Missouri | 1-11848 | 43-1627032 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification Number) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition |
Item 9.01 | Financial Statements and Exhibits |
(d) | Exhibits. |
Exhibit No. | Exhibit | |
99.1
|
Press Release of Reinsurance Group of America, Incorporated dated October 25, 2010 | |
99.2
|
Quarterly Financial Supplement for the quarter ended September 30, 2010 |
REINSURANCE GROUP OF AMERICA, INCORPORATED |
||||
Date: October 25, 2010 | By: | /s/ Jack B. Lay | ||
Jack B. Lay | ||||
Senior Executive Vice President and Chief Financial Officer |
||||
Exhibit Number | Description | |
99.1
|
Press Release dated October 25, 2010 | |
99.2
|
Quarterly Financial Supplement for the quarter ended September 30, 2010 |
| Third-quarter net income and operating* income per diluted share increase to $1.72 | ||
| Premiums up 17 percent to $1.6 billion |
Quarterly Results | Year-to-Date Results | |||||||||||||||
($ in thousands, except per share data) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Net premiums |
$ | 1,647,300 | $ | 1,405,179 | $ | 4,857,781 | $ | 4,126,407 | ||||||||
Net income |
128,232 | 118,208 | 377,690 | 294,677 | ||||||||||||
Net income per diluted share |
1.72 | 1.61 | 5.06 | 4.03 | ||||||||||||
Operating income* |
127,703 | 114,571 | 342,610 | 312,488 | ||||||||||||
Operating income per diluted share* |
1.72 | 1.56 | 4.59 | 4.28 | ||||||||||||
Book value per share |
68.30 | 51.83 | ||||||||||||||
Book value per share (excl.
Accumulated Other Comprehensive
Income AOCI)* |
53.82 | 47.47 | ||||||||||||||
Total assets |
28,934,028 | 24,162,113 |
* | See Use of Non-GAAP Financial Measures below |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
GAAP net income |
$ | 128,232 | $ | 118,208 | $ | 377,690 | $ | 294,677 | ||||||||
Reconciliation to operating income: |
||||||||||||||||
Capital (gains) losses, derivatives and other,
included in investment related (gains) losses,
net |
(25,041 | ) | 13,170 | (110,127 | ) | 153,378 | ||||||||||
Capital (gains) losses on funds withheld: |
||||||||||||||||
Included in investment income |
(4,221 | ) | | (7,920 | ) | | ||||||||||
Included in policy acquisition costs and
other insurance expenses |
621 | | 1,073 | | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Included in investment related (gains)
losses, net |
35,676 | (40,027 | ) | 21,776 | (183,263 | ) | ||||||||||
Included in interest credited |
27,996 | (3,412 | ) | 23,165 | (16,994 | ) | ||||||||||
Included in policy acquisition costs and
other insurance expenses |
(2,723 | ) | 124 | (1,587 | ) | 2,108 | ||||||||||
DAC offset, net |
(32,837 | ) | 26,508 | 38,540 | 87,851 | |||||||||||
Gain on debt repurchase |
| | | (25,269 | ) | |||||||||||
Operating income |
$ | 127,703 | $ | 114,571 | $ | 342,610 | $ | 312,488 | ||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Income before income taxes |
$ | 197,173 | $ | 182,551 | $ | 588,560 | $ | 432,180 | ||||||||
Reconciliation to pre-tax operating income: |
||||||||||||||||
Capital (gains) losses, derivatives and other,
included in investment related (gains) losses, net |
(37,747 | ) | 20,616 | (168,073 | ) | 237,722 | ||||||||||
Capital (gains) losses on funds withheld: |
||||||||||||||||
Included in investment income |
(6,494 | ) | | (12,184 | ) | | ||||||||||
Included in policy acquisition costs and
other insurance expenses |
954 | | 1,650 | | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Included in investment related (gains)
losses, net |
54,885 | (61,581 | ) | 33,501 | (281,943 | ) | ||||||||||
Included in interest credited |
43,070 | (5,248 | ) | 35,638 | (26,144 | ) | ||||||||||
Included in policy acquisition costs and
other insurance expenses |
(4,189 | ) | 191 | (2,442 | ) | 3,243 | ||||||||||
DAC offset, net |
(50,519 | ) | 40,780 | 59,291 | 135,155 | |||||||||||
Gain on debt repurchase |
| | | (38,875 | ) | |||||||||||
Pre-tax operating income |
$ | 197,133 | $ | 177,309 | $ | 535,941 | $ | 461,338 | ||||||||
Three Months Ended September 30, 2010 | ||||||||||||||||
Capital | Change in | |||||||||||||||
Pre-tax net | (gains) losses, | value of | Pre-tax | |||||||||||||
income | derivatives | embedded | operating | |||||||||||||
(Unaudited) | (loss) | and other, net | derivatives, net | income | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 114,075 | $ | (13,009 | ) | $ | | $ | 101,066 | |||||||
Asset Intensive |
(6,606 | ) | (19,935 | )(1) | 40,530 | (2) | 13,989 | |||||||||
Financial Reinsurance |
4,317 | 44 | | 4,361 | ||||||||||||
Total U.S. |
111,786 | (32,900 | ) | 40,530 | 119,416 | |||||||||||
Canada Operations |
33,468 | (5,431 | ) | | 28,037 | |||||||||||
Europe & South Africa |
17,494 | (1,808 | ) | | 15,686 | |||||||||||
Asia Pacific Operations |
28,483 | (1,094 | ) | | 27,389 | |||||||||||
Corporate and Other |
5,942 | 663 | | 6,605 | ||||||||||||
Consolidated |
$ | 197,173 | $ | (40,570 | ) | $ | 40,530 | $ | 197,133 | |||||||
(1) | Asset Intensive is net of $2,717 DAC offset. | |
(2) | Asset Intensive is net of $(53,236) DAC offset. |
Three Months Ended June 30, 2009 | ||||||||||||||||
Capital | Change in | |||||||||||||||
(gains) losses, | value of | Pre-tax | ||||||||||||||
Pre-tax net | derivatives | embedded | operating | |||||||||||||
(Unaudited) | income | and other, net | derivatives, net | income | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 63,783 | $ | 20,880 | $ | | $ | 84,663 | ||||||||
Asset Intensive |
37,874 | 624 | (1) | (18,768 | )(2) | 19,730 | ||||||||||
Financial Reinsurance |
2,749 | (2 | ) | | 2,747 | |||||||||||
Total U.S. |
104,406 | 21,502 | (18,768 | ) | 107,140 | |||||||||||
Canada Operations |
18,847 | 2,975 | | 21,822 | ||||||||||||
Europe & South Africa |
6,981 | (268 | ) | | 6,713 | |||||||||||
Asia Pacific Operations |
30,925 | (2,954 | ) | | 27,971 | |||||||||||
Corporate and Other |
21,392 | (7,729 | ) | | 13,663 | |||||||||||
Consolidated |
$ | 182,551 | $ | 13,526 | $ | (18,768 | ) | $ | 177,309 | |||||||
(1) | Asset Intensive is net of $(7,090) DAC offset. | |
(2) | Asset Intensive is net of $47,870 DAC offset. |
Nine Months Ended September 30, 2010 | ||||||||||||||||
Capital | Change in | |||||||||||||||
(gains) losses, | value of | Pre-tax | ||||||||||||||
Pre-tax net | derivatives | embedded | operating | |||||||||||||
(Unaudited) | income | and other, net | derivatives, net | income | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 276,714 | $ | (18,578 | ) | $ | | $ | 258,136 | |||||||
Asset Intensive |
75,517 | (48,184 | )(1) | 18,972 | (2) | 46,305 | ||||||||||
Financial
Reinsurance |
11,902 | 63 | | 11,965 | ||||||||||||
Total U.S. |
364,133 | (66,699 | ) | 18,972 | 316,406 | |||||||||||
Canada Operations |
86,189 | (9,201 | ) | | 76,988 | |||||||||||
Europe & South Africa |
50,477 | (3,614 | ) | | 46,863 | |||||||||||
Asia Pacific Operations |
78,689 | (3,051 | ) | | 75,638 | |||||||||||
Corporate and Other |
9,072 | 10,974 | | 20,046 | ||||||||||||
Consolidated |
$ | 588,560 | $ | (71,591 | ) | $ | 18,972 | $ | 535,941 | |||||||
(1) | Asset Intensive is net of $107,016 DAC offset. | |
(2) | Asset Intensive is net of $(47,725) DAC offset. |
Nine Months Ended September 30, 2009 | ||||||||||||||||||||
Capital | Change in | |||||||||||||||||||
(gains) losses, | value of | Gain on | Pre-tax | |||||||||||||||||
Pre-tax net | derivatives | embedded | debt | operating | ||||||||||||||||
(Unaudited) | income | and other, net | derivatives, net | repurchase | income | |||||||||||||||
U.S. Operations: |
||||||||||||||||||||
Traditional |
$ | 181,420 | $ | 76,042 | $ | | $ | | $ | 257,462 | ||||||||||
Asset Intensive |
30,797 | (24,982 | )(1) | 26,159 | (2) | | 31,974 | |||||||||||||
Financial
Reinsurance |
11,264 | (72 | ) | | | 11,192 | ||||||||||||||
Total U.S. |
223,481 | 50,988 | 26,159 | | 300,628 | |||||||||||||||
Canada Operations |
60,547 | (3,405 | ) | | | 57,142 | ||||||||||||||
Europe & South Africa |
27,879 | (676 | ) | | | 27,203 | ||||||||||||||
Asia Pacific Operations |
60,018 | (242 | ) | | | 59,776 | ||||||||||||||
Corporate and Other |
60,255 | (4,791 | ) | | (38,875 | ) | 16,589 | |||||||||||||
Consolidated |
$ | 432,180 | $ | 41,874 | $ | 26,159 | $ | (38,875 | ) | $ | 461,338 | |||||||||
(1) | Asset Intensive is net of $(195,848) DAC offset. | |
(2) | Asset Intensive is net of $331,003 DAC offset. |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Diluted earnings per share from
operating income |
$ | 1.72 | $ | 1.56 | $ | 4.59 | $ | 4.28 | ||||||||
Earnings per share from net income: |
||||||||||||||||
Basic earnings per share |
$ | 1.75 | $ | 1.62 | $ | 5.17 | $ | 4.05 | ||||||||
Diluted earnings per share |
$ | 1.72 | $ | 1.61 | $ | 5.06 | $ | 4.03 | ||||||||
Weighted average number of common
and common equivalent shares
outstanding |
74,420 | 73,286 | 74,574 | 73,037 |
At or for the Nine Months | ||||||||
Ended September 30, | ||||||||
(Unaudited) | 2010 | 2009 | ||||||
Treasury shares |
192 | 573 | ||||||
Common shares outstanding |
73,172 | 72,790 | ||||||
Book value per share outstanding |
$ | 68.30 | $ | 51.83 | ||||
Book value per share outstanding,
before impact of AOCI |
$ | 53.82 | $ | 47.47 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Revenues: |
||||||||||||||||
Net premiums |
$ | 1,647,300 | $ | 1,405,179 | $ | 4,857,781 | $ | 4,126,407 | ||||||||
Investment income, net of related
expenses |
287,504 | 299,471 | 883,433 | 807,303 | ||||||||||||
Investment related gains (losses),
net: |
||||||||||||||||
Other-than-temporary
impairments on fixed
maturity securities |
(4,904 | ) | (16,945 | ) | (15,823 | ) | (88,282 | ) | ||||||||
Other-than-temporary
impairments on fixed
maturity securities
transferred to (from)
accumulated other
comprehensive income |
26 | (4,000 | ) | 2,231 | 12,135 | |||||||||||
Other investment related gains
(losses), net |
(11,902 | ) | 63,304 | 150,989 | 124,432 | |||||||||||
Total investment related
gains (losses), net |
(16,780 | ) | 42,359 | 137,397 | 48,285 | |||||||||||
Other revenue |
37,515 | 31,972 | 108,990 | 140,992 | ||||||||||||
Total revenues |
1,955,539 | 1,778,981 | 5,987,601 | 5,122,987 | ||||||||||||
Benefits and expenses: |
||||||||||||||||
Claims and other policy benefits |
1,393,891 | 1,155,811 | 4,076,310 | 3,449,251 | ||||||||||||
Interest credited |
94,776 | 85,153 | 230,879 | 194,959 | ||||||||||||
Policy acquisition costs and other
insurance expenses |
157,058 | 271,789 | 760,509 | 778,993 | ||||||||||||
Other operating expenses |
85,409 | 76,403 | 259,755 | 214,247 | ||||||||||||
Interest expense |
25,191 | 5,243 | 65,781 | 46,955 | ||||||||||||
Collateral finance facility expense |
2,041 | 2,031 | 5,807 | 6,402 | ||||||||||||
Total benefits and expenses |
1,758,366 | 1,596,430 | 5,399,041 | 4,690,807 | ||||||||||||
Income before income taxes |
197,173 | 182,551 | 588,560 | 432,180 | ||||||||||||
Income tax expense |
68,941 | 64,343 | 210,870 | 137,503 | ||||||||||||
Net income |
$ | 128,232 | $ | 118,208 | $ | 377,690 | $ | 294,677 | ||||||||
World Headquarters
|
Internet address | |
1370 Timberlake Manor Parkway
|
www.rgare.com | |
Chesterfield, Missouri 63017 |
||
U.S.A. |
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 |
Quarterly Financial Supplement |
Page | ||||
Non-GAAP Disclosure |
1 | |||
Consolidated |
||||
Financial Highlights |
2 | |||
Consolidated Income Statement (incl. Operating Income Reconciliation) |
3 | |||
Consolidated Operating Income Statement |
4 | |||
Consolidated Balance Sheets |
5 | |||
Segment Pre-tax Operating Income Summaries and Reconciliations to U.S. GAAP |
||||
U.S. Operations |
6 | |||
Canada Operations |
10 | |||
Europe & South Africa Operations |
11 | |||
Asia Pacific Operations |
12 | |||
Corporate and Other |
13 | |||
Summary of Pre-tax Segment Operating Income |
14 | |||
Investments |
||||
Cash and Invested Assets, Yield Summary |
15 | |||
Amortized cost, Gross Unrealized Gains and Losses, Estimated Fair Values of Fixed Maturity and Equity Securities |
16 | |||
Corporate Securities by Sector (Fixed Maturities and Equities) |
17 | |||
Quality of Fixed Maturity Securities and Structured Fixed Maturity Securities |
18 | |||
Subprime Mortgage Exposure (Including Funds Withheld Portfolios) |
19 | |||
CMBS Exposure (Including Funds Withheld Portfolios) |
20 | |||
Gross Unrealized Losses Aging |
21 | |||
Fixed Maturity and Equity Securities Below Amortized Cost |
22 | |||
Consolidated Gross Gains and Losses |
23 |
Quarterly Financial Supplement |
Quarterly Financial Supplement |
Page 1
Three Months Ended or As of | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands, except inforce & per share data) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Net premiums |
$ | 1,647,300 | $ | 1,582,017 | $ | 1,628,464 | $ | 1,598,754 | $ | 1,405,179 | $ | 242,121 | $ | 4,857,781 | $ | 4,126,407 | $ | 731,374 | ||||||||||||||||||
Net income continuing operations |
128,232 | 127,019 | 122,439 | 112,409 | 118,208 | 10,024 | 377,690 | 294,677 | 83,013 | |||||||||||||||||||||||||||
Operating income |
127,703 | 121,899 | 93,008 | 125,833 | 114,571 | 13,132 | 342,610 | 312,488 | 30,122 | |||||||||||||||||||||||||||
Operating return on equity (ex AOCI) annualized |
13.2 | % | 13.0 | % | 10.2 | % | 14.3 | % | 13.5 | % | -0.3 | % | ||||||||||||||||||||||||
Operating return on equity (ex AOCI) trailing 12 months |
12.7 | % | 12.7 | % | 13.5 | % | 13.1 | % | 12.9 | % | -0.2 | % | ||||||||||||||||||||||||
Total assets |
28,934,028 | 27,220,606 | 26,722,458 | 25,249,501 | 24,162,113 | 4,771,915 | ||||||||||||||||||||||||||||||
Assumed Life Reinsurance in Force (in billions) |
||||||||||||||||||||||||||||||||||||
U.S. |
$ | 1,339.7 | $ | 1,334.9 | $ | 1,318.0 | $ | 1,290.5 | $ | 1,281.9 | $ | 57.8 | ||||||||||||||||||||||||
Canada |
307.0 | 289.7 | 293.9 | 276.8 | 261.1 | 45.9 | ||||||||||||||||||||||||||||||
Europe & South Africa |
446.5 | 401.8 | 395.6 | 408.9 | 388.2 | 58.3 | ||||||||||||||||||||||||||||||
Asia Pacific |
385.8 | 340.9 | 355.6 | 348.9 | 343.4 | 42.4 | ||||||||||||||||||||||||||||||
Total Life Reinsurance in Force |
$ | 2,479.0 | $ | 2,367.3 | $ | 2,363.1 | $ | 2,325.1 | $ | 2,274.6 | $ | 204.4 | ||||||||||||||||||||||||
Assumed New Business Production (in billions) (1) |
||||||||||||||||||||||||||||||||||||
U.S. |
$ | 30.3 | $ | 45.1 | $ | 40.6 | $ | 42.5 | $ | 31.2 | $ | (0.9 | ) | $ | 116.0 | $ | 92.5 | $ | 23.5 | |||||||||||||||||
Canada |
12.2 | 12.8 | 13.9 | 13.9 | 10.5 | 1.7 | 38.9 | 30.0 | 8.9 | |||||||||||||||||||||||||||
Europe & South Africa |
30.0 | 23.4 | 21.7 | 42.5 | 19.9 | 10.1 | 75.1 | 78.6 | (3.5 | ) | ||||||||||||||||||||||||||
Asia Pacific |
4.8 | 10.1 | 2.7 | 5.3 | 8.6 | (3.8 | ) | 17.6 | 15.7 | 1.9 | ||||||||||||||||||||||||||
Total New Business Production |
$ | 77.3 | $ | 91.4 | $ | 78.9 | $ | 104.2 | $ | 70.2 | $ | 7.1 | $ | 247.6 | $ | 216.8 | $ | 30.8 | ||||||||||||||||||
Per Share and Shares Data |
||||||||||||||||||||||||||||||||||||
Basic earnings per share from continuing operations |
||||||||||||||||||||||||||||||||||||
Net income |
$ | 1.75 | $ | 1.74 | $ | 1.68 | $ | 1.54 | $ | 1.63 | $ | 0.12 | $ | 5.17 | $ | 4.05 | $ | 1.12 | ||||||||||||||||||
Operating income |
$ | 1.75 | $ | 1.67 | $ | 1.27 | $ | 1.73 | $ | 1.57 | $ | 0.18 | $ | 4.69 | $ | 4.30 | $ | 0.39 | ||||||||||||||||||
Diluted earnings per share from continuing operations |
||||||||||||||||||||||||||||||||||||
Net income |
$ | 1.72 | $ | 1.70 | $ | 1.64 | $ | 1.52 | $ | 1.61 | $ | 0.11 | $ | 5.06 | $ | 4.03 | $ | 1.03 | ||||||||||||||||||
Operating income |
$ | 1.72 | $ | 1.63 | $ | 1.25 | $ | 1.70 | $ | 1.56 | $ | 0.16 | $ | 4.59 | $ | 4.28 | $ | 0.31 | ||||||||||||||||||
Wgt. average common shares outstanding (basic) |
73,162 | 73,141 | 73,046 | 72,895 | 72,781 | 381 | 73,117 | 72,754 | 363 | |||||||||||||||||||||||||||
Wgt. average common shares outstanding (diluted) |
74,420 | 74,721 | 74,578 | 74,195 | 73,286 | 1,134 | 74,574 | 73,037 | 1,537 | |||||||||||||||||||||||||||
Common shares issued |
73,364 | 73,364 | 73,364 | 73,364 | 73,363 | 1 | 73,364 | 73,363 | 1 | |||||||||||||||||||||||||||
Treasury shares |
192 | 210 | 261 | 374 | 573 | (381 | ) | 192 | 573 | (381 | ) | |||||||||||||||||||||||||
Common shares outstanding |
73,172 | 73,154 | 73,103 | 72,990 | 72,790 | 382 | 73,172 | 72,790 | 382 | |||||||||||||||||||||||||||
Book value per share |
$ | 68.30 | $ | 60.73 | $ | 56.98 | $ | 52.99 | $ | 51.83 | ||||||||||||||||||||||||||
Per share effect of accumulated other comprehensive income (AOCI) |
$ | 14.48 | $ | 8.59 | $ | 6.49 | $ | 4.10 | $ | 4.36 | ||||||||||||||||||||||||||
Book value per share, excluding AOCI |
$ | 53.82 | $ | 52.14 | $ | 50.49 | $ | 48.89 | $ | 47.47 |
(1) | Excludes Group / Life Production from ING |
Page 2
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,647,300 | $ | 1,582,017 | $ | 1,628,464 | $ | 1,598,754 | $ | 1,405,179 | $ | 242,121 | $ | 4,857,781 | $ | 4,126,407 | $ | 731,374 | ||||||||||||||||||
Investment income, net of related expenses |
287,504 | 291,671 | 304,258 | 315,159 | 299,471 | (11,967 | ) | 883,433 | 807,303 | 76,130 | ||||||||||||||||||||||||||
Investment related gains (losses), net |
||||||||||||||||||||||||||||||||||||
OTTI on fixed maturity securities |
(4,904 | ) | (3,489 | ) | (7,430 | ) | (40,552 | ) | (16,945 | ) | 12,041 | (15,823 | ) | (88,282 | ) | 72,459 | ||||||||||||||||||||
OTTI on fixed maturity securities transferred to/from AOCI |
26 | (139 | ) | 2,344 | 3,910 | (4,000 | ) | 4,026 | 2,231 | 12,135 | (9,904 | ) | ||||||||||||||||||||||||
Other investment related gains (losses), net |
(11,902 | ) | 26,620 | 136,271 | 22,505 | 63,304 | (75,206 | ) | 150,989 | 124,432 | 26,557 | |||||||||||||||||||||||||
Total investment related gains (losses), net |
(16,780 | ) | 22,992 | 131,185 | (14,137 | ) | 42,359 | (59,139 | ) | 137,397 | 48,285 | 89,112 | ||||||||||||||||||||||||
Other revenue |
37,515 | 35,197 | 36,278 | 44,059 | 31,972 | 5,543 | 108,990 | 140,992 | (32,002 | ) | ||||||||||||||||||||||||||
Total revenues |
1,955,539 | 1,931,877 | 2,100,185 | 1,943,835 | 1,778,981 | 176,558 | 5,987,601 | 5,122,987 | 864,614 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,393,891 | 1,307,239 | 1,375,180 | 1,370,175 | 1,155,811 | 238,080 | 4,076,310 | 3,449,251 | 627,059 | |||||||||||||||||||||||||||
Interest credited |
94,776 | 79,169 | 56,934 | 128,779 | 85,153 | 9,623 | 230,879 | 194,959 | 35,920 | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
157,058 | 237,149 | 366,302 | 179,333 | 271,789 | (114,731 | ) | 760,509 | 778,993 | (18,484 | ) | |||||||||||||||||||||||||
Other operating expenses |
85,409 | 83,147 | 91,199 | 80,532 | 76,403 | 9,006 | 259,755 | 214,247 | 45,508 | |||||||||||||||||||||||||||
Interest expense |
25,191 | 25,141 | 15,449 | 22,985 | 5,243 | 19,948 | 65,781 | 46,955 | 18,826 | |||||||||||||||||||||||||||
Collateral finance facility expense |
2,041 | 1,960 | 1,806 | 1,866 | 2,031 | 10 | 5,807 | 6,402 | (595 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,758,366 | 1,733,805 | 1,906,870 | 1,783,670 | 1,596,430 | 161,936 | 5,399,041 | 4,690,807 | 708,234 | |||||||||||||||||||||||||||
Income before income taxes continuing operations |
197,173 | 198,072 | 193,315 | 160,165 | 182,551 | 14,622 | 588,560 | 432,180 | 156,380 | |||||||||||||||||||||||||||
Income tax expense |
68,941 | 71,053 | 70,876 | 47,756 | 64,343 | 4,598 | 210,870 | 137,503 | 73,367 | |||||||||||||||||||||||||||
Income continuing operations |
128,232 | 127,019 | 122,439 | 112,409 | 118,208 | 10,024 | 377,690 | 294,677 | 83,013 | |||||||||||||||||||||||||||
Loss from discontinued operations |
| | | | | | | | | |||||||||||||||||||||||||||
Net income |
$ | 128,232 | $ | 127,019 | $ | 122,439 | $ | 112,409 | $ | 118,208 | $ | 10,024 | $ | 377,690 | $ | 294,677 | $ | 83,013 | ||||||||||||||||||
Pre-tax Operating Income Reconciliation: |
||||||||||||||||||||||||||||||||||||
Income before income taxes continuing operations |
197,173 | 198,072 | 193,315 | 160,165 | 182,551 | 14,622 | 588,560 | 432,180 | 156,380 | |||||||||||||||||||||||||||
Investment and derivative losses (gains) non-operating (1) |
(37,747 | ) | (130,697 | ) | 371 | 65,676 | 20,616 | (58,363 | ) | (168,073 | ) | 237,722 | (405,795 | ) | ||||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
38,653 | (32,512 | ) | (122,635 | ) | (3,028 | ) | (51,454 | ) | 90,107 | (116,494 | ) | (75,366 | ) | (41,128 | ) | ||||||||||||||||||||
GMXB embedded derivatives (1) |
16,232 | 140,934 | (7,171 | ) | (46,120 | ) | (10,127 | ) | 26,359 | 149,995 | (206,577 | ) | 356,572 | |||||||||||||||||||||||
Funds withheld losses (gains) investment income |
(6,494 | ) | (5,772 | ) | 82 | | | (6,494 | ) | (12,184 | ) | | (12,184 | ) | ||||||||||||||||||||||
Funds withheld losses (gains) policy acq. costs |
954 | 777 | (81 | ) | | | 954 | 1,650 | | 1,650 | ||||||||||||||||||||||||||
EIA embedded derivatives interest credited |
43,070 | 14,990 | (22,422 | ) | 12,563 | (5,248 | ) | 48,318 | 35,638 | (26,144 | ) | 61,782 | ||||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(4,189 | ) | (1,503 | ) | 3,250 | (801 | ) | 191 | (4,380 | ) | (2,442 | ) | 3,243 | (5,685 | ) | |||||||||||||||||||||
DAC offset, net |
(50,519 | ) | 6,041 | 103,769 | (5,572 | ) | 40,780 | (91,299 | ) | 59,291 | 135,155 | (75,864 | ) | |||||||||||||||||||||||
Gain on debt repurchase |
| | | | | | | (38,875 | ) | 38,875 | ||||||||||||||||||||||||||
Operating Income Before Income Taxes |
$ | 197,133 | $ | 190,330 | $ | 148,478 | $ | 182,883 | $ | 177,309 | $ | 19,824 | $ | 535,941 | $ | 461,338 | $ | 74,603 | ||||||||||||||||||
After-tax Operating Income Reconciliation: |
||||||||||||||||||||||||||||||||||||
Income continuing operations |
128,232 | 127,019 | 122,439 | 112,409 | 118,208 | 10,024 | 377,690 | 294,677 | 83,013 | |||||||||||||||||||||||||||
Investment and derivative losses (gains) non-operating (1) |
(25,041 | ) | (85,039 | ) | (47 | ) | 41,347 | 13,170 | (38,211 | ) | (110,127 | ) | 153,378 | (263,505 | ) | |||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
25,125 | (21,133 | ) | (79,713 | ) | (1,968 | ) | (33,445 | ) | 58,570 | (75,721 | ) | (48,988 | ) | (26,733 | ) | ||||||||||||||||||||
GMXB embedded derivatives (1) |
10,551 | 91,607 | (4,661 | ) | (29,978 | ) | (6,582 | ) | 17,133 | 97,497 | (134,275 | ) | 231,772 | |||||||||||||||||||||||
Funds withheld losses (gains) investment income |
(4,221 | ) | (3,752 | ) | 53 | | | (4,221 | ) | (7,920 | ) | | (7,920 | ) | ||||||||||||||||||||||
Funds withheld losses (gains) policy acq. costs |
621 | 505 | (53 | ) | | | 621 | 1,073 | | 1,073 | ||||||||||||||||||||||||||
EIA embedded derivatives interest credited |
27,996 | 9,743 | (14,574 | ) | 8,166 | (3,412 | ) | 31,408 | 23,165 | (16,994 | ) | 40,159 | ||||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(2,723 | ) | (977 | ) | 2,113 | (521 | ) | 124 | (2,847 | ) | (1,587 | ) | 2,108 | (3,695 | ) | |||||||||||||||||||||
DAC offset, net |
(32,837 | ) | 3,926 | 67,451 | (3,622 | ) | 26,508 | (59,345 | ) | 38,540 | 87,851 | (49,311 | ) | |||||||||||||||||||||||
Gain on debt repurchase |
| | | | | | | (25,269 | ) | 25,269 | ||||||||||||||||||||||||||
Operating Income |
$ | 127,703 | $ | 121,899 | $ | 93,008 | $ | 125,833 | $ | 114,571 | $ | 13,132 | $ | 342,610 | $ | 312,488 | $ | 30,122 | ||||||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Page 3
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands, except per share data) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,647,300 | $ | 1,582,017 | $ | 1,628,464 | $ | 1,598,754 | $ | 1,405,179 | $ | 242,121 | $ | 4,857,781 | $ | 4,126,407 | $ | 731,374 | ||||||||||||||||||
Investment income, net of related expenses |
281,010 | 285,899 | 304,340 | 315,159 | 299,471 | (18,461 | ) | 871,249 | 807,303 | 63,946 | ||||||||||||||||||||||||||
Investment related gains (losses), net |
358 | 717 | 1,750 | 2,391 | 1,394 | (1,036 | ) | 2,825 | 4,064 | (1,239 | ) | |||||||||||||||||||||||||
Other revenue |
37,515 | 35,197 | 36,278 | 44,059 | 31,972 | 5,543 | 108,990 | 102,117 | 6,873 | |||||||||||||||||||||||||||
Total revenues |
1,966,183 | 1,903,830 | 1,970,832 | 1,960,363 | 1,738,016 | 228,167 | 5,840,845 | 5,039,891 | 800,954 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,393,891 | 1,307,239 | 1,375,180 | 1,370,175 | 1,155,811 | 238,080 | 4,076,310 | 3,449,251 | 627,059 | |||||||||||||||||||||||||||
Interest credited |
51,706 | 64,179 | 79,356 | 116,216 | 90,401 | (38,695 | ) | 195,241 | 221,103 | (25,862 | ) | |||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
210,812 | 231,834 | 259,364 | 185,706 | 230,818 | (20,006 | ) | 702,010 | 640,595 | 61,415 | ||||||||||||||||||||||||||
Other operating expenses |
85,409 | 83,147 | 91,199 | 80,532 | 76,403 | 9,006 | 259,755 | 214,247 | 45,508 | |||||||||||||||||||||||||||
Interest expense |
25,191 | 25,141 | 15,449 | 22,985 | 5,243 | 19,948 | 65,781 | 46,955 | 18,826 | |||||||||||||||||||||||||||
Collateral finance facility expense |
2,041 | 1,960 | 1,806 | 1,866 | 2,031 | 10 | 5,807 | 6,402 | (595 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,769,050 | 1,713,500 | 1,822,354 | 1,777,480 | 1,560,707 | 208,343 | 5,304,904 | 4,578,553 | 726,351 | |||||||||||||||||||||||||||
Operating income before income taxes |
197,133 | 190,330 | 148,478 | 182,883 | 177,309 | 19,824 | 535,941 | 461,338 | 74,603 | |||||||||||||||||||||||||||
Operating income tax expense |
69,430 | 68,431 | 55,470 | 57,050 | 62,738 | 6,692 | 193,331 | 148,850 | 44,481 | |||||||||||||||||||||||||||
Operating income |
$ | 127,703 | $ | 121,899 | $ | 93,008 | $ | 125,833 | $ | 114,571 | $ | 13,132 | $ | 342,610 | $ | 312,488 | $ | 30,122 | ||||||||||||||||||
Wgt. Average Common Shares Outstanding (Diluted) |
74,420 | 74,721 | 74,578 | 74,195 | 73,286 | 1,134 | 74,574 | 73,037 | 1,537 | |||||||||||||||||||||||||||
Diluted Earnings Per Share Operating Income |
$ | 1.72 | $ | 1.63 | $ | 1.25 | $ | 1.70 | $ | 1.56 | $ | 0.16 | $ | 4.59 | $ | 4.28 | $ | 0.31 | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 15,448 | $ | 40,445 | $ | 103,974 | $ | 81,807 | $ | (41,517 | ) | $ | 56,965 | $ | 159,867 | $ | (289,416 | ) | $ | 449,283 | ||||||||||||||||
Operating income before income taxes |
$ | 1,998 | $ | 5,185 | $ | 9,497 | $ | 13,321 | $ | (1,564 | ) | $ | 3,562 | $ | 16,680 | $ | (22,223 | ) | $ | 38,903 |
* | Represents effect as compared to comparable prior year period |
Page 4
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | |||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities (available for sale): |
$ | 14,169,930 | $ | 13,077,607 | $ | 12,775,342 | $ | 11,763,358 | $ | 10,986,825 | ||||||||||
Mortgage loans on real estate |
863,873 | 838,827 | 797,272 | 791,668 | 736,982 | |||||||||||||||
Policy loans |
1,173,148 | 1,173,016 | 1,162,723 | 1,136,564 | 1,079,051 | |||||||||||||||
Funds withheld at interest |
5,276,511 | 5,257,929 | 5,180,300 | 4,895,356 | 4,820,534 | |||||||||||||||
Short-term investments |
84,091 | 63,962 | 79,160 | 121,060 | 89,372 | |||||||||||||||
Other invested assets |
738,830 | 637,827 | 564,753 | 516,086 | 516,079 | |||||||||||||||
Total investments |
22,306,383 | 21,049,168 | 20,559,550 | 19,224,092 | 18,228,843 | |||||||||||||||
Cash and cash equivalents |
634,075 | 557,756 | 525,360 | 512,027 | 546,882 | |||||||||||||||
Accrued investment income |
177,250 | 144,658 | 140,921 | 107,447 | 151,744 | |||||||||||||||
Premiums receivable and other reinsurance balances |
987,342 | 898,522 | 880,372 | 850,096 | 808,719 | |||||||||||||||
Reinsurance ceded receivables |
790,889 | 721,830 | 731,479 | 716,480 | 714,761 | |||||||||||||||
Deferred policy acquisition costs |
3,741,534 | 3,597,865 | 3,624,846 | 3,698,972 | 3,604,148 | |||||||||||||||
Other assets |
296,555 | 250,807 | 259,930 | 140,387 | 107,016 | |||||||||||||||
Total assets |
$ | 28,934,028 | $ | 27,220,606 | $ | 26,722,458 | $ | 25,249,501 | $ | 24,162,113 | ||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Future policy benefits |
$ | 8,906,977 | $ | 8,518,817 | $ | 8,540,298 | $ | 7,748,480 | $ | 7,405,615 | ||||||||||
Interest-sensitive contract liabilities |
7,884,874 | 7,781,407 | 7,550,168 | 7,666,002 | 7,446,900 | |||||||||||||||
Other policy claims and benefits |
2,590,014 | 2,387,579 | 2,429,147 | 2,229,083 | 2,202,428 | |||||||||||||||
Other reinsurance balances |
134,066 | 143,723 | 211,532 | 106,706 | 153,627 | |||||||||||||||
Deferred income taxes |
1,064,726 | 977,873 | 818,331 | 613,222 | 675,679 | |||||||||||||||
Other liabilities |
1,129,848 | 742,940 | 782,117 | 792,775 | 679,347 | |||||||||||||||
Short-term debt |
| | | | | |||||||||||||||
Long-term debt |
1,216,320 | 1,216,230 | 1,216,140 | 1,216,052 | 816,648 | |||||||||||||||
Collateral finance facility |
850,026 | 850,030 | 850,025 | 850,037 | 850,025 | |||||||||||||||
Company-obligated mandatorily redeemable preferred securities of subsidiary
trust holding solely junior subordinated debentures of the Company |
159,368 | 159,316 | 159,266 | 159,217 | 159,168 | |||||||||||||||
Total liabilities |
23,936,219 | 22,777,915 | 22,557,024 | 21,381,574 | 20,389,437 | |||||||||||||||
Stockholders Equity: |
||||||||||||||||||||
Common stock, at par value |
734 | 734 | 734 | 734 | 734 | |||||||||||||||
Warrants |
66,912 | 66,912 | 66,912 | 66,912 | 66,912 | |||||||||||||||
Additional paid-in-capital |
1,477,011 | 1,473,305 | 1,469,807 | 1,463,101 | 1,460,361 | |||||||||||||||
Retained earnings |
2,402,167 | 2,282,968 | 2,165,410 | 2,055,549 | 1,952,934 | |||||||||||||||
Treasury stock |
(8,774 | ) | (9,570 | ) | (11,817 | ) | (17,578 | ) | (25,647 | ) | ||||||||||
Accumulated other comprehensive income (AOCI): |
||||||||||||||||||||
Accumulated currency translation adjustment, net of income taxes |
242,686 | 173,985 | 237,549 | 210,878 | 185,570 | |||||||||||||||
Unrealized appreciation (depreciation) of securities, net of income taxes |
832,756 | 470,365 | 252,905 | 104,457 | 145,166 | |||||||||||||||
Pension and postretirement benefits, net of income taxes |
(15,683 | ) | (16,008 | ) | (16,066 | ) | (16,126 | ) | (13,354 | ) | ||||||||||
Total stockholders equity |
4,997,809 | 4,442,691 | 4,165,434 | 3,867,927 | 3,772,676 | |||||||||||||||
Total liabilities and stockholders equity |
$ | 28,934,028 | $ | 27,220,606 | $ | 26,722,458 | $ | 25,249,501 | $ | 24,162,113 | ||||||||||
Total stockholders equity, excluding AOCI |
$ | 3,938,050 | $ | 3,814,349 | $ | 3,691,046 | $ | 3,568,718 | $ | 3,455,294 |
Page 5
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 930,070 | $ | 933,162 | $ | 902,961 | $ | 918,529 | $ | 801,406 | $ | 128,664 | $ | 2,766,193 | $ | 2,395,335 | $ | 370,858 | ||||||||||||||||||
Investment income, net of related expenses |
124,596 | 120,782 | 113,461 | 114,276 | 107,088 | 17,508 | 358,839 | 314,265 | 44,574 | |||||||||||||||||||||||||||
Other revenue |
428 | 190 | 598 | 1,121 | 586 | (158 | ) | 1,216 | 2,076 | (860 | ) | |||||||||||||||||||||||||
Total revenues |
1,055,094 | 1,054,134 | 1,017,020 | 1,033,926 | 909,080 | 146,014 | 3,126,248 | 2,711,676 | 414,572 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
793,270 | 788,956 | 789,775 | 786,949 | 686,057 | 107,213 | 2,372,001 | 2,050,859 | 321,142 | |||||||||||||||||||||||||||
Interest credited |
16,698 | 16,312 | 16,636 | 16,261 | 15,983 | 715 | 49,646 | 46,917 | 2,729 | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
125,526 | 134,470 | 128,773 | 134,815 | 108,685 | 16,841 | 388,769 | 315,543 | 73,226 | |||||||||||||||||||||||||||
Other operating expenses |
18,534 | 18,303 | 20,859 | 13,756 | 13,692 | 4,842 | 57,696 | 40,895 | 16,801 | |||||||||||||||||||||||||||
Total benefits and expenses |
954,028 | 958,041 | 956,043 | 951,781 | 824,417 | 129,611 | 2,868,112 | 2,454,214 | 413,898 | |||||||||||||||||||||||||||
Operating income before income taxes |
101,066 | 96,093 | 60,977 | 82,145 | 84,663 | 16,403 | 258,136 | 257,462 | 674 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
101,066 | 96,093 | 60,977 | 82,145 | 84,663 | 16,403 | 258,136 | 257,462 | 674 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
13,009 | 2,721 | 2,848 | (7,842 | ) | (20,880 | ) | 33,889 | 18,578 | (76,042 | ) | 94,620 | ||||||||||||||||||||||||
Income before income taxes |
$ | 114,075 | $ | 98,814 | $ | 63,825 | $ | 74,303 | $ | 63,783 | $ | 50,292 | $ | 276,714 | $ | 181,420 | $ | 95,294 | ||||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
85.3 | % | 84.5 | % | 87.5 | % | 85.7 | % | 85.6 | % | -0.3 | % | 85.7 | % | 85.6 | % | 0.1 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
13.5 | % | 14.4 | % | 14.3 | % | 14.7 | % | 13.6 | % | -0.1 | % | 14.1 | % | 13.2 | % | 0.9 | % | ||||||||||||||||||
Other operating expenses |
2.0 | % | 2.0 | % | 2.3 | % | 1.5 | % | 1.7 | % | 0.3 | % | 2.1 | % | 1.7 | % | 0.4 | % |
Page 6
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands except account values) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 2,724 | $ | 3,128 | $ | 11,877 | $ | 1,767 | $ | 1,744 | $ | 980 | $ | 17,729 | $ | 5,092 | $ | 12,637 | ||||||||||||||||||
Investment income, net of related expenses |
60,853 | 77,189 | 96,449 | 109,871 | 115,777 | (54,924 | ) | 234,491 | 276,771 | (42,280 | ) | |||||||||||||||||||||||||
Investment related gains (losses), net |
(18 | ) | (18 | ) | (18 | ) | (18 | ) | (19 | ) | 1 | (54 | ) | (27 | ) | (27 | ) | |||||||||||||||||||
Other revenue |
19,605 | 21,944 | 20,893 | 19,029 | 19,452 | 153 | 62,442 | 51,537 | 10,905 | |||||||||||||||||||||||||||
Total revenues |
83,164 | 102,243 | 129,201 | 130,649 | 136,954 | (53,790 | ) | 314,608 | 333,373 | (18,765 | ) | |||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
(318 | ) | 2,850 | 9,610 | 5,166 | 872 | (1,190 | ) | 12,142 | 1,805 | 10,337 | |||||||||||||||||||||||||
Interest credited |
35,008 | 47,868 | 62,706 | 99,834 | 74,418 | (39,410 | ) | 145,582 | 174,111 | (28,529 | ) | |||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
32,072 | 33,341 | 37,150 | 9,304 | 39,397 | (7,325 | ) | 102,563 | 117,783 | (15,220 | ) | |||||||||||||||||||||||||
Other operating expenses |
2,413 | 2,414 | 3,189 | 2,476 | 2,537 | (124 | ) | 8,016 | 7,700 | 316 | ||||||||||||||||||||||||||
Total benefits and expenses |
69,175 | 86,473 | 112,655 | 116,780 | 117,224 | (48,049 | ) | 268,303 | 301,399 | (33,096 | ) | |||||||||||||||||||||||||
Operating income (loss) before income taxes |
13,989 | 15,770 | 16,546 | 13,869 | 19,730 | (5,741 | ) | 46,305 | 31,974 | 14,331 | ||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
13,989 | 15,770 | 16,546 | 13,869 | 19,730 | (5,741 | ) | 46,305 | 31,974 | 14,331 | ||||||||||||||||||||||||||
Investment and derivative (losses) gains non-operating (1) |
17,112 | 124,746 | 2,808 | (50,539 | ) | (7,714 | ) | 24,826 | 144,666 | (170,866 | ) | 315,532 | ||||||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
(38,653 | ) | 32,512 | 122,635 | 3,028 | 51,454 | (90,107 | ) | 116,494 | 75,366 | 41,128 | |||||||||||||||||||||||||
GMXB embedded derivatives (1) |
(16,232 | ) | (140,934 | ) | 7,171 | 46,120 | 10,127 | (26,359 | ) | (149,995 | ) | 206,577 | (356,572 | ) | ||||||||||||||||||||||
Funds withheld losses (gains) investment income |
6,494 | 5,772 | (82 | ) | | | 6,494 | 12,184 | | 12,184 | ||||||||||||||||||||||||||
Funds withheld losses (gains) policy acq. costs |
(954 | ) | (777 | ) | 81 | | | (954 | ) | (1,650 | ) | | (1,650 | ) | ||||||||||||||||||||||
EIA embedded derivatives interest credited |
(43,070 | ) | (14,990 | ) | 22,422 | (12,563 | ) | 5,248 | (48,318 | ) | (35,638 | ) | 26,144 | (61,782 | ) | |||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
4,189 | 1,503 | (3,250 | ) | 801 | (191 | ) | 4,380 | 2,442 | (3,243 | ) | 5,685 | ||||||||||||||||||||||||
DAC offset, net |
50,519 | (6,041 | ) | (103,769 | ) | 5,572 | (40,780 | ) | 91,299 | (59,291 | ) | (135,155 | ) | 75,864 | ||||||||||||||||||||||
Income before income taxes |
$ | (6,606 | ) | $ | 17,561 | $ | 64,562 | $ | 6,288 | $ | 37,874 | $ | (44,480 | ) | $ | 75,517 | $ | 30,797 | $ | 44,720 | ||||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Page 7
Three Months Ended | ||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||||||||||||
(USD millions) | 2010 | 2010 | 2010 | 2009 | 2009 | |||||||||||||||
Annuity account values: |
||||||||||||||||||||
Fixed annuities (deferred) |
$ | 837 | $ | 847 | $ | 861 | $ | 876 | $ | 888 | ||||||||||
Net interest spread (fixed annuities): |
1.5 | % | 2.3 | % | 2.4 | % | 2.4 | % | 3.3 | % | ||||||||||
Equity-indexed annuities |
$ | 4,210 | $ | 4,145 | $ | 4,052 | $ | 4,031 | $ | 3,940 | ||||||||||
Variable annuities: |
||||||||||||||||||||
No riders |
$ | 1,243 | $ | 1,190 | $ | 1,251 | $ | 1,231 | $ | 1,195 | ||||||||||
GMDB only |
87 | 79 | 82 | 79 | 75 | |||||||||||||||
GMIB only |
6 | 6 | 6 | 6 | 6 | |||||||||||||||
GMAB only |
62 | 58 | 63 | 62 | 60 | |||||||||||||||
GMWB only |
1,653 | 1,517 | 1,622 | 1,563 | 1,501 | |||||||||||||||
GMDB / WB |
472 | 431 | 455 | 437 | 415 | |||||||||||||||
Other |
34 | 32 | 35 | 34 | 33 | |||||||||||||||
Total VA account values |
$ | 3,557 | $ | 3,313 | $ | 3,514 | $ | 3,412 | $ | 3,285 | ||||||||||
Fair value of liabilities associated with living
benefit riders |
$ | 174 | $ | 158 | $ | 17 | $ | 24 | $ | 70 | ||||||||||
Other asset-intensive business: |
$ | 786 | $ | 784 | $ | 783 | $ | 679 | $ | 675 |
Page 8
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Investment income, net of related expenses |
$ | 154 | $ | 107 | $ | (51 | ) | $ | (66 | ) | $ | (56 | ) | $ | 210 | $ | 210 | $ | (220 | ) | $ | 430 | ||||||||||||||
Other revenue |
5,608 | 5,820 | 5,050 | 5,736 | 3,871 | 1,737 | 16,478 | 14,560 | 1,918 | |||||||||||||||||||||||||||
Total revenues |
5,762 | 5,927 | 4,999 | 5,670 | 3,815 | 1,947 | 16,688 | 14,340 | 2,348 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
461 | 580 | 526 | 299 | 289 | 172 | 1,567 | 889 | 678 | |||||||||||||||||||||||||||
Other operating expenses |
940 | 937 | 1,279 | 751 | 779 | 161 | 3,156 | 2,259 | 897 | |||||||||||||||||||||||||||
Total benefits and expenses |
1,401 | 1,517 | 1,805 | 1,050 | 1,068 | 333 | 4,723 | 3,148 | 1,575 | |||||||||||||||||||||||||||
Operating income before income taxes |
4,361 | 4,410 | 3,194 | 4,620 | 2,747 | 1,614 | 11,965 | 11,192 | 773 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
4,361 | 4,410 | 3,194 | 4,620 | 2,747 | 1,614 | 11,965 | 11,192 | 773 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(44 | ) | (10 | ) | (9 | ) | 26 | 2 | (46 | ) | (63 | ) | 72 | (135 | ) | |||||||||||||||||||||
Income before income taxes |
$ | 4,317 | $ | 4,400 | $ | 3,185 | $ | 4,646 | $ | 2,749 | $ | 1,568 | $ | 11,902 | $ | 11,264 | $ | 638 | ||||||||||||||||||
Page 9
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 205,552 | $ | 177,079 | $ | 208,650 | $ | 168,483 | $ | 153,430 | $ | 52,122 | $ | 591,281 | $ | 446,348 | $ | 144,933 | ||||||||||||||||||
Investment income, net of related expenses |
41,170 | 42,206 | 40,228 | 40,863 | 34,412 | 6,758 | 123,604 | 96,887 | 26,717 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
938 | 915 | 895 | 919 | 1,448 | (510 | ) | 2,748 | 4,143 | (1,395 | ) | |||||||||||||||||||||||||
Other revenue |
803 | 241 | 43 | 124 | (69 | ) | 872 | 1,087 | 1,010 | 77 | ||||||||||||||||||||||||||
Total revenues |
248,463 | 220,441 | 249,816 | 210,389 | 189,221 | 59,242 | 718,720 | 548,388 | 170,332 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
186,554 | 145,250 | 172,516 | 133,757 | 123,357 | 63,197 | 504,320 | 367,304 | 137,016 | |||||||||||||||||||||||||||
Interest credited |
| | | | | | | 75 | (75 | ) | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
26,901 | 35,264 | 54,441 | 39,312 | 38,244 | (11,343 | ) | 116,606 | 107,678 | 8,928 | ||||||||||||||||||||||||||
Other operating expenses |
6,971 | 6,994 | 6,841 | 6,585 | 5,798 | 1,173 | 20,806 | 16,189 | 4,617 | |||||||||||||||||||||||||||
Total benefits and expenses |
220,426 | 187,508 | 233,798 | 179,654 | 167,399 | 53,027 | 641,732 | 491,246 | 150,486 | |||||||||||||||||||||||||||
Operating income before income taxes |
28,037 | 32,933 | 16,018 | 30,735 | 21,822 | 6,215 | 76,988 | 57,142 | 19,846 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
28,037 | 32,933 | 16,018 | 30,735 | 21,822 | 6,215 | 76,988 | 57,142 | 19,846 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
5,431 | 815 | 2,955 | 15,053 | (2,975 | ) | 8,406 | 9,201 | 3,405 | 5,796 | ||||||||||||||||||||||||||
Income before income taxes |
$ | 33,468 | $ | 33,748 | $ | 18,973 | $ | 45,788 | $ | 18,847 | $ | 14,621 | $ | 86,189 | $ | 60,547 | $ | 25,642 | ||||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Loss ratios (creditor business) |
32.5 | % | 40.6 | % | 41.2 | % | 19.7 | % | 37.7 | % | -5.2 | % | 39.9 | % | 41.1 | % | -1.2 | % | ||||||||||||||||||
Loss ratios (excluding creditor business) |
96.3 | % | 91.9 | % | 106.8 | % | 98.6 | % | 94.9 | % | 1.4 | % | 97.9 | % | 97.6 | % | 0.3 | % | ||||||||||||||||||
Claims and other policy benefits / (net premiums + investment income) |
75.6 | % | 66.2 | % | 69.3 | % | 63.9 | % | 65.7 | % | 9.9 | % | 70.5 | % | 67.6 | % | 2.9 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
13.1 | % | 19.9 | % | 26.1 | % | 23.3 | % | 24.9 | % | -11.8 | % | 19.7 | % | 24.1 | % | -4.4 | % | ||||||||||||||||||
Other operating expenses |
3.4 | % | 3.9 | % | 3.3 | % | 3.9 | % | 3.8 | % | -0.4 | % | 3.5 | % | 3.6 | % | -0.1 | % | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 10,236 | $ | 20,670 | $ | 33,557 | $ | 21,267 | $ | (7,826 | ) | $ | 18,062 | $ | 64,463 | $ | (63,453 | ) | $ | 127,916 | ||||||||||||||||
Operating income before income taxes |
$ | 292 | $ | 4,079 | $ | 1,373 | $ | 5,038 | $ | (1,048 | ) | $ | 1,340 | $ | 5,744 | $ | (10,222 | ) | $ | 15,966 | ||||||||||||||||
Creditor reinsurance net premiums |
$ | 17,707 | $ | 34,079 | $ | 76,712 | $ | 40,977 | $ | 38,903 | $ | (21,196 | ) | $ | 128,498 | $ | 120,696 | $ | 7,802 |
Note: | The loss ratios on creditor reinsurance business are normally lower than traditional reinsurance, while allowances are normally higher as a percentage of premiums. | |
* | Represents effect as compared to comparable prior year period |
Page 10
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 232,962 | $ | 209,919 | $ | 217,652 | $ | 224,510 | $ | 204,169 | $ | 28,793 | $ | 660,533 | $ | 557,442 | $ | 103,091 | ||||||||||||||||||
Investment income, net of related expenses |
8,579 | 8,369 | 7,832 | 8,869 | 8,502 | 77 | 24,780 | 23,371 | 1,409 | |||||||||||||||||||||||||||
Other revenue |
857 | 108 | 838 | 10,536 | 102 | 755 | 1,803 | 900 | 903 | |||||||||||||||||||||||||||
Total revenues |
242,398 | 218,396 | 226,322 | 243,915 | 212,773 | 29,625 | 687,116 | 581,713 | 105,403 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
193,377 | 165,827 | 180,016 | 201,131 | 164,118 | 29,259 | 539,220 | 455,354 | 83,866 | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
12,137 | 10,273 | 13,398 | (4,710 | ) | 21,277 | (9,140 | ) | 35,808 | 42,463 | (6,655 | ) | ||||||||||||||||||||||||
Other operating expenses |
21,198 | 21,317 | 22,710 | 23,608 | 20,665 | 533 | 65,225 | 56,693 | 8,532 | |||||||||||||||||||||||||||
Total benefits and expenses |
226,712 | 197,417 | 216,124 | 220,029 | 206,060 | 20,652 | 640,253 | 554,510 | 85,743 | |||||||||||||||||||||||||||
Operating income before income taxes |
15,686 | 20,979 | 10,198 | 23,886 | 6,713 | 8,973 | 46,863 | 27,203 | 19,660 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
15,686 | 20,979 | 10,198 | 23,886 | 6,713 | 8,973 | 46,863 | 27,203 | 19,660 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
1,808 | 1,347 | 459 | 576 | 268 | 1,540 | 3,614 | 676 | 2,938 | |||||||||||||||||||||||||||
Income before income taxes |
$ | 17,494 | $ | 22,326 | $ | 10,657 | $ | 24,462 | $ | 6,981 | $ | 10,513 | $ | 50,477 | $ | 27,879 | $ | 22,598 | ||||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
83.0 | % | 79.0 | % | 82.7 | % | 89.6 | % | 80.4 | % | 2.6 | % | 81.6 | % | 81.7 | % | -0.1 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
5.2 | % | 4.9 | % | 6.2 | % | -2.1 | % | 10.4 | % | -5.2 | % | 5.4 | % | 7.6 | % | -2.2 | % | ||||||||||||||||||
Other operating expenses |
9.1 | % | 10.2 | % | 10.4 | % | 10.5 | % | 10.1 | % | -1.0 | % | 9.9 | % | 10.2 | % | -0.3 | % | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (12,500 | ) | $ | (6,154 | ) | $ | 20,109 | $ | 15,308 | $ | (24,713 | ) | $ | 12,213 | $ | 1,455 | $ | (122,798 | ) | $ | 124,253 | ||||||||||||||
Operating income before income taxes |
$ | (1,184 | ) | $ | (1,158 | ) | $ | 334 | $ | 4,672 | $ | (614 | ) | $ | (570 | ) | $ | (2,008 | ) | $ | (6,352 | ) | $ | 4,344 | ||||||||||||
Critical illness net premiums |
$ | 57,340 | $ | 52,759 | $ | 55,874 | $ | 58,898 | $ | 54,206 | $ | 3,134 | $ | 165,973 | $ | 153,226 | $ | 12,747 |
* | Represents effect as compared to comparable prior year period |
Page 11
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 273,825 | $ | 256,878 | $ | 285,818 | $ | 283,419 | $ | 242,350 | $ | 31,475 | $ | 816,521 | $ | 715,508 | $ | 101,013 | ||||||||||||||||||
Investment income, net of related expenses |
17,042 | 17,249 | 17,264 | 18,107 | 15,654 | 1,388 | 51,555 | 43,228 | 8,327 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
232 | (151 | ) | 707 | 824 | | 232 | 788 | | 788 | ||||||||||||||||||||||||||
Other revenue |
7,462 | 6,128 | 6,187 | 5,887 | 4,942 | 2,520 | 19,777 | 19,142 | 635 | |||||||||||||||||||||||||||
Total revenues |
298,561 | 280,104 | 309,976 | 308,237 | 262,946 | 35,615 | 888,641 | 777,878 | 110,763 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
220,867 | 204,494 | 223,096 | 243,012 | 182,070 | 38,797 | 648,457 | 574,040 | 74,417 | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
27,373 | 31,661 | 37,930 | 17,617 | 31,833 | (4,460 | ) | 96,964 | 88,788 | 8,176 | ||||||||||||||||||||||||||
Other operating expenses |
22,932 | 22,265 | 22,385 | 22,811 | 21,072 | 1,860 | 67,582 | 55,274 | 12,308 | |||||||||||||||||||||||||||
Total benefits and expenses |
271,172 | 258,420 | 283,411 | 283,440 | 234,975 | 36,197 | 813,003 | 718,102 | 94,901 | |||||||||||||||||||||||||||
Operating income before income taxes |
27,389 | 21,684 | 26,565 | 24,797 | 27,971 | (582 | ) | 75,638 | 59,776 | 15,862 | ||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
27,389 | 21,684 | 26,565 | 24,797 | 27,971 | (582 | ) | 75,638 | 59,776 | 15,862 | ||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
1,094 | 2,077 | (120 | ) | (1,269 | ) | 2,954 | (1,860 | ) | 3,051 | 242 | 2,809 | ||||||||||||||||||||||||
Income before income taxes |
$ | 28,483 | $ | 23,761 | $ | 26,445 | $ | 23,528 | $ | 30,925 | $ | (2,442 | ) | $ | 78,689 | $ | 60,018 | $ | 18,671 | |||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
80.7 | % | 79.6 | % | 78.1 | % | 85.7 | % | 75.1 | % | 5.6 | % | 79.4 | % | 80.2 | % | -0.8 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
10.0 | % | 12.3 | % | 13.3 | % | 6.2 | % | 13.1 | % | -3.1 | % | 11.9 | % | 12.4 | % | -0.5 | % | ||||||||||||||||||
Other operating expenses |
8.4 | % | 8.7 | % | 7.8 | % | 8.0 | % | 8.7 | % | -0.3 | % | 8.3 | % | 7.7 | % | 0.6 | % | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 17,726 | $ | 25,935 | $ | 50,307 | $ | 45,215 | $ | (8,996 | ) | $ | 26,722 | $ | 93,968 | $ | (103,251 | ) | $ | 197,219 | ||||||||||||||||
Operating income before income taxes |
$ | 978 | $ | 2,276 | $ | 3,577 | $ | 2,864 | $ | 791 | $ | 187 | $ | 6,831 | $ | (2,240 | ) | $ | 9,071 | |||||||||||||||||
Critical illness net premiums |
$ | 45,954 | $ | 48,508 | $ | 39,398 | $ | 52,311 | $ | 45,473 | $ | 481 | $ | 133,860 | $ | 128,848 | $ | 5,012 |
* | Represents effect as compared to comparable prior year period |
Page 12
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 2,167 | $ | 1,851 | $ | 1,506 | $ | 2,046 | $ | 2,080 | $ | 87 | $ | 5,524 | $ | 6,682 | $ | (1,158 | ) | |||||||||||||||||
Investment income, net of related expenses |
28,616 | 19,997 | 29,157 | 23,239 | 18,094 | 10,522 | 77,770 | 53,001 | 24,769 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
(794 | ) | (29 | ) | 166 | 666 | (35 | ) | (759 | ) | (657 | ) | (52 | ) | (605 | ) | ||||||||||||||||||||
Other revenue |
2,752 | 766 | 2,669 | 1,626 | 3,088 | (336 | ) | 6,187 | 12,892 | (6,705 | ) | |||||||||||||||||||||||||
Total revenues |
32,741 | 22,585 | 33,498 | 27,577 | 23,227 | 9,514 | 88,824 | 72,523 | 16,301 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
141 | (138 | ) | 167 | 160 | (663 | ) | 804 | 170 | (111 | ) | 281 | ||||||||||||||||||||||||
Interest credited |
| (1 | ) | 14 | 121 | | | 13 | | 13 | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
(13,658 | ) | (13,755 | ) | (12,854 | ) | (10,931 | ) | (8,907 | ) | (4,751 | ) | (40,267 | ) | (32,549 | ) | (7,718 | ) | ||||||||||||||||||
Other operating expenses |
12,421 | 10,917 | 13,936 | 10,545 | 11,860 | 561 | 37,274 | 35,237 | 2,037 | |||||||||||||||||||||||||||
Interest expense |
25,191 | 25,141 | 15,449 | 22,985 | 5,243 | 19,948 | 65,781 | 46,955 | 18,826 | |||||||||||||||||||||||||||
Collateral finance facility expense |
2,041 | 1,960 | 1,806 | 1,866 | 2,031 | 10 | 5,807 | 6,402 | (595 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
26,136 | 24,124 | 18,518 | 24,746 | 9,564 | 16,572 | 68,778 | 55,934 | 12,844 | |||||||||||||||||||||||||||
Operating income (loss) before income taxes |
6,605 | (1,539 | ) | 14,980 | 2,831 | 13,663 | (7,058 | ) | 20,046 | 16,589 | 3,457 | |||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
6,605 | (1,539 | ) | 14,980 | 2,831 | 13,663 | (7,058 | ) | 20,046 | 16,589 | 3,457 | |||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(663 | ) | (999 | ) | (9,312 | ) | (21,681 | ) | 7,729 | (8,392 | ) | (10,974 | ) | 4,791 | (15,765 | ) | ||||||||||||||||||||
Gain on debt repurchase |
| | | | | | | 38,875 | (38,875 | ) | ||||||||||||||||||||||||||
Income before income taxes |
$ | 5,942 | $ | (2,538 | ) | $ | 5,668 | $ | (18,850 | ) | $ | 21,392 | $ | (15,450 | ) | $ | 9,072 | $ | 60,255 | $ | (51,183 | ) | ||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (14 | ) | $ | (6 | ) | $ | 1 | $ | 16 | $ | 18 | $ | (32 | ) | $ | (19 | ) | $ | 86 | $ | (105 | ) | |||||||||||||
Operating income before income taxes |
$ | 1,912 | $ | (12 | ) | $ | 4,213 | $ | 747 | $ | (693 | ) | $ | 2,605 | $ | 6,113 | $ | (3,409 | ) | $ | 9,522 |
* | Represents effect as compared to comparable prior year period |
Page 13
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
U.S. Traditional |
$ | 101,066 | $ | 96,093 | $ | 60,977 | $ | 82,145 | $ | 84,663 | $ | 16,403 | $ | 258,136 | $ | 257,462 | $ | 674 | ||||||||||||||||||
U.S. Asset Intensive |
13,989 | 15,770 | 16,546 | 13,869 | 19,730 | (5,741 | ) | 46,305 | 31,974 | 14,331 | ||||||||||||||||||||||||||
U.S. Financial Reinsurance |
4,361 | 4,410 | 3,194 | 4,620 | 2,747 | 1,614 | 11,965 | 11,192 | 773 | |||||||||||||||||||||||||||
Total U.S. Segment |
119,416 | 116,273 | 80,717 | 100,634 | 107,140 | 12,276 | 316,406 | 300,628 | 15,778 | |||||||||||||||||||||||||||
Canadian Segment |
28,037 | 32,933 | 16,018 | 30,735 | 21,822 | 6,215 | 76,988 | 57,142 | 19,846 | |||||||||||||||||||||||||||
Europe & South Africa Segment |
15,686 | 20,979 | 10,198 | 23,886 | 6,713 | 8,973 | 46,863 | 27,203 | 19,660 | |||||||||||||||||||||||||||
Asia Pacific Segment |
27,389 | 21,684 | 26,565 | 24,797 | 27,971 | (582 | ) | 75,638 | 59,776 | 15,862 | ||||||||||||||||||||||||||
Corporate and Other |
6,605 | (1,539 | ) | 14,980 | 2,831 | 13,663 | (7,058 | ) | 20,046 | 16,589 | 3,457 | |||||||||||||||||||||||||
Consolidated |
$ | 197,133 | $ | 190,330 | $ | 148,478 | $ | 182,883 | $ | 177,309 | $ | 19,824 | $ | 535,941 | $ | 461,338 | $ | 74,603 | ||||||||||||||||||
Page 14
Cash and Invested Assets | ||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | ||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | |||||||||||||||
Fixed maturity securities, available-for-sale |
$ | 14,169,930 | $ | 13,077,607 | $ | 12,775,342 | $ | 11,763,358 | $ | 10,986,825 | ||||||||||
Mortgage loans on real estate |
863,873 | 838,827 | 797,272 | 791,668 | 736,982 | |||||||||||||||
Policy loans |
1,173,148 | 1,173,016 | 1,162,723 | 1,136,564 | 1,079,051 | |||||||||||||||
Funds withheld at interest |
5,276,511 | 5,257,929 | 5,180,300 | 4,895,356 | 4,820,534 | |||||||||||||||
Short-term investments |
84,091 | 63,962 | 79,160 | 121,060 | 89,372 | |||||||||||||||
Other invested assets |
738,830 | 637,827 | 564,753 | 516,086 | 516,079 | |||||||||||||||
Cash and cash equivalents |
634,075 | 557,756 | 525,360 | 512,027 | 546,882 | |||||||||||||||
Total cash and invested assets |
$ | 22,940,458 | $ | 21,606,924 | $ | 21,084,910 | $ | 19,736,119 | $ | 18,775,725 | ||||||||||
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Average invested assets at amortized cost |
$ | 15,763,396 | $ | 15,432,369 | $ | 15,062,452 | $ | 14,180,733 | $ | 13,340,365 | $ | 2,423,031 | $ | 15,205,358 | $ | 12,816,614 | $ | 2,388,744 | ||||||||||||||||||
Net investment income |
$ | 218,546 | $ | 208,303 | $ | 215,295 | $ | 203,150 | $ | 186,457 | $ | 32,089 | $ | 642,144 | $ | 544,580 | $ | 97,564 | ||||||||||||||||||
Investment yield (ratio of net
investment income to average invested
assets) |
5.66 | % | 5.51 | % | 5.84 | % | 5.85 | % | 5.71 | % | -0.05 | % | 5.67 | % | 5.71 | % | -0.04 | % |
Page 15
September 30, 2010 | ||||||||||||||||||||||||
Other-than | ||||||||||||||||||||||||
Estimated | temporary | |||||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % of | impairment | |||||||||||||||||||
(USD thousands) | Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: |
||||||||||||||||||||||||
U.S. corporate securities |
$ | 4,499,821 | $ | 433,193 | $ | 81,964 | $ | 4,851,050 | 34.3 | % | $ | | ||||||||||||
Canadian and Canadian provincial governments |
2,206,641 | 727,257 | 260 | 2,933,638 | 20.7 | % | | |||||||||||||||||
Residential mortgage-backed securities |
1,520,269 | 63,274 | 22,255 | 1,561,288 | 11.0 | % | (1,902 | ) | ||||||||||||||||
Foreign corporate securities |
2,158,647 | 170,202 | 12,797 | 2,316,052 | 16.3 | % | | |||||||||||||||||
Asset-backed securities |
457,047 | 13,697 | 56,229 | 414,515 | 2.9 | % | (5,203 | ) | ||||||||||||||||
Commercial mortgage-backed securities |
1,257,835 | 87,145 | 109,131 | 1,235,849 | 8.7 | % | (9,493 | ) | ||||||||||||||||
U.S. government and agencies |
233,512 | 21,787 | 10 | 255,289 | 1.8 | % | | |||||||||||||||||
State and political subdivisions |
133,955 | 1,211 | 7,718 | 127,448 | 0.9 | % | | |||||||||||||||||
Other foreign government securities |
465,389 | 12,309 | 2,897 | 474,801 | 3.4 | % | | |||||||||||||||||
Total fixed maturity securities |
$ | 12,933,116 | $ | 1,530,075 | $ | 293,261 | $ | 14,169,930 | 100.0 | % | $ | (16,598 | ) | |||||||||||
Non-redeemable preferred stock |
109,416 | 5,394 | 4,507 | 110,303 | 73.3 | % | ||||||||||||||||||
Other equity securities |
34,397 | 6,217 | 536 | 40,078 | 26.7 | % | ||||||||||||||||||
Total equity securities |
$ | 143,813 | $ | 11,611 | $ | 5,043 | $ | 150,381 | 100.0 | % | ||||||||||||||
December 31, 2009 | ||||||||||||||||||||||||
Other-than | ||||||||||||||||||||||||
Estimated | temporary | |||||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % of | impairment | |||||||||||||||||||
(USD thousands) | Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: |
||||||||||||||||||||||||
U.S. corporate securities |
$ | 3,689,797 | $ | 180,635 | $ | 147,384 | $ | 3,723,048 | 31.7 | % | $ | | ||||||||||||
Canadian and Canadian provincial governments |
1,984,475 | 394,498 | 25,746 | 2,353,227 | 20.0 | % | | |||||||||||||||||
Residential mortgage-backed securities |
1,494,021 | 32,538 | 70,015 | 1,456,544 | 12.4 | % | (7,018 | ) | ||||||||||||||||
Foreign corporate securities |
1,627,806 | 77,340 | 33,398 | 1,671,748 | 14.2 | % | | |||||||||||||||||
Asset-backed securities |
522,760 | 9,307 | 80,131 | 451,936 | 3.8 | % | (2,194 | ) | ||||||||||||||||
Commercial mortgage-backed securities |
1,177,621 | 20,670 | 169,427 | 1,028,864 | 8.7 | % | (13,690 | ) | ||||||||||||||||
U.S. government and agencies |
540,001 | 1,085 | 15,027 | 526,059 | 4.5 | % | | |||||||||||||||||
State and political subdivisions |
107,233 | 273 | 17,744 | 89,762 | 0.8 | % | | |||||||||||||||||
Other foreign government securities |
473,243 | 2,198 | 13,271 | 462,170 | 3.9 | % | | |||||||||||||||||
Total fixed maturity securities |
$ | 11,616,957 | $ | 718,544 | $ | 572,143 | $ | 11,763,358 | 100.0 | % | $ | (22,902 | ) | |||||||||||
Non-redeemable preferred stock |
123,648 | 1,878 | 12,328 | 113,198 | 66.0 | % | ||||||||||||||||||
Other equity securities |
58,008 | 760 | 409 | 58,359 | 34.0 | % | ||||||||||||||||||
Total equity securities |
$ | 181,656 | $ | 2,638 | $ | 12,737 | $ | 171,557 | 100.0 | % | ||||||||||||||
Page 16
September 30, 2010 | December 31, 2009 | |||||||||||||||||||||||||||
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 |
$ | 1,682,357 | $ | 1,730,286 | 23.6 | % | A+ | $ | 1,372,940 | $ | 1,334,155 | 24.0 | % | A+ | ||||||||||||||
Brokerage |
98,170 | 105,477 | 1.4 | % | A- | 87,168 | 87,747 | 1.6 | % | A- | ||||||||||||||||||
Finance Comp. |
209,810 | 219,372 | 3.0 | % | A | 239,659 | 237,719 | 4.3 | % | A+ | ||||||||||||||||||
Insurance |
395,326 | 422,576 | 5.8 | % | A- | 374,486 | 366,893 | 6.6 | % | A- | ||||||||||||||||||
REITs |
187,231 | 199,406 | 2.7 | % | BBB | 138,727 | 139,455 | 2.5 | % | BBB | ||||||||||||||||||
Other Finance |
270,923 | 265,062 | 3.6 | % | A- | 204,309 | 180,684 | 3.2 | % | A- | ||||||||||||||||||
Total Financial Institutions |
2,843,817 | 2,942,179 | 40.1 | % | 2,417,289 | 2,346,653 | 42.2 | % | ||||||||||||||||||||
Industrials |
||||||||||||||||||||||||||||
Basic |
311,844 | 348,042 | 4.8 | % | BBB | 244,242 | 261,135 | 4.7 | % | BBB | ||||||||||||||||||
Capital Goods |
308,375 | 345,065 | 4.7 | % | BBB+ | 235,090 | 247,594 | 4.5 | % | BBB+ | ||||||||||||||||||
Communications |
583,596 | 660,222 | 9.0 | % | BBB+ | 444,939 | 485,405 | 8.7 | % | BBB+ | ||||||||||||||||||
Consumer Cyclical |
308,913 | 333,557 | 4.6 | % | BBB+ | 242,206 | 247,077 | 4.4 | % | BBB | ||||||||||||||||||
Consumer Noncyclical |
614,972 | 689,912 | 9.4 | % | A- | 396,739 | 419,161 | 7.5 | % | BBB+ | ||||||||||||||||||
Energy |
374,877 | 422,403 | 5.8 | % | BBB+ | 330,748 | 356,716 | 6.4 | % | BBB+ | ||||||||||||||||||
Technology |
226,613 | 246,656 | 3.4 | % | A- | 114,795 | 119,548 | 2.1 | % | BBB+ | ||||||||||||||||||
Transportation |
243,116 | 262,100 | 3.6 | % | BBB | 205,776 | 209,048 | 3.8 | % | BBB | ||||||||||||||||||
Other Industrial |
72,167 | 52,491 | 0.7 | % | BBB | 62,175 | 39,414 | 0.7 | % | BBB- | ||||||||||||||||||
Total Industrials |
3,044,473 | 3,360,448 | 46.0 | % | 2,276,710 | 2,385,098 | 42.8 | % | ||||||||||||||||||||
Utilities |
||||||||||||||||||||||||||||
Electric |
593,126 | 647,763 | 8.9 | % | BBB+ | 512,898 | 525,379 | 9.4 | % | BBB+ | ||||||||||||||||||
Natural Gas |
276,713 | 313,332 | 4.3 | % | BBB+ | 246,329 | 262,064 | 4.7 | % | BBB+ | ||||||||||||||||||
Other Utility |
29,661 | 38,678 | 0.5 | % | A- | 26,830 | 27,940 | 0.5 | % | A- | ||||||||||||||||||
Total Utilities |
899,500 | 999,773 | 13.7 | % | 786,057 | 815,383 | 14.6 | % | ||||||||||||||||||||
Other Sectors |
14,491 | 15,083 | 0.2 | % | AA+ | 19,203 | 19,219 | 0.4 | % | AA | ||||||||||||||||||
Total |
$ | 6,802,281 | $ | 7,317,483 | 100.0 | % | $ | 5,499,259 | $ | 5,566,353 | 100.0 | % | ||||||||||||||||
Page 17
September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(USD thousands) | Rating Agency | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | |||||||||||||||||||||||||||||||||||||||||||||||||||
NAIC Designation | Designation | Cost | Value | % of Total | Cost | Value | % of Total | Cost | Value | % of Total | Cost | Value | % of Total | Cost | Value | % of Total | ||||||||||||||||||||||||||||||||||||||||||||||
1 |
AAA | $ | 3,492,193 | $ | 3,633,780 | 25.6 | % | $ | 3,534,911 | $ | 3,642,644 | 27.9 | % | $ | 3,669,930 | $ | 3,668,484 | 28.7 | % | $ | 3,726,020 | $ | 3,664,665 | 31.2 | % | $ | 3,131,946 | $ | 3,079,633 | 28.0 | % | |||||||||||||||||||||||||||||||
1 |
AA | 3,155,855 | 3,675,615 | 25.9 | % | 2,860,403 | 3,177,314 | 24.3 | % | 2,905,244 | 3,122,295 | 24.5 | % | 2,527,944 | 2,684,878 | 22.8 | % | 2,394,642 | 2,613,347 | 23.8 | % | |||||||||||||||||||||||||||||||||||||||||
1 |
A | 2,714,384 | 3,138,268 | 22.2 | % | 2,512,744 | 2,773,399 | 21.2 | % | 2,436,385 | 2,630,133 | 20.6 | % | 2,203,848 | 2,367,377 | 20.1 | % | 2,143,244 | 2,319,194 | 21.1 | % | |||||||||||||||||||||||||||||||||||||||||
2 |
BBB | 2,778,394 | 3,030,667 | 21.4 | % | 2,639,071 | 2,783,867 | 21.3 | % | 2,561,843 | 2,658,713 | 20.8 | % | 2,401,885 | 2,433,144 | 20.7 | % | 2,413,362 | 2,430,079 | 22.1 | % | |||||||||||||||||||||||||||||||||||||||||
3 |
BB | 471,013 | 440,012 | 3.1 | % | 479,755 | 424,060 | 3.2 | % | 472,151 | 417,253 | 3.3 | % | 455,539 | 381,242 | 3.3 | % | 391,699 | 331,939 | 3.0 | % | |||||||||||||||||||||||||||||||||||||||||
4 |
B | 237,136 | 185,668 | 1.3 | % | 255,530 | 192,244 | 1.5 | % | 253,930 | 185,177 | 1.4 | % | 210,252 | 145,206 | 1.2 | % | 186,547 | 135,107 | 1.3 | % | |||||||||||||||||||||||||||||||||||||||||
5 |
CCC and lower | 63,033 | 44,683 | 0.3 | % | 80,415 | 65,496 | 0.5 | % | 94,537 | 77,652 | 0.6 | % | 75,486 | 70,165 | 0.6 | % | 95,973 | 64,093 | 0.6 | % | |||||||||||||||||||||||||||||||||||||||||
6 |
In or near default | 21,108 | 21,237 | 0.2 | % | 18,809 | 18,583 | 0.1 | % | 13,205 | 15,635 | 0.1 | % | 15,983 | 16,681 | 0.1 | % | 13,109 | 13,433 | 0.1 | % | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 12,933,116 | $ | 14,169,930 | $ | 12,381,638 | $ | 13,077,607 | $ | 12,407,225 | $ | 12,775,342 | $ | 11,616,957 | $ | 11,763,358 | $ | 10,770,522 | $ | 10,986,825 | ||||||||||||||||||||||||||||||||||||||||||
September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||||||||||||||||
Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | ||||||||||||||||||||||||||||||||
(USD thousands) | Amortized Cost | Value | Cost | Value | Cost | Value | Cost | Value | Cost | Value | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities: |
||||||||||||||||||||||||||||||||||||||||
Agency |
$ | 682,621 | $ | 728,354 | $ | 726,078 | $ | 770,690 | $ | 744,920 | $ | 776,013 | $ | 771,787 | $ | 797,354 | $ | 754,676 | $ | 786,735 | ||||||||||||||||||||
Non-agency |
837,648 | 832,934 | 828,507 | 802,670 | 859,102 | 800,152 | 722,234 | 659,190 | 595,863 | 542,333 | ||||||||||||||||||||||||||||||
Total residential mortgage-backed securities |
1,520,269 | 1,561,288 | 1,554,585 | 1,573,360 | 1,604,022 | 1,576,165 | 1,494,021 | 1,456,544 | 1,350,539 | 1,329,068 | ||||||||||||||||||||||||||||||
Commercial mortgage-backed securities |
1,257,835 | 1,235,849 | 1,229,237 | 1,166,937 | 1,222,346 | 1,124,736 | 1,177,621 | 1,028,864 | 1,086,558 | 882,350 | ||||||||||||||||||||||||||||||
Asset-backed securities |
457,047 | 414,515 | 496,652 | 449,623 | 516,924 | 458,664 | 522,760 | 451,936 | 545,194 | 449,252 | ||||||||||||||||||||||||||||||
Total |
$ | 3,235,151 | $ | 3,211,652 | $ | 3,280,474 | $ | 3,189,920 | $ | 3,343,292 | $ | 3,159,565 | $ | 3,194,402 | $ | 2,937,344 | $ | 2,982,291 | $ | 2,660,670 | ||||||||||||||||||||
Page 18
September 30, 2010 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2005 & Prior |
$ | 18,905 | $ | 17,654 | $ | 21,115 | $ | 23,647 | $ | 9,855 | $ | 9,085 | ||||||||||||
2006 |
| | | | | | ||||||||||||||||||
2007 |
| | | | | | ||||||||||||||||||
2008 - 2010 |
| | | | | | ||||||||||||||||||
Total |
$ | 18,905 | $ | 17,654 | $ | 21,115 | $ | 23,647 | $ | 9,855 | $ | 9,085 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2005 & Prior |
$ | 22,322 | $ | 18,621 | $ | 69,082 | $ | 39,752 | $ | 141,279 | $ | 108,759 | ||||||||||||
2006 |
| | 3,300 | 2,410 | 3,300 | 2,410 | ||||||||||||||||||
2007 |
| | 5,399 | 3,561 | 5,399 | 3,561 | ||||||||||||||||||
2008 - 2010 |
| | | | | | ||||||||||||||||||
Total |
$ | 22,322 | $ | 18,621 | $ | 77,781 | $ | 45,723 | $ | 149,978 | $ | 114,730 | ||||||||||||
December 31, 2009 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2005 & Prior |
$ | 22,816 | $ | 18,780 | $ | 39,873 | $ | 33,014 | $ | 17,017 | $ | 9,779 | ||||||||||||
2006 |
| | | | | | ||||||||||||||||||
2007 |
| | | | | | ||||||||||||||||||
2008 - 2009 |
| | | | | | ||||||||||||||||||
Total |
$ | 22,816 | $ | 18,780 | $ | 39,873 | $ | 33,014 | $ | 17,017 | $ | 9,779 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2005 & Prior |
$ | 24,394 | $ | 12,593 | $ | 39,203 | $ | 18,686 | $ | 143,303 | $ | 92,852 | ||||||||||||
2006 |
4,985 | 1,507 | 4,566 | 2,563 | 9,551 | 4,070 | ||||||||||||||||||
2007 |
| | 11,709 | 7,372 | 11,709 | 7,372 | ||||||||||||||||||
2008 - 2009 |
| | | | | | ||||||||||||||||||
Total |
$ | 29,379 | $ | 14,100 | $ | 55,478 | $ | 28,621 | $ | 164,563 | $ | 104,294 | ||||||||||||
Page 19
September 30, 2010 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 289,974 | $ | 317,843 | $ | 93,501 | $ | 94,950 | $ | 76,955 | $ | 70,908 | ||||||||||||
2006 |
306,784 | 325,261 | 54,545 | 59,045 | 47,969 | 48,061 | ||||||||||||||||||
2007 |
243,695 | 260,372 | 29,494 | 23,721 | 88,789 | 93,735 | ||||||||||||||||||
2008 |
29,089 | 35,673 | 45,420 | 49,867 | | | ||||||||||||||||||
2009 |
2,773 | 3,027 | 3,089 | 3,672 | 6,757 | 9,111 | ||||||||||||||||||
2010 |
17,744 | 18,527 | | | 5,970 | 6,499 | ||||||||||||||||||
Total |
$ | 890,059 | $ | 960,703 | $ | 226,049 | $ | 231,255 | $ | 226,440 | $ | 228,314 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 70,791 | $ | 65,442 | $ | 36,149 | $ | 28,955 | $ | 567,370 | $ | 578,098 | ||||||||||||
2006 |
34,892 | 31,465 | 53,922 | 33,533 | 498,112 | 497,365 | ||||||||||||||||||
2007 |
86,680 | 87,545 | 133,742 | 76,628 | 582,400 | 542,001 | ||||||||||||||||||
2008 |
| | 23,850 | 14,593 | 98,359 | 100,133 | ||||||||||||||||||
2009 |
| | | | 12,619 | 15,810 | ||||||||||||||||||
2010 |
| | | | 23,714 | 25,026 | ||||||||||||||||||
Total |
$ | 192,363 | $ | 184,452 | $ | 247,663 | $ | 153,709 | $ | 1,782,574 | $ | 1,758,433 | ||||||||||||
December 31, 2009 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 398,619 | $ | 403,551 | $ | 57,602 | $ | 51,754 | $ | 75,449 | $ | 55,124 | ||||||||||||
2006 |
292,369 | 280,475 | 41,649 | 34,854 | 41,128 | 34,859 | ||||||||||||||||||
2007 |
223,827 | 216,853 | 6,922 | 2,267 | 64,860 | 56,996 | ||||||||||||||||||
2008 |
19,050 | 19,790 | 29,211 | 26,617 | | | ||||||||||||||||||
2009 |
16,638 | 16,422 | 1,485 | 1,532 | | | ||||||||||||||||||
Total |
$ | 950,503 | $ | 937,091 | $ | 136,869 | $ | 117,024 | $ | 181,437 | $ | 146,979 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 47,616 | $ | 33,986 | $ | 28,298 | $ | 19,457 | $ | 607,584 | $ | 563,872 | ||||||||||||
2006 |
26,257 | 19,091 | 47,951 | 22,392 | 449,354 | 391,671 | ||||||||||||||||||
2007 |
82,460 | 68,428 | 128,193 | 62,440 | 506,262 | 406,984 | ||||||||||||||||||
2008 |
| | 25,384 | 12,204 | 73,645 | 58,611 | ||||||||||||||||||
2009 |
| | | | 18,123 | 17,954 | ||||||||||||||||||
Total |
$ | 156,333 | $ | 121,505 | $ | 229,826 | $ | 116,493 | $ | 1,654,968 | $ | 1,439,092 | ||||||||||||
Page 20
September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||||||||||||||||
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% |
$ | 86,770 | 29.1 | % | $ | 132,900 | 34.4 | % | $ | 198,928 | 42.3 | % | $ | 248,145 | 42.4 | % | $ | 219,984 | 32.0 | % | ||||||||||||||||||||
20% or more for less
than six months |
164,591 | 55.2 | % | 54,620 | 14.1 | % | 59,530 | 12.6 | % | 67,435 | 11.5 | % | 67,306 | 9.8 | % | |||||||||||||||||||||||||
20% or more for six
months or greater |
41,900 | 14.0 | % | 188,398 | 48.7 | % | 204,321 | 43.4 | % | 256,563 | 43.9 | % | 369,459 | 53.8 | % | |||||||||||||||||||||||||
Total |
$ | 293,261 | 98.3 | % | $ | 375,918 | 97.2 | % | $ | 462,779 | 98.3 | % | $ | 572,143 | 97.8 | % | $ | 656,749 | 95.6 | % | ||||||||||||||||||||
September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||||||||||||||||
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% |
$ | 2,920 | 1.0 | % | $ | 4,888 | 1.3 | % | $ | 4,696 | 1.0 | % | $ | 5,930 | 1.0 | % | $ | 4,748 | 0.7 | % | ||||||||||||||||||||
20% or more for
less than six
months |
2,123 | 0.7 | % | 1,808 | 0.5 | % | 1,883 | 0.4 | % | 1,887 | 0.3 | % | 1,819 | 0.2 | % | |||||||||||||||||||||||||
20% or more for six
months or greater |
| 0.0 | % | 4,039 | 1.0 | % | 1,346 | 0.3 | % | 4,920 | 0.9 | % | 23,898 | 3.5 | % | |||||||||||||||||||||||||
Total |
$ | 5,043 | 1.7 | % | $ | 10,735 | 2.8 | % | $ | 7,925 | 1.7 | % | $ | 12,737 | 2.2 | % | $ | 30,465 | 4.4 | % | ||||||||||||||||||||
Page 21
As of September 30, 2010 | ||||||||||||||||||||||||
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 |
$ | 78,777 | $ | 19,484 | $ | 276,688 | $ | 45,918 | $ | 355,465 | $ | 65,402 | ||||||||||||
Canadian and Canadian provincial governments |
61,724 | 243 | 4,526 | 17 | 66,250 | 260 | ||||||||||||||||||
Residential mortgage-backed securities |
193,986 | 6,315 | 120,680 | 6,346 | 314,666 | 12,661 | ||||||||||||||||||
Foreign corporate securities |
165,983 | 170 | 147,561 | 9,219 | 313,544 | 9,389 | ||||||||||||||||||
Asset-backed securities |
18,695 | 1,408 | 147,091 | 29,488 | 165,786 | 30,896 | ||||||||||||||||||
Commercial mortgage-backed securities |
78,393 | 9,221 | 113,820 | 27,037 | 192,213 | 36,258 | ||||||||||||||||||
U.S. government and agencies |
1,817 | 10 | | | 1,817 | 10 | ||||||||||||||||||
State and political subdivisions |
13,319 | 635 | 30,221 | 4,873 | 43,540 | 5,508 | ||||||||||||||||||
Other foreign government securities |
69,996 | 183 | 43,042 | 2,714 | 113,038 | 2,897 | ||||||||||||||||||
Investment grade securities |
682,690 | 37,669 | 883,629 | 125,612 | 1,566,319 | 163,281 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
29,322 | 6,987 | 107,501 | 9,575 | 136,823 | 16,562 | ||||||||||||||||||
Asset-backed securities |
2,388 | 6,192 | 26,243 | 19,141 | 28,631 | 25,333 | ||||||||||||||||||
Foreign corporate securities |
1,762 | 3,408 | | | 1,762 | 3,408 | ||||||||||||||||||
Residential mortgage-backed securities |
51 | 11 | 51,812 | 9,583 | 51,863 | 9,594 | ||||||||||||||||||
Commercial mortgage-backed securities |
| | 70,162 | 72,873 | 70,162 | 72,873 | ||||||||||||||||||
State and political subdivisions |
| | 5,914 | 2,210 | 5,914 | 2,210 | ||||||||||||||||||
Non-investment grade securities |
33,523 | 16,598 | 261,632 | 113,382 | 295,155 | 129,980 | ||||||||||||||||||
Total fixed maturity securities |
$ | 716,213 | $ | 54,267 | $ | 1,145,261 | $ | 238,994 | $ | 1,861,474 | $ | 293,261 | ||||||||||||
Non-redeemable preferred stock |
11,396 | 513 | 29,019 | 3,994 | 40,415 | 4,507 | ||||||||||||||||||
Other equity securities |
6,606 | 271 | 1,044 | 265 | 7,650 | 536 | ||||||||||||||||||
Total Equity securities |
$ | 18,002 | $ | 784 | $ | 30,063 | $ | 4,259 | $ | 48,065 | $ | 5,043 | ||||||||||||
Total number of securities in an unrealized
loss position |
203 | 398 | 601 |
As of December 31, 2009 | ||||||||||||||||||||||||
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 |
$ | 373,049 | $ | 27,625 | $ | 679,908 | $ | 89,711 | $ | 1,052,957 | $ | 117,336 | ||||||||||||
Canadian and Canadian provincial governments |
494,718 | 15,374 | 135,315 | 10,372 | 630,033 | 25,746 | ||||||||||||||||||
Residential mortgage-backed securities |
402,642 | 23,671 | 197,320 | 20,185 | 599,962 | 43,856 | ||||||||||||||||||
Foreign corporate securities |
362,406 | 5,262 | 182,300 | 24,693 | 544,706 | 29,955 | ||||||||||||||||||
Asset-backed securities |
48,651 | 1,927 | 166,603 | 57,262 | 215,254 | 59,189 | ||||||||||||||||||
Commercial mortgage-backed securities |
177,360 | 10,312 | 425,793 | 79,297 | 603,153 | 89,609 | ||||||||||||||||||
U.S. government and agencies |
496,514 | 15,027 | | | 496,514 | 15,027 | ||||||||||||||||||
State and political subdivisions |
34,612 | 3,397 | 40,945 | 11,437 | 75,557 | 14,834 | ||||||||||||||||||
Other foreign government securities |
240,216 | 8,370 | 30,321 | 4,901 | 270,537 | 13,271 | ||||||||||||||||||
Investment grade securities |
2,630,168 | 110,965 | 1,858,505 | 297,858 | 4,488,673 | 408,823 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
35,477 | 11,293 | 168,375 | 18,755 | 203,852 | 30,048 | ||||||||||||||||||
Asset-backed securities |
6,738 | 3,256 | 24,408 | 17,686 | 31,146 | 20,942 | ||||||||||||||||||
Foreign corporate securities |
1,755 | 17 | 3,771 | 3,426 | 5,526 | 3,443 | ||||||||||||||||||
Residential mortgage-backed securities |
10,657 | 1,909 | 66,756 | 24,250 | 77,413 | 26,159 | ||||||||||||||||||
Commercial mortgage-backed securities |
| | 57,179 | 79,818 | 57,179 | 79,818 | ||||||||||||||||||
State and political subdivisions |
| | 5,170 | 2,910 | 5,170 | 2,910 | ||||||||||||||||||
Non-investment grade securities |
54,627 | 16,475 | 325,659 | 146,845 | 380,286 | 163,320 | ||||||||||||||||||
Total fixed maturity securities |
$ | 2,684,795 | $ | 127,440 | $ | 2,184,164 | $ | 444,703 | $ | 4,868,959 | $ | 572,143 | ||||||||||||
Non-redeemable preferred stock |
8,320 | 1,263 | 68,037 | 11,065 | 76,357 | 12,328 | ||||||||||||||||||
Other equity securities |
5 | 15 | 7,950 | 394 | 7,955 | 409 | ||||||||||||||||||
Total Equity securities |
$ | 8,325 | $ | 1,278 | $ | 75,987 | $ | 11,459 | $ | 84,312 | $ | 12,737 | ||||||||||||
Total number of securities in an unrealized
loss position |
582 | 734 | 1,316 |
Quarterly Financial Supplement |
Page 22
Three Months Ended | Current Qtr | Year-to-Date | ||||||||||||||||||||||||||||||||||
Sept. 30, | June 30, | March 31, | Dec. 31, | Sept. 30, | vs. PY | Sept. 30, | Sept. 30, | |||||||||||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2009 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Fixed Maturity and Equity Securities: |
||||||||||||||||||||||||||||||||||||
Other-than-temporary impairment losses on fixed maturities |
$ | (4,904 | ) | $ | (3,489 | ) | $ | (7,430 | ) | $ | (40,552 | ) | $ | (16,945 | ) | $ | 12,041 | $ | (15,823 | ) | $ | (88,282 | ) | $ | 72,459 | |||||||||||
Portion of loss recognized in other accumulated
comprehensive income (before taxes) |
26 | (139 | ) | 2,344 | 3,910 | (4,000 | ) | 4,026 | 2,231 | 12,135 | (9,904 | ) | ||||||||||||||||||||||||
Net other-than-temporary impairment losses on fixed
maturities recognized in earnings |
(4,878 | ) | (3,628 | ) | (5,086 | ) | (36,642 | ) | (20,945 | ) | 16,067 | (13,592 | ) | (76,147 | ) | 62,555 | ||||||||||||||||||||
Impairment losses on equity securities |
| (10 | ) | (22 | ) | (5,628 | ) | | | (32 | ) | (5,430 | ) | 5,398 | ||||||||||||||||||||||
Gain on investment activity |
39,371 | 19,363 | 16,099 | 44,538 | 31,823 | 7,548 | 74,833 | 69,334 | 5,499 | |||||||||||||||||||||||||||
Loss on investment activity |
(7,773 | ) | (5,662 | ) | (8,532 | ) | (10,728 | ) | (23,782 | ) | 16,009 | (21,967 | ) | (62,259 | ) | 40,292 | ||||||||||||||||||||
Net gain/(loss) on fixed maturity and equity securities |
26,720 | 10,063 | 2,459 | (8,460 | ) | (12,904 | ) | 39,624 | 39,242 | (74,502 | ) | 113,744 | ||||||||||||||||||||||||
Other impairment losses |
(5,087 | ) | (1,165 | ) | (1,230 | ) | (715 | ) | (4,790 | ) | (297 | ) | (7,482 | ) | (7,756 | ) | 274 | |||||||||||||||||||
Other non-derivative gain/(loss), net |
4,643 | 4,789 | (448 | ) | 1,344 | 4,003 | 640 | 8,984 | 10,397 | (1,413 | ) | |||||||||||||||||||||||||
Free-standing Derivatives: |
||||||||||||||||||||||||||||||||||||
Credit Default Swaps |
3,730 | (4,060 | ) | 776 | 3,358 | 2,919 | 811 | 446 | 10,296 | (9,850 | ) | |||||||||||||||||||||||||
Interest Rate Swaps non-hedged |
49,825 | 87,114 | 11,341 | (49,213 | ) | 26,378 | 23,447 | 148,280 | (111,502 | ) | 259,782 | |||||||||||||||||||||||||
Interest Rate Swaps hedged |
239 | 168 | 132 | 55 | 152 | 87 | 539 | 161 | 378 | |||||||||||||||||||||||||||
Futures |
(42,269 | ) | 32,822 | (11,745 | ) | (9,942 | ) | (36,951 | ) | (5,318 | ) | (21,192 | ) | (62,699 | ) | 41,507 | ||||||||||||||||||||
CPI Swaps |
(508 | ) | 109 | 923 | 1,318 | 61 | (569 | ) | 524 | 914 | (390 | ) | ||||||||||||||||||||||||
Equity options |
(731 | ) | 127 | | | | (731 | ) | (604 | ) | | (604 | ) | |||||||||||||||||||||||
Currency Forwards |
1,543 | 1,447 | (829 | ) | (1,030 | ) | 1,910 | (367 | ) | 2,161 | 1,033 | 1,128 | ||||||||||||||||||||||||
Total free-standing derivatives |
11,829 | 117,727 | 598 | (55,454 | ) | (5,531 | ) | 17,360 | 130,154 | (161,797 | ) | 291,951 | ||||||||||||||||||||||||
Embedded Derivatives: |
||||||||||||||||||||||||||||||||||||
Modified coinsurance and funds withheld treaties |
(38,653 | ) | 32,512 | 122,635 | 3,028 | 51,454 | (90,107 | ) | 116,494 | 75,366 | 41,128 | |||||||||||||||||||||||||
GMXB |
(16,232 | ) | (140,934 | ) | 7,171 | 46,120 | 10,127 | (26,359 | ) | (149,995 | ) | 206,577 | (356,572 | ) | ||||||||||||||||||||||
Total embedded derivatives |
(54,885 | ) | (108,422 | ) | 129,806 | 49,148 | 61,581 | (116,466 | ) | (33,501 | ) | 281,943 | (315,444 | ) | ||||||||||||||||||||||
Net gain/(loss) on total derivatives |
(43,056 | ) | 9,305 | 130,404 | (6,306 | ) | 56,050 | (99,106 | ) | 96,653 | 120,146 | (23,493 | ) | |||||||||||||||||||||||
Total investment related gains (losses), net |
$ | (16,780 | ) | $ | 22,992 | $ | 131,185 | $ | (14,137 | ) | $ | 42,359 | $ | (59,139 | ) | $ | 137,397 | $ | 48,285 | $ | 89,112 | |||||||||||||||
Page 23