Missouri | 1-11848 | 43-1627032 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification Number) |
Exhibit No. | Exhibit | |
99.1
|
Press Release of Reinsurance Group of America, Incorporated dated January 26, 2009 | |
99.2
|
Quarterly Financial Supplement for the quarter ended December 31, 2008 |
REINSURANCE GROUP OF AMERICA, INCORPORATED |
|||||
Date: January 26, 2009 | By: | /s/ Jack B. Lay | |||
Jack B. Lay | |||||
Senior Executive Vice President and Chief Financial Officer |
|||||
Exhibit No. | Exhibit | |
99.1
|
Press Release of Reinsurance Group of America, Incorporated dated January 26, 2009. | |
99.2
|
Quarterly Financial Supplement for the quarter ended December 31, 2008 |
For further information, contact Jack B. Lay Senior Executive Vice President and Chief Financial Officer (636) 736-7000 |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||
(Unaudited) | 2008 | 2007 | 2008 | 2007 | |||||||||||||||
GAAP net income-continuing
operations |
$ | 15,170 | $ | 71,501 | $ | 187,815 | $ | 308,273 | |||||||||||
Reconciliation to operating
income: |
|||||||||||||||||||
Capital (gains)losses,
derivatives and other, net
included in investment
related losses, net |
(95,289 | ) | 3,276 | (28,491 | ) | 18,952 | |||||||||||||
Embedded Derivatives: |
|||||||||||||||||||
Included in investment
related losses, net |
254,667 | 59,788 | 451,932 | 98,065 | |||||||||||||||
Included in interest
credited |
31,782 | | 39,171 | | |||||||||||||||
Included in policy
acquisition costs and
other insurance expenses |
(3,703 | ) | | (4,630 | ) | | |||||||||||||
DAC offset, net |
(102,661 | ) | (43,348 | ) | (246,644 | ) | (71,779 | ) | |||||||||||
Operating income |
$ | 99,966 | $ | 91,217 | $ | 399,153 | $ | 353,511 |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||
(Unaudited) | 2008 | 2007 | 2008 | 2007 | |||||||||||||||
Income from continuing
operations before
income taxes |
$ | 20,194 | $ | 110,245 | $ | 280,392 | $ | 474,918 | |||||||||||
Reconciliation to pre-tax
operating income: |
|||||||||||||||||||
Capital (gains)losses,
derivatives and other, net
included in investment
related losses, net |
(146,818 | ) | 5,067 | (44,193 | ) | 28,654 | |||||||||||||
Embedded Derivatives: |
|||||||||||||||||||
Included in investment
related losses, net |
391,796 | 91,982 | 695,280 | 150,869 | |||||||||||||||
Included in interest
credited |
48,896 | | 60,263 | | |||||||||||||||
Included in policy
acquisition costs and
other insurance expenses |
(5,697 | ) | | (7,123 | ) | | |||||||||||||
DAC offset, net |
(157,941 | ) | (66,689 | ) | (379,453 | ) | (110,428 | ) | |||||||||||
Pre-tax operating income |
$ | 150,430 | $ | 140,605 | $ | 605,166 | $ | 544,013 |
Three Months Ended December 31, 2008 | ||||||||||||||||
Capital | ||||||||||||||||
(gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | Pre-tax | |||||||||||||
net | derivatives | embedded | operating | |||||||||||||
income | and other, | derivatives, | income | |||||||||||||
(Unaudited) | (loss) | net | net | (loss) | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 69,971 | $ | 6,694 | $ | | $ | 76,665 | ||||||||
Asset Intensive |
(120,595 | ) | (13,916 | )(1) | 131,694 | (2) | (2,817 | ) | ||||||||
Financial Reinsurance |
3,550 | 110 | | 3,660 | ||||||||||||
Total U.S. |
(47,074 | ) | (7,112 | ) | 131,694 | 77,508 | ||||||||||
Canada Operations |
22,084 | 1,244 | | 23,328 | ||||||||||||
Europe & South Africa |
21,811 | 4,598 | | 26,409 | ||||||||||||
Asia Pacific Operations |
24,465 | (2,156 | ) | | 22,309 | |||||||||||
Corporate and Other |
(1,092 | ) | 1,968 | | 876 | |||||||||||
Consolidated |
$ | 20,194 | $ | (1,458 | ) | $ | 131,694 | $ | 150,430 | |||||||
(1) | Asset Intensive is net of $145,360 DAC offset. | |
(2) | Asset Intensive is net of $(303,301) DAC offset. |
Three Months Ended December 31, 2007 | ||||||||||||||||
Capital | ||||||||||||||||
(gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | Pre-tax | |||||||||||||
net | derivatives | embedded | operating | |||||||||||||
income | and other, | derivatives, | income | |||||||||||||
(Unaudited) | (loss) | net | net | (loss) | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 97,227 | $ | 3,478 | $ | | $ | 100,705 | ||||||||
Asset Intensive |
(17,424 | ) | (5,332 | )(1) | 30,202 | (2) | 7,446 | |||||||||
Financial Reinsurance |
2,581 | (2 | ) | | 2,579 | |||||||||||
Total U.S. |
82,384 | (1,856 | ) | 30,202 | 110,730 | |||||||||||
Canada Operations |
19,509 | 2 | | 19,511 | ||||||||||||
Europe & South Africa |
2,808 | 466 | | 3,274 | ||||||||||||
Asia Pacific Operations |
16,909 | 592 | | 17,501 | ||||||||||||
Corporate & Other |
(11,365 | ) | 954 | | (10,411 | ) | ||||||||||
Consolidated |
$ | 110,245 | $ | 158 | $ | 30,202 | $ | 140,605 | ||||||||
(1) | Asset Intensive is net of $(4,909) DAC offset. | |
(2) | Asset Intensive is net of $(61,780) DAC offset. |
Twelve Months Ended December 31, 2008 | ||||||||||||||||
Capital | ||||||||||||||||
(gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | Pre-tax | |||||||||||||
net | derivatives | embedded | operating | |||||||||||||
income | and other, | derivatives, | income | |||||||||||||
(Unaudited) | (loss) | net | net | (loss) | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 230,993 | $ | 71,904 | $ | | $ | 302,897 | ||||||||
Asset Intensive |
(176,746 | ) | (9,583 | )(1) | 206,668 | (2) | 20,339 | |||||||||
Financial Reinsurance |
11,841 | 249 | | 12,090 | ||||||||||||
Total U.S. |
66,088 | 62,570 | 206,668 | 335,326 | ||||||||||||
Canada Operations |
102,266 | 4,971 | | 107,237 | ||||||||||||
Europe & South Africa |
65,686 | 8,687 | | 74,373 | ||||||||||||
Asia Pacific Operations |
85,509 | 2,661 | | 88,170 | ||||||||||||
Corporate and Other |
(39,157 | ) | 39,217 | | 60 | |||||||||||
Consolidated |
$ | 280,392 | $ | 118,106 | $ | 206,668 | $ | 605,166 | ||||||||
(1) | Asset Intensive is net of $162,299 DAC offset. | |
(2) | Asset Intensive is net of $(541,752) DAC offset. |
Twelve Months Ended December 31, 2007 | ||||||||||||||||
Capital | ||||||||||||||||
(gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | Pre-tax | |||||||||||||
net | derivatives | embedded | operating | |||||||||||||
income | and other, | derivatives, | income | |||||||||||||
(Unaudited) | (loss) | net | net | (loss) | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 337,624 | $ | 13,770 | $ | | $ | 351,394 | ||||||||
Asset Intensive |
(22,329 | ) | (758 | )(1) | 46,488 | (2) | 23,401 | |||||||||
Financial Reinsurance |
12,633 | 7 | | 12,640 | ||||||||||||
Total U.S. |
327,928 | 13,019 | 46,488 | 387,435 | ||||||||||||
Canada Operations |
81,543 | (6,646 | ) | | 74,897 | |||||||||||
Europe & South Africa |
47,467 | 2,183 | | 49,650 | ||||||||||||
Asia Pacific Operations |
60,090 | 1,529 | | 61,619 | ||||||||||||
Corporate & Other |
(42,110 | ) | 12,522 | | (29,588 | ) | ||||||||||
Consolidated |
$ | 474,918 | $ | 22,607 | $ | 46,488 | $ | 544,013 | ||||||||
(1) | Asset Intensive is net of $(6,047) DAC offset. | |
(2) | Asset Intensive is net of $(104,381) DAC offset. |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||
(Unaudited) | 2008 | 2007 | 2008 | 2007 | |||||||||||||||
Earnings per share from
continuing operations: |
|||||||||||||||||||
Basic earnings per share |
$ | 0.22 | $ | 1.15 | $ | 2.94 | $ | 4.98 | |||||||||||
Diluted earnings per share |
$ | 0.22 | $ | 1.11 | $ | 2.88 | $ | 4.80 | |||||||||||
Diluted earnings per share from
operating income |
$ | 1.45 | $ | 1.42 | $ | 6.12 | $ | 5.50 | |||||||||||
Earnings per share from net income: |
|||||||||||||||||||
Basic earnings per share |
$ | 0.14 | $ | 1.03 | $ | 2.77 | $ | 4.75 | |||||||||||
Diluted earnings per share |
$ | 0.14 | $ | 0.99 | $ | 2.71 | $ | 4.57 | |||||||||||
Weighted average number of
common and common equivalent
shares outstanding |
69,176 | 64,270 | 65,271 | 64,231 |
At or For the | ||||||||
Twelve Months Ended | ||||||||
December 31, | ||||||||
(Unaudited) | 2008 | 2007 | ||||||
Treasury shares |
741 | 1,097 | ||||||
Common shares outstanding |
72,622 | 62,031 | ||||||
Book value per share outstanding |
$ | 36.03 | $ | 51.42 | ||||
Book value per share outstanding, before
impact of AOCI* |
$ | 43.58 | $ | 42.93 |
* | Book value per share outstanding before impact of AOCI is a non-GAAP financial measure that management believes is important in evaluating the balance sheet in order to ignore the effects of unrealized amounts primarily associated with mark-to-market adjustments on investments and foreign currency translation. |
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||
(Unaudited) | 2008 | 2007 | 2008 | 2007 | |||||||||||||||
Revenues: |
|||||||||||||||||||
Net premiums |
$ | 1,389,091 | $ | 1,348,023 | $ | 5,349,301 | $ | 4,909,026 | |||||||||||
Investment income, net
of related expenses |
196,634 | 226,801 | 871,276 | 907,904 | |||||||||||||||
Investment related
losses, net |
(243,559 | ) | (96,739 | ) | (647,205 | ) | (178,716 | ) | |||||||||||
Other revenues |
25,869 | 18,510 | 107,831 | 80,147 | |||||||||||||||
Total revenues |
1,368,035 | 1,496,595 | 5,681,203 | 5,718,361 | |||||||||||||||
Benefits and expenses: |
|||||||||||||||||||
Claims and other
policy benefits |
1,150,645 | 1,093,984 | 4,461,932 | 3,983,996 | |||||||||||||||
Interest credited |
86,989 | 40,873 | 233,179 | 246,066 | |||||||||||||||
Policy acquisition
costs and other
insurance expenses |
27,529 | 147,754 | 357,899 | 647,832 | |||||||||||||||
Other operating expenses |
53,694 | 67,287 | 242,917 | 236,612 | |||||||||||||||
Interest expense |
21,552 | 23,361 | 76,161 | 76,906 | |||||||||||||||
Collateral finance
facility expense |
7,432 | 13,091 | 28,723 | 52,031 | |||||||||||||||
Total benefits and
expenses |
1,347,841 | 1,386,350 | 5,400,811 | 5,243,443 | |||||||||||||||
Income from continuing
operations before
income taxes |
20,194 | 110,245 | 280,392 | 474,918 | |||||||||||||||
Provision for income
taxes |
5,024 | 38,744 | 92,577 | 166,645 | |||||||||||||||
Income from continuing
operations |
15,170 | 71,501 | 187,815 | 308,273 | |||||||||||||||
Discontinued operations: |
|||||||||||||||||||
Loss from discontinued
accident and health
operations, net of
income taxes |
(5,809 | ) | (7,915 | ) | (11,019 | ) | (14,439 | ) | |||||||||||
Net income |
$ | 9,361 | $ | 63,586 | $ | 176,796 | $ | 293,834 | |||||||||||
World Headquarters | Internet address | Contacts: | ||
1370 Timberlake Manor Parkway
|
www.rgare.com | Jack B. Lay | ||
Chesterfield, Missouri 63017
|
Senior Executive Vice President | |||
U.S.A.
|
and Chief Financial Officer | |||
Phone: (636) 736-7000 | ||||
John Hayden | ||||
Vice President | ||||
Investor Relations | ||||
Phone: (636) 736-7243 |
Standard & Poors | A.M. Best | Moodys | ||||||||||
Financial Strength Ratings |
||||||||||||
RGA Reinsurance Company |
AA- | A+ | A1 | |||||||||
RGA Life Reinsurance Company of Canada |
AA- | A+ | NR | |||||||||
RGA International Reinsurance Company Limited |
AA- | NR | NR | |||||||||
RGA Global Reinsurance Company Limited |
AA- | NR | NR | |||||||||
Senior Debt Ratings |
||||||||||||
Reinsurance Group of America, Incorporated |
A- | a- | Baa1 |
Page | ||||
Non-GAAP Disclosure |
1 | |||
Investor News and Updates |
2 | |||
Consolidated |
||||
Financial Highlights |
3 | |||
Consolidated Operating Income Statement |
4 | |||
Consolidated Income Statement (incl. Operating Income Reconciliation) |
5 | |||
Consolidated Balance Sheets |
6 | |||
Segment Pre-tax Operating Income Summaries |
||||
U.S. Operations |
7 | |||
Canada Operations |
11 | |||
Europe & South Africa Operations |
12 | |||
Asia Pacific Operations |
13 | |||
Corporate and Other |
14 | |||
Summary of Pre-tax Segment Operating Income |
15 | |||
Investments |
||||
Cash and Invested Assets, Yield Summary |
16 | |||
Amortized cost, Gross Unrealized Gains and Losses, Estimated Fair Values of Fixed Maturity and Equity Securities |
17 | |||
Corporate Securities by Sector (Fixed Maturities and Equities) |
18 | |||
Quality of Fixed Maturity Securities and Structured Fixed Maturity Securities |
19 | |||
Subprime Mortgage Exposure |
20 | |||
CMBS Exposure |
21 | |||
Gross Unrealized Losses Aging |
22 | |||
Fixed Maturity and Equity Securities Below Amortized Cost |
23 | |||
Consolidated Gross Gains and Losses |
24 |
Original Currency | ||||
Segment | Basis | |||
U.S. |
6% - 8% | |||
Canada |
11% - 13% | |||
Asia Pacific |
10% - 15% | |||
Europe & South Africa |
15% - 20% |
Foreign Currency | Millions | |||
Australian Dollar |
515 - 536 | |||
Canadian Dollar |
627 - 653 | |||
Euro Dollar |
70 - 73 | |||
British Pound Sterling |
354 - 368 | |||
Japanese Yen |
23,025 - 23,965 | |||
Korean Won |
242,690 - 252,596 | |||
New Zealand Dollar |
64 - 67 | |||
Taiwanese Dollar |
1,875 - 1,951 | |||
South African Rand |
566 - 589 |
Three Months Ended or As of | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands, except inforce & per share data) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Net premiums |
$ | 1,389,091 | $ | 1,303,590 | $ | 1,358,555 | $ | 1,298,065 | $ | 1,348,023 | $ | 41,068 | $ | 5,349,301 | $ | 4,909,026 | $ | 440,275 | |||||||||||||||||||
Net income continuing operations |
15,170 | 25,250 | 110,806 | 36,589 | 71,501 | (56,331 | ) | 187,815 | 308,273 | (120,458 | ) | ||||||||||||||||||||||||||
Operating income |
99,966 | 118,542 | 109,688 | 70,957 | 91,217 | 8,749 | 399,153 | 353,511 | 45,642 | ||||||||||||||||||||||||||||
Total assets |
21,658,818 | 21,844,347 | 22,410,167 | 21,812,508 | 21,598,009 | 60,809 | |||||||||||||||||||||||||||||||
Assumed Ordinary Life Reinsurance in Force (in billions) |
|||||||||||||||||||||||||||||||||||||
U.S. |
$ | 1,274.5 | $ | 1,265.6 | $ | 1,258.6 | $ | 1,247.0 | $ | 1,232.3 | $ | 42.2 | $ | 1,274.5 | $ | 1,232.3 | $ | 42.2 | |||||||||||||||||||
Canada |
209.5 | 231.4 | 230.9 | 221.2 | 217.7 | (8.2 | ) | 209.5 | 217.7 | (8.2 | ) | ||||||||||||||||||||||||||
Europe & South Africa |
325.2 | 368.9 | 419.4 | 383.0 | 380.4 | (55.2 | ) | 325.2 | 380.4 | (55.2 | ) | ||||||||||||||||||||||||||
Asia Pacific |
298.9 | 310.6 | 330.6 | 351.6 | 289.5 | 9.4 | 298.9 | 289.5 | 9.4 | ||||||||||||||||||||||||||||
Assumed New Business Production (in billions) |
|||||||||||||||||||||||||||||||||||||
U.S. |
$ | 33.7 | $ | 30.5 | $ | 35.5 | $ | 34.7 | $ | 43.3 | $ | (9.6 | ) | $ | 134.4 | $ | 164.2 | $ | (29.8 | ) | |||||||||||||||||
Canada |
12.1 | 14.5 | 11.7 | 12.9 | 13.1 | (1.0 | ) | 51.2 | 46.8 | 4.4 | |||||||||||||||||||||||||||
Europe & South Africa |
28.2 | 21.4 | 19.4 | 18.5 | 19.1 | 9.1 | 87.5 | 61.3 | 26.2 | ||||||||||||||||||||||||||||
Asia Pacific |
9.2 | 7.5 | 4.9 | 10.3 | 2.4 | 6.8 | 31.9 | 30.1 | 1.8 | ||||||||||||||||||||||||||||
Per Share and Shares Data |
|||||||||||||||||||||||||||||||||||||
Basic earnings per share from continuing operations |
|||||||||||||||||||||||||||||||||||||
Net income |
$ | 0.22 | $ | 0.41 | $ | 1.78 | $ | 0.59 | $ | 1.15 | $ | (0.93 | ) | $ | 2.94 | $ | 4.98 | $ | (2.04 | ) | |||||||||||||||||
Operating income |
$ | 1.45 | $ | 1.90 | $ | 1.76 | $ | 1.14 | $ | 1.47 | $ | (0.02 | ) | $ | 6.24 | $ | 5.71 | $ | 0.53 | ||||||||||||||||||
Diluted earnings per share from continuing operations |
|||||||||||||||||||||||||||||||||||||
Net income |
$ | 0.22 | $ | 0.40 | $ | 1.73 | $ | 0.57 | $ | 1.11 | $ | (0.89 | ) | $ | 2.88 | $ | 4.80 | $ | (1.92 | ) | |||||||||||||||||
Operating income |
$ | 1.45 | $ | 1.86 | $ | 1.71 | $ | 1.10 | $ | 1.42 | $ | 0.03 | $ | 6.12 | $ | 5.50 | $ | 0.62 | |||||||||||||||||||
Wgt. average common shares outstanding (basic) |
68,831 | 62,323 | 62,284 | 62,146 | 62,009 | 6,822 | 63,918 | 61,857 | 2,061 | ||||||||||||||||||||||||||||
Wgt. average common shares outstanding (diluted) |
69,176 | 63,607 | 63,982 | 64,230 | 64,270 | 4,906 | 65,271 | 64,231 | 1,040 | ||||||||||||||||||||||||||||
Common shares issued |
73,363 | 63,128 | 63,128 | 63,128 | 63,128 | 10,235 | |||||||||||||||||||||||||||||||
Treasury shares |
741 | 803 | 813 | 894 | 1,097 | (356 | ) | ||||||||||||||||||||||||||||||
Common shares outstanding |
72,622 | 62,325 | 62,315 | 62,234 | 62,031 | 10,591 | |||||||||||||||||||||||||||||||
Book value per share |
$ | 36.03 | $ | 41.83 | $ | 49.13 | $ | 49.15 | $ | 51.42 | |||||||||||||||||||||||||||
Per share
effect of accumulated other comprehensive income (AOCI) |
$ | (7.55 | ) | $ | (3.56 | ) | $ | 4.09 | $ | 5.83 | $ | 8.49 | |||||||||||||||||||||||||
Book value per share, excluding AOCI |
$ | 43.58 | $ | 45.39 | $ | 45.04 | $ | 43.32 | $ | 42.93 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands, except per share data) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,389,091 | $ | 1,303,590 | $ | 1,358,555 | $ | 1,298,065 | $ | 1,348,023 | $ | 41,068 | $ | 5,349,301 | $ | 4,909,026 | $ | 440,275 | |||||||||||||||||||
Investment income, net of related expenses |
196,634 | 220,248 | 254,868 | 199,526 | 226,801 | (30,167 | ) | 871,276 | 907,904 | (36,628 | ) | ||||||||||||||||||||||||||
Investment related gains (losses), net |
1,419 | 1,063 | 978 | 422 | 310 | 1,109 | 3,882 | 807 | 3,075 | ||||||||||||||||||||||||||||
Other revenue |
25,869 | 27,764 | 36,262 | 17,936 | 18,510 | 7,359 | 107,831 | 80,147 | 27,684 | ||||||||||||||||||||||||||||
Total revenues |
1,613,013 | 1,552,665 | 1,650,663 | 1,515,949 | 1,593,644 | 19,369 | 6,332,290 | 5,897,884 | 434,406 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,150,645 | 1,062,948 | 1,128,827 | 1,119,512 | 1,093,984 | 56,661 | 4,461,932 | 3,983,996 | 477,936 | ||||||||||||||||||||||||||||
Interest credited |
38,093 | 53,164 | 72,248 | 9,411 | 40,873 | (2,780 | ) | 172,916 | 246,066 | (73,150 | ) | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
191,167 | 179,956 | 189,699 | 183,653 | 214,443 | (23,276 | ) | 744,475 | 758,260 | (13,785 | ) | ||||||||||||||||||||||||||
Other operating expenses |
53,694 | 63,886 | 61,997 | 63,340 | 67,287 | (13,593 | ) | 242,917 | 236,612 | 6,305 | |||||||||||||||||||||||||||
Interest expense |
21,552 | 9,935 | 21,580 | 23,094 | 23,361 | (1,809 | ) | 76,161 | 76,906 | (745 | ) | ||||||||||||||||||||||||||
Collateral finance facility expense |
7,432 | 6,851 | 6,966 | 7,474 | 13,091 | (5,659 | ) | 28,723 | 52,031 | (23,308 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,462,583 | 1,376,740 | 1,481,317 | 1,406,484 | 1,453,039 | 9,544 | 5,727,124 | 5,353,871 | 373,253 | ||||||||||||||||||||||||||||
Operating income before income taxes |
150,430 | 175,925 | 169,346 | 109,465 | 140,605 | 9,825 | 605,166 | 544,013 | 61,153 | ||||||||||||||||||||||||||||
Operating income tax expense |
50,464 | 57,383 | 59,658 | 38,508 | 49,388 | 1,076 | 206,013 | 190,502 | 15,511 | ||||||||||||||||||||||||||||
Operating income |
$ | 99,966 | $ | 118,542 | $ | 109,688 | $ | 70,957 | $ | 91,217 | $ | 8,749 | $ | 399,153 | $ | 353,511 | $ | 45,642 | |||||||||||||||||||
Diluted Earnings Per Share Operating Income |
$ | 1.45 | $ | 1.86 | $ | 1.71 | $ | 1.10 | $ | 1.42 | $ | 0.03 | $ | 6.12 | $ | 5.50 | $ | 0.61 | |||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (111,668 | ) | $ | (5,676 | ) | $ | 20,565 | $ | 46,462 | $ | 48,414 | $ | (160,082 | ) | $ | (50,317 | ) | $ | 116,138 | $ | (166,455 | ) | ||||||||||||||
Operating income before income taxes |
$ | (17,349 | ) | $ | (1,337 | ) | $ | 5,608 | $ | 7,871 | $ | 5,685 | $ | (23,034 | ) | $ | (5,207 | ) | $ | 12,362 | $ | (17,569 | ) |
* | Represents effect as compared to comparable prior year period |
Page 4
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,389,091 | $ | 1,303,590 | $ | 1,358,555 | $ | 1,298,065 | $ | 1,348,023 | $ | 41,068 | $ | 5,349,301 | $ | 4,909,026 | $ | 440,275 | |||||||||||||||||||
Investment income, net of related expenses |
196,634 | 220,248 | 254,868 | 199,526 | 226,801 | (30,167 | ) | 871,276 | 907,904 | (36,628 | ) | ||||||||||||||||||||||||||
Investment related gains (losses), net |
(243,559 | ) | (241,307 | ) | (7,079 | ) | (155,260 | ) | (96,739 | ) | (146,820 | ) | (647,205 | ) | (178,716 | ) | (468,489 | ) | |||||||||||||||||||
Other revenue |
25,869 | 27,764 | 36,262 | 17,936 | 18,510 | 7,359 | 107,831 | 80,147 | 27,684 | ||||||||||||||||||||||||||||
Total revenues |
1,368,035 | 1,310,295 | 1,642,606 | 1,360,267 | 1,496,595 | (128,560 | ) | 5,681,203 | 5,718,361 | (37,158 | ) | ||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,150,645 | 1,062,948 | 1,128,827 | 1,119,512 | 1,093,984 | 56,661 | 4,461,932 | 3,983,996 | 477,936 | ||||||||||||||||||||||||||||
Interest credited |
86,989 | 9,293 | 63,000 | 73,897 | 40,873 | 46,116 | 233,179 | 246,066 | (12,887 | ) | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
27,529 | 124,836 | 189,272 | 16,262 | 147,754 | (120,225 | ) | 357,899 | 647,832 | (289,933 | ) | ||||||||||||||||||||||||||
Other operating expenses |
53,694 | 63,886 | 61,997 | 63,340 | 67,287 | (13,593 | ) | 242,917 | 236,612 | 6,305 | |||||||||||||||||||||||||||
Interest expense |
21,552 | 9,935 | 21,580 | 23,094 | 23,361 | (1,809 | ) | 76,161 | 76,906 | (745 | ) | ||||||||||||||||||||||||||
Collateral finance facility expense |
7,432 | 6,851 | 6,966 | 7,474 | 13,091 | (5,659 | ) | 28,723 | 52,031 | (23,308 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,347,841 | 1,277,749 | 1,471,642 | 1,303,579 | 1,386,350 | (38,509 | ) | 5,400,811 | 5,243,443 | 157,368 | |||||||||||||||||||||||||||
Income before income taxes continuing operations |
20,194 | 32,546 | 170,964 | 56,688 | 110,245 | (90,051 | ) | 280,392 | 474,918 | (194,526 | ) | ||||||||||||||||||||||||||
Income tax expense |
5,024 | 7,296 | 60,158 | 20,099 | 38,744 | (33,720 | ) | 92,577 | 166,645 | (74,068 | ) | ||||||||||||||||||||||||||
Income continuing operations |
15,170 | 25,250 | 110,806 | 36,589 | 71,501 | (56,331 | ) | 187,815 | 308,273 | (120,458 | ) | ||||||||||||||||||||||||||
Loss from discontinued operations |
(5,809 | ) | (22 | ) | (104 | ) | (5,084 | ) | (7,915 | ) | 2,106 | (11,019 | ) | (14,439 | ) | 3,420 | |||||||||||||||||||||
Net income |
$ | 9,361 | $ | 25,228 | $ | 110,702 | $ | 31,505 | $ | 63,586 | $ | (54,225 | ) | $ | 176,796 | $ | 293,834 | $ | (117,038 | ) | |||||||||||||||||
Pre-tax Operating Income Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Income before income taxes continuing operations |
20,194 | 32,546 | 170,964 | 56,688 | 110,245 | (90,051 | ) | 280,392 | 474,918 | (194,526 | ) | ||||||||||||||||||||||||||
Investment and Derivative losses (gains) -
non-operating (1) |
(146,818 | ) | 99,801 | 1,962 | 862 | 5,067 | (151,885 | ) | (44,193 | ) | 28,654 | (72,847 | ) | ||||||||||||||||||||||||
Change in value of B36 embedded derivatives (1) |
161,021 | 106,797 | 11,452 | 148,528 | 84,642 | 76,379 | 427,798 | 141,905 | 285,893 | ||||||||||||||||||||||||||||
GMXB embedded derivatives (1) |
230,775 | 35,772 | (5,357 | ) | 6,292 | 7,340 | 223,435 | 267,482 | 8,964 | 258,518 | |||||||||||||||||||||||||||
EIA embedded derivatives interest credited |
48,896 | (43,871 | ) | (9,248 | ) | 64,486 | | 48,896 | 60,263 | | 60,263 | ||||||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(5,697 | ) | 8,274 | 2,390 | (12,090 | ) | | (5,697 | ) | (7,123 | ) | | (7,123 | ) | |||||||||||||||||||||||
DAC offset, net |
(157,941 | ) | (63,394 | ) | (2,817 | ) | (155,301 | ) | (66,689 | ) | (91,252 | ) | (379,453 | ) | (110,428 | ) | (269,025 | ) | |||||||||||||||||||
Operating Income Before Income Taxes |
150,430 | 175,925 | 169,346 | 109,465 | 140,605 | 9,825 | 605,166 | 544,013 | 61,153 | ||||||||||||||||||||||||||||
After-tax Operating Income Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Income continuing operations |
15,170 | 25,250 | 110,806 | 36,589 | 71,501 | (56,331 | ) | 187,815 | 308,273 | (120,458 | ) | ||||||||||||||||||||||||||
Investment and Derivative losses (gains) -
non-operating (1) |
(95,289 | ) | 64,967 | 1,207 | 624 | 2,220 | (97,509 | ) | (28,491 | ) | 18,952 | (47,443 | ) | ||||||||||||||||||||||||
Change in value of B36 embedded derivatives (1) |
104,664 | 69,418 | 7,444 | 96,543 | 55,017 | 49,647 | 278,069 | 92,238 | 185,831 | ||||||||||||||||||||||||||||
GMXB embedded derivatives (1) |
150,003 | 23,252 | (3,482 | ) | 4,090 | 5,827 | 144,176 | 173,863 | 5,827 | 168,036 | |||||||||||||||||||||||||||
EIA embedded derivatives interest credited |
31,782 | (28,516 | ) | (6,011 | ) | 41,916 | | 31,782 | 39,171 | | 39,171 | ||||||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(3,703 | ) | 5,378 | 1,554 | (7,859 | ) | | (3,703 | ) | (4,630 | ) | | (4,630 | ) | |||||||||||||||||||||||
DAC offset, net |
(102,661 | ) | (41,207 | ) | (1,830 | ) | (100,946 | ) | (43,348 | ) | (59,313 | ) | (246,644 | ) | (71,779 | ) | (174,865 | ) | |||||||||||||||||||
Operating Income |
99,966 | 118,542 | 109,688 | 70,957 | 91,217 | 8,749 | 399,153 | 353,511 | 45,642 | ||||||||||||||||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Page 5
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | ||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | |||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities (available for sale): |
$ | 8,531,804 | $ | 9,121,953 | $ | 9,667,961 | $ | 9,387,094 | $ | 9,397,916 | ||||||||||
Mortgage loans on real estate |
775,050 | 782,282 | 798,896 | 812,539 | 831,557 | |||||||||||||||
Policy loans |
1,096,713 | 1,048,517 | 1,048,517 | 1,039,464 | 1,059,439 | |||||||||||||||
Funds withheld at interest |
4,520,398 | 4,806,642 | 4,825,297 | 4,650,948 | 4,749,496 | |||||||||||||||
Short-term investments |
58,123 | 32,520 | 47,081 | 46,336 | 75,062 | |||||||||||||||
Other invested assets |
628,649 | 432,982 | 418,864 | 389,437 | 284,220 | |||||||||||||||
Total investments |
15,610,737 | 16,224,896 | 16,806,616 | 16,325,818 | 16,397,690 | |||||||||||||||
Cash and cash equivalents |
875,403 | 412,255 | 362,689 | 304,083 | 404,351 | |||||||||||||||
Accrued investment income |
87,424 | 138,414 | 106,679 | 103,755 | 77,537 | |||||||||||||||
Premiums receivable and other reinsurance balances |
640,235 | 691,120 | 800,404 | 766,970 | 717,228 | |||||||||||||||
Reinsurance ceded receivables |
735,155 | 746,790 | 752,203 | 758,977 | 722,313 | |||||||||||||||
Deferred policy acquisition costs |
3,610,334 | 3,498,152 | 3,460,294 | 3,369,316 | 3,161,951 | |||||||||||||||
Other assets |
99,530 | 132,720 | 121,282 | 183,589 | 116,939 | |||||||||||||||
Total assets |
$ | 21,658,818 | $ | 21,844,347 | $ | 22,410,167 | $ | 21,812,508 | $ | 21,598,009 | ||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Future policy benefits |
$ | 6,431,530 | $ | 6,552,508 | $ | 6,619,084 | $ | 6,449,039 | $ | 6,333,177 | ||||||||||
Interest-sensitive contract liabilities |
7,690,942 | 7,517,782 | 7,220,659 | 6,657,546 | 6,657,061 | |||||||||||||||
Other policy claims and benefits |
1,923,018 | 2,064,578 | 2,239,868 | 2,196,089 | 2,055,274 | |||||||||||||||
Other reinsurance balances |
173,645 | 127,021 | 173,162 | 240,137 | 201,614 | |||||||||||||||
Deferred income taxes |
310,360 | 399,669 | 561,912 | 707,963 | 760,633 | |||||||||||||||
Other liabilities |
585,199 | 548,844 | 599,034 | 567,854 | 465,358 | |||||||||||||||
Short-term debt |
| 95,000 | | | 29,773 | |||||||||||||||
Long-term debt |
918,246 | 922,994 | 926,095 | 925,893 | 896,065 | |||||||||||||||
Collateral finance facility |
850,035 | 850,094 | 850,000 | 850,210 | 850,361 | |||||||||||||||
Company-obligated mandatorily redeemable preferred securities of subsidiary
trust holding solely junior subordinated debentures of the Company |
159,035 | 158,990 | 158,946 | 158,904 | 158,861 | |||||||||||||||
Total liabilities |
19,042,010 | 19,237,480 | 19,348,760 | 18,753,635 | 18,408,177 | |||||||||||||||
Stockholders Equity: |
||||||||||||||||||||
Common stock, at par value |
734 | 631 | 631 | 631 | 631 | |||||||||||||||
Warrants |
66,914 | 66,915 | 66,915 | 66,915 | 66,915 | |||||||||||||||
Additional paid-in-capital |
1,450,041 | 1,118,288 | 1,115,540 | 1,112,977 | 1,103,956 | |||||||||||||||
Retained earnings |
1,682,087 | 1,679,568 | 1,660,041 | 1,556,127 | 1,540,122 | |||||||||||||||
Accumulated other comprehensive income (AOCI): |
||||||||||||||||||||
Accumulated currency translation adjustment, net of income taxes |
19,794 | 143,729 | 215,582 | 203,662 | 221,987 | |||||||||||||||
Unrealized appreciation (depreciation) of securities, net of income taxes |
(553,407 | ) | (358,273 | ) | 47,478 | 167,174 | 313,170 | |||||||||||||
Pension and postretirement benefits, net of income taxes |
(14,658 | ) | (7,790 | ) | (8,082 | ) | (8,199 | ) | (8,351 | ) | ||||||||||
Total stockholders equity before treasury stock |
2,651,505 | 2,643,068 | 3,098,105 | 3,099,287 | 3,238,430 | |||||||||||||||
Less treasury shares |
(34,697 | ) | (36,201 | ) | (36,698 | ) | (40,414 | ) | (48,598 | ) | ||||||||||
Total stockholders equity |
2,616,808 | 2,606,867 | 3,061,407 | 3,058,873 | 3,189,832 | |||||||||||||||
Total liabilities and stockholders equity |
$ | 21,658,818 | $ | 21,844,347 | $ | 22,410,167 | $ | 21,812,508 | $ | 21,598,009 | ||||||||||
Total stockholders equity, excluding AOCI |
$ | 3,165,079 | $ | 2,829,201 | $ | 2,806,429 | $ | 2,696,236 | $ | 2,663,026 |
Page 6
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 874,348 | $ | 740,502 | $ | 752,831 | $ | 725,393 | $ | 789,843 | $ | 84,505 | $ | 3,093,074 | $ | 2,868,403 | $ | 224,671 | |||||||||||||||||||
Investment income, net of related expenses |
100,033 | 99,991 | 97,462 | 97,431 | 91,253 | 8,780 | 394,917 | 352,553 | 42,364 | ||||||||||||||||||||||||||||
Other revenue |
(193 | ) | (42 | ) | 552 | 60 | 274 | (467 | ) | 377 | 922 | (545 | ) | ||||||||||||||||||||||||
Total revenues |
974,188 | 840,451 | 850,845 | 822,884 | 881,370 | 92,818 | 3,488,368 | 3,221,878 | 266,490 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
753,545 | 632,258 | 624,310 | 651,850 | 634,109 | 119,436 | 2,661,963 | 2,344,185 | 317,778 | ||||||||||||||||||||||||||||
Interest credited |
15,513 | 15,221 | 14,924 | 14,790 | 14,901 | 612 | 60,448 | 58,595 | 1,853 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
118,637 | 107,199 | 103,231 | 86,050 | 117,012 | 1,625 | 415,117 | 417,958 | (2,841 | ) | |||||||||||||||||||||||||||
Other operating expenses |
9,828 | 12,756 | 12,121 | 13,238 | 14,643 | (4,815 | ) | 47,943 | 49,746 | (1,803 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
897,523 | 767,434 | 754,586 | 765,928 | 780,665 | 116,858 | 3,185,471 | 2,870,484 | 314,987 | ||||||||||||||||||||||||||||
Operating income before income taxes |
76,665 | 73,017 | 96,259 | 56,956 | 100,705 | (24,040 | ) | 302,897 | 351,394 | (48,497 | ) | ||||||||||||||||||||||||||
Operating to GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
76,665 | 73,017 | 96,259 | 56,956 | 100,705 | (24,040 | ) | 302,897 | 351,394 | (48,497 | ) | ||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(6,694) | (62,065 | ) | (637 | ) | (2,508 | ) | (3,478 | ) | (3,216 | ) | (71,904 | ) | (13,770 | ) | (58,134 | ) | ||||||||||||||||||||
Income before income taxes |
$ | 69,971 | $ | 10,952 | $ | 95,622 | $ | 54,448 | $ | 97,227 | $ | (27,256 | ) | $ | 230,993 | $ | 337,624 | $ | (106,631 | ) | |||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
86.2 | % | 85.4 | % | 82.9 | % | 89.9 | % | 80.3 | % | 5.9 | % | 86.1 | % | 81.7 | % | 4.4 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
13.6 | % | 14.5 | % | 13.7 | % | 11.9 | % | 14.8 | % | -1.2 | % | 13.4 | % | 14.6 | % | -1.2 | % | |||||||||||||||||||
Other operating expenses |
1.1 | % | 1.7 | % | 1.6 | % | 1.8 | % | 1.9 | % | -0.8 | % | 1.6 | % | 1.7 | % | -0.1 | % |
Page 7
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands except account values) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,584 | $ | 1,719 | $ | 1,592 | $ | 1,663 | $ | 1,577 | $ | 7 | $ | 6,558 | $ | 6,356 | $ | 202 | |||||||||||||||||||
Investment income, net of related expenses |
26,428 | 43,727 | 80,920 | 25,031 | 57,497 | (31,069 | ) | 176,106 | 271,638 | (95,532 | ) | ||||||||||||||||||||||||||
Other revenue |
16,018 | 15,051 | 14,211 | 11,495 | 9,797 | 6,221 | 56,775 | 38,006 | 18,769 | ||||||||||||||||||||||||||||
Total revenues |
44,030 | 60,497 | 96,723 | 38,189 | 68,871 | (24,841 | ) | 239,439 | 316,000 | (76,561 | ) | ||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
8,151 | 2,040 | 865 | 185 | (375 | ) | 8,526 | 11,241 | 5,875 | 5,366 | |||||||||||||||||||||||||||
Interest credited |
22,512 | 37,866 | 57,243 | (5,518 | ) | 25,787 | (3,275 | ) | 112,103 | 185,726 | (73,623 | ) | |||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
14,535 | 10,077 | 27,513 | 35,641 | 34,027 | (19,492 | ) | 87,766 | 93,929 | (6,163 | ) | ||||||||||||||||||||||||||
Other operating expenses |
1,649 | 2,167 | 1,840 | 2,334 | 1,986 | (337 | ) | 7,990 | 7,069 | 921 | |||||||||||||||||||||||||||
Total benefits and expenses |
46,847 | 52,150 | 87,461 | 32,642 | 61,425 | (14,578 | ) | 219,100 | 292,599 | (73,499 | ) | ||||||||||||||||||||||||||
Operating income before income taxes |
(2,817 | ) | 8,347 | 9,262 | 5,547 | 7,446 | (10,263 | ) | 20,339 | 23,401 | (3,062 | ) | |||||||||||||||||||||||||
Operating to GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
(2,817 | ) | 8,347 | 9,262 | 5,547 | 7,446 | (10,263 | ) | 20,339 | 23,401 | (3,062 | ) | |||||||||||||||||||||||||
Investment and Derivative (losses) gains -
non-operating (1) |
159,276 | 10,289 | (2,949 | ) | 5,266 | 423 | 158,853 | 171,882 | (5,289 | ) | 177,171 | ||||||||||||||||||||||||||
Change in value of B36 embedded derivatives (1) |
(161,021 | ) | (106,797 | ) | (11,452 | ) | (148,528 | ) | (84,642 | ) | (76,379 | ) | (427,798 | ) | (141,905 | ) | (285,893 | ) | |||||||||||||||||||
GMXB embedded derivatives (1) |
(230,775 | ) | (35,772 | ) | 5,357 | (6,292 | ) | (7,340 | ) | (223,435 | ) | (267,482 | ) | (8,964 | ) | (258,518 | ) | ||||||||||||||||||||
EIA embedded derivatives interest credited |
(48,896 | ) | 43,871 | 9,248 | (64,486 | ) | | (48,896 | ) | (60,263 | ) | | (60,263 | ) | |||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
5,697 | (8,274 | ) | (2,390 | ) | 12,090 | | 5,697 | 7,123 | | 7,123 | ||||||||||||||||||||||||||
DAC offset, net |
157,941 | 63,394 | 2,817 | 155,301 | 66,689 | 91,252 | 379,453 | 110,428 | 269,025 | ||||||||||||||||||||||||||||
Income before income taxes |
$ | (120,595 | ) | $ | (24,942 | ) | $ | 9,893 | $ | (41,102 | ) | $ | (17,424 | ) | $ | (103,171 | ) | $ | (176,746 | ) | $ | (22,329 | $ | (154,417 | ) | ||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Page 8
Three Months Ended | ||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Annuity account values (in millions): |
||||||||||||||||||||
Fixed annuities (deferred) |
$ | 1,625 | $ | 1,670 | $ | 1,527 | $ | 1,140 | $ | 1,248 | ||||||||||
Net interest spread (fixed annuities): |
1.7 | % | 1.8 | % | 1.9 | % | 2.0 | % | 2.1 | % | ||||||||||
Equity-indexed annuities |
$ | 4,388 | $ | 4,348 | $ | 4,289 | $ | 4,136 | $ | 4,010 | ||||||||||
Variable annuities: |
||||||||||||||||||||
No riders |
$ | 1,063 | $ | 1,251 | $ | 1,359 | $ | 1,355 | $ | 1,419 | ||||||||||
GMDB only |
54 | 49 | 32 | 25 | 18 | |||||||||||||||
GMIB only |
4 | 4 | 4 | 3 | 3 | |||||||||||||||
GMAB only |
44 | 45 | 44 | 35 | 23 | |||||||||||||||
GMWB only |
795 | 708 | 537 | 379 | 240 | |||||||||||||||
GMDB / WB |
287 | 257 | 170 | 124 | 83 | |||||||||||||||
Other |
24 | 26 | 23 | 20 | 11 | |||||||||||||||
Total VA account values |
$ | 2,271 | $ | 2,340 | $ | 2,169 | $ | 1,941 | $ | 1,797 | ||||||||||
Fair value of living benefit riders |
$ | 276 | $ | 46 | $ | 10 | $ | 16 | $ | 9 | ||||||||||
Other annuities: |
$ | 108 | $ | 116 | $ | 121 | $ | 129 | $ | 134 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Investment income, net of related expenses |
$ | | $ | 192 | $ | 356 | $ | 40 | $ | (163 | ) | $ | 163 | $ | 588 | $ | (53 | ) | $ | 641 | |||||||||||||||||
Other revenue |
4,578 | 3,644 | 4,314 | 2,744 | 4,177 | 401 | 15,280 | 23,117 | (7,837 | ) | |||||||||||||||||||||||||||
Total revenues |
4,578 | 3,836 | 4,670 | 2,784 | 4,014 | 564 | 15,868 | 23,064 | (7,196 | ) | |||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
| | | | (125 | ) | 125 | | (124 | ) | 124 | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
341 | 252 | 250 | 198 | 384 | (43 | ) | 1,041 | 6,410 | (5,369 | ) | ||||||||||||||||||||||||||
Other operating expenses |
577 | 747 | 767 | 646 | 1,176 | (599 | ) | 2,737 | 4,138 | (1,401 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
918 | 999 | 1,017 | 844 | 1,435 | (517 | ) | 3,778 | 10,424 | (6,646 | ) | ||||||||||||||||||||||||||
Operating income before income taxes |
3,660 | 2,837 | 3,653 | 1,940 | 2,579 | 1,081 | 12,090 | 12,640 | (550 | ) | |||||||||||||||||||||||||||
Operating to GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
3,660 | 2,837 | 3,653 | 1,940 | 2,579 | 1,081 | 12,090 | 12,640 | (550 | ) | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(110 | ) | (136 | ) | (2 | ) | (1 | ) | 2 | (112 | ) | (249 | ) | (7 | ) | (242 | ) | ||||||||||||||||||||
Income before income taxes |
$ | 3,550 | $ | 2,701 | $ | 3,651 | $ | 1,939 | $ | 2,581 | $ | 969 | $ | 11,841 | $ | 12,633 | $ | (792 | ) | ||||||||||||||||||
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 126,819 | $ | 128,930 | $ | 139,530 | $ | 138,992 | $ | 141,388 | $ | (14,569 | ) | $ | 534,271 | $ | 487,136 | $ | 47,135 | ||||||||||||||||||
Investment income, net of related expenses |
32,873 | 35,836 | 35,692 | 36,033 | 34,782 | (1,909 | ) | 140,434 | 124,634 | 15,800 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
1,419 | 1,063 | 978 | 422 | 310 | 1,109 | 3,882 | 807 | 3,075 | ||||||||||||||||||||||||||||
Other revenue |
826 | 4,289 | 13,204 | 13 | 2 | 824 | 18,332 | 182 | 18,150 | ||||||||||||||||||||||||||||
Total revenues |
161,937 | 170,118 | 189,404 | 175,460 | 176,482 | (14,545 | ) | 696,919 | 612,759 | 84,160 | |||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
102,316 | 104,339 | 134,146 | 115,271 | 122,267 | (19,951 | ) | 456,072 | 425,498 | 30,574 | |||||||||||||||||||||||||||
Interest credited |
68 | 77 | 81 | 139 | 185 | (117 | ) | 365 | 726 | (361 | ) | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
30,634 | 27,591 | 25,526 | 26,426 | 28,297 | 2,337 | 110,177 | 91,234 | 18,943 | ||||||||||||||||||||||||||||
Other operating expenses |
5,591 | 6,132 | 5,899 | 5,446 | 6,222 | (631 | ) | 23,068 | 20,404 | 2,664 | |||||||||||||||||||||||||||
Total benefits and expenses |
138,609 | 138,139 | 165,652 | 147,282 | 156,971 | (18,362 | ) | 589,682 | 537,862 | 51,820 | |||||||||||||||||||||||||||
Operating income before income taxes |
23,328 | 31,979 | 23,752 | 28,178 | 19,511 | 3,817 | 107,237 | 74,897 | 32,340 | ||||||||||||||||||||||||||||
Operating to GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
23,328 | 31,979 | 23,752 | 28,178 | 19,511 | 3,817 | 107,237 | 74,897 | 32,340 | ||||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(1,244 | ) | (2,246 | ) | 3,026 | (4,507 | ) | (2 | ) | (1,242 | ) | (4,971 | ) | 6,646 | (11,617 | ) | |||||||||||||||||||||
Income before income taxes |
$ | 22,084 | $ | 29,733 | $ | 26,778 | $ | 23,671 | $ | 19,509 | $ | 2,575 | $ | 102,266 | $ | 81,543 | $ | 20,723 | |||||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Loss ratios (creditor business) |
35.5 | % | 42.3 | % | 90.4 | % | 40.7 | % | 44.3 | % | -8.8 | % | 52.0 | % | 44.8 | % | 7.2 | % | |||||||||||||||||||
Loss ratios (excluding creditor business) |
91.4 | % | 89.1 | % | 97.3 | % | 93.2 | % | 94.1 | % | -2.7 | % | 92.9 | % | 96.2 | % | -3.3 | % | |||||||||||||||||||
Claims and other policy benefits / (net premiums + investment income) |
64.1 | % | 63.3 | % | 76.6 | % | 65.9 | % | 69.4 | % | -5.3 | % | 67.6 | % | 69.6 | % | -2.0 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
24.2 | % | 21.4 | % | 18.3 | % | 19.0 | % | 20.0 | % | 4.2 | % | 20.6 | % | 18.7 | % | 1.9 | % | |||||||||||||||||||
Other operating expenses |
4.4 | % | 4.8 | % | 4.2 | % | 3.9 | % | 4.4 | % | 0.0 | % | 4.3 | % | 4.2 | % | 0.1 | % | |||||||||||||||||||
Note: The loss ratios on creditor reinsurance business are normally lower than traditional reinsurance, while allowances are normally higher as a percentage of premiums. | |||||||||||||||||||||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (29,546 | ) | $ | 626 | $ | 11,315 | $ | 19,837 | $ | 19,616 | $ | (49,162 | ) | $ | 2,232 | $ | 29,147 | $ | (26,915 | ) | ||||||||||||||||
Operating income before income taxes |
$ | (6,164 | ) | $ | (264 | ) | $ | 2,397 | $ | 4,715 | $ | 3,130 | $ | (9,294 | ) | $ | 684 | $ | 5,132 | $ | (4,448 | ) |
* | Represents effect as compared to comparable prior year period |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 156,898 | $ | 176,184 | $ | 185,490 | $ | 189,196 | $ | 175,185 | $ | (18,287 | ) | $ | 707,768 | $ | 678,551 | $ | 29,217 | ||||||||||||||||||
Investment income, net of related expenses |
7,599 | 9,065 | 8,778 | 7,551 | 7,721 | (122 | ) | 32,993 | 26,167 | 6,826 | |||||||||||||||||||||||||||
Other revenue |
240 | 33 | 68 | 60 | (205 | ) | 445 | 401 | (144 | ) | 545 | ||||||||||||||||||||||||||
Total revenues |
164,737 | 185,282 | 194,336 | 196,807 | 182,701 | (17,964 | ) | 741,162 | 704,574 | 36,588 | |||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
106,776 | 122,521 | 144,460 | 158,535 | 145,397 | (38,621 | ) | 532,292 | 515,660 | 16,632 | |||||||||||||||||||||||||||
Interest credited |
| | | | | | 1,019 | (1,019 | ) | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
14,607 | 21,559 | 16,026 | 17,230 | 18,968 | (4,361 | ) | 69,422 | 84,749 | (15,327 | ) | ||||||||||||||||||||||||||
Other operating expenses |
16,945 | 15,708 | 16,678 | 15,744 | 15,062 | 1,883 | 65,075 | 53,496 | 11,579 | ||||||||||||||||||||||||||||
Total benefits and expenses |
138,328 | 159,788 | 177,164 | 191,509 | 179,427 | (41,099 | ) | 666,789 | 654,924 | 11,865 | |||||||||||||||||||||||||||
Operating income before income taxes |
26,409 | 25,494 | 17,172 | 5,298 | 3,274 | 23,135 | 74,373 | 49,650 | 24,723 | ||||||||||||||||||||||||||||
Operating to GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
26,409 | 25,494 | 17,172 | 5,298 | 3,274 | 23,135 | 74,373 | 49,650 | 24,723 | ||||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(4,598 | ) | (4,703 | ) | (131 | ) | 745 | (466 | ) | (4,132 | ) | (8,687 | ) | (2,183 | ) | (6,504 | ) | ||||||||||||||||||||
Income before income taxes |
$ | 21,811 | $ | 20,791 | $ | 17,041 | $ | 6,043 | $ | 2,808 | $ | 19,003 | $ | 65,686 | $ | 47,467 | $ | 18,219 | |||||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
68.1 | % | 69.5 | % | 77.9 | % | 83.8 | % | 83.0 | % | -14.9 | % | 75.2 | % | 76.0 | % | -0.8 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
9.3 | % | 12.2 | % | 8.6 | % | 9.1 | % | 10.8 | % | -1.5 | % | 9.8 | % | 12.5 | % | -2.7 | % | |||||||||||||||||||
Other operating expenses |
10.8 | % | 8.9 | % | 9.0 | % | 8.3 | % | 8.6 | % | 2.2 | % | 9.2 | % | 7.9 | % | 1.3 | % | |||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (43,150 | ) | $ | (9,380 | ) | $ | 588 | $ | 4,247 | $ | 11,297 | $ | (54,447 | ) | $ | (47,695 | ) | $ | 41,936 | $ | (89,631 | ) | ||||||||||||||
Operating income before income taxes |
$ | (7,816 | ) | $ | (2,015 | ) | $ | 606 | $ | 671 | $ | 491 | $ | (8,307 | ) | $ | (8,554 | ) | $ | 2,324 | $ | (10,878 | ) | ||||||||||||||
Critical illness net premiums |
$ | 50 | $ | 59 | $ | 67 | $ | 60 | $ | 61 | $ | (11 | ) | $ | 236 | $ | 235 | $ | 1 | ||||||||||||||||||
* Represents effect as compared to comparable prior year period |
Page 12
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 227,666 | $ | 254,497 | $ | 277,716 | $ | 240,935 | $ | 238,265 | $ | (10,599 | ) | $ | 1,000,814 | $ | 864,550 | $ | 136,264 | ||||||||||||||||||
Investment income, net of related expenses |
11,317 | 12,272 | 12,397 | 11,414 | 9,981 | 1,336 | 47,400 | 36,388 | 11,012 | ||||||||||||||||||||||||||||
Other revenue |
5,106 | 2,811 | 1,851 | 2,552 | 2,682 | 2,424 | 12,320 | 9,197 | 3,123 | ||||||||||||||||||||||||||||
Total revenues |
244,089 | 269,580 | 291,964 | 254,901 | 250,928 | (6,839 | ) | 1,060,534 | 910,135 | 150,399 | |||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
178,989 | 201,707 | 225,011 | 193,669 | 192,885 | (13,896 | ) | 799,376 | 692,859 | 106,517 | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
25,556 | 25,053 | 28,386 | 28,081 | 23,665 | 1,891 | 107,076 | 99,285 | 7,791 | ||||||||||||||||||||||||||||
Other operating expenses |
17,235 | 17,774 | 15,801 | 15,102 | 16,877 | 358 | 65,912 | 56,372 | 9,540 | ||||||||||||||||||||||||||||
Total benefits and expenses |
221,780 | 244,534 | 269,198 | 236,852 | 233,427 | (11,647 | ) | 972,364 | 848,516 | 123,848 | |||||||||||||||||||||||||||
Operating income before income taxes |
22,309 | 25,046 | 22,766 | 18,049 | 17,501 | 4,808 | 88,170 | 61,619 | 26,551 | ||||||||||||||||||||||||||||
Operating to GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
22,309 | 25,046 | 22,766 | 18,049 | 17,501 | 4,808 | 88,170 | 61,619 | 26,551 | ||||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
2,156 | (3,821 | ) | (1,510 | ) | 514 | (592 | ) | 2,748 | (2,661 | ) | (1,529 | ) | (1,132 | ) | ||||||||||||||||||||||
Income before income taxes |
$ | 24,465 | $ | 21,225 | $ | 21,256 | $ | 18,563 | $ | 16,909 | $ | 7,556 | $ | 85,509 | $ | 60,090 | $ | 25,419 | |||||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
78.6 | % | 79.3 | % | 81.0 | % | 80.4 | % | 81.0 | % | -2.4 | % | 79.9 | % | 80.1 | % | -0.2 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
11.2 | % | 9.8 | % | 10.2 | % | 11.7 | % | 9.9 | % | 1.3 | % | 10.7 | % | 11.5 | % | -0.8 | % | |||||||||||||||||||
Other operating expenses |
7.6 | % | 7.0 | % | 5.7 | % | 6.3 | % | 7.1 | % | 0.5 | % | 6.6 | % | 6.5 | % | 0.1 | % | |||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (39,028 | ) | $ | 3,036 | $ | 8,629 | $ | 22,356 | $ | 17,491 | $ | (56,519 | ) | $ | (5,007 | ) | $ | 45,050 | $ | (50,057 | ) | |||||||||||||||
Operating income before income taxes |
$ | (1,972 | ) | $ | 1,078 | $ | 2,307 | $ | 2,116 | $ | 1,433 | $ | (3,405 | ) | $ | 3,529 | $ | 3,849 | $ | (320 | ) | ||||||||||||||||
Critical illness net premiums |
$ | 49 | $ | 52 | $ | 67 | $ | 46 | $ | 48 | $ | 1 | $ | 214 | $ | 190 | $ | 24 | |||||||||||||||||||
* Represents effect as compared to comparable prior year period |
Page 13
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,776 | $ | 1,758 | $ | 1,396 | $ | 1,886 | $ | 1,765 | $ | 11 | $ | 6,816 | $ | 4,030 | $ | 2,786 | |||||||||||||||||||
Investment income, net of related expenses |
18,384 | 19,165 | 19,263 | 22,026 | 25,730 | (7,346 | ) | 78,838 | 96,577 | (17,739 | ) | ||||||||||||||||||||||||||
Other revenue |
(706 | ) | 1,978 | 2,062 | 1,012 | 1,783 | (2,489 | ) | 4,346 | 8,867 | (4,521 | ) | |||||||||||||||||||||||||
Total revenues |
19,454 | 22,901 | 22,721 | 24,924 | 29,278 | (9,824 | ) | 90,000 | 109,474 | (19,474 | ) | ||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
868 | 83 | 35 | 2 | (174 | ) | 1,042 | 988 | 43 | 945 | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
(13,143 | ) | (11,775 | ) | (11,233 | ) | (9,973 | ) | (7,910 | ) | (5,233 | ) | (46,124 | ) | (35,305 | ) | (10,819 | ) | |||||||||||||||||||
Other operating expenses |
1,869 | 8,602 | 8,891 | 10,830 | 11,321 | (9,452 | ) | 30,192 | 45,387 | (15,195 | ) | ||||||||||||||||||||||||||
Interest expense |
21,552 | 9,935 | 21,580 | 23,094 | 23,361 | (1,809 | ) | 76,161 | 76,906 | (745 | ) | ||||||||||||||||||||||||||
Collateral finance facility expense |
7,432 | 6,851 | 6,966 | 7,474 | 13,091 | (5,659 | ) | 28,723 | 52,031 | (23,308 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
18,578 | 13,696 | 26,239 | 31,427 | 39,689 | (21,111 | ) | 89,940 | 139,062 | (49,122 | ) | ||||||||||||||||||||||||||
Operating income before income taxes |
876 | 9,205 | (3,518 | ) | (6,503 | ) | (10,411 | ) | 11,287 | 60 | (29,588 | ) | 29,648 | ||||||||||||||||||||||||
Operating to GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
876 | 9,205 | (3,518 | ) | (6,503 | ) | (10,411 | ) | 11,287 | 60 | (29,588 | ) | 29,648 | ||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(1,968 | ) | (37,119 | ) | 241 | (371 | ) | (954 | ) | (1,014 | ) | (39,217 | ) | (12,522 | ) | (26,695 | ) | ||||||||||||||||||||
Income before income taxes |
$ | (1,092 | ) | $ | (27,914 | ) | $ | (3,277 | ) | $ | (6,874 | ) | $ | (11,365 | ) | $ | 10,273 | $ | (39,157 | ) | $ | (42,110 | ) | $ | 2,953 | ||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 55 | $ | 42 | $ | 33 | $ | 23 | $ | 11 | $ | 44 | $ | 153 | $ | 5 | $ | 148 | |||||||||||||||||||
Operating income before income taxes |
$ | (1,396 | ) | $ | (136 | ) | $ | 298 | $ | 369 | $ | 632 | $ | (2,028 | ) | $ | (865 | ) | $ | 1,056 | $ | (1,921 | ) |
* | Represents effect as compared to comparable prior year period |
Quarterly Financial Supplement | ||||
Page 14 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
U.S. Traditional |
$ | 76,665 | $ | 73,017 | $ | 96,259 | $ | 56,956 | $ | 100,705 | $ | (24,040 | ) | $ | 302,897 | $ | 351,394 | $ | (48,497 | ) | |||||||||||||||||
U.S. Asset Intensive |
(2,817 | ) | 8,347 | 9,262 | 5,547 | 7,446 | (10,263 | ) | 20,339 | 23,401 | (3,062 | ) | |||||||||||||||||||||||||
U.S. Financial Reinsurance |
3,660 | 2,837 | 3,653 | 1,940 | 2,579 | 1,081 | 12,090 | 12,640 | (550 | ) | |||||||||||||||||||||||||||
Total U.S. Segment |
77,508 | 84,201 | 109,174 | 64,443 | 110,730 | (33,222 | ) | 335,326 | 387,435 | (52,109 | ) | ||||||||||||||||||||||||||
Canadian Segment |
23,328 | 31,979 | 23,752 | 28,178 | 19,511 | 3,817 | 107,237 | 74,897 | 32,340 | ||||||||||||||||||||||||||||
Europe & South Africa Segment |
26,409 | 25,494 | 17,172 | 5,298 | 3,274 | 23,135 | 74,373 | 49,650 | 24,723 | ||||||||||||||||||||||||||||
Asia Pacific Segment |
22,309 | 25,046 | 22,766 | 18,049 | 17,501 | 4,808 | 88,170 | 61,619 | 26,551 | ||||||||||||||||||||||||||||
Corporate and Other |
876 | 9,205 | (3,518 | ) | (6,503 | ) | (10,411 | ) | 11,287 | 60 | (29,588 | ) | 29,648 | ||||||||||||||||||||||||
Consolidated |
$ | 150,430 | $ | 175,925 | $ | 169,346 | $ | 109,465 | $ | 140,605 | $ | 9,825 | $ | 605,166 | $ | 544,013 | $ | 61,153 | |||||||||||||||||||
Quarterly Financial Supplement | ||||
Page 15 |
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | ||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | |||||||||||||||
Fixed maturity securities, available-for-sale |
$ | 8,531,804 | $ | 9,121,953 | $ | 9,667,961 | $ | 9,387,094 | $ | 9,397,916 | ||||||||||
Mortgage loans on real estate |
775,050 | 782,282 | 798,896 | 812,539 | 831,557 | |||||||||||||||
Policy loans |
1,096,713 | 1,048,517 | 1,048,517 | 1,039,464 | 1,059,439 | |||||||||||||||
Funds withheld at interest |
4,520,398 | 4,806,642 | 4,825,297 | 4,650,948 | 4,749,496 | |||||||||||||||
Short-term investments |
58,123 | 32,520 | 47,081 | 46,336 | 75,062 | |||||||||||||||
Other invested assets |
628,649 | 432,982 | 418,864 | 389,437 | 284,220 | |||||||||||||||
Cash and cash equivalents |
875,403 | 412,255 | 362,689 | 304,083 | 404,351 | |||||||||||||||
Total cash and invested assets |
$ | 16,486,140 | $ | 16,637,151 | $ | 17,169,305 | $ | 16,629,901 | $ | 16,802,041 | ||||||||||
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Average invested assets at amortized cost (1) |
$ | 12,245,727 | $ | 12,185,216 | $ | 11,696,386 | $ | 11,539,433 | $ | 11,351,483 | $ | 894,244 | $ | 11,653,879 | $ | 10,637,020 | $ | 1,016,859 | |||||||||||||||||||
Net investment income (1) |
$ | 177,358 | $ | 179,193 | $ | 173,587 | $ | 170,899 | $ | 167,172 | $ | 10,186 | $ | 701,039 | $ | 633,621 | $ | 67,418 | |||||||||||||||||||
Investment yield (ratio of net investment
income to average invested assets) |
5.92 | % | 6.01 | % | 6.07 | % | 6.06 | % | 6.02 | % | -0.10 | % | 6.02 | % | 5.96 | % | 0.06 | % |
(1) | Excludes funds withheld |
Quarterly Financial Supplement | ||||
Page 16 |
Estimated | ||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % of | ||||||||||||||||
(USD thousands) | Cost | Gains | Losses | Value | Total | |||||||||||||||
Available-for-sale: |
||||||||||||||||||||
U.S. corporate securities |
$ | 3,577,116 | $ | 34,262 | $ | (598,745 | ) | $ | 3,012,633 | 35.3 | % | |||||||||
Canadian and Canadian provincial governments |
1,500,511 | 397,899 | (7,171 | ) | 1,891,239 | 22.2 | % | |||||||||||||
Residential mortgage-backed securities |
1,231,123 | 24,838 | (106,776 | ) | 1,149,185 | 13.5 | % | |||||||||||||
Foreign corporate securities |
1,112,018 | 14,335 | (152,920 | ) | 973,433 | 11.4 | % | |||||||||||||
Asset-backed securities |
484,577 | 2,098 | (147,297 | ) | 339,378 | 4.0 | % | |||||||||||||
Commercial mortgage-backed securities |
1,085,062 | 2,258 | (326,730 | ) | 760,590 | 8.9 | % | |||||||||||||
U.S. government and agencies |
7,555 | 876 | | 8,431 | 0.1 | % | ||||||||||||||
State and political subdivisions |
46,537 | | (7,883 | ) | 38,654 | 0.4 | % | |||||||||||||
Other foreign government securities |
338,349 | 20,062 | (150 | ) | 358,261 | 4.2 | % | |||||||||||||
Total fixed maturity securities |
9,382,848 | 496,628 | (1,347,672 | ) | 8,531,804 | 100.0 | % | |||||||||||||
Non-redeemable preferred stock |
187,510 | 49 | (64,160 | ) | 123,399 | 77.4 | % | |||||||||||||
Common stock |
40,582 | | (4,607 | ) | 35,975 | 22.6 | % | |||||||||||||
Total equity securities |
$ | 228,092 | $ | 49 | $ | (68,767 | ) | $ | 159,374 | 100.0 | % | |||||||||
Estimated | ||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % of | ||||||||||||||||
(USD thousands) | Cost | Gains | Losses | Value | Total | |||||||||||||||
Available-for-sale: |
||||||||||||||||||||
U.S. corporate securities |
$ | 3,382,944 | $ | 27,350 | $ | (96,679 | ) | $ | 3,313,615 | 35.3 | % | |||||||||
Canadian and Canadian provincial governments |
1,561,700 | 570,691 | (1,163 | ) | 2,131,228 | 22.7 | % | |||||||||||||
Residential mortgage-backed securities |
1,414,187 | 12,306 | (12,216 | ) | 1,414,277 | 15.0 | % | |||||||||||||
Foreign corporate securities |
1,040,817 | 35,159 | (25,971 | ) | 1,050,005 | 11.2 | % | |||||||||||||
Asset-backed securities |
494,458 | 1,252 | (31,456 | ) | 464,254 | 4.9 | % | |||||||||||||
Commercial mortgage-backed securities |
641,479 | 8,835 | (5,087 | ) | 645,227 | 6.9 | % | |||||||||||||
U.S. government and agencies |
3,244 | 209 | (1 | ) | 3,452 | 0.0 | % | |||||||||||||
State and political subdivisions |
52,254 | 152 | (945 | ) | 51,461 | 0.5 | % | |||||||||||||
Other foreign government securities |
325,609 | 3,300 | (4,512 | ) | 324,397 | 3.5 | % | |||||||||||||
Total fixed maturity securities |
8,916,692 | 659,254 | (178,030 | ) | 9,397,916 | 100.0 | % | |||||||||||||
Non-redeemable preferred stock |
144,942 | 986 | (19,953 | ) | 125,975 | 91.8 | % | |||||||||||||
Common stock |
11,483 | 2 | (232 | ) | 11,253 | 8.2 | % | |||||||||||||
Total equity securities |
$ | 156,425 | $ | 988 | $ | (20,185 | ) | $ | 137,228 | 100.0 | % | |||||||||
Quarterly Financial Supplement | ||||
Page 17 |
December 31, 2008 | December 31, 2007 | |||||||||||||||||||||||||||
Estimated Fair | Average Credit | Estimated Fair | Average Credit | |||||||||||||||||||||||||
(USD thousands) | Amortized Cost | Value | % of Total | Ratings | Amortized Cost | Value | % of Total | Ratings | ||||||||||||||||||||
Financial Institutions |
||||||||||||||||||||||||||||
Banking |
$ | 1,138,663 | $ | 924,098 | 22.2 | % | A | $ | 1,133,283 | $ | 1,091,710 | 24.1 | % | A+ | ||||||||||||||
Brokerage |
104,169 | 96,516 | 2.3 | % | A | 114,835 | 110,611 | 2.5 | % | A | ||||||||||||||||||
Finance Comp. |
278,132 | 228,659 | 5.5 | % | A+ | 278,585 | 268,727 | 6.0 | % | A+ | ||||||||||||||||||
Insurance |
309,703 | 222,116 | 5.4 | % | A- | 250,868 | 246,141 | 5.5 | % | A- | ||||||||||||||||||
REITs |
153,626 | 110,172 | 2.7 | % | BBB+ | 166,749 | 160,863 | 3.6 | % | BBB+ | ||||||||||||||||||
Other Finance |
191,650 | 140,161 | 3.4 | % | A | 163,371 | 163,554 | 3.6 | % | A | ||||||||||||||||||
Industrials |
||||||||||||||||||||||||||||
Basic |
213,540 | 173,826 | 4.2 | % | BBB+ | 140,999 | 139,003 | 3.1 | % | BBB+ | ||||||||||||||||||
Capital Goods |
187,041 | 172,958 | 4.2 | % | A- | 170,909 | 171,597 | 3.8 | % | A- | ||||||||||||||||||
Communications |
449,334 | 425,633 | 10.3 | % | BBB+ | 290,121 | 290,998 | 6.5 | % | BBB+ | ||||||||||||||||||
Consumer Cyclical |
244,476 | 198,485 | 4.8 | % | BBB+ | 171,674 | 168,857 | 3.8 | % | BBB+ | ||||||||||||||||||
Consumer Noncyclical |
341,126 | 323,239 | 7.8 | % | BBB+ | 250,639 | 249,463 | 5.5 | % | A- | ||||||||||||||||||
Energy |
248,579 | 215,634 | 5.2 | % | BBB+ | 109,109 | 111,129 | 2.5 | % | BBB | ||||||||||||||||||
Technology |
55,043 | 43,998 | 1.1 | % | BBB+ | 9,697 | 9,454 | 0.2 | % | BBB- | ||||||||||||||||||
Transportation |
217,515 | 190,303 | 4.6 | % | BBB+ | 165,322 | 164,292 | 3.7 | % | A- | ||||||||||||||||||
Other Industrial |
55,898 | 28,314 | 0.7 | % | BBB+ | 23,150 | 12,557 | 0.3 | % | BBB | ||||||||||||||||||
Utilities |
||||||||||||||||||||||||||||
Electric |
446,048 | 399,235 | 9.6 | % | BBB+ | 405,347 | 403,878 | 9.0 | % | BBB+ | ||||||||||||||||||
Natural Gas |
200,636 | 174,308 | 4.2 | % | BBB+ | 170,314 | 178,631 | 4.0 | % | BBB+ | ||||||||||||||||||
Other Utility |
22,320 | 20,447 | 0.5 | % | A- | 53,641 | 54,562 | 1.2 | % | A- | ||||||||||||||||||
Other Sectors |
59,728 | 57,338 | 1.3 | % | AA | 511,573 | 504,821 | 11.1 | % | A- | ||||||||||||||||||
Total |
$ | 4,917,227 | $ | 4,145,440 | 100.00 | % | $ | 4,580,186 | $ | 4,500,848 | 100.00 | % | ||||||||||||||||
Quarterly Financial Supplement | ||||
Page 18 |
December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | December 31, 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(USD thousands) | Rating Agency | Estimated | % of | Amortized | Estimated | % of | Amortized | Estimated | % of | Amortized | Estimated | % of | Amortized | Estimated | % of | |||||||||||||||||||||||||||||||||||||||||||||||
NAIC Designation | Designation | Amortized Cost | Fair Value | Total | Cost | Fair Value | Total | Cost | Fair Value | Total | Cost | Fair Value | Total | Cost | Fair Value | Total | ||||||||||||||||||||||||||||||||||||||||||||||
1 |
AAA | $ | 2,851,818 | $ | 2,594,429 | 30.4 | % | $ | 2,931,176 | $ | 2,780,454 | 30.5 | % | $ | 2,856,457 | $ | 2,777,642 | 28.7 | % | $ | 2,752,988 | $ | 2,710,839 | 28.9 | % | $ | 2,834,588 | $ | 2,828,366 | 30.1 | % | |||||||||||||||||||||||||||||||
1 |
AA | 2,147,187 | 2,161,537 | 25.3 | % | 2,601,007 | 2,624,357 | 28.8 | % | 2,572,375 | 2,809,406 | 29.1 | % | 2,447,193 | 2,754,675 | 29.3 | % | 2,334,006 | 2,717,738 | 28.9 | % | |||||||||||||||||||||||||||||||||||||||||
1 |
A | 2,002,963 | 1,851,764 | 21.7 | % | 1,947,355 | 1,779,129 | 19.5 | % | 2,012,559 | 2,028,840 | 21.0 | % | 1,926,854 | 1,970,574 | 21.0 | % | 1,853,903 | 1,975,073 | 21.0 | % | |||||||||||||||||||||||||||||||||||||||||
2 |
BBB | 1,991,276 | 1,649,513 | 19.3 | % | 1,817,281 | 1,632,806 | 17.9 | % | 1,812,894 | 1,730,612 | 17.9 | % | 1,725,432 | 1,676,870 | 17.8 | % | 1,628,431 | 1,617,983 | 17.2 | % | |||||||||||||||||||||||||||||||||||||||||
3 |
BB | 268,276 | 195,088 | 2.3 | % | 253,665 | 231,706 | 2.5 | % | 267,856 | 253,695 | 2.6 | % | 222,209 | 214,105 | 2.3 | % | 201,868 | 198,487 | 2.1 | % | |||||||||||||||||||||||||||||||||||||||||
4 |
B | 77,830 | 50,064 | 0.6 | % | 58,868 | 43,503 | 0.5 | % | 51,320 | 46,722 | 0.5 | % | 48,225 | 43,989 | 0.5 | % | 47,013 | 43,680 | 0.5 | % | |||||||||||||||||||||||||||||||||||||||||
5 |
CCC and lower | 33,945 | 22,538 | 0.3 | % | 31,336 | 27,361 | 0.3 | % | 18,375 | 17,250 | 0.2 | % | 16,860 | 15,987 | 0.2 | % | 16,800 | 16,502 | 0.2 | % | |||||||||||||||||||||||||||||||||||||||||
6 |
In or near default | 9,553 | 6,871 | 0.1 | % | 2,636 | 2,637 | 0.0 | % | 3,074 | 3,794 | 0.0 | % | 53 | 55 | 0.0 | % | 83 | 87 | 0.0 | % | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 9,382,848 | $ | 8,531,804 | $ | 9,643,324 | $ | 9,121,953 | $ | 9,594,910 | $ | 9,667,961 | $ | 9,139,814 | $ | 9,387,094 | $ | 8,916,692 | $ | 9,397,916 | ||||||||||||||||||||||||||||||||||||||||||
December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | December 31, 2007 | ||||||||||||||||||||||||||||||||||||
Estimated | Amortized | Estimated Fair | Amortized | Estimated | Amortized | Estimated | Amortized | Estimated | ||||||||||||||||||||||||||||||||
(USD thousands) | Amortized Cost | Fair Value | Cost | Value | Cost | Fair Value | Cost | Fair Value | Cost | Fair Value | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities: |
||||||||||||||||||||||||||||||||||||||||
Agency |
$ | 881,762 | $ | 791,265 | $ | 932,046 | $ | 892,959 | $ | 944,922 | $ | 918,630 | $ | 952,383 | $ | 939,612 | $ | 1,018,597 | $ | 1,016,196 | ||||||||||||||||||||
Non-agency |
349,361 | 357,920 | 370,945 | 369,756 | 356,081 | 353,906 | 380,053 | 386,019 | 395,590 | 398,081 | ||||||||||||||||||||||||||||||
Total residential mortgage-backed securities |
1,231,123 | 1,149,185 | 1,302,991 | 1,262,715 | 1,301,003 | 1,272,536 | 1,332,436 | 1,325,631 | 1,414,187 | 1,414,277 | ||||||||||||||||||||||||||||||
Commercial mortgage-backed securities |
1,085,062 | 760,589 | 1,029,457 | 905,431 | 889,792 | 842,140 | 727,492 | 686,678 | 641,479 | 645,227 | ||||||||||||||||||||||||||||||
Asset-backed securities |
484,577 | 339,378 | 483,308 | 395,907 | 505,193 | 452,347 | 493,293 | 446,031 | 494,458 | 464,254 | ||||||||||||||||||||||||||||||
Total |
$ | 2,800,762 | $ | 2,249,152 | $ | 2,815,756 | $ | 2,564,053 | $ | 2,695,988 | $ | 2,567,023 | $ | 2,553,221 | $ | 2,458,340 | $ | 2,550,124 | $ | 2,523,758 | ||||||||||||||||||||
Quarterly Financial Supplement | ||||
Page 19 |
December 31, 2008 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 11,007 | $ | 9,116 | $ | 6,509 | $ | 4,320 | $ | 1,813 | $ | 1,227 | ||||||||||||
2004 |
| | 21,220 | 13,437 | 33,728 | 26,228 | ||||||||||||||||||
2005 |
37,134 | 27,793 | 36,424 | 26,471 | 6,514 | 2,582 | ||||||||||||||||||
2006 |
135 | 134 | 4,500 | 2,076 | 4,998 | 1,991 | ||||||||||||||||||
2007 |
| | 888 | 283 | | | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
Total |
$ | 48,276 | $ | 37,043 | $ | 69,541 | $ | 46,587 | $ | 47,053 | $ | 32,028 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 413 | $ | 77 | $ | 807 | $ | 106 | $ | 20,549 | $ | 14,846 | ||||||||||||
2004 |
| | 7,900 | 5,727 | 62,848 | 45,392 | ||||||||||||||||||
2005 |
11,908 | 6,529 | 17,905 | 5,739 | 109,885 | 69,114 | ||||||||||||||||||
2006 |
3,442 | 2,618 | 3,287 | 449 | 16,362 | 7,268 | ||||||||||||||||||
2007 |
| | 19,588 | 10,880 | 20,476 | 11,163 | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
Total |
$ | 15,763 | $ | 9,224 | $ | 49,487 | $ | 22,901 | $ | 230,120 | $ | 147,783 | ||||||||||||
December 31, 2007 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated | Estimated | Estimated | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 16,520 | $ | 16,531 | $ | 2,111 | $ | 1,910 | $ | 3,749 | $ | 3,246 | ||||||||||||
2004 |
26,520 | 26,286 | 33,757 | 31,465 | 16,151 | 14,614 | ||||||||||||||||||
2005 |
41,638 | 40,190 | 60,233 | 55,041 | 21,593 | 18,140 | ||||||||||||||||||
2006 |
13,964 | 11,957 | 5,002 | 3,763 | | | ||||||||||||||||||
2007 |
20,274 | 18,351 | | | | | ||||||||||||||||||
Total |
$ | 118,916 | $ | 113,315 | $ | 101,103 | $ | 92,179 | $ | 41,493 | $ | 36,000 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 1,186 | $ | 1,046 | $ | | $ | | $ | 23,566 | $ | 22,733 | ||||||||||||
2004 |
| | | | 76,428 | 72,365 | ||||||||||||||||||
2005 |
5,026 | 4,250 | | | 128,490 | 117,621 | ||||||||||||||||||
2006 |
| | | | 18,966 | 15,720 | ||||||||||||||||||
2007 |
| | | | 20,274 | 18,351 | ||||||||||||||||||
Total |
$ | 6,212 | $ | 5,296 | $ | | $ | | $ | 267,724 | $ | 246,790 | ||||||||||||
Qurarterly Financial Supplement | ||||
Page 20 |
December 31, 2008 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated | Estimated | Estimated | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 250,720 | $ | 254,690 | $ | 24,276 | $ | 17,518 | $ | 28,432 | $ | 16,744 | ||||||||||||
2004 |
50,245 | 46,737 | 2,147 | 999 | 10,603 | 3,835 | ||||||||||||||||||
2005 |
200,140 | 136,101 | 2,530 | 682 | 54,173 | 30,079 | ||||||||||||||||||
2006 |
306,478 | 234,575 | 16,219 | 6,074 | 45,346 | 31,379 | ||||||||||||||||||
2007 |
362,226 | 256,163 | 50,648 | 14,343 | 59,013 | 20,636 | ||||||||||||||||||
2008 |
30,017 | 28,501 | 23,387 | 10,698 | 18,342 | 11,186 | ||||||||||||||||||
Total |
$ | 1,199,826 | $ | 956,767 | $ | 119,207 | $ | 50,314 | $ | 215,909 | $ | 113,859 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 18,144 | $ | 11,938 | $ | | $ | | $ | 321,572 | $ | 300,890 | ||||||||||||
2004 |
| | | | 62,995 | 51,571 | ||||||||||||||||||
2005 |
3,679 | 776 | | | 260,522 | 167,638 | ||||||||||||||||||
2006 |
15,283 | 8,709 | 1,305 | 941 | 384,631 | 281,678 | ||||||||||||||||||
2007 |
| | | | 471,887 | 291,142 | ||||||||||||||||||
2008 |
| | | | 71,746 | 50,385 | ||||||||||||||||||
Total |
$ | 37,106 | $ | 21,423 | $ | 1,305 | $ | 941 | $ | 1,573,353 | $ | 1,143,304 | ||||||||||||
Qurarterly Financial Supplement | ||||
Page 21 |
December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | December 31, 2007 | ||||||||||||||||||||||||||||||||||||
Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | ||||||||||||||||||||||||||||||||||||
(USD thousands) | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | ||||||||||||||||||||||||||||||
Less than 20% |
$ | 322,159 | 22.7 | % | $ | 466,855 | 48.5 | % | $ | 315,350 | 64.7 | % | $ | 218,655 | 58.8 | % | $ | 152,848 | 77.1 | % | ||||||||||||||||||||
20% or more for
less than six
months |
766,789 | 54.1 | % | 323,511 | 33.7 | % | 97,591 | 20.1 | % | 120,680 | 32.5 | % | 22,201 | 11.2 | % | |||||||||||||||||||||||||
20% or more for six
months or greater |
258,724 | 18.3 | % | 94,982 | 9.9 | % | 38,715 | 8.0 | % | 10,222 | 2.8 | % | 2,981 | 1.5 | % | |||||||||||||||||||||||||
Total |
$ | 1,347,672 | 95.1 | % | $ | 885,348 | 92.1 | % | $ | 451,656 | 92.8 | % | $ | 349,557 | 94.1 | % | $ | 178,030 | 89.8 | % | ||||||||||||||||||||
December 31, 2008 | September 30, 2008 | June 30, 2008 | March 31, 2008 | December 31, 2007 | ||||||||||||||||||||||||||||||||||||
Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | ||||||||||||||||||||||||||||||||||||
(USD thousands) | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | ||||||||||||||||||||||||||||||
Less than 20% |
$ | 2,231 | 0.2 | % | 5,293 | 0.6 | % | 10,562 | 2.2 | % | 11,470 | 3.1 | % | 6,715 | 3.4 | % | ||||||||||||||||||||||||
20% or more for less than six months |
29,958 | 2.1 | % | 57,710 | 6.0 | % | 21,904 | 4.5 | % | 10,274 | 2.8 | % | 13,470 | 6.8 | % | |||||||||||||||||||||||||
20% or more for six months or greater |
36,578 | 2.6 | % | 12,291 | 1.3 | % | 2,550 | 0.5 | % | 0 | 0.0 | % | 0 | 0.0 | % | |||||||||||||||||||||||||
Total |
$ | 68,767 | 4.9 | % | $ | 75,294 | 7.9 | % | $ | 35,016 | 7.2 | % | $ | 21,744 | 5.9 | % | $ | 20,185 | 10.2 | % | ||||||||||||||||||||
Qurarterly Financial Supplement | ||||
Page 22 |
As of December 31, 2008 | ||||||||||||||||||||||||
Less than 12 months | Equal to or greater than 12 months | Total | ||||||||||||||||||||||
Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | |||||||||||||||||||
(USD thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
Investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
$ | 1,407,547 | $ | 240,299 | $ | 810,115 | $ | 281,947 | $ | 2,217,662 | $ | 522,246 | ||||||||||||
Canadian and Canadian provincial governments |
114,754 | 2,751 | 89,956 | 4,420 | 204,710 | 7,171 | ||||||||||||||||||
Residential mortgage-backed securities |
190,525 | 58,026 | 213,310 | 39,794 | 403,835 | 97,820 | ||||||||||||||||||
Foreign corporate securities |
508,102 | 82,490 | 140,073 | 59,816 | 648,175 | 142,306 | ||||||||||||||||||
Asset-backed securities |
118,608 | 40,139 | 173,505 | 99,147 | 292,113 | 139,286 | ||||||||||||||||||
Commercial mortgage-backed securities |
523,475 | 200,567 | 188,638 | 126,163 | 712,113 | 326,730 | ||||||||||||||||||
U.S. government and agencies |
| | | | | | ||||||||||||||||||
State and political subdivisions |
20,403 | 1,947 | 18,250 | 5,936 | 38,653 | 7,883 | ||||||||||||||||||
Other foreign government securities |
16,419 | 33 | 4,125 | 117 | 20,544 | 150 | ||||||||||||||||||
Investment grade securities |
2,899,833 | 626,252 | 1,637,972 | 617,340 | 4,537,805 | 1,243,592 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
140,426 | 36,615 | 60,378 | 39,884 | 200,804 | 76,499 | ||||||||||||||||||
Asset-backed securities |
3,465 | 2,060 | 11,156 | 5,951 | 14,621 | 8,011 | ||||||||||||||||||
Foreign corporate securities |
24,637 | 7,227 | 2,032 | 3,387 | 26,669 | 10,614 | ||||||||||||||||||
Residential mortgage-backed securities |
8,089 | 5,944 | 4,496 | 3,012 | 12,585 | 8,956 | ||||||||||||||||||
Non-investment grade securities |
176,617 | 51,846 | 78,062 | 52,234 | 254,679 | 104,080 | ||||||||||||||||||
Total fixed maturity securities |
$ | 3,076,450 | $ | 678,098 | $ | 1,716,034 | $ | 669,574 | $ | 4,792,484 | $ | 1,347,672 | ||||||||||||
Equity securities |
$ | 61,180 | $ | 26,923 | $ | 61,249 | $ | 41,844 | $ | 122,429 | $ | 68,767 | ||||||||||||
Total number of securities in an unrealized loss position |
1,039 | 677 | 1,716 |
As of December 31, 2007 | ||||||||||||||||||||||||
Less than 12 months | Equal to or greater than 12 months | Total | ||||||||||||||||||||||
Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | |||||||||||||||||||
(USD thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
Investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
$ | 1,185,664 | $ | 63,368 | $ | 487,626 | $ | 25,541 | $ | 1,673,290 | $ | 88,909 | ||||||||||||
Canadian and Canadian provincial governments |
78,045 | 1,077 | 4,313 | 86 | 82,358 | 1,163 | ||||||||||||||||||
Residential mortgage-backed securities |
299,655 | 5,473 | 348,632 | 6,743 | 648,287 | 12,216 | ||||||||||||||||||
Foreign corporate securities |
293,783 | 17,880 | 155,445 | 5,995 | 449,228 | 23,875 | ||||||||||||||||||
Asset-backed securities |
341,337 | 24,958 | 72,445 | 5,722 | 413,782 | 30,680 | ||||||||||||||||||
Commercial mortgage-backed securities |
110,097 | 4,499 | 46,647 | 588 | 156,744 | 5,087 | ||||||||||||||||||
U.S. government and agencies |
700 | 1 | | | 700 | 1 | ||||||||||||||||||
State and political subdivisions |
27,265 | 605 | 14,518 | 339 | 41,783 | 944 | ||||||||||||||||||
Other foreign government securities |
127,397 | 1,635 | 75,354 | 2,878 | 202,751 | 4,513 | ||||||||||||||||||
Investment grade securities |
2,463,943 | 119,496 | 1,204,980 | 47,892 | 3,668,923 | 167,388 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
106,842 | 6,044 | 30,105 | 1,727 | 136,947 | 7,771 | ||||||||||||||||||
Asset-backed securities |
1,996 | 776 | | | 1,996 | 776 | ||||||||||||||||||
Foreign corporate securities |
9,692 | 1,930 | 3,524 | 165 | 13,216 | 2,095 | ||||||||||||||||||
Non-investment grade securities |
118,530 | 8,750 | 33,629 | 1,892 | 152,159 | 10,642 | ||||||||||||||||||
Total fixed maturity securities |
$ | 2,582,473 | $ | 128,246 | $ | 1,238,609 | $ | 49,784 | $ | 3,821,082 | $ | 178,030 | ||||||||||||
Equity securities |
$ | 83,166 | $ | 16,764 | $ | 19,073 | $ | 3,421 | $ | 102,239 | $ | 20,185 | ||||||||||||
Total number of securities in an unrealized loss position |
691 | 414 | 1,105 |
Qurarterly Financial Supplement | ||||
Page 23 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2008 | 2008 | 2008 | 2008 | 2007 | Quarter | 2008 | 2007 | Change | ||||||||||||||||||||||||||||
Fixed Maturity and Equity Securities: |
|||||||||||||||||||||||||||||||||||||
Gain on investment activity |
$ | 10,204 | $ | 6,169 | $ | 5,928 | $ | 10,080 | $ | 5,054 | $ | 5,150 | $ | 32,381 | $ | 23,570 | $ | 8,811 | |||||||||||||||||||
Loss on investment activity |
(5,759 | ) | (8,564 | ) | (4,378 | ) | (5,360 | ) | (5,130 | ) | (629 | ) | (24,061 | ) | (31,509 | ) | 7,448 | ||||||||||||||||||||
Impairments |
(15,563 | ) | (109,283 | ) | (548 | ) | (5,150 | ) | (3,750 | ) | (11,813 | ) | (130,545 | ) | (8,481 | ) | (122,064 | ) | |||||||||||||||||||
Net gain/(loss) on fixed maturity and equity securities |
(11,118 | ) | (111,678 | ) | 1,002 | (430 | ) | (3,826 | ) | (7,292 | ) | (122,225 | ) | (16,420 | ) | (105,805 | ) | ||||||||||||||||||||
Other non-derivative gain/(loss), net |
(672 | ) | (64 | ) | (344 | ) | 369 | 221 | (893 | ) | (711 | ) | (8,049 | ) | 7,338 | ||||||||||||||||||||||
Free-standing Derivatives: |
|||||||||||||||||||||||||||||||||||||
Credit Default Swaps |
(6,732 | ) | (2,526 | ) | 1,413 | (6,486 | ) | (1,990 | ) | (4,742 | ) | (14,331 | ) | (3,615 | ) | (10,716 | ) | ||||||||||||||||||||
Interest Rate Swaps |
152,098 | 7,681 | (6,462 | ) | 5,515 | 688 | 151,410 | 158,832 | 688 | 158,144 | |||||||||||||||||||||||||||
Futures |
10,870 | 6,120 | 2,294 | (185 | ) | 133 | 10,737 | 19,099 | (119 | ) | 19,218 | ||||||||||||||||||||||||||
Other |
2,153 | 1,440 | 1,877 | | | 2,153 | 5,471 | | 5,471 | ||||||||||||||||||||||||||||
Currency Forwards |
1,638 | 289 | (764 | ) | 777 | 17 | 1,621 | 1,940 | (332 | ) | 2,272 | ||||||||||||||||||||||||||
Total free-standing derivatives |
160,027 | 13,004 | (1,642 | ) | (379 | ) | (1,152 | ) | 161,179 | 171,011 | (3,378 | ) | 174,389 | ||||||||||||||||||||||||
Embedded Derivatives: |
|||||||||||||||||||||||||||||||||||||
B36 |
(161,021 | ) | (106,797 | ) | (11,452 | ) | (148,528 | ) | (84,642 | ) | (76,379 | ) | (427,798 | ) | (141,905 | ) | (285,893 | ) | |||||||||||||||||||
GMXB |
(230,775 | ) | (35,772 | ) | 5,357 | (6,292 | ) | (7,340 | ) | (223,435 | ) | (267,482 | ) | (8,964 | ) | (258,518 | ) | ||||||||||||||||||||
Total embedded derivatives |
(391,796 | ) | (142,569 | ) | (6,095 | ) | (154,820 | ) | (91,982 | ) | (299,814 | ) | (695,280 | ) | (150,869 | ) | (544,411 | ) | |||||||||||||||||||
Net gain/(loss) on total derivatives |
(231,769 | ) | (129,565 | ) | (7,737 | ) | (155,199 | ) | (93,134 | ) | (138,635 | ) | (524,269 | ) | (154,247 | ) | (370,022 | ) | |||||||||||||||||||
Total investment related losses, net |
$ | (243,559 | ) | $ | (241,307 | ) | $ | (7,079 | ) | $ | (155,260 | ) | $ | (96,739 | ) | $ | (146,820 | ) | $ | (647,205 | ) | $ | (178,716 | ) | $ | (468,489 | ) | ||||||||||
Qurarterly Financial Supplement | ||||
Page 24 |