | $ | 196 | $ | 653 | $ | 666 | $ | 834 | ||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
56.9 | % | 64.0 | % | 65.5 | % | 66.8 | % | 73.7 | % | 62.1 | % | 71.5 | % | 70.3 | % | ||||||||||||||||
Policy acquisition cost ratio |
20.2 | % | 20.2 | % | 20.1 | % | 21.1 | % | 20.2 | % | 20.2 | % | 20.2 | % | 20.4 | % | ||||||||||||||||
Administrative expense ratio |
6.0 | % | 6.1 | % | 5.9 | % | 5.9 | % | 5.9 | % | 6.0 | % | 5.8 | % | 5.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined ratio |
83.1 | % | 90.3 | % | 91.5 | % | 93.8 | % | 99.8 | % | 88.3 | % | 97.5 | % | 96.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
55.1 | % | 55.3 | % | 55.1 | % | 59.1 | % | 57.1 | % | 55.2 | % | 54.7 | % | 55.8 | % | ||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
26.2 | % | 26.4 | % | 26.0 | % | 26.4 | % | 26.1 | % | 26.2 | % | 26.1 | % | 26.1 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
81.3 | % | 81.7 | % | 81.1 | % | 85.5 | % | 83.2 | % | 81.4 | % | 80.8 | % | 81.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe reinstatement premiums expensedpre-tax |
$ | | $ | | $ | | $ | (26 | ) | $ | | $ | | $ | | $ | (26 | ) | ||||||||||||||
Catastrophe lossespre-tax |
$ | 83 | $ | 117 | $ | 129 | $ | 90 | $ | 136 | $ | 329 | $ | 521 | $ | 611 | ||||||||||||||||
Unfavorable (favorable) prior period development (PPD)pre-tax |
$ | (62 | ) | $ | (16 | ) | $ | (10 | ) | $ | (18 | ) | $ | 58 | $ | (88 | ) | $ | 59 | $ | 41 | |||||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written |
2.7 | % | -2.0 | % | 0.8 | % | -2.5 | % | 2.0 | % | 0.4 | % | 4.9 | % | 3.1 | % | ||||||||||||||||
Net premiums written adjusted primarily for additional reinsurance |
3.9 | % | 2.4 | % | 2.6 | % | 2.3 | % | 2.7 | % | 2.9 | % | 2.9 | % | 2.7 | % | ||||||||||||||||
Net premiums earned |
1.7 | % | 1.1 | % | 1.2 | % | 2.5 | % | 4.5 | % | 1.3 | % | 5.1 | % | 4.4 | % | ||||||||||||||||
Other ratios |
||||||||||||||||||||||||||||||||
Net premiums written/gross premiums written |
88 | % | 88 | % | 88 | % | 83 | % | 89 | % | 88 | % | 89 | % | 88 | % |
NA Personal | Page 12 |
Chubb Limited
Segment ResultsConsecutive Quarters
(in millions of U.S. dollars, except ratios)
(Unaudited)
North America Agricultural Insurance
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | 1,272 | $ | 642 | $ | 219 | $ | 273 | $ | 1,270 | $ | 2,133 | $ | 2,018 | $ | 2,291 | ||||||||||||||||
Net premiums written |
938 | 466 | 130 | 197 | 884 | 1,534 | 1,380 | 1,577 | ||||||||||||||||||||||||
Net premiums earned |
941 | 378 | 55 | 318 | 857 | 1,374 | 1,251 | 1,569 | ||||||||||||||||||||||||
Adjusted losses and loss expenses (1) |
880 | 309 | (26 | ) | 161 | 727 | 1,163 | 953 | 1,114 | |||||||||||||||||||||||
Policy acquisition costs |
56 | 27 | 7 | 5 | 49 | 90 | 74 | 79 | ||||||||||||||||||||||||
Administrative expenses |
4 | 4 | 1 | (9 | ) | 2 | 9 | | (9 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Underwriting income |
1 | 38 | 73 | 161 | 79 | 112 | 224 | 385 | ||||||||||||||||||||||||
Net investment income |
8 | 4 | 10 | 8 | 7 | 22 | 20 | 28 | ||||||||||||||||||||||||
Other income (expense)operating |
| (1 | ) | | (1 | ) | | (1 | ) | (1 | ) | (2 | ) | |||||||||||||||||||
Amortization expense of purchased intangibles |
(7 | ) | (7 | ) | (7 | ) | (7 | ) | (7 | ) | (21 | ) | (21 | ) | (28 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment income |
$ | 2 | $ | 34 | $ | 76 | $ | 161 | $ | 79 | $ | 112 | $ | 222 | $ | 383 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY Underwriting income ex Cats |
$ | 22 | $ | 40 | $ | 14 | $ | 138 | $ | 86 | $ | 76 | $ | 158 | $ | 296 | ||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
93.5 | % | 81.9 | % | NM | 50.7 | % | 84.9 | % | 84.7 | % | 76.2 | % | 71.0 | % | |||||||||||||||||
Policy acquisition cost ratio |
6.0 | % | 7.3 | % | NM | 1.5 | % | 5.7 | % | 6.6 | % | 5.9 | % | 5.0 | % | |||||||||||||||||
Administrative expense ratio |
0.4 | % | 0.9 | % | NM | -2.7 | % | 0.1 | % | 0.6 | % | 0.0 | % | -0.5 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined ratio |
99.9 | % | 90.1 | % | NM | 49.5 | % | 90.7 | % | 91.9 | % | 82.1 | % | 75.5 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
91.3 | % | 81.4 | % | 71.1 | % | 56.0 | % | 84.1 | % | 87.4 | % | 81.8 | % | 76.7 | % | ||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
6.4 | % | 8.2 | % | 12.8 | % | 0.8 | % | 5.8 | % | 7.2 | % | 6.0 | % | 4.9 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
97.7 | % | 89.6 | % | 83.9 | % | 56.8 | % | 89.9 | % | 94.6 | % | 87.8 | % | 81.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe lossespre-tax |
$ | 3 | $ | 2 | $ | 2 | $ | 10 | $ | 8 | $ | 7 | $ | 11 | $ | 21 | ||||||||||||||||
Unfavorable (favorable) prior period development (PPD)pre-tax |
$ | 18 | $ | | $ | (61 | ) | $ | (33 | ) | $ | (1 | ) | $ | (43 | ) | $ | (77 | ) | $ | (110 | ) | ||||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written |
6.2 | % | 20.1 | % | 19.9 | % | 55.8 | % | -4.5 | % | 11.2 | % | -0.7 | % | 4.0 | % | ||||||||||||||||
Net premiums earned |
9.8 | % | 7.7 | % | 27.4 | % | 26.0 | % | -4.6 | % | 9.8 | % | -0.3 | % | 4.1 | % | ||||||||||||||||
Other ratios |
||||||||||||||||||||||||||||||||
Net premiums written/gross premiums written |
74 | % | 73 | % | 59 | % | 72 | % | 70 | % | 72 | % | 68 | % | 69 | % |
(1) | Includes Realized gains (losses) on crop derivatives. |
NA Agriculture | Page 13 |
Chubb Limited
Segment ResultsConsecutive Quarters
(in millions of U.S. dollars, except ratios)
(Unaudited)
Overseas General Insurance
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | 2,705 | $ | 2,863 | $ | 2,876 | $ | 2,729 | $ | 2,541 | $ | 8,444 | $ | 8,156 | $ | 10,885 | ||||||||||||||||
Net premiums written |
2,228 | 2,258 | 2,395 | 2,238 | 2,081 | 6,881 | 6,664 | 8,902 | ||||||||||||||||||||||||
Net premiums earned |
2,256 | 2,225 | 2,114 | 2,187 | 2,157 | 6,595 | 6,425 | 8,612 | ||||||||||||||||||||||||
Losses and loss expenses |
1,154 | 1,125 | 1,106 | 1,166 | 1,114 | 3,385 | 3,263 | 4,429 | ||||||||||||||||||||||||
Policy acquisition costs |
630 | 629 | 596 | 592 | 582 | 1,855 | 1,754 | 2,346 | ||||||||||||||||||||||||
Administrative expenses |
257 | 265 | 249 | 257 | 252 | 771 | 757 | 1,014 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Underwriting income |
215 | 206 | 163 | 172 | 209 | 584 | 651 | 823 | ||||||||||||||||||||||||
Net investment income |
148 | 151 | 144 | 158 | 155 | 443 | 461 | 619 | ||||||||||||||||||||||||
Other income (expense)operating |
(3 | ) | (3 | ) | (4 | ) | (12 | ) | 7 | (10 | ) | 12 | | |||||||||||||||||||
Amortization expense of purchased intangibles |
(11 | ) | (12 | ) | (11 | ) | (12 | ) | (8 | ) | (34 | ) | (29 | ) | (41 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment income |
$ | 349 | $ | 342 | $ | 292 | $ | 306 | $ | 363 | $ | 983 | $ | 1,095 | $ | 1,401 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY Underwriting income ex Cats |
$ | 225 | $ | 195 | $ | 184 | $ | 211 | $ | 217 | $ | 604 | $ | 606 | $ | 817 | ||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
51.1 | % | 50.6 | % | 52.3 | % | 53.3 | % | 51.7 | % | 51.3 | % | 50.8 | % | 51.4 | % | ||||||||||||||||
Policy acquisition cost ratio |
28.0 | % | 28.3 | % | 28.2 | % | 27.1 | % | 26.9 | % | 28.1 | % | 27.3 | % | 27.2 | % | ||||||||||||||||
Administrative expense ratio |
11.4 | % | 11.9 | % | 11.8 | % | 11.7 | % | 11.7 | % | 11.7 | % | 11.8 | % | 11.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined ratio |
90.5 | % | 90.8 | % | 92.3 | % | 92.1 | % | 90.3 | % | 91.1 | % | 89.9 | % | 90.4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
50.7 | % | 51.1 | % | 51.3 | % | 51.6 | % | 51.3 | % | 51.0 | % | 51.5 | % | 51.5 | % | ||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
39.3 | % | 40.1 | % | 40.0 | % | 38.8 | % | 38.7 | % | 39.8 | % | 39.1 | % | 39.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
90.0 | % | 91.2 | % | 91.3 | % | 90.4 | % | 90.0 | % | 90.8 | % | 90.6 | % | 90.5 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe lossespre-tax |
$ | 35 | $ | 9 | $ | 25 | $ | 85 | $ | 80 | $ | 69 | $ | 121 | $ | 206 | ||||||||||||||||
Favorable prior period development (PPD)pre-tax |
$ | (25 | ) | $ | (20 | ) | $ | (4 | ) | $ | (46 | ) | $ | (72 | ) | $ | (49 | ) | $ | (166 | ) | $ | (212 | ) | ||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written |
7.1 | % | 2.7 | % | 0.4 | % | 3.4 | % | 5.9 | % | 3.3 | % | 7.7 | % | 6.6 | % | ||||||||||||||||
Net premiums earned |
4.6 | % | 3.0 | % | 0.3 | % | 3.5 | % | 4.5 | % | 2.6 | % | 6.8 | % | 5.9 | % | ||||||||||||||||
Net premiums written constant $ |
10.7 | % | 8.5 | % | 6.0 | % | 7.9 | % | 7.5 | % | 8.3 | % | 4.5 | % | 5.3 | % | ||||||||||||||||
Net premiums earned constant $ |
8.0 | % | 9.2 | % | 6.3 | % | 7.9 | % | 5.9 | % | 7.9 | % | 3.6 | % | 4.7 | % | ||||||||||||||||
Other ratios |
||||||||||||||||||||||||||||||||
Net premiums written/gross premiums written |
82 | % | 79 | % | 83 | % | 82 | % | 82 | % | 81 | % | 82 | % | 82 | % | ||||||||||||||||
Constant $ | YTD | YTD | Constant $ | |||||||||||||||||||||||||||||
Production by RegionNet premiums written | 3Q-19 | 3Q-18 | % Change | % Change | 2019 | 2018 | % Change | % Change | ||||||||||||||||||||||||
Europe |
$ | 782 | $ | 727 | 7.6 | % | 11.6 | % | $ | 2,698 | $ | 2,641 | 2.2 | % | 7.1 | % | ||||||||||||||||
Latin America |
551 | 519 | 6.0 | % | 9.8 | % | 1,657 | 1,597 | 3.7 | % | 11.1 | % | ||||||||||||||||||||
Asia |
798 | 755 | 5.8 | % | 8.9 | % | 2,259 | 2,176 | 3.8 | % | 7.5 | % | ||||||||||||||||||||
Other (1) |
97 | 80 | 21.8 | % | 25.9 | % | 267 | 250 | 6.8 | % | 11.5 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total |
$ | 2,228 | $ | 2,081 | 7.1 | % | 10.7 | % | $ | 6,881 | $ | 6,664 | 3.3 | % | 8.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
(1) | Primarily includes Eurasia and Africa, and the companys international supplemental A&H business of Combined Insurance. |
Overseas General Insurance | Page 14 |
Chubb Limited
Segment ResultsConsecutive Quarters
(in millions of U.S. dollars, except ratios)
(Unaudited)
Global Reinsurance
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | 150 | $ | 237 | $ | 221 | $ | 117 | $ | 167 | $ | 608 | $ | 605 | $ | 722 | ||||||||||||||||
Net premiums written |
141 | 197 | 202 | 117 | 164 | 540 | 554 | 671 | ||||||||||||||||||||||||
Net premiums earned |
160 | 159 | 168 | 178 | 157 | 487 | 492 | 670 | ||||||||||||||||||||||||
Losses and loss expenses |
79 | 90 | 76 | 243 | 86 | 245 | 236 | 479 | ||||||||||||||||||||||||
Policy acquisition costs |
42 | 42 | 43 | 42 | 40 | 127 | 120 | 162 | ||||||||||||||||||||||||
Administrative expenses |
9 | 7 | 10 | 12 | 10 | 26 | 29 | 41 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Underwriting income (loss) |
30 | 20 | 39 | (119 | ) | 21 | 89 | 107 | (12 | ) | ||||||||||||||||||||||
Net investment income |
55 | 55 | 56 | 65 | 63 | 166 | 192 | 257 | ||||||||||||||||||||||||
Other income (expense)operating |
16 | 15 | 9 | 6 | 13 | 40 | 26 | 32 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment income (loss) |
$ | 101 | $ | 90 | $ | 104 | $ | (48 | ) | $ | 97 | $ | 295 | $ | 325 | $ | 277 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY Underwriting income ex Cats |
$ | 28 | $ | 30 | $ | 31 | $ | 27 | $ | 27 | $ | 89 | $ | 94 | $ | 121 | ||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||||
Loss and loss expense ratio |
49.6 | % | 55.9 | % | 45.7 | % | 137.1 | % | 55.0 | % | 50.3 | % | 48.0 | % | 71.6 | % | ||||||||||||||||
Policy acquisition cost ratio |
26.2 | % | 26.9 | % | 25.4 | % | 23.7 | % | 25.2 | % | 26.1 | % | 24.3 | % | 24.2 | % | ||||||||||||||||
Administrative expense ratio |
5.3 | % | 4.9 | % | 5.7 | % | 6.1 | % | 6.5 | % | 5.3 | % | 6.0 | % | 6.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Combined ratio |
81.1 | % | 87.7 | % | 76.8 | % | 166.9 | % | 86.7 | % | 81.7 | % | 78.3 | % | 101.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
||||||||||||||||||||||||||||||||
CAY loss and loss expense ratio ex Cats |
49.9 | % | 49.7 | % | 50.5 | % | 50.1 | % | 51.2 | % | 50.0 | % | 50.6 | % | 50.5 | % | ||||||||||||||||
CAY policy acquisition cost and administrative expense ratio ex Cats |
32.2 | % | 32.0 | % | 31.0 | % | 33.1 | % | 31.6 | % | 31.7 | % | 30.5 | % | 31.1 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY combined ratio ex Cats |
82.1 | % | 81.7 | % | 81.5 | % | 83.2 | % | 82.8 | % | 81.7 | % | 81.1 | % | 81.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe reinstatement premiums collectedpre-tax |
$ | 2 | $ | | $ | | $ | 18 | $ | 4 | $ | 2 | $ | 4 | $ | 22 | ||||||||||||||||
Catastrophe lossespre-tax |
$ | 25 | $ | 10 | $ | | $ | 160 | $ | 34 | $ | 35 | $ | 45 | $ | 205 | ||||||||||||||||
Unfavorable (favorable) prior period development (PPD)pre-tax |
$ | (25 | ) | $ | | $ | (8 | ) | $ | 4 | $ | (24 | ) | $ | (33 | ) | $ | (54 | ) | $ | (50 | ) | ||||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written as reported |
-14.0 | % | 0.2 | % | 4.4 | % | 11.0 | % | -14.3 | % | -2.5 | % | -4.5 | % | -2.1 | % | ||||||||||||||||
Net premiums earned as reported |
1.9 | % | -5.0 | % | 0.1 | % | 10.2 | % | -15.7 | % | -1.1 | % | -9.4 | % | -4.9 | % | ||||||||||||||||
Net premiums written constant $ |
-12.8 | % | 1.3 | % | 6.4 | % | 11.7 | % | -14.7 | % | -1.1 | % | -5.9 | % | -3.3 | % | ||||||||||||||||
Net premiums earned constant $ |
3.1 | % | -3.5 | % | 2.6 | % | 10.6 | % | -16.0 | % | 0.7 | % | -10.8 | % | -6.0 | % | ||||||||||||||||
Other ratios |
||||||||||||||||||||||||||||||||
Net premiums written/gross premiums written |
94 | % | 83 | % | 91 | % | 99 | % | 98 | % | 89 | % | 92 | % | 93 | % |
Global Reinsurance | Page 15 |
Chubb Limited
Segment ResultsConsecutive Quarters
(in millions of U.S. dollars)
(Unaudited)
Life Insurance
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | 642 | $ | 612 | $ | 611 | $ | 614 | $ | 599 | $ | 1,865 | $ | 1,790 | $ | 2,404 | ||||||||||||||||
Net premiums written |
612 | 579 | 579 | 582 | 564 | 1,770 | 1,688 | 2,270 | ||||||||||||||||||||||||
Net premiums earned |
598 | 571 | 561 | 575 | 551 | 1,730 | 1,643 | 2,218 | ||||||||||||||||||||||||
Losses and loss expenses |
190 | 189 | 202 | 182 | 195 | 581 | 584 | 766 | ||||||||||||||||||||||||
Policy benefits (1) |
158 | 161 | 196 | 162 | 127 | 515 | 428 | 590 | ||||||||||||||||||||||||
(Gains) losses from fair value changes in separate account |
7 | 3 | (30 | ) | 20 | 14 | (20 | ) | 18 | 38 | ||||||||||||||||||||||
Policy acquisition costs |
176 | 150 | 128 | 152 | 139 | 454 | 405 | 557 | ||||||||||||||||||||||||
Administrative expenses |
80 | 78 | 79 | 75 | 77 | 237 | 235 | 310 | ||||||||||||||||||||||||
Net investment income |
92 | 97 | 89 | 88 | 85 | 278 | 253 | 341 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Life Insurance underwriting income (2) |
79 | 87 | 75 | 72 | 84 | 241 | 226 | 298 | ||||||||||||||||||||||||
Other income (expense)operating |
17 | 10 | 10 | 18 | (6 | ) | 37 | (6 | ) | 12 | ||||||||||||||||||||||
Amortization expense of purchased intangibles |
(1 | ) | (1 | ) | | (1 | ) | | (2 | ) | (1 | ) | (2 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment income |
$ | 95 | $ | 96 | $ | 85 | $ | 89 | $ | 78 | $ | 276 | $ | 219 | $ | 308 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
% Change versus prior year period |
||||||||||||||||||||||||||||||||
Net premiums written |
8.5 | % | 2.5 | % | 3.5 | % | 4.8 | % | 4.8 | % | 4.8 | % | 6.5 | % | 6.1 | % | ||||||||||||||||
Net premiums earned |
8.7 | % | 3.4 | % | 3.9 | % | 3.9 | % | 4.6 | % | 5.3 | % | 6.2 | % | 5.6 | % | ||||||||||||||||
Net premiums written constant $ |
9.1 | % | 4.3 | % | 5.2 | % | 6.3 | % | 5.1 | % | 6.2 | % | 5.5 | % | 5.7 | % | ||||||||||||||||
Net premiums earned constant $ |
9.3 | % | 5.2 | % | 5.5 | % | 5.4 | % | 4.9 | % | 6.7 | % | 5.2 | % | 5.3 | % |
(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. |
International life insurance net premiums written and deposits collected breakdown (excludes Combined North America and Life reinsurance businesses):
Constant $ | YTD | YTD | Constant $ | |||||||||||||||||||||||||||||
3Q-19 | 3Q-18 | % Change | % Change | 2019 | 2018 | % Change | % Change | |||||||||||||||||||||||||
International life insurance net premiums written |
$ | 259 | $ | 217 | 19.0 | % | 20.5 | % | $ | 715 | $ | 654 | 9.2 | % | 12.0 | % | ||||||||||||||||
International life insurance deposits (3) |
369 | 392 | -5.9 | % | -3.0 | % | 1,059 | 1,163 | -9.0 | % | -5.8 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total international life insurance net premiums written and deposits |
$ | 628 | $ | 609 | 3.0 | % | 5.5 | % | $ | 1,774 | $ | 1,817 | -2.4 | % | 0.7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
International life insurance segment income |
$ | 40 | $ | 29 | 43.5 | % | 47.2 | % | $ | 116 | $ | 71 | 64.2 | % | 69.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
(3) | 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. |
Life Insurance | Page 16 |
Chubb Limited
Segment ResultsConsecutive Quarters
(in millions of U.S. dollars)
(Unaudited)
Corporate
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Gross premiums written |
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||
Net premiums written |
| | | | | | | | ||||||||||||||||||||||||
Net premiums earned |
| | | | | | | | ||||||||||||||||||||||||
Losses and loss expenses |
38 | 34 | 11 | (19 | ) | 13 | 83 | 72 | 53 | |||||||||||||||||||||||
Policy acquisition costs |
| | | | | | | | ||||||||||||||||||||||||
Administrative expenses |
74 | 74 | 63 | 95 | 58 | 211 | 200 | 295 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Underwriting loss |
(112 | ) | (108 | ) | (74 | ) | (76 | ) | (71 | ) | (294 | ) | (272 | ) | (348 | ) | ||||||||||||||||
Adjusted net investment income |
9 | 10 | 9 | 8 | 11 | 28 | 31 | 39 | ||||||||||||||||||||||||
Other income (expense)operating |
(7 | ) | (4 | ) | (7 | ) | (8 | ) | (8 | ) | (18 | ) | (17 | ) | (25 | ) | ||||||||||||||||
Adjusted interest expense |
(143 | ) | (145 | ) | (145 | ) | (158 | ) | (170 | ) | (433 | ) | (516 | ) | (674 | ) | ||||||||||||||||
Amortization expense of purchased intangibles |
(54 | ) | (54 | ) | (55 | ) | (63 | ) | (64 | ) | (163 | ) | (192 | ) | (255 | ) | ||||||||||||||||
Income tax expense |
(219 | ) | (216 | ) | (202 | ) | (192 | ) | (183 | ) | (637 | ) | (550 | ) | (742 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Core operating loss |
(526 | ) | (517 | ) | (474 | ) | (489 | ) | (485 | ) | (1,517 | ) | (1,516 | ) | (2,005 | ) | ||||||||||||||||
Chubb integration expenses, net of tax |
(2 | ) | (3 | ) | (2 | ) | (15 | ) | (14 | ) | (7 | ) | (32 | ) | (47 | ) | ||||||||||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax |
(24 | ) | (32 | ) | (33 | ) | (42 | ) | (42 | ) | (89 | ) | (133 | ) | (175 | ) | ||||||||||||||||
Adjusted net realized gains (losses), net of tax (1) |
(119 | ) | (10 | ) | (95 | ) | (523 | ) | 165 | (224 | ) | 300 | (223 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net loss |
$ | (671 | ) | $ | (562 | ) | $ | (604 | ) | $ | (1,069 | ) | $ | (376 | ) | $ | (1,837 | ) | $ | (1,381 | ) | $ | (2,450 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Unfavorable (favorable) prior period development (PPD)pre-tax |
$ | 36 | $ | 33 | $ | 10 | $ | (22 | ) | $ | 12 | $ | 79 | $ | 67 | $ | 45 |
(1) | Includes Net realized gains (losses) related to unconsolidated entities. |
Corporate | Page 17 |
Chubb Limited
Loss Reserve Rollforward
(in millions of U.S. dollars, except ratios)
(Unaudited)
Unpaid Losses | Net Paid to | |||||||||||||||
Gross | Ceded | Net | Incurred Ratio | |||||||||||||
Balance at June 30, 2017 |
$ | 60,394 | $ | 12,485 | $ | 47,909 | ||||||||||
Losses and loss expenses incurred |
8,410 | 2,163 | 6,247 | |||||||||||||
Losses and loss expenses paid |
(5,207 | ) | (909 | ) | (4,298 | ) | 69 | % | ||||||||
Other (incl. foreign exch. revaluation) |
556 | 131 | 425 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Balance at September 30, 2017 |
$ | 64,153 | $ | 13,870 | $ | 50,283 | ||||||||||
Losses and loss expenses incurred |
5,755 | 1,483 | 4,272 | |||||||||||||
Losses and loss expenses paid |
(6,419 | ) | (1,298 | ) | (5,121 | ) | 120 | % | ||||||||
Other (incl. foreign exch. revaluation) |
(310 | ) | (41 | ) | (269 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2017 |
$ | 63,179 | $ | 14,014 | $ | 49,165 | ||||||||||
Losses and loss expenses incurred |
5,028 | 926 | 4,102 | |||||||||||||
Losses and loss expenses paid |
(5,448 | ) | (1,206 | ) | (4,242 | ) | 103 | % | ||||||||
Other (incl. foreign exch. revaluation) |
380 | 88 | 292 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Balance at March 31, 2018 |
$ | 63,139 | $ | 13,822 | $ | 49,317 | ||||||||||
Losses and loss expenses incurred |
5,458 | 971 | 4,487 | |||||||||||||
Losses and loss expenses paid |
(5,304 | ) | (931 | ) | (4,373 | ) | 97 | % | ||||||||
Other (incl. foreign exch. revaluation) |
(515 | ) | (127 | ) | (388 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Balance at June 30, 2018 |
$ | 62,778 | $ | 13,735 | $ | 49,043 | ||||||||||
Losses and loss expenses incurred |
6,472 | 1,604 | 4,868 | |||||||||||||
Losses and loss expenses paid |
(5,771 | ) | (1,268 | ) | (4,503 | ) | 93 | % | ||||||||
Other (incl. foreign exch. revaluation) |
(450 | ) | (106 | ) | (344 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Balance at September 30, 2018 |
$ | 63,029 | $ | 13,965 | $ | 49,064 | ||||||||||
Losses and loss expenses incurred |
6,687 | 2,077 | 4,610 | |||||||||||||
Losses and loss expenses paid |
(6,556 | ) | (1,334 | ) | (5,222 | ) | 113 | % | ||||||||
Other (incl. foreign exch. revaluation) |
(200 | ) | (19 | ) | (181 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2018 |
$ | 62,960 | $ | 14,689 | $ | 48,271 | ||||||||||
Losses and loss expenses incurred |
5,261 | 1,163 | 4,098 | |||||||||||||
Losses and loss expenses paid |
(5,197 | ) | (1,178 | ) | (4,019 | ) | 98 | % | ||||||||
Other (incl. foreign exch. revaluation) |
119 | 33 | 86 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Balance at March 31, 2019 |
$ | 63,143 | $ | 14,707 | $ | 48,436 | ||||||||||
Losses and loss expenses incurred |
5,758 | 1,043 | 4,715 | |||||||||||||
Losses and loss expenses paid |
(5,581 | ) | (1,489 | ) | (4,092 | ) | 87 | % | ||||||||
Other (incl. foreign exch. revaluation) |
(115 | ) | (28 | ) | (87 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Balance at June 30, 2019 |
$ | 63,205 | $ | 14,233 | $ | 48,972 | ||||||||||
Losses and loss expenses incurred |
6,783 | 1,731 | 5,052 | |||||||||||||
Losses and loss expenses paid |
(6,751 | ) | (1,568 | ) | (5,183 | ) | 103 | % | ||||||||
Other (incl. foreign exch. revaluation) |
(225 | ) | (64 | ) | (161 | ) | ||||||||||
|
|
|
|
|
|
|||||||||||
Balance at September 30, 2019 |
$ | 63,012 | $ | 14,332 | $ | 48,680 | ||||||||||
Add net recoverable on paid losses |
| 1,195 | (1,195 | ) | ||||||||||||
|
|
|
|
|
|
|||||||||||
Balance including net recoverable on paid losses |
$ | 63,012 | $ | 15,527 | $ | 47,485 | ||||||||||
|
|
|
|
|
|
Loss Reserve Rollforward | Page 18 |
Chubb Limited
Reinsurance Recoverable Analysis
(in millions of U.S. dollars)
(Unaudited)
Net Reinsurance Recoverable by Division
September 30 | June 30 | March 31 | December 31 | |||||||||||||
2019 | 2019 | 2019 | 2018 | |||||||||||||
Reinsurance recoverable on paid losses and loss expenses |
||||||||||||||||
Active operations |
$ | 1,072 | $ | 1,079 | $ | 1,124 | $ | 980 | ||||||||
Brandywine and Other Run-off |
193 | 209 | 381 | 396 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 1,265 | $ | 1,288 | $ | 1,505 | $ | 1,376 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Reinsurance recoverable on unpaid losses and loss expenses |
||||||||||||||||
Active operations |
$ | 13,427 | $ | 13,315 | $ | 13,720 | $ | 13,705 | ||||||||
Brandywine and Other Run-off |
1,155 | 1,166 | 1,235 | 1,235 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 14,582 | $ | 14,481 | $ | 14,955 | $ | 14,940 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross reinsurance recoverable |
||||||||||||||||
Active operations |
$ | 14,499 | $ | 14,394 | $ | 14,844 | $ | 14,685 | ||||||||
Brandywine and Other Run-off |
1,348 | 1,375 | 1,616 | 1,631 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 15,847 | $ | 15,769 | $ | 16,460 | $ | 16,316 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Provision for uncollectible reinsurance (1) |
||||||||||||||||
Active operations |
$ | (187 | ) | $ | (187 | ) | $ | (187 | ) | $ | (185 | ) | ||||
Brandywine and Other Run-off |
(133 | ) | (137 | ) | (136 | ) | (138 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | (320 | ) | $ | (324 | ) | $ | (323 | ) | $ | (323 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net reinsurance recoverable |
||||||||||||||||
Active operations |
$ | 14,312 | $ | 14,207 | $ | 14,657 | $ | 14,500 | ||||||||
Brandywine and Other Run-off |
1,215 | 1,238 | 1,480 | 1,493 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 15,527 | $ | 15,445 | $ | 16,137 | $ | 15,993 | ||||||||
|
|
|
|
|
|
|
|
(1) | The provision for uncollectible reinsurance is based on a default analysis applied to gross reinsurance, net of usable collateral of approximately $3.9 billion. |
Reinsurance Recoverable | Page 19 |
Chubb Limited
Investment Portfolio
(in millions of U.S. dollars)
(Unaudited)
September 30 | June 30 | March 31 | December 31 | |||||||||||||||||||||||||||||
2019 | 2019 | 2019 | 2018 | |||||||||||||||||||||||||||||
Market Value |
||||||||||||||||||||||||||||||||
Fixed maturities available for sale |
$ | 85,044 | $ | 82,410 | $ | 80,663 | $ | 78,470 | ||||||||||||||||||||||||
Fixed maturities held to maturity |
13,096 | 13,177 | 13,240 | 13,259 | ||||||||||||||||||||||||||||
Short-term investments |
2,835 | 3,808 | 3,078 | 3,016 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total fixed maturities |
$ | 100,975 | $ | 99,395 | $ | 96,981 | $ | 94,745 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Asset Allocation by Market Value |
||||||||||||||||||||||||||||||||
Treasury / Agency |
$ | 4,840 | 5 | % | $ | 4,833 | 5 | % | $ | 4,943 | 5 | % | $ | 5,327 | 6 | % | ||||||||||||||||
Corporate and asset-backed |
33,881 | 34 | % | 32,261 | 32 | % | 30,364 | 31 | % | 29,091 | 31 | % | ||||||||||||||||||||
Mortgage-backed |
21,488 | 21 | % | 20,468 | 21 | % | 18,924 | 20 | % | 18,026 | 19 | % | ||||||||||||||||||||
Municipal |
13,369 | 13 | % | 13,854 | 14 | % | 15,796 | 16 | % | 16,327 | 17 | % | ||||||||||||||||||||
Non-U.S. |
24,562 | 24 | % | 24,171 | 24 | % | 23,876 | 25 | % | 22,958 | 24 | % | ||||||||||||||||||||
Short-term investments |
2,835 | 3 | % | 3,808 | 4 | % | 3,078 | 3 | % | 3,016 | 3 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total fixed maturities |
$ | 100,975 | 100 | % | $ | 99,395 | 100 | % | $ | 96,981 | 100 | % | $ | 94,745 | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Credit Quality by Market Value |
||||||||||||||||||||||||||||||||
AAA |
$ | 14,696 | 15 | % | $ | 15,276 | 15 | % | $ | 14,917 | 16 | % | $ | 14,571 | 15 | % | ||||||||||||||||
AA |
37,752 | 37 | % | 37,211 | 38 | % | 37,023 | 38 | % | 36,715 | 39 | % | ||||||||||||||||||||
A |
18,977 | 19 | % | 18,476 | 19 | % | 17,867 | 19 | % | 17,253 | 18 | % | ||||||||||||||||||||
BBB |
13,228 | 13 | % | 12,682 | 13 | % | 11,961 | 12 | % | 12,035 | 13 | % | ||||||||||||||||||||
BB |
9,317 | 9 | % | 9,161 | 9 | % | 8,807 | 9 | % | 8,363 | 9 | % | ||||||||||||||||||||
B |
6,739 | 7 | % | 6,375 | 6 | % | 6,148 | 6 | % | 5,596 | 6 | % | ||||||||||||||||||||
Other |
266 | 0 | % | 214 | 0 | % | 258 | 0 | % | 212 | 0 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total fixed maturities |
$ | 100,975 | 100 | % | $ | 99,395 | 100 | % | $ | 96,981 | 100 | % | $ | 94,745 | 100 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cost/Amortized Cost |
||||||||||||||||||||||||||||||||
Fixed maturities available for sale |
$ | 82,036 | $ | 80,119 | $ | 79,624 | $ | 79,323 | ||||||||||||||||||||||||
Fixed maturities held to maturity |
12,622 | 12,838 | 13,136 | 13,435 | ||||||||||||||||||||||||||||
Short-term investments |
2,838 | 3,808 | 3,078 | 3,016 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Subtotal fixed maturities |
97,496 | 96,765 | 95,838 | 95,774 | ||||||||||||||||||||||||||||
Equity securities |
722 | 715 | 821 | 770 | ||||||||||||||||||||||||||||
Other investments |
5,955 | 5,968 | 5,562 | 5,277 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total investment portfolio |
$ | 104,173 | $ | 103,448 | $ | 102,221 | $ | 101,821 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Avg. duration of fixed maturities |
3.8 years | 3.8 years | 3.6 years | 3.7 years | ||||||||||||||||||||||||||||
Avg. market yield of fixed maturities |
2.7 | % | 2.9 | % | 3.2 | % | 3.7 | % | ||||||||||||||||||||||||
Avg. credit quality |
A/Aa | A/Aa | A/Aa | A/Aa | ||||||||||||||||||||||||||||
Avg. yield on invested assets (1) |
3.5 | % | 3.5 | % | 3.5 | % | 3.5 | % |
(1) | Calculated using adjusted net investment income. |
Investments | Page 20 |
Chubb Limited
Investment Portfolio2
(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 September 30, 2019 |
||||||||||||||||||||||||
Agency residential mortgage-backed (RMBS) |
$ | 191 | $ | 17,606 | $ | | $ | | $ | | $ | 17,797 | ||||||||||||
Non-agency RMBS |
132 | 48 | 74 | 17 | 11 | 282 | ||||||||||||||||||
Commercial mortgage-backed |
3,031 | 247 | 125 | 6 | | 3,409 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total mortgage-backed securities at market value |
$ | 3,354 | $ | 17,901 | $ | 199 | $ | 23 | $ | 11 | $ | 21,488 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
U.S. Corporate and Asset-backed Fixed Income Portfolios | ||||||||||||||||||||||||
Market Value at September 30, 2019 | S&P Credit Rating | |||||||||||||||||||||||
Investment Grade | ||||||||||||||||||||||||
AAA | AA | A | BBB | Total | ||||||||||||||||||||
|
|
|||||||||||||||||||||||
Asset-backed |
$ | 3,298 | $ | 311 | $ | 40 | $ | 33 | $ | 3,682 | ||||||||||||||
Banks |
| 34 | 2,244 | 1,310 | 3,588 | |||||||||||||||||||
Basic Materials |
| | 103 | 202 | 305 | |||||||||||||||||||
Communications |
| 167 | 485 | 1,038 | 1,690 | |||||||||||||||||||
Consumer, Cyclical |
| 359 | 522 | 559 | 1,440 | |||||||||||||||||||
Consumer, Non-Cyclical |
62 | 561 | 1,622 | 1,398 | 3,643 | |||||||||||||||||||
Diversified Financial Services |
7 | 112 | 365 | 311 | 795 | |||||||||||||||||||
Energy |
| 55 | 167 | 810 | 1,032 | |||||||||||||||||||
Industrial |
| 50 | 695 | 822 | 1,567 | |||||||||||||||||||
Utilities |
| | 895 | 421 | 1,316 | |||||||||||||||||||
All Others |
193 | 357 | 1,432 | 1,081 | 3,063 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 3,560 | $ | 2,006 | $ | 8,570 | $ | 7,985 | $ | 22,121 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Market Value at September 30, 2019 | S&P Credit Rating | |||||||||||||||||||||||
Below Investment Grade | ||||||||||||||||||||||||
BB | B | CCC | Total | |||||||||||||||||||||
|
|
|||||||||||||||||||||||
Asset-backed |
$ | | $ | 4 | $ | 6 | $ | 10 | ||||||||||||||||
Banks |
| | | | ||||||||||||||||||||
Basic Materials |
408 | 196 | 2 | 606 | ||||||||||||||||||||
Communications |
1,025 | 822 | 22 | 1,869 | ||||||||||||||||||||
Consumer, Cyclical |
1,168 | 679 | 20 | 1,867 | ||||||||||||||||||||
Consumer, Non-Cyclical |
1,250 | 1,336 | 26 | 2,612 | ||||||||||||||||||||
Diversified Financial Services |
227 | 239 | 8 | 474 | ||||||||||||||||||||
Energy |
672 | 378 | 4 | 1,054 | ||||||||||||||||||||
Industrial |
719 | 692 | 22 | 1,433 | ||||||||||||||||||||
Utilities |
252 | 18 | 10 | 280 | ||||||||||||||||||||
All Others |
879 | 642 | 34 | 1,555 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 6,600 | $ | 5,006 | $ | 154 | $ | 11,760 | ||||||||||||||||
|
|
|
|
|
|
|
|
Investments 2 | Page 21 |
Chubb Limited
Investment Portfolio3
(in millions of U.S. dollars)
(Unaudited)
Non-U.S. Fixed Income Portfolio
September 30, 2019
Non-U.S. Government Securities | Market Value by S&P Credit Rating | |||||||||||||||||||||||
AAA | AA | A | BBB | BB and below | Total | |||||||||||||||||||
|
|
|||||||||||||||||||||||
Republic of Korea |
$ | | $ | 1,056 | $ | | $ | | $ | | $ | 1,056 | ||||||||||||
United Kingdom |
| 893 | | | | 893 | ||||||||||||||||||
Canada |
848 | | | | | 848 | ||||||||||||||||||
Federative Republic of Brazil |
| | | | 732 | 732 | ||||||||||||||||||
Kingdom of Thailand |
| | 644 | | | 644 | ||||||||||||||||||
Province of Ontario |
| 9 | 623 | | | 632 | ||||||||||||||||||
United Mexican States |
| | 428 | 123 | | 551 | ||||||||||||||||||
Province of Quebec |
| 496 | | | | 496 | ||||||||||||||||||
Commonwealth of Australia |
353 | 3 | | | | 356 | ||||||||||||||||||
French Republic |
| 312 | | | | 312 | ||||||||||||||||||
Other Non-U.S. Government Securities |
858 | 1,187 | 975 | 661 | 1,170 | 4,851 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 2,059 | $ | 3,956 | $ | 2,670 | $ | 784 | $ | 1,902 | $ | 11,371 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-U.S. Corporate Securities | Market Value by S&P Credit Rating | |||||||||||||||||||||||
AAA | AA | A | BBB | BB and below | Total | |||||||||||||||||||
|
|
|||||||||||||||||||||||
United Kingdom |
$ | 75 | $ | 108 | $ | 738 | $ | 849 | $ | 378 | $ | 2,148 | ||||||||||||
Canada |
105 | 279 | 370 | 530 | 406 | 1,690 | ||||||||||||||||||
United States (1) |
2 | | 204 | 328 | 610 | 1,144 | ||||||||||||||||||
France |
8 | 41 | 658 | 293 | 48 | 1,048 | ||||||||||||||||||
Australia |
105 | 199 | 369 | 136 | 17 | 826 | ||||||||||||||||||
Netherlands |
41 | 84 | 291 | 146 | 92 | 654 | ||||||||||||||||||
Japan |
| 45 | 474 | 61 | | 580 | ||||||||||||||||||
Germany |
67 | 40 | 143 | 249 | 40 | 539 | ||||||||||||||||||
Switzerland |
49 | 2 | 212 | 193 | 29 | 485 | ||||||||||||||||||
China |
| | 249 | 63 | 43 | 355 | ||||||||||||||||||
Other Non-U.S. Corporate Securities |
387 | 413 | 969 | 1,200 | 753 | 3,722 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 839 | $ | 1,211 | $ | 4,677 | $ | 4,048 | $ | 2,416 | $ | 13,191 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Countries represent the ultimate parent companys country of risk. Non-U.S. corporate securities could be issued by foreign subsidiaries of U.S. corporations. |
Investments 3 | Page 22 |
Chubb Limited
Investment Portfolio4
(in millions of U.S. dollars)
(Unaudited)
Fixed Maturity Investment Portfolio
Top 10 Global Corporate Exposures
September 30, 2019 |
Market Value | Rating | ||||||||||
1 |
Wells Fargo & Co | $ | 630 | A- | ||||||||
2 |
JP Morgan Chase & Co | 576 | A- | |||||||||
3 |
Bank of America Corp | 558 | A- | |||||||||
4 |
Comcast Corp | 459 | A- | |||||||||
5 |
HSBC Holdings Plc | 385 | A | |||||||||
6 |
AT&T Inc | 384 | BBB | |||||||||
7 |
Verizon Communications Inc | 378 | BBB+ | |||||||||
8 |
Citigroup Inc | 359 | BBB+ | |||||||||
9 |
Morgan Stanley | 337 | BBB+ | |||||||||
10 |
Goldman Sachs Group Inc | 337 | BBB+ |
Investments 4 | Page 23 |
Chubb Limited
Net Realized and Unrealized Gains (Losses)
(in millions of U.S. dollars)
(Unaudited)
Three months ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||
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 income investments (1) |
$ | (106 | ) | $ | 2 | $ | (104 | ) | $ | 705 | $ | (125 | ) | $ | 580 | $ | 599 | $ | (123 | ) | $ | 476 | ||||||||||||||
Public equity (1): |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
22 | (5 | ) | 17 | | | | 22 | (5 | ) | 17 | |||||||||||||||||||||||||
Mark-to-market |
(21 | ) | 1 | (20 | ) | | | | (21 | ) | 1 | (20 | ) | |||||||||||||||||||||||
Private equity: |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
(2 | ) | | (2 | ) | | | | (2 | ) | | (2 | ) | |||||||||||||||||||||||
Mark-to-market |
34 | (2 | ) | 32 | | | | 34 | (2 | ) | 32 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total investment portfolio |
(73 | ) | (4 | ) | (77 | ) | 705 | (125 | ) | 580 | 632 | (129 | ) | 503 | ||||||||||||||||||||||
Mark-to-market from variable annuity reinsurance derivative transactions, net of applicable hedges (2) |
(112 | ) | | (112 | ) | | | | (112 | ) | | (112 | ) | |||||||||||||||||||||||
Foreign exchange |
84 | (15 | ) | 69 | (193 | ) | 8 | (185 | ) | (109 | ) | (7 | ) | (116 | ) | |||||||||||||||||||||
Partially-owned entities (3) |
5 | | 5 | | | | 5 | | 5 | |||||||||||||||||||||||||||
Other (4) |
(4 | ) | | (4 | ) | (17 | ) | 4 | (13 | ) | (21 | ) | 4 | (17 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net gains (losses) |
$ | (100 | ) | $ | (19 | ) | $ | (119 | ) | $ | 495 | $ | (113 | ) | $ | 382 | $ | 395 | $ | (132 | ) | $ | 263 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
(1) The quarter includes pre-tax realized losses on derivatives of: $95 million in fixed income and $2 million in public equity. Other-than-temporary impairments for the quarter in realized losses were $24 million pre-tax for fixed maturities. (2) The quarter includes $6 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 investees shares. Refer to the Non-GAAP financial measures section for additional details. (4) Other unrealized gains (losses) are primarily related to the companys postretirement programs.
|
| |||||||||||||||||||||||||||||||||||
Three months ended September 30, 2018 | ||||||||||||||||||||||||||||||||||||
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 income investments (5) |
$ | (1 | ) | $ | (2 | ) | $ | (3 | ) | $ | (213 | ) | $ | 54 | $ | (159 | ) | $ | (214 | ) | $ | 52 | $ | (162 | ) | |||||||||||
Public equity: |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
48 | (9 | ) | 39 | | | | 48 | (9 | ) | 39 | |||||||||||||||||||||||||
Mark-to-market |
(13 | ) | 4 | (9 | ) | | | | (13 | ) | 4 | (9 | ) | |||||||||||||||||||||||
Private equity: |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
| | | | | | | | | |||||||||||||||||||||||||||
Mark-to-market |
157 | (6 | ) | 151 | | | | 157 | (6 | ) | 151 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total investment portfolio |
191 | (13 | ) | 178 | (213 | ) | 54 | (159 | ) | (22 | ) | 41 | 19 | |||||||||||||||||||||||
Mark-to-market from variable annuity reinsurance derivative transactions, net of applicable hedges (6) |
(46 | ) | | (46 | ) | | | | (46 | ) | | (46 | ) | |||||||||||||||||||||||
Foreign exchange |
39 | (2 | ) | 37 | (482 | ) | 20 | (462 | ) | (443 | ) | 18 | (425 | ) | ||||||||||||||||||||||
Partially-owned entities (7) |
1 | | 1 | | | | 1 | | 1 | |||||||||||||||||||||||||||
Other (8) |
(6 | ) | 1 | (5 | ) | (21 | ) | 3 | (18 | ) | (27 | ) | 4 | (23 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net gains (losses) |
$ | 179 | $ | (14 | ) | $ | 165 | $ | (716 | ) | $ | 77 | $ | (639 | ) | $ | (537 | ) | $ | 63 | $ | (474 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) | The quarter includes $37 million pre-tax realized gains on fixed income derivatives. Other-than-temporary impairments for the quarter in realized losses were $11 million pre-tax for fixed maturities. |
(6) | The quarter includes $100 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 investees shares. Refer to the Non-GAAP financial measures section for additional details. |
(8) | Other unrealized gains (losses) are primarily related to the companys postretirement programs. |
Net Gains (Losses) | Page 24 |
Chubb Limited
Net Realized and Unrealized Gains (Losses)
(in millions of U.S. dollars)
(Unaudited)
Nine months ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||
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 income investments (1) |
$ | (417 | ) | $ | 10 | $ | (407 | ) | $ | 3,834 | $ | (676 | ) | $ | 3,158 | $ | 3,417 | $ | (666 | ) | $ | 2,751 | ||||||||||||||
Public equity (1): |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
23 | (5 | ) | 18 | | | | 23 | (5 | ) | 18 | |||||||||||||||||||||||||
Mark-to-market |
9 | (3 | ) | 6 | | | | 9 | (3 | ) | 6 | |||||||||||||||||||||||||
Private equity: |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
(4 | ) | | (4 | ) | | | | (4 | ) | | (4 | ) | |||||||||||||||||||||||
Mark-to-market |
227 | | 227 | | | | 227 | | 227 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total investment portfolio |
(162 | ) | 2 | (160 | ) | 3,834 | (676 | ) | 3,158 | 3,672 | (674 | ) | 2,998 | |||||||||||||||||||||||
Mark-to-market from variable annuity reinsurance derivative transactions, net of applicable hedges (2) |
(146 | ) | | (146 | ) | | | | (146 | ) | | (146 | ) | |||||||||||||||||||||||
Foreign exchange |
86 | (14 | ) | 72 | (143 | ) | 3 | (140 | ) | (57 | ) | (11 | ) | (68 | ) | |||||||||||||||||||||
Partially-owned entities (3) |
15 | (1 | ) | 14 | | | | 15 | (1 | ) | 14 | |||||||||||||||||||||||||
Other (4) |
(4 | ) | | (4 | ) | (62 | ) | 13 | (49 | ) | (66 | ) | 13 | (53 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net gains (losses) |
$ | (211 | ) | $ | (13 | ) | $ | (224 | ) | $ | 3,629 | $ | (660 | ) | $ | 2,969 | $ | 3,418 | $ | (673 | ) | $ | 2,745 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Year to date includes pre-tax realized losses on derivatives of: $374 million in fixed income and $34 million in public equity. Year to date other-than-temporary impairments in realized losses were $50 million pre-tax for fixed maturities. |
(2) | Year to date includes $89 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 investees shares. Refer to the Non-GAAP financial measures section for additional details. |
(4) | Other unrealized gains (losses) are primarily related to the companys postretirement programs. |
Nine months ended September 30, 2018 | ||||||||||||||||||||||||||||||||||||
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 income investments (5) |
$ | (64 | ) | $ | 9 | $ | (55 | ) | $ | (1,921 | ) | $ | 339 | $ | (1,582 | ) | $ | (1,985 | ) | $ | 348 | $ | (1,637 | ) | ||||||||||||
Public equity: |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
61 | (12 | ) | 49 | | | | 61 | (12 | ) | 49 | |||||||||||||||||||||||||
Mark-to-market |
(41 | ) | 10 | (31 | ) | | | | (41 | ) | 10 | (31 | ) | |||||||||||||||||||||||
Private equity: |
||||||||||||||||||||||||||||||||||||
Realized gains (losses) on sales |
| | | | | | | | | |||||||||||||||||||||||||||
Mark-to-market |
317 | (24 | ) | 293 | | | | 317 | (24 | ) | 293 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total investment portfolio |
273 | (17 | ) | 256 | (1,921 | ) | 339 | (1,582 | ) | (1,648 | ) | 322 | (1,326 | ) | ||||||||||||||||||||||
Mark-to-market from variable annuity reinsurance derivative transactions, net of applicable hedges (6) |
11 | | 11 | | | | 11 | | 11 | |||||||||||||||||||||||||||
Foreign exchange |
102 | (20 | ) | 82 | (659 | ) | 5 | (654 | ) | (557 | ) | (15 | ) | (572 | ) | |||||||||||||||||||||
Partially-owned entities (7) |
| | | | | | | | | |||||||||||||||||||||||||||
Other (8) |
(61 | ) | 12 | (49 | ) | (61 | ) | 12 | (49 | ) | (122 | ) | 24 | (98 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net gains (losses) |
$ | 325 | $ | (25 | ) | $ | 300 | $ | (2,641 | ) | $ | 356 | $ | (2,285 | ) | $ | (2,316 | ) | $ | 331 | $ | (1,985 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) | Year to date includes $78 million pre-tax realized gains on fixed income derivatives. Year to date other-than-temporary impairments in realized losses were $16 million pre-tax for fixed maturities. |
(6) | Year to date includes $122 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 investees shares. Refer to the Non-GAAP financial measures section for additional details. |
(8) | Other realized losses, pre-tax, primarily include $36 million related to the early redemption of the $1.0 billion junior subordinated capital securities in April 2018 and $22 million related to lease impairments. Other unrealized gains (losses) are primarily related to the companys postretirement programs. |
Net Gains (Losses) 2 | Page 25 |
Chubb Limited
Debt and Capital
(in millions of U.S. dollars, except ratios)
(Unaudited)
September 30 2019 |
June 30 2019 |
March 31 2019 |
December 31 2018 |
December 31 2017 |
||||||||||||||||
Financial Debt: |
||||||||||||||||||||
Total short-term debt |
$ | 10 | $ | 9 | $ | 509 | $ | 509 | $ | 1,013 | ||||||||||
Total long-term debt |
13,285 | 13,371 | 12,071 | 12,087 | 11,556 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total financial debt |
$ | 13,295 | $ | 13,380 | $ | 12,580 | $ | 12,596 | $ | 12,569 | ||||||||||
Hybrid debt: |
||||||||||||||||||||
Total trust preferred securities |
308 | 308 | 308 | 308 | 308 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 13,603 | $ | 13,688 | $ | 12,888 | $ | 12,904 | $ | 12,877 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Capitalization: |
||||||||||||||||||||
Shareholders equity |
$ | 54,572 | $ | 53,802 | $ | 52,355 | $ | 50,312 | $ | 51,172 | ||||||||||
Hybrid debt |
308 | 308 | 308 | 308 | 308 | |||||||||||||||
Financial debt |
13,295 | 13,380 | 12,580 | 12,596 | 12,569 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total capitalization |
$ | 68,175 | $ | 67,490 | $ | 65,243 | $ | 63,216 | $ | 64,049 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Leverage ratios (based on total capital): |
||||||||||||||||||||
Hybrid debt |
0.5 | % | 0.5 | % | 0.5 | % | 0.5 | % | 0.5 | % | ||||||||||
Financial debt |
19.5 | % | 19.8 | % | 19.3 | % | 19.9 | % | 19.6 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total hybrid & financial debt |
20.0 | % | 20.3 | % | 19.8 | % | 20.4 | % | 20.1 | % |
Note: As of September 30, 2019, there was $0.4 billion usage of credit facilities on a total commitment of $1.0 billion.
Debt and Capital | Page 26 |
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 September 30 | Nine months ended September 30 | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
|
|
|
|
|||||||||||||
Numerator |
||||||||||||||||
Core operating income to common shares |
$ | 1,236 | $ | 1,122 | $ | 3,601 | $ | 3,472 | ||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, pre-tax |
(32 | ) | (54 | ) | (111 | ) | (165 | ) | ||||||||
Tax benefit on amortization adjustment |
8 | 12 | 22 | 32 | ||||||||||||
Chubb integration expenses, pre-tax |
(2 | ) | (16 | ) | (9 | ) | (39 | ) | ||||||||
Tax benefit on Chubb integration expenses |
| 2 | 2 | 7 | ||||||||||||
Adjusted net realized gains (losses), pre-tax |
(100 | ) | 179 | (211 | ) | 325 | ||||||||||
Tax (expense) benefit on adjusted net realized gains (losses) |
(19 | ) | (14 | ) | (13 | ) | (25 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1,091 | $ | 1,231 | $ | 3,281 | $ | 3,607 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Rollforward of Common Shares Outstanding |
||||||||||||||||
Sharesbeginning of period |
456,077,819 | 463,502,164 | 459,203,378 | 463,833,179 | ||||||||||||
Repurchase of shares |
(3,079,618 | ) | (2,781,307 | ) | (8,417,838 | ) | (5,225,162 | ) | ||||||||
Shares issued, excluding option exercises |
(76,142 | ) | (13,598 | ) | 1,146,942 | 1,582,169 | ||||||||||
Issued for option exercises |
611,583 | 393,531 | 1,601,160 | 910,604 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Sharesend of period |
453,533,642 | 461,100,790 | 453,533,642 | 461,100,790 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator |
||||||||||||||||
Weighted average shares outstanding (1) |
454,975,143 | 462,981,973 | 456,987,560 | 464,644,013 | ||||||||||||
Effect of other dilutive securities |
3,175,226 | 3,034,525 | 2,937,026 | 3,360,511 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adj. wtd. avg. shares outstanding and assumed conversions |
458,150,369 | 466,016,498 | 459,924,586 | 468,004,524 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per share |
||||||||||||||||
Core operating income |
$ | 2.72 | $ | 2.42 | $ | 7.88 | $ | 7.47 | ||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax |
(0.06 | ) | (0.09 | ) | (0.19 | ) | (0.29 | ) | ||||||||
Chubb integration expenses, net of tax |
| (0.03 | ) | (0.02 | ) | (0.07 | ) | |||||||||
Adjusted net realized gains (losses), net of tax |
(0.26 | ) | 0.36 | (0.49 | ) | 0.65 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 2.40 | $ | 2.66 | $ | 7.18 | $ | 7.76 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per share |
||||||||||||||||
Core operating income |
$ | 2.70 | $ | 2.41 | $ | 7.83 | $ | 7.42 | ||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax |
(0.06 | ) | (0.09 | ) | (0.19 | ) | (0.29 | ) | ||||||||
Chubb integration expenses, net of tax |
| (0.03 | ) | (0.02 | ) | (0.07 | ) | |||||||||
Adjusted net realized gains (losses), net of tax |
(0.26 | ) | 0.35 | (0.49 | ) | 0.65 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 2.38 | $ | 2.64 | $ | 7.13 | $ | 7.71 | ||||||||
|
|
|
|
|
|
|
|
(1) | 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 27 |
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
September 30 2019 |
June 30 2019 |
March 31 2019 |
December 31 2018 |
September 30 2018 |
||||||||||||||||
Shareholders equity |
$ | 54,572 | $ | 53,802 | $ | 52,355 | $ | 50,312 | $ | 50,934 | ||||||||||
Less: goodwill and other intangible assets, net of tax |
20,010 | 20,170 | 20,070 | 20,054 | 20,121 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Numerator for tangible book value per share |
$ | 34,562 | $ | 33,632 | $ | 32,285 | $ | 30,258 | $ | 30,813 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Book value% change over prior quarter |
1.4 | % | 2.8 | % | 4.1 | % | -1.2 | % | -0.1 | % | ||||||||||
Tangible book value% change over prior quarter |
2.8 | % | 4.2 | % | 6.7 | % | -1.8 | % | 0.7 | % | ||||||||||
Denominator |
453,533,642 | 456,077,819 | 458,179,205 | 459,203,378 | 461,100,790 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Book value per common share |
$ | 120.33 | $ | 117.97 | $ | 114.27 | $ | 109.56 | $ | 110.46 | ||||||||||
Tangible book value per common share |
$ | 76.21 | $ | 73.74 | $ | 70.46 | $ | 65.89 | $ | 66.83 | ||||||||||
Reconciliation of Book Value |
||||||||||||||||||||
Shareholders equity, beginning of quarter (1) |
$ | 53,802 | $ | 52,355 | $ | 50,300 | $ | 50,934 | $ | 50,971 | ||||||||||
Core operating income |
1,236 | 1,195 | 1,170 | 935 | 1,122 | |||||||||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax |
(24 | ) | (32 | ) | (33 | ) | (42 | ) | (42 | ) | ||||||||||
Chubb integration expenses, net of tax |
(2 | ) | (3 | ) | (2 | ) | (15 | ) | (14 | ) | ||||||||||
Adjusted net realized gains (losses), net of tax (2) |
(119 | ) | (10 | ) | (95 | ) | (523 | ) | 165 | |||||||||||
Net unrealized gains (losses) on the investment portfolio |
580 | 1,019 | 1,559 | (117 | ) | (159 | ) | |||||||||||||
Repurchase of shares |
(478 | ) | (376 | ) | (367 | ) | (318 | ) | (379 | ) | ||||||||||
Dividend declared on common shares |
(341 | ) | (344 | ) | (335 | ) | (336 | ) | (337 | ) | ||||||||||
Cumulative translation gains (losses) |
(185 | ) | (95 | ) | 140 | (113 | ) | (462 | ) | |||||||||||
Postretirement benefit liability |
(13 | ) | (15 | ) | (21 | ) | (205 | ) | (18 | ) | ||||||||||
Other (3) |
116 | 108 | 39 | 112 | 87 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 54,572 | $ | 53,802 | $ | 52,355 | $ | 50,312 | $ | 50,934 | |||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | January 1, 2019 included a $12 million after-tax reduction to beginning equity related to the adoption of new accounting guidance on premium amortization of purchased callable debt securities. |
(2) | Includes net realized gains (losses) related to unconsolidated entities. |
(3) | Other primarily includes proceeds from exercise of stock options and stock compensation, offset by the value of any share cancellations for restricted stock vesting taxes. |
Reconciliation Book Value | Page 28 |
Chubb Limited
Non-GAAP Financial Measures
(Unaudited)
Regulation GNon-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).
Throughout this document there are various measures presented on a constant-dollar basis (i.e., excludes the impact of foreign exchange). We believe it is useful to evaluate the trends in our results 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.
Underwriting income is calculated by subtracting adjusted losses and loss expenses, policy benefits, policy acquisition costs and administrative expenses from net premiums earned. We use underwriting income and operating ratios to monitor the results of our operations without the impact of certain factors, including net investment income, other income (expense), interest expense, amortization expense of purchased intangibles, Chubb integration expense, income tax expense and adjusted net realized gains (losses).
CAY underwriting income excluding catastrophe losses (Cats) is underwriting income adjusted to exclude Cats and prior period development (PPD). We believe it is useful to exclude Cats, as they are not predictable as to timing and amount, and PPD as these unexpected loss developments on historical reserves are not indicative of our current underwriting performance. We believe the use of these measures enhances the understanding of our results of operations by highlighting the underlying profitability of our insurance business.
Segment income (loss) includes underwriting income (loss), adjusted net investment income, other income (expense) operating, and amortization expense of purchased intangibles.
Adjusted losses and loss expenses include 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 impacts 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 to adjusted losses and loss expenses.
Adjusted net investment income is net investment income excluding the amortization of the fair value adjustment on acquired invested assets from the acquisition of The Chubb Corporation (Chubb Corp). We believe this measure is meaningful as it highlights the underlying performance of our invested assets and portfolio management in support of our lines of business.
Adjusted interest expense is interest expense excluding the amortization of the fair value adjustment on acquired long-term debt, related to the Chubb Corp acquisition due to the size and complexity of this acquisition.
Other income (expense) operating excludes from consolidated Other income (expense) the portion of net realized gains and losses related to unconsolidated entities and gains and losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP. Net realized gains (losses) related to unconsolidated entities is excluded from core operating income in order to enhance the understanding of our results of underwriting 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.
P&C underwriting income and P&C combined ratio exclude the Life Insurance segment. P&C loss and loss expense ratio and P&C combined ratio include adjusted losses and loss expenses in the ratio numerator. P&C expense ratio and P&C combined ratio include policy acquisition costs and administrative expenses in the ratio numerator. A reconciliation of combined ratio to P&C combined ratio is provided on pages 32-35.
CAY P&C combined ratio excluding catastrophe losses excludes Cats and PPD from the P&C combined ratio. We exclude Cats as they are not predictable as to timing and amount and PPD as these unexpected loss developments on historical reserves are not indicative of our current underwriting performance. The combined ratio numerator is adjusted to exclude Cats, net premiums earned adjustments on PPD, prior period expense adjustments and reinstatement premiums on PPD, and the denominator is adjusted to exclude net premiums earned adjustments on PPD and reinstatement premiums on Cats and PPD. In periods where there are adjustments on loss sensitive policies, these adjustments are excluded from PPD and net premiums earned when calculating the ratios. We believe this measure provides a better evaluation of our underwriting performance and enhances the understanding of the trends in our P&C business that may be obscured by these items. This measure is commonly reported among our peer companies and allows for a better comparison.
Expense ratio excluding accident and health (A&H) excludes the impact of our A&H business from our 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 comprise consolidated operating results (including corporate) and exclude the operating results of the companys 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 companys 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.
Core operating income, net of tax, excludes from net income, the after-tax impact of adjusted net realized gains (losses), Chubb integration expenses, and the amortization of fair value adjustment of acquired invested assets and long-term debt related to the Chubb Corp acquisition. We believe this presentation enhances the understanding of our results of operations by highlighting the underlying profitability of our insurance business. We exclude adjusted net realized gains (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 the amortization of the fair value adjustments related to purchased invested assets and long-term debt and Chubb integration expenses due to the size and complexity of this acquisition. These integration expenses are distortive to our results and are not indicative of our underlying profitability. We believe that excluding these integration expenses facilitates the comparison of our financial results to our historical operating results. References to core operating income measures mean net of tax, whether or not noted.
Core operating effective tax rate is 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 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 expenses before tax. We believe the use of this measure is meaningful to show the tax on the underlying performance of our insurance business, by excluding the tax on adjusted net realized gains (losses), the tax on amortization of the fair value adjustments related to purchased invested assets and long-term debt and the tax on Chubb integration expenses. Refer to the definition of core operating income, net of tax above for more information on these adjustments.
Book value per common share, is shareholders equity divided by the shares outstanding. Tangible book value per common share, 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.
International life insurance net premiums written and deposits includes deposits collected on universal life and investment contracts (life deposits). 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.
Net premiums written adjusted primarily for additional reinsurance is net premiums written in the companys North America Personal P&C Insurance segment, adjusted to exclude the year-over-year net impact for the quarter and year to date of $15 million and $90 million, respectively, of additional reinsurance, reinstatement premiums, and accounting actions. In addition to excluding additional reinsurance and the accounting actions, we exclude the impact of Firemans Fund non-renewal. We believe this measure is meaningful to evaluate trends in the underlying business on a comparable basis.
Reconciliation Non-GAAP | Page 29 |
Chubb Limited
Non-GAAP Financial Measures2
(in millions of U.S. dollars, except per share data and ratios)
(Unaudited)
Regulation GNon-GAAP Financial Measures (continued)
Core operating effective tax rate
The following table presents the reconciliation of effective tax rate to the Core operating effective tax rate:
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Tax expense, as reported |
$ | 230 | $ | 208 | $ | 188 | $ | 159 | $ | 183 | $ | 626 | $ | 536 | $ | 695 | ||||||||||||||||
Less: tax benefit on amortization of fair value of acquired invested assets and debt |
(8 | ) | (6 | ) | (8 | ) | (8 | ) | (12 | ) | (22 | ) | (32 | ) | (40 | ) | ||||||||||||||||
Less: tax benefit on Chubb integration expenses |
| (1 | ) | (1 | ) | (5 | ) | (2 | ) | (2 | ) | (7 | ) | (12 | ) | |||||||||||||||||
Less: tax expense (benefit) on adjusted net realized gains (losses) |
19 | (1 | ) | (5 | ) | (20 | ) | 14 | 13 | 25 | 5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Tax expense, adjusted |
$ | 219 | $ | 216 | $ | 202 | $ | 192 | $ | 183 | $ | 637 | $ | 550 | $ | 742 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income before tax, as reported |
$ | 1,321 | $ | 1,358 | $ | 1,228 | $ | 514 | $ | 1,414 | $ | 3,907 | $ | 4,143 | $ | 4,657 | ||||||||||||||||
Less: amortization of fair value of acquired invested assets and debt |
(32 | ) | (38 | ) | (41 | ) | (50 | ) | (54 | ) | (111 | ) | (165 | ) | (215 | ) | ||||||||||||||||
Less: Chubb integration expenses |
(2 | ) | (4 | ) | (3 | ) | (20 | ) | (16 | ) | (9 | ) | (39 | ) | (59 | ) | ||||||||||||||||
Less: adjusted realized gains (losses) |
(141 | ) | (230 | ) | (96 | ) | (682 | ) | 27 | (467 | ) | 33 | (649 | ) | ||||||||||||||||||
Less: realized gains (losses) related to unconsolidated entities |
41 | 219 | (4 | ) | 139 | 152 | 256 | 292 | 431 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Core operating income before tax |
$ | 1,455 | $ | 1,411 | $ | 1,372 | $ | 1,127 | $ | 1,305 | $ | 4,238 | $ | 4,022 | $ | 5,149 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Effective tax rate |
17.4 | % | 15.3 | % | 15.3 | % | 31.1 | % | 12.9 | % | 16.0 | % | 12.9 | % | 14.9 | % | ||||||||||||||||
Adjustment for tax impact of amortization of fair value of acquired invested assets and debt |
0.2 | % | 0.1 | % | 0.1 | % | 0.0 | % | 0.4 | % | 0.1 | % | 0.2 | % | 0.2 | % | ||||||||||||||||
Adjustment for tax impact of Chubb integration expenses |
0.0 | % | 0.0 | % | 0.0 | % | 0.1 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.1 | % | ||||||||||||||||
Adjustment for tax impact of adjusted net realized gains (losses) |
-2.5 | % | -0.1 | % | -0.7 | % | -14.1 | % | 0.8 | % | -1.1 | % | 0.6 | % | -0.8 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Core operating effective tax rate |
15.1 | % | 15.3 | % | 14.7 | % | 17.1 | % | 14.1 | % | 15.0 | % | 13.7 | % | 14.4 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core operating income
The following table presents the reconciliation of Net income to Core operating income:
YTD | YTD | Full Year | ||||||||||||||||||||||||||||||
3Q-19 | 2Q-19 | 1Q-19 | 4Q-18 | 3Q-18 | 2019 | 2018 | 2018 | |||||||||||||||||||||||||
Net income, as reported |
$ | 1,091 | $ | 1,150 | $ | 1,040 | $ | 355 | $ | 1,231 | $ | 3,281 | $ | 3,607 | $ | 3,962 | ||||||||||||||||
Amortization of fair value adjustment of acquired invested assets and long-term debt, pre-tax |
(32 | ) | (38 | ) | (41 | ) | (50 | ) | (54 | ) | (111 | ) | (165 | ) | (215 | ) | ||||||||||||||||
Tax benefit on amortization adjustment |
8 | 6 | 8 | 8 | 12 | 22 | 32 | 40 | ||||||||||||||||||||||||
Chubb integration expenses, pre-tax |
(2 | ) | (4 | ) | (3 | ) | (20 | ) | (16 | ) | (9 | ) | (39 | ) | (59 | ) | ||||||||||||||||
Tax benefit on Chubb integration expenses |
| 1 | 1 | 5 | 2 | 2 | 7 | 12 | ||||||||||||||||||||||||
Adjusted realized gains (losses), pre-tax |
(141 | ) | (230 | ) | (96 | ) | (682 | ) | 27 | (467 | ) | 33 | (649 | ) | ||||||||||||||||||
Net realized gains (losses) related to unconsolidated entities, pre-tax (1) |
41 | 219 | (4 | ) | 139 | 152 | 256 | 292 | 431 | |||||||||||||||||||||||
Tax (expense) benefit on adjusted net realized gains (losses) |
(19 | ) | 1 | 5 | 20 | (14 | ) | (13 | ) | (25 | ) | (5 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Core operating income |
$ | 1,236 | $ | 1,195 | $ | 1,170 | $ | 935 | $ | 1,122 | $ | 3,601 | $ | 3,472 | $ | 4,407 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe lossesafter-tax |
$ | 191 | $ | 221 | $ | 201 | $ | 506 | $ | 372 | $ | 613 | $ | 848 | $ | 1,354 | ||||||||||||||||
Favorable prior period development (PPD)after-tax |
$ | (112 | ) | $ | (152 | ) | $ | (161 | ) | $ | (202 | ) | $ | (180 | ) | $ | (425 | ) | $ | (504 | ) | $ | (706 | ) | ||||||||
Core operating income per share |
$ | 2.70 | $ | 2.60 | $ | 2.54 | $ | 2.02 | $ | 2.41 | $ | 7.83 | $ | 7.42 | $ | 9.44 | ||||||||||||||||
Impact of Cats on Core operating income per shareUnfavorable |
$ | (0.41 | ) | $ | (0.48 | ) | $ | (0.43 | ) | $ | (1.09 | ) | $ | (0.80 | ) | $ | (1.33 | ) | $ | (1.81 | ) | $ | (2.90 | ) | ||||||||
Impact of PPD on Core operating income per shareFavorable |
$ | 0.24 | $ | 0.33 | $ | 0.35 | $ | 0.43 | $ | 0.39 | $ | 0.92 | $ | 1.08 | $ | 1.51 | ||||||||||||||||
Impact of Cats and PPD on Core operating income per shareUnfavorable |
$ | (0.17 | ) | $ | (0.15 | ) | $ | (0.08 | ) | $ | (0.66 | ) | $ | (0.41 | ) | $ | (0.41 | ) | $ | (0.73 | ) | $ | (1.39 | ) |
(1) | Realized gains (losses) on partially-owned entities, which are investments where we hold more than an insignificant percentage of the investees shares. The net income or loss is included in other income (expense). |
Reconciliation Non-GAAP 2 | Page 30 |
Chubb Limited
Non-GAAP Financial Measures3
(in millions of U.S. dollars, except ratios)
(Unaudited)
Regulation GNon-GAAP Financial Measures (continued)
Core operating ROE
Core operating return on equity (ROE) and Core operating return on tangible equity (ROTE) are annualized non-GAAP financial measures. The numerator includes core operating income, net of tax. The denominator includes the average shareholders equity for the period adjusted to exclude unrealized gains (losses) on investments, net of tax. For the ROTE calculation, the denominator is also adjusted to exclude goodwill and other intangible assets, net of tax. These measures enhances the understanding of the return on shareholders equity by highlighting the underlying profitability relative to shareholders equity and tangible equity excluding the effect of unrealized gains and losses on our investments.
YTD | YTD | Full Year | ||||||||||||||||||
3Q-19 | 3Q-18 | 2019 | 2018 | 2018 | ||||||||||||||||
Net income |
$ | 1,091 | $ | 1,231 | $ | 3,281 | $ | 3,607 | $ | 3,962 | ||||||||||
Core operating income |
$ | 1,236 | $ | 1,122 | $ | 3,601 | $ | 3,472 | $ | 4,407 | ||||||||||
Equitybeginning of period, as reported (1) |
$ | 53,802 | $ | 50,971 | $ | 50,300 | $ | 51,172 | $ | 51,172 | ||||||||||
Less: unrealized gains (losses) on investments, net of deferred tax |
2,033 | (390 | ) | (545 | ) | 1,033 | 1,154 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Equitybeginning of period, as adjusted |
$ | 51,769 | $ | 51,361 | $ | 50,845 | $ | 50,139 | $ | 50,018 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Less: goodwill and other intangible assets, net of tax |
$ | 20,170 | $ | 20,380 | $ | 20,054 | $ | 20,621 | $ | 20,621 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Equitybeginning of period, as adjusted ex goodwill and other intangible assets |
$ | 31,599 | $ | 30,981 | $ | 30,791 | $ | 29,518 | $ | 29,397 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Equityend of period, as reported |
$ | 54,572 | $ | 50,934 | $ | 54,572 | $ | 50,934 | $ | 50,312 | ||||||||||
Less: unrealized gains (losses) on investments, net of deferred tax |
2,613 | (549 | ) | 2,613 | (549 | ) | (545 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Equityend of period, as adjusted |
$ | 51,959 | $ | 51,483 | $ | 51,959 | $ | 51,483 | $ | 50,857 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Less: goodwill and other intangible assets, net of tax |
20,010 | 20,121 | 20,010 | 20,121 | 20,054 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Equityend of period, as adjusted ex goodwill and other intangible assets |
$ | 31,949 | $ | 31,362 | $ | 31,949 | $ | 31,362 | $ | 30,803 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average equity, as reported |
$ | 54,187 | $ | 50,953 | $ | 52,436 | $ | 51,053 | $ | 50,742 | ||||||||||
Weighted average equity, as adjusted |
$ | 51,864 | $ | 51,422 | $ | 51,402 | $ | 50,811 | $ | 50,438 | ||||||||||
Weighted average equity, as adjusted ex goodwill and other intangible assets |
$ | 31,774 | $ | 31,172 | $ | 31,370 | $ | 30,440 | $ | 30,100 | ||||||||||
ROE |
8.1 | % | 9.7 | % | 8.3 | % | 9.4 | % | 7.8 | % | ||||||||||
Core operating ROE |
9.5 | % | 8.7 | % | 9.3 | % | 9.1 | % | 8.7 | % | ||||||||||
Core operating ROTE |
15.6 | % | 14.4 | % | 15.3 | % | 15.2 | % | 14.6 | % | ||||||||||
Private equities mark-to-market realized gains (losses), after-tax (2) |
$ | 32 | $ | 151 | $ | 227 | $ | 293 | $ | 382 | ||||||||||
Impact of Private equities mark-to-market if included in Core operating ROEFavorable (2) |
0.3 pt | 1.2 pts | 0.6 pt | 0.8 pt | 0.8 pt |
(1) | January 1, 2019 included a $12 million after-tax reduction to beginning equity related to the adoption of new accounting guidance on premium amortization of purchased callable debt securities. |
(2) | We record the change in the fair value mark on our private equity funds as realized gains (losses) instead of investment income. |
Reconciliation Non-GAAP 3 | Page 31 |
Chubb Limited
Non-GAAP Financial Measures4
(in millions of U.S. dollars, except ratios)
(Unaudited)
Regulation GNon-GAAP Financial Measures (continued)
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 following tables present the calculation of combined ratio, as reported, for each segment to P&C combined ratio, adjusted for catastrophe losses (Cats) and prior period development (PPD).
Q3 2019 |
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 |
|||||||||||||||||||||||
Numerator |
||||||||||||||||||||||||||||||
Losses and loss expenses |
||||||||||||||||||||||||||||||
Losses and loss expenses |
$ | 2,051 | $ | 674 | $ | 866 | $ | 1,154 | $ | 79 | $ | 38 | $ | 4,862 | ||||||||||||||||
Realized (gains) losses on crop derivatives |
| | 14 | | | | 14 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted losses and loss expenses |
A | $ | 2,051 | $ | 674 | $ | 880 | $ | 1,154 | $ | 79 | $ | 38 | $ | 4,876 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe losses |
(88 | ) | (83 | ) | (3 | ) | (35 | ) | (25 | ) | | (234 | ) | |||||||||||||||||
PPD and related adjustments |
||||||||||||||||||||||||||||||
PPD, net of related adjustmentsfavorable (unfavorable) |
109 | 62 | (18 | ) | 25 | 25 | (36 | ) | 167 | |||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
39 | | | | 1 | | 40 | |||||||||||||||||||||||
Expense adjustmentsunfavorable (favorable) |
3 | | | | (1 | ) | | 2 | ||||||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
(1 | ) | (1 | ) | | 1 | | | (1 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
PPDgross of related adjustmentsfavorable (unfavorable) |
150 | 61 | (18 | ) | 26 | 25 | (36 | ) | 208 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY loss and loss expense ex Cats |
B | $ | 2,113 | $ | 652 | $ | 859 | $ | 1,145 | $ | 79 | $ | 2 | $ | 4,850 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses |
||||||||||||||||||||||||||||||
Policy acquisition costs and administrative expenses |
C | $ | 715 | $ | 312 | $ | 60 | $ | 887 | $ | 51 | $ | 74 | $ | 2,099 | |||||||||||||||
Expense adjustmentsfavorable (unfavorable) |
(3 | ) | | | | 1 | | (2 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses, adjusted |
D | $ | 712 | $ | 312 | $ | 60 | $ | 887 | $ | 52 | $ | 74 | $ | 2,097 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Denominator |
||||||||||||||||||||||||||||||
Net premiums earned |
E | $ | 3,185 | $ | 1,187 | $ | 941 | $ | 2,256 | $ | 160 | $ | 7,729 | |||||||||||||||||
Reinstatement premiums (collected) expensed on catastrophe losses |
| | | | (2 | ) | (2 | ) | ||||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
39 | | | | 1 | 40 | ||||||||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
(1 | ) | (1 | ) | | 1 | | (1 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net premiums earned excluding adjustments |
F | $ | 3,223 | $ | 1,186 | $ | 941 | $ | 2,257 | $ | 159 | $ | 7,766 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
||||||||||||||||||||||||||||||
Loss and loss expense ratio |
A/E | 64.4 | % | 56.9 | % | 93.5 | % | 51.1 | % | 49.6 | % | 63.1 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio |
C/E | 22.5 | % | 26.2 | % | 6.4 | % | 39.4 | % | 31.5 | % | 27.1 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
86.9 | % | 83.1 | % | 99.9 | % | 90.5 | % | 81.1 | % | 90.2 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
||||||||||||||||||||||||||||||
Loss and loss expense ratio, adjusted |
B/F | 65.5 | % | 55.1 | % | 91.3 | % | 50.7 | % | 49.9 | % | 62.4 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio, adjusted |
D/F | 22.1 | % | 26.2 | % | 6.4 | % | 39.3 | % | 32.2 | % | 27.1 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
87.6 | % | 81.3 | % | 97.7 | % | 90.0 | % | 82.1 | % | 89.5 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||
Combined ratio |
90.0 | % | ||||||||||||||||||||||||||||
Add: impact of gains and losses on crop derivatives |
0.2 | % | ||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
P&C combined ratio |
90.2 | % | ||||||||||||||||||||||||||||
|
|
Note: The ratios above are calculated using whole U.S. dollars. Accordingly, calculations using rounded amounts may differ. Letters A, B, C, D, E, and F included in the table are references for calculating the ratios above.
Reconciliation Non-GAAP 4 | Page 32 |
Chubb Limited
Non-GAAP Financial Measures5
(in millions of U.S. dollars, except ratios)
(Unaudited)
Regulation GNon-GAAP Financial Measures (continued)
P&C combined ratio (continued)
YTD 2019 |
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 |
|||||||||||||||||||||||
Numerator |
||||||||||||||||||||||||||||||
Losses and loss expenses |
||||||||||||||||||||||||||||||
Losses and loss expenses |
$ | 6,238 | $ | 2,178 | $ | 1,155 | $ | 3,385 | $ | 245 | $ | 83 | $ | 13,284 | ||||||||||||||||
Realized (gains) losses on crop derivatives |
| | 8 | | | | 8 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted losses and loss expenses |
A | $ | 6,238 | $ | 2,178 | $ | 1,163 | $ | 3,385 | $ | 245 | $ | 83 | $ | 13,292 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe losses |
(319 | ) | (329 | ) | (7 | ) | (69 | ) | (35 | ) | | (759 | ) | |||||||||||||||||
PPD and related adjustments |
||||||||||||||||||||||||||||||
PPD, net of related adjustmentsfavorable (unfavorable) |
425 | 88 | 43 | 49 | 33 | (79 | ) | 559 | ||||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
38 | | 32 | | 1 | | 71 | |||||||||||||||||||||||
Expense adjustmentsunfavorable (favorable) |
(3 | ) | | (3 | ) | | (1 | ) | | (7 | ) | |||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
(1 | ) | (4 | ) | | 1 | | | (4 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
PPDgross of related adjustmentsfavorable (unfavorable) |
459 | 84 | 72 | 50 | 33 | (79 | ) | 619 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY loss and loss expense ex Cats |
B | $ | 6,378 | $ | 1,933 | $ | 1,228 | $ | 3,366 | $ | 243 | $ | 4 | $ | 13,152 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses |
||||||||||||||||||||||||||||||
Policy acquisition costs and administrative expenses |
C | $ | 2,132 | $ | 919 | $ | 99 | $ | 2,626 | $ | 153 | $ | 211 | $ | 6,140 | |||||||||||||||
Expense adjustmentsfavorable (unfavorable) |
3 | | 3 | | 1 | | 7 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses, adjusted |
D | $ | 2,135 | $ | 919 | $ | 102 | $ | 2,626 | $ | 154 | $ | 211 | $ | 6,147 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Denominator |
||||||||||||||||||||||||||||||
Net premiums earned |
E | $ | 9,660 | $ | 3,509 | $ | 1,374 | $ | 6,595 | $ | 487 | $ | 21,625 | |||||||||||||||||
Reinstatement premiums (collected) expensed on catastrophe losses |
| | | | (2 | ) | (2 | ) | ||||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
38 | | 32 | | 1 | 71 | ||||||||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
(1 | ) | (4 | ) | | 1 | | (4 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net premiums earned excluding adjustments |
F | $ | 9,697 | $ | 3,505 | $ | 1,406 | $ | 6,596 | $ | 486 | $ | 21,690 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
||||||||||||||||||||||||||||||
Loss and loss expense ratio |
A/E | 64.6 | % | 62.1 | % | 84.7 | % | 51.3 | % | 50.3 | % | 61.5 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio |
C/E | 22.0 | % | 26.2 | % | 7.2 | % | 39.8 | % | 31.4 | % | 28.4 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
86.6 | % | 88.3 | % | 91.9 | % | 91.1 | % | 81.7 | % | 89.9 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
||||||||||||||||||||||||||||||
Loss and loss expense ratio, adjusted |
B/F | 65.8 | % | 55.2 | % | 87.4 | % | 51.0 | % | 50.0 | % | 60.6 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio, adjusted |
D/F | 22.0 | % | 26.2 | % | 7.2 | % | 39.8 | % | 31.7 | % | 28.4 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
87.8 | % | 81.4 | % | 94.6 | % | 90.8 | % | 81.7 | % | 89.0 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||
Combined ratio |
89.9 | % | ||||||||||||||||||||||||||||
Add: impact of gains and losses on crop derivatives |
0.0 | % | ||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
P&C combined ratio |
89.9 | % | ||||||||||||||||||||||||||||
|
|
Note: The ratios above are calculated using whole U.S. dollars. Accordingly, calculations using rounded amounts may differ. Letters A, B, C, D, E, and F included in the table are references for calculating the ratios above.
Reconciliation Non-GAAP 5 | Page 33 |
Chubb Limited
Non-GAAP Financial Measures6
(in millions of U.S. dollars, except ratios)
(Unaudited)
Regulation GNon-GAAP Financial Measures (continued)
P&C combined ratio (continued)
Q3 2018 |
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 |
|||||||||||||||||||||||
Numerator |
||||||||||||||||||||||||||||||
Losses and loss expenses |
||||||||||||||||||||||||||||||
Losses and loss expenses |
$ | 1,881 | $ | 860 | $ | 719 | $ | 1,114 | $ | 86 | $ | 13 | $ | 4,673 | ||||||||||||||||
Realized (gains) losses on crop derivatives |
| | 8 | | | | 8 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted losses and loss expenses |
A | $ | 1,881 | $ | 860 | $ | 727 | $ | 1,114 | $ | 86 | $ | 13 | $ | 4,681 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe losses |
(196 | ) | (136 | ) | (8 | ) | (80 | ) | (34 | ) | | (454 | ) | |||||||||||||||||
PPD and related adjustments |
||||||||||||||||||||||||||||||
PPD, net of related adjustmentsfavorable (unfavorable) |
216 | (58 | ) | 1 | 72 | 24 | (12 | ) | 243 | |||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
40 | | | | 4 | | 44 | |||||||||||||||||||||||
Expense adjustmentsunfavorable (favorable) |
1 | | | | | | 1 | |||||||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
1 | 1 | | 2 | | | 4 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
PPDgross of related adjustmentsfavorable (unfavorable) |
258 | (57 | ) | 1 | 74 | 28 | (12 | ) | 292 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY loss and loss expense ex Cats |
B | $ | 1,943 | $ | 667 | $ | 720 | $ | 1,108 | $ | 80 | $ | 1 | $ | 4,519 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses |
||||||||||||||||||||||||||||||
Policy acquisition costs and administrative expenses |
C | $ | 709 | $ | 305 | $ | 51 | $ | 834 | $ | 50 | $ | 58 | $ | 2,007 | |||||||||||||||
Expense adjustmentsfavorable (unfavorable) |
(1 | ) | | | | | | (1 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses, adjusted |
D | $ | 708 | $ | 305 | $ | 51 | $ | 834 | $ | 50 | $ | 58 | $ | 2,006 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Denominator |
||||||||||||||||||||||||||||||
Net premiums earned |
E | $ | 3,019 | $ | 1,167 | $ | 857 | $ | 2,157 | $ | 157 | $ | 7,357 | |||||||||||||||||
Reinstatement premiums (collected) expensed on catastrophe losses |
| | | | (4 | ) | (4 | ) | ||||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
40 | | | | 4 | 44 | ||||||||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
1 | 1 | | 2 | | 4 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net premiums earned excluding adjustments |
F | $ | 3,060 | $ | 1,168 | $ | 857 | $ | 2,159 | $ | 157 | $ | 7,401 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
||||||||||||||||||||||||||||||
Loss and loss expense ratio |
A/E | 62.3 | % | 73.7 | % | 84.9 | % | 51.7 | % | 55.0 | % | 63.6 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio |
C/E | 23.5 | % | 26.1 | % | 5.8 | % | 38.6 | % | 31.7 | % | 27.3 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
85.8 | % | 99.8 | % | 90.7 | % | 90.3 | % | 86.7 | % | 90.9 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
||||||||||||||||||||||||||||||
Loss and loss expense ratio, adjusted |
B/F | 63.5 | % | 57.1 | % | 84.1 | % | 51.3 | % | 51.2 | % | 61.1 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio, adjusted |
D/F | 23.2 | % | 26.1 | % | 5.8 | % | 38.7 | % | 31.6 | % | 27.1 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
86.7 | % | 83.2 | % | 89.9 | % | 90.0 | % | 82.8 | % | 88.2 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||
Combined ratio |
90.8 | % | ||||||||||||||||||||||||||||
Add: impact of gains and losses on crop derivatives |
0.1 | % | ||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
P&C combined ratio |
90.9 | % | ||||||||||||||||||||||||||||
|
|
Note: The ratios above are calculated using whole U.S. dollars. Accordingly, calculations using rounded amounts may differ. Letters A, B, C, D, E, and F included in the table are references for calculating the ratios above.
Reconciliation Non-GAAP 6 | Page 34 |
Chubb Limited
Non-GAAP Financial Measures7
(in millions of U.S. dollars, except ratios)
(Unaudited)
Regulation GNon-GAAP Financial Measures (continued)
P&C combined ratio (continued)
YTD 2018 |
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 |
|||||||||||||||||||||||
Numerator |
||||||||||||||||||||||||||||||
Losses and loss expenses |
||||||||||||||||||||||||||||||
Losses and loss expenses |
$ | 5,873 | $ | 2,474 | $ | 955 | $ | 3,263 | $ | 236 | $ | 72 | $ | 12,873 | ||||||||||||||||
Realized (gains) losses on crop derivatives |
| | (2 | ) | | | | (2 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted losses and loss expenses |
A | $ | 5,873 | $ | 2,474 | $ | 953 | $ | 3,263 | $ | 236 | $ | 72 | $ | 12,871 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Catastrophe losses |
(347 | ) | (521 | ) | (11 | ) | (121 | ) | (45 | ) | | (1,045 | ) | |||||||||||||||||
PPD and related adjustments |
||||||||||||||||||||||||||||||
PPD, net of related adjustmentsfavorable (unfavorable) |
472 | (59 | ) | 77 | 166 | 54 | (67 | ) | 643 | |||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
29 | | 40 | | 7 | | 76 | |||||||||||||||||||||||
Expense adjustmentsunfavorable (favorable) |
7 | | (4 | ) | | (1 | ) | | 2 | |||||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
5 | 1 | | 2 | | | 8 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
PPDgross of related adjustmentsfavorable (unfavorable) |
513 | (58 | ) | 113 | 168 | 60 | (67 | ) | 729 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
CAY loss and loss expense ex Cats |
B | $ | 6,039 | $ | 1,895 | $ | 1,055 | $ | 3,310 | $ | 251 | $ | 5 | $ | 12,555 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses |
||||||||||||||||||||||||||||||
Policy acquisition costs and administrative expenses |
C | $ | 2,113 | $ | 903 | $ | 74 | $ | 2,511 | $ | 149 | $ | 200 | $ | 5,950 | |||||||||||||||
Expense adjustmentsfavorable (unfavorable) |
(7 | ) | | 4 | | 1 | | (2 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Policy acquisition costs and administrative expenses, adjusted |
D | $ | 2,106 | $ | 903 | $ | 78 | $ | 2,511 | $ | 150 | $ | 200 | $ | 5,948 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Denominator |
||||||||||||||||||||||||||||||
Net premiums earned |
E | $ | 9,325 | $ | 3,463 | $ | 1,251 | $ | 6,425 | $ | 492 | $ | 20,956 | |||||||||||||||||
Reinstatement premiums (collected) expensed on catastrophe losses |
| | | | (4 | ) | (4 | ) | ||||||||||||||||||||||
Net premiums earned adjustments on PPDunfavorable (favorable) |
29 | | 40 | | 7 | 76 | ||||||||||||||||||||||||
PPD reinstatement premiumsunfavorable (favorable) |
5 | 1 | | 2 | | 8 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net premiums earned excluding adjustments |
F | $ | 9,359 | $ | 3,464 | $ | 1,291 | $ | 6,427 | $ | 495 | $ | 21,036 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
||||||||||||||||||||||||||||||
Loss and loss expense ratio |
A/E | 63.0 | % | 71.5 | % | 76.2 | % | 50.8 | % | 48.0 | % | 61.4 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio |
C/E | 22.6 | % | 26.0 | % | 5.9 | % | 39.1 | % | 30.3 | % | 28.4 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
P&C combined ratio |
85.6 | % | 97.5 | % | 82.1 | % | 89.9 | % | 78.3 | % | 89.8 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
||||||||||||||||||||||||||||||
Loss and loss expense ratio, adjusted |
B/F | 64.5 | % | 54.7 | % | 81.8 | % | 51.5 | % | 50.6 | % | 59.7 | % | |||||||||||||||||
Policy acquisition cost and administrative expense ratio, adjusted |
D/F | 22.5 | % | 26.1 | % | 6.0 | % | 39.1 | % | 30.5 | % | 28.3 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
CAY P&C combined ratio ex Cats |
87.0 | % | 80.8 | % | 87.8 | % | 90.6 | % | 81.1 | % | 88.0 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Combined ratio |
||||||||||||||||||||||||||||||
Combined ratio |
89.8 | % | ||||||||||||||||||||||||||||
Add: impact of gains and losses on crop derivatives |
0.0 | % | ||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
P&C combined ratio |
89.8 | % | ||||||||||||||||||||||||||||
|
|
Note: The ratios above are calculated using whole U.S. dollars. Accordingly, calculations using rounded amounts may differ. Letters A, B, C, D, E, and F included in the table are references for calculating the ratios above.
Reconciliation Non-GAAP 7 | Page 35 |
Chubb Limited
Glossary
Chubb Limited Consolidated comprises all segments including Corporate.
P&C combined ratio: The sum of the loss and loss expense ratio, acquisition cost ratio and the administrative expense ratio excluding the life business and including the realized gains and losses on the crop derivatives.
Book value per common share: Shareholders equity divided by the shares outstanding.
Tangible book value per common share: Shareholders equity less goodwill and other intangible assets, net of tax, 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: Adjusted net investment income divided by average cost of fixed maturities and other investments, and average market value of equity securities.
Total capitalization: The sum of the short-term debt, long-term debt, trust preferreds, and shareholders equity.
Chubb integration expenses: Chubb integration expenses comprise legal and professional fees and all other costs directly related to the integration activities of the Chubb Corp acquisition. 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.
Catastrophe losses (Cats): We generally define catastrophe loss events consistent with the definition of the Property Claims Service (PCS) for events in the U.S. and Canada. PCS defines a catastrophe as an event that causes damage of $25 million or more in insured property losses and affects a significant number of insureds. For events outside of the U.S. and Canada, we generally use a similar definition. Catastrophe loss events are events that occurred in the current calendar year only. Changes in catastrophe loss estimates in the current calendar year that relate to loss events that occurred in previous calendar years are considered prior period development.
Prior period development (PPD) arises from changes to loss estimates recognized in the current year that relate to loss events that occurred in previous calendar years and excludes the effect of losses from the development of earned premium from previous accident years.
Reinstatement premiums are additional premiums paid on certain reinsurance agreements in order to reinstate coverage that had been exhausted by loss occurrences. The reinstatement premium amount is typically a pro rata portion of the original ceded premium paid based on how much of the reinsurance limit had been exhausted.
Net premiums earned adjustments within prior period development are adjustments to the initial premium earned on retrospectively rated policies based on actual claim experience that develops after the policy period ends. The premium adjustments correlate to the prior period loss development on these same policies and are fully earned in the period the adjustments are recorded.
Prior period expense adjustments typically relate to either profit commission reserves or policyholder dividend reserves based on actual claim experience that develops after the policy period ends. The expense adjustments correlate to the prior period loss development on these same policies.
NM: Not meaningful.
Glossary | Page 36 |
J:3IL.C:-8Z7;L[064"6\;2$%BJ*%!. !G ]* ,;PQX(TSPIJFL MZA8SW4DNKRK+.)F4JI!8C;A1@?.>N>U '2T]+N?B!:^,WGNQJ-M$8D MC#KY1!5EY&W.<.>_I0!T-Y9V^H64]E=PK-;3H8Y(W&0RD8(- 'E=Q^SMX-FN M994N]6@1V++%'/'M0>@W(3@>Y)]Z (O^&!_P#T$M9_[_1?_&Z .X\%> -$ M\!6=Q;Z0)V:Y8---.X9WQG:. !@9/0=Z )/&O@K3?'>C0Z7JD]U#!%.+A6MF M56W!67!W*1C#'M0!P?\ PSCX/_Z"6L_]_HO_ (W0 H_9Q\'@_P#(1UG_ +_1 M?_&Z /1/"OA32?!NBKI6CPM'!NWNSN6:1]H!=CZG:.F!Z 4 X#%R ??!^E 'MNCZ/I^@:3;Z7I=LMM96X(CB4D[
@QD,=[,KA^BT'[+CD1> $1]1*=BF1)#:N['
MX!2E9SB 5_I#'1#JJKH%AZ2,(@4+L/ KD
Document and Entity Information |
Oct. 29, 2019 |
---|---|
Cover [Abstract] | |
Entity Registrant Name | Chubb Ltd |
Amendment Flag | false |
Entity Central Index Key | 0000896159 |
Document Type | 8-K |
Document Period End Date | Oct. 29, 2019 |
Entity Incorporation State Country Code | V8 |
Entity File Number | 1-11778 |
Entity Tax Identification Number | 98-0091805 |
Entity Address, Address Line One | Baerengasse 32 |
Entity Address, Postal Zip Code | 8001 |
Entity Address, City or Town | Zurich |
Entity Address, Country | CH |
City Area Code | (0)43 |
Local Phone Number | 456 76 00 |
Written Communications | false |
Soliciting Material | false |
Pre Commencement Tender Offer | false |
Pre Commencement Issuer Tender Offer | false |
Security 12b Title | Common Shares, par value CHF 24.15 per share |
Trading Symbol | CB |
Security Exchange Name | NYSE |
Entity Emerging Growth Company | false |
/PT03[,[.RD_!MM+5-C_ ^:)ELJ(QR/Y
MPM&3U#;5,V.+B\M;#O3NLRR#TYS%0TO"&/[D6%*TE'CW77TL(O&+Q'**?2-I
M>7R[E16H1M9P-2N674GK%=Y00+52:?%0BRMXWJI:BB0\(LG756?+B=/&0["_
MIJ3 8#,?2XIEM!UWEVQ88%HFS<-+3HD01*A$6:=9P/,HY1;;>D'UEE77)]>4
M1M8775)UE>W<< EI*7BC+#BUYOR^(^K;[?AZ/=36.6!.]=T>FC9]XX&R#W_?-!O-D$:
MX8,GY-^^8^C3 "09A#6EY;V6ETY&5
M;J*[ SK/_=HE%E,1Z*QK2M-?+6Z-3, FIWC4:I
MKY^]H+Y>
M71BMM9X"^\P]Q/ 0K%7MI+[-A:=,@7VWU5N8AKSK=)I/3O-$@7TCO\RN&G*[
MN-,L\DDFGQQ*+2"L"1:H MKAQZ RU:!C
0\GK Y77P";W#L'\/\CK( *1HV"EW_YDGB?-?
MU89/%\<#3 >#G:%:*E1L^-2@67Z&.?ZWA>,G@4_^%P7>LM^R,)6*P#ZQWOP9
MQ-YD]J8O]N816%]M7_(+@"O#<$'9C1CQYV/4?
M>[LVY<'")1ULZ. F 8VH.??YQ$,$\R!,'&J\)F1LXI4= '=P#X$WU2Q8#5[D
M@5<-Q"B:PY*HXST$DE(BL [/8#<9V..Q"U;Q\(%HC9T1C2%6
W(_Q_!%39US Q@.
M-@(M?*^!8>#0.\/%>VN"6=BM"3K Q]?!\4BHZX&2]FC2@,>GM1$[+B0&0*U[
M",D]U3RTZW7;XA4:XK):P6J/LMHGTQX"6WV/RW@.2>ZA1W!_93M[(RS2,E':
M
[J#3AM9&O!T@*)K+'8/>@
M/2N1H6-K#"#8MJ'/W \P]+6A8<(Z<=_X59[\."/F.#%-
M.>$EXNBGZ.@LX'#\'A@$/3C; Y5)]A!I^_)C!M'3:OUI^KF=@@,#$MNN]ZWWT3'"+UKSU6VYH]=E3N5.<],N7-CDQ^LR/38&3&FQR96M61
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MX;WX4>H45NF"%YNL2GCO2Y856*EH*0?ZOKU!=*@N:N#:@6M/4AY>?6<98VIWM'(14%$EO