Missouri | 1-11848 | 43-1627032 | ||
(State or Other Jurisdiction of | (Commission | (IRS Employer | ||
Incorporation) | File Number) | 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)) |
Exhibit No. | Exhibit | |
99.1
|
Press Release of Reinsurance Group of America, Incorporated dated January 31, 2011 | |
99.2
|
Quarterly Financial Supplement for the quarter ended December 31, 2010 |
REINSURANCE GROUP OF AMERICA, INCORPORATED |
||||
Date: January 31, 2011 | By: | /s/ Jack B. Lay | ||
Jack B. Lay | ||||
Senior Executive Vice President and Chief Financial Officer | ||||
Exhibit Number | Description | |
99.1
|
Press Release dated January 31, 2011 | |
99.2
|
Quarterly Financial Supplement for the quarter ended December 31, 2010 |
| Fourth-quarter earnings per diluted share: net income $2.62; operating income* $2.15 | ||
| Premiums up 13 percent to $1.8 billion for the quarter | ||
| Full-year operating return on equity* 13 percent | ||
| Five-year average operating return on equity* 13 percent |
Quarterly Results | Full-Year Results | |||||||||||||||
($ in thousands, except per share data) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Net premiums |
$ | 1,801,899 | $ | 1,598,754 | $ | 6,659,680 | $ | 5,725,161 | ||||||||
Net income |
196,712 | 112,409 | 574,402 | 407,086 | ||||||||||||
Net income per diluted share |
2.62 | 1.52 | 7.69 | 5.55 | ||||||||||||
Operating income* |
161,419 | 125,833 | 504,029 | 438,321 | ||||||||||||
Operating income per diluted share* |
2.15 | 1.70 | 6.75 | 5.98 | ||||||||||||
Book value per share |
68.71 | 52.99 | ||||||||||||||
Book value per share (excl.
Accumulated Other Comprehensive Income
AOCI)* |
56.34 | 48.89 | ||||||||||||||
Total assets |
29,081,908 | 25,249,501 |
* | See Use of Non-GAAP Financial Measures below |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
GAAP net income |
$ | 196,712 | $ | 112,409 | $ | 574,402 | $ | 407,086 | ||||||||
Reconciliation to operating income: |
||||||||||||||||
Capital (gains) losses, derivatives and other,
included in investment related (gains) losses,
net |
59,317 | 41,347 | (50,810 | ) | 194,725 | |||||||||||
Capital (gains) losses on funds withheld: |
||||||||||||||||
Included in investment income |
(5,356 | ) | | (13,276 | ) | | ||||||||||
Included in policy acquisition costs
and other insurance expenses |
515 | | 1,588 | | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Included in investment related (gains)
losses, net |
(107,243 | ) | (31,946 | ) | (85,467 | ) | (215,209 | ) | ||||||||
Included in interest credited |
(16,732 | ) | 8,166 | 6,433 | (8,828 | ) | ||||||||||
Included in policy acquisition costs and
other insurance expenses |
1,955 | (521 | ) | 368 | 1,587 | |||||||||||
DAC offset, net |
32,251 | (3,622 | ) | 70,791 | 84,229 | |||||||||||
Gain on debt repurchase |
| | | (25,269 | ) | |||||||||||
Operating income |
$ | 161,419 | $ | 125,833 | $ | 504,029 | $ | 438,321 | ||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Income before income taxes |
$ | 275,257 | $ | 160,165 | $ | 863,817 | $ | 592,345 | ||||||||
Reconciliation to pre-tax operating income: |
||||||||||||||||
Capital (gains) losses, derivatives and other,
included in investment related (gains)
losses, net |
91,401 | 65,676 | (76,672 | ) | 303,398 | |||||||||||
Capital (gains) losses on funds withheld: |
||||||||||||||||
Included in investment income |
(8,240 | ) | | (20,424 | ) | | ||||||||||
Included in policy acquisition costs and
other insurance expenses |
793 | | 2,443 | | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Included in investment related (gains)
losses, net |
(164,989 | ) | (49,148 | ) | (131,488 | ) | (331,091 | ) | ||||||||
Included in interest credited |
(25,741 | ) | 12,563 | 9,897 | (13,581 | ) | ||||||||||
Included in policy acquisition costs and
other insurance expenses |
3,008 | (801 | ) | 566 | 2,442 | |||||||||||
DAC offset, net |
49,618 | (5,572 | ) | 108,909 | 129,583 | |||||||||||
Gain on debt repurchase |
| | | (38,875 | ) | |||||||||||
Pre-tax operating income |
$ | 221,107 | $ | 182,883 | $ | 757,048 | $ | 644,221 | ||||||||
Three Months Ended December 31, 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 |
$ | 113,341 | $ | (6,246 | ) | $ | | $ | 107,095 | |||||||
Asset Intensive |
56,361 | 13,303 | (1) | (49,683 | )(2) | 19,981 | ||||||||||
Financial Reinsurance |
5,555 | 23 | | 5,578 | ||||||||||||
Total U.S. |
175,257 | 7,080 | (49,683 | ) | 132,654 | |||||||||||
Canada Operations |
36,189 | 454 | | 36,643 | ||||||||||||
Europe & South Africa |
35,357 | 1,030 | | 36,387 | ||||||||||||
Asia Pacific Operations |
10,071 | (1,949 | ) | | 8,122 | |||||||||||
Corporate and Other |
18,383 | (11,082 | ) | | 7,301 | |||||||||||
Consolidated |
$ | 275,257 | $ | (4,467 | ) | $ | (49,683 | ) | $ | 221,107 | ||||||
(1) | Asset Intensive is net of $(88,421) DAC offset. | |
(2) | Asset Intensive is net of $138,039 DAC offset. |
Three Months Ended December 31, 2009 | ||||||||||||||||
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 |
$ | 74,303 | $ | 7,842 | $ | | $ | 82,145 | ||||||||
Asset Intensive |
6,288 | 12,308 | (1) | (4,727 | )(2) | 13,869 | ||||||||||
Financial Reinsurance |
4,646 | (26 | ) | | 4,620 | |||||||||||
Total U.S. |
85,237 | 20,124 | (4,727 | ) | 100,634 | |||||||||||
Canada Operations |
45,788 | (15,053 | ) | | 30,735 | |||||||||||
Europe & South Africa |
24,462 | (576 | ) | | 23,886 | |||||||||||
Asia Pacific Operations |
23,528 | 1,269 | | 24,797 | ||||||||||||
Corporate and Other |
(18,850 | ) | 21,681 | | 2,831 | |||||||||||
Consolidated |
$ | 160,165 | $ | 27,445 | $ | (4,727 | ) | $ | 182,883 | |||||||
(1) | Asset Intensive is net of $(38,231) DAC offset. | |
(2) | Asset Intensive is net of $32,659 DAC offset. |
Twelve Months Ended December 31, 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 |
$ | 390,055 | $ | (24,824 | ) | $ | | $ | 365,231 | |||||||
Asset Intensive |
131,878 | (34,881 | )(1) | (30,711 | )(2) | 66,286 | ||||||||||
Financial Reinsurance |
17,457 | 86 | | 17,543 | ||||||||||||
Total U.S. |
539,390 | (59,619 | ) | (30,711 | ) | 449,060 | ||||||||||
Canada Operations |
122,378 | (8,747 | ) | | 113,631 | |||||||||||
Europe & South Africa |
85,834 | (2,584 | ) | | 83,250 | |||||||||||
Asia Pacific Operations |
88,760 | (5,000 | ) | | 83,760 | |||||||||||
Corporate and Other |
27,455 | (108 | ) | | 27,347 | |||||||||||
Consolidated |
$ | 863,817 | $ | (76,058 | ) | $ | (30,711 | ) | $ | 757,048 | ||||||
(1) | Asset Intensive is net of $18,595 DAC offset. | |
(2) | Asset Intensive is net of $90,314 DAC offset. |
Twelve Months Ended December 31, 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 |
$ | 255,723 | $ | 83,884 | $ | | $ | | $ | 339,607 | ||||||||||
Asset Intensive |
37,085 | (12,674 | )(1) | 21,432 | (2) | | 45,843 | |||||||||||||
Financial Reinsurance |
15,910 | (98 | ) | | | 15,812 | ||||||||||||||
Total U.S. |
308,718 | 71,112 | 21,432 | | 401,262 | |||||||||||||||
Canada Operations |
106,335 | (18,458 | ) | | | 87,877 | ||||||||||||||
Europe & South Africa |
52,341 | (1,252 | ) | | | 51,089 | ||||||||||||||
Asia Pacific Operations |
83,546 | 1,027 | | | 84,573 | |||||||||||||||
Corporate and Other |
41,405 | 16,890 | | (38,875 | ) | 19,420 | ||||||||||||||
Consolidated |
$ | 592,345 | $ | 69,319 | $ | 21,432 | $ | (38,875 | ) | $ | 644,221 | |||||||||
(1) | Asset Intensive is net of $(234,079) DAC offset. | |
(2) | Asset Intensive is net of $363,662 DAC offset. |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Diluted earnings per share from
operating income |
$ | 2.15 | $ | 1.70 | $ | 6.75 | $ | 5.98 | ||||||||
Earnings per share from net income: |
||||||||||||||||
Basic earnings per share |
$ | 2.68 | $ | 1.54 | $ | 7.85 | $ | 5.59 | ||||||||
Diluted earnings per share |
$ | 2.62 | $ | 1.52 | $ | 7.69 | $ | 5.55 | ||||||||
Weighted average number of common
and common equivalent shares
outstanding |
75,052 | 74,195 | 74,694 | 73,327 |
At or for the Twelve Months | ||||||||
Ended December 31, | ||||||||
(Unaudited) | 2010 | 2009 | ||||||
Treasury shares |
| 374 | ||||||
Common shares outstanding |
73,363 | 72,990 | ||||||
Book value per share outstanding |
$ | 68.71 | $ | 52.99 | ||||
Book value per share outstanding,
before impact of AOCI |
$ | 56.34 | $ | 48.89 |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Revenues: |
||||||||||||||||
Net premiums |
$ | 1,801,899 | $ | 1,598,754 | $ | 6,659,680 | $ | 5,725,161 | ||||||||
Investment income, net of related expenses |
355,227 | 315,159 | 1,238,660 | 1,122,462 | ||||||||||||
Investment related gains (losses), net: |
||||||||||||||||
Other-than-temporary impairments on fixed
maturity securities |
(16,097 | ) | (40,552 | ) | (31,920 | ) | (128,834 | ) | ||||||||
Other-than-temporary impairments on fixed
maturity securities transferred to (from)
accumulated other comprehensive income |
(186 | ) | 3,910 | 2,045 | 16,045 | |||||||||||
Other investment related gains (losses), net |
90,916 | 22,505 | 241,905 | 146,937 | ||||||||||||
Total investment related gains (losses), net |
74,633 | (14,137 | ) | 212,030 | 34,148 | |||||||||||
Other revenue |
42,370 | 44,059 | 151,360 | 185,051 | ||||||||||||
Total revenues |
2,274,129 | 1,943,835 | 8,261,730 | 7,066,822 | ||||||||||||
Benefits and expenses: |
||||||||||||||||
Claims and other policy benefits |
1,470,845 | 1,370,175 | 5,547,155 | 4,819,426 | ||||||||||||
Interest credited |
79,103 | 128,779 | 309,982 | 323,738 | ||||||||||||
Policy acquisition costs and other insurance expenses |
319,444 | 179,333 | 1,079,953 | 958,326 | ||||||||||||
Other operating expenses |
102,216 | 80,532 | 361,971 | 294,779 | ||||||||||||
Interest expense |
25,215 | 22,985 | 90,996 | 69,940 | ||||||||||||
Collateral finance facility expense |
2,049 | 1,866 | 7,856 | 8,268 | ||||||||||||
Total benefits and expenses |
1,998,872 | 1,783,670 | 7,397,913 | 6,474,477 | ||||||||||||
Income before income taxes |
275,257 | 160,165 | 863,817 | 592,345 | ||||||||||||
Income tax expense |
78,545 | 47,756 | 289,415 | 185,259 | ||||||||||||
Net income |
$ | 196,712 | $ | 112,409 | $ | 574,402 | $ | 407,086 | ||||||||
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 | ||||
e-mail: jlay@rgare.com | ||||
John Hayden | ||||
Sr. Vice President | ||||
Controller & Investor Relations | ||||
Phone: (636) 736-7243 | ||||
e-mail: jhayden@rgare.com |
Current Ratings | ||||||||||||
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 | |||
2011 Management Guidance |
2 | |||
Consolidated |
||||
Financial Highlights |
3 | |||
Consolidated Income Statement (incl. Operating Income Reconciliation) |
4 | |||
Consolidated Operating Income Statement |
5 | |||
Consolidated Balance Sheets |
6 | |||
Segment Pre-tax Operating Income Summaries and Reconciliations to U.S. GAAP |
||||
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 (Including Funds Withheld Portfolios) |
20 | |||
CMBS Exposure (Including Funds Withheld Portfolios) |
21 | |||
Gross Unrealized Losses Aging |
22 | |||
Fixed Maturity and Equity Securities Below Amortized Cost |
23 | |||
Consolidated Gross Gains and Losses |
24 |
Page 1
Segment | Original Currency Basis |
|||
U.S. |
5% - 7% | |||
Canada |
5% - 7% | |||
Asia Pacific |
10% - 15% | |||
Europe & South Africa |
10% - 15% | |||
Consolidated ($USD basis) |
8% - 10% | |||
2011 Full-year Projected Foreign Currency Premium |
Foreign Currency | Millions | |||
Australian Dollar |
645 - 678 | |||
Canadian Dollar |
839 - 882 | |||
Euro Dollar |
105 - 111 | |||
British Pound Sterling |
454 - 477 | |||
Japanese Yen |
17,718 - 18,626 | |||
Korean Won |
201,358 - 211,684 | |||
New Zealand Dollar |
77 - 81 | |||
Taiwanese Dollar |
2,102 - 2,209 | |||
South African Rand |
494 - 520 | |||
Page 2
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Net premiums |
$ | 1,801,899 | $ | 1,647,300 | $ | 1,582,017 | $ | 1,628,464 | $ | 1,598,754 | $ | 203,145 | $ | 6,659,680 | $ | 5,725,161 | $ | 934,519 | ||||||||||||||||||
Net income continuing operations |
196,712 | 128,232 | 127,019 | 122,439 | 112,409 | 84,303 | 574,402 | 407,086 | 167,316 | |||||||||||||||||||||||||||
Operating income |
161,419 | 127,703 | 121,899 | 93,008 | 125,833 | 35,586 | 504,029 | 438,321 | 65,708 | |||||||||||||||||||||||||||
Operating return on equity (ex AOCI) annualized |
16.0 | % | 13.2 | % | 13.0 | % | 10.2 | % | 14.3 | % | 1.7 | % | ||||||||||||||||||||||||
Operating return on equity (ex AOCI) trailing 12 months |
13.2 | % | 12.7 | % | 12.7 | % | 13.5 | % | 13.1 | % | 0.1 | % | ||||||||||||||||||||||||
Total assets |
29,081,908 | 28,934,028 | 27,220,606 | 26,722,458 | 25,249,501 | 3,832,407 | ||||||||||||||||||||||||||||||
Assumed Life Reinsurance in Force (in billions) |
||||||||||||||||||||||||||||||||||||
U.S. |
$ | 1,340.5 | $ | 1,339.7 | $ | 1,334.9 | $ | 1,318.0 | $ | 1,290.5 | $ | 50.0 | ||||||||||||||||||||||||
Canada |
324.1 | 307.0 | 289.7 | 293.9 | 276.8 | 47.3 | ||||||||||||||||||||||||||||||
Europe & South Africa |
467.6 | 446.5 | 401.8 | 395.6 | 408.9 | 58.7 | ||||||||||||||||||||||||||||||
Asia Pacific |
408.1 | 385.8 | 340.9 | 355.6 | 348.9 | 59.2 | ||||||||||||||||||||||||||||||
Total Life Reinsurance in Force |
$ | 2,540.3 | $ | 2,479.0 | $ | 2,367.3 | $ | 2,363.1 | $ | 2,325.1 | $ | 215.2 | ||||||||||||||||||||||||
Assumed New Business Production (in billions) |
||||||||||||||||||||||||||||||||||||
U.S. |
$ | 26.2 | $ | 30.3 | $ | 45.1 | $ | 40.6 | (1) | $ | 42.5 | $ | (16.3 | ) | $ | 142.2 | $ | 135.0 | $ | 7.2 | ||||||||||||||||
Canada |
12.2 | 12.2 | 12.8 | 13.9 | 13.9 | (1.7 | ) | 51.1 | 43.9 | 7.2 | ||||||||||||||||||||||||||
Europe & South Africa |
28.5 | 30.0 | 23.4 | 21.7 | 42.5 | (14.0 | ) | 103.6 | 121.1 | (17.5 | ) | |||||||||||||||||||||||||
Asia Pacific |
13.1 | 4.8 | 10.1 | 2.7 | 5.3 | 7.8 | 30.7 | 21.0 | 9.7 | |||||||||||||||||||||||||||
Total New Business Production |
$ | 80.0 | $ | 77.3 | $ | 91.4 | $ | 78.9 | $ | 104.2 | $ | (24.2 | ) | $ | 327.6 | $ | 321.0 | $ | 6.6 | |||||||||||||||||
Per Share and Shares Data |
||||||||||||||||||||||||||||||||||||
Basic earnings per share from continuing operations |
||||||||||||||||||||||||||||||||||||
Net income |
$ | 2.68 | $ | 1.75 | $ | 1.74 | $ | 1.68 | $ | 1.54 | $ | 1.14 | $ | 7.85 | $ | 5.59 | $ | 2.26 | ||||||||||||||||||
Operating income |
$ | 2.20 | $ | 1.75 | $ | 1.67 | $ | 1.27 | $ | 1.73 | $ | 0.47 | $ | 6.89 | $ | 6.02 | $ | 0.87 | ||||||||||||||||||
Diluted earnings per share from continuing operations |
||||||||||||||||||||||||||||||||||||
Net income |
$ | 2.62 | $ | 1.72 | $ | 1.70 | $ | 1.64 | $ | 1.52 | $ | 1.10 | $ | 7.69 | $ | 5.55 | $ | 2.14 | ||||||||||||||||||
Operating income |
$ | 2.15 | $ | 1.72 | $ | 1.63 | $ | 1.25 | $ | 1.70 | $ | 0.45 | $ | 6.75 | $ | 5.98 | $ | 0.77 | ||||||||||||||||||
Wgt. average common shares outstanding (basic) |
73,277 | 73,162 | 73,141 | 73,046 | 72,895 | 382 | 73,157 | 72,790 | 367 | |||||||||||||||||||||||||||
Wgt. average common shares outstanding (diluted) |
75,052 | 74,420 | 74,721 | 74,578 | 74,195 | 857 | 74,694 | 73,327 | 1,367 | |||||||||||||||||||||||||||
Common shares issued |
73,364 | 73,364 | 73,364 | 73,364 | 73,364 | | 73,364 | 73,364 | | |||||||||||||||||||||||||||
Treasury shares |
1 | 192 | 210 | 261 | 374 | (373 | ) | 1 | 374 | (373 | ) | |||||||||||||||||||||||||
Common shares outstanding |
73,363 | 73,172 | 73,154 | 73,103 | 72,990 | 373 | 73,363 | 72,990 | 373 | |||||||||||||||||||||||||||
Book value per share |
$ | 68.71 | $ | 68.30 | $ | 60.73 | $ | 56.98 | $ | 52.99 | ||||||||||||||||||||||||||
Per share effect of accumulated other comprehensive income (AOCI) |
$ | 12.37 | $ | 14.48 | $ | 8.59 | $ | 6.49 | $ | 4.10 | ||||||||||||||||||||||||||
Book value per share, excluding AOCI |
$ | 56.34 | $ | 53.82 | $ | 52.14 | $ | 50.49 | $ | 48.89 |
(1) | Excludes Impact of Reliastar Acquisition |
Page 3
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,801,899 | $ | 1,647,300 | $ | 1,582,017 | $ | 1,628,464 | $ | 1,598,754 | $ | 203,145 | $ | 6,659,680 | $ | 5,725,161 | $ | 934,519 | ||||||||||||||||||
Investment income, net of related expenses |
355,227 | 287,504 | 291,671 | 304,258 | 315,159 | 40,068 | 1,238,660 | 1,122,462 | 116,198 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
||||||||||||||||||||||||||||||||||||
OTTI on fixed maturity securities |
(16,097 | ) | (4,904 | ) | (3,489 | ) | (7,430 | ) | (40,552 | ) | 24,455 | (31,920 | ) | (128,834 | ) | 96,914 | ||||||||||||||||||||
OTTI on fixed maturity securities transferred to/from AOCI |
(186 | ) | 26 | (139 | ) | 2,344 | 3,910 | (4,096 | ) | 2,045 | 16,045 | (14,000 | ) | |||||||||||||||||||||||
Other investment related gains (losses), net |
90,916 | (11,902 | ) | 26,620 | 136,271 | 22,505 | 68,411 | 241,905 | 146,937 | 94,968 | ||||||||||||||||||||||||||
Total investment related gains (losses), net |
74,633 | (16,780 | ) | 22,992 | 131,185 | (14,137 | ) | 88,770 | 212,030 | 34,148 | 177,882 | |||||||||||||||||||||||||
Other revenue |
42,370 | 37,515 | 35,197 | 36,278 | 44,059 | (1,689 | ) | 151,360 | 185,051 | (33,691 | ) | |||||||||||||||||||||||||
Total revenues |
2,274,129 | 1,955,539 | 1,931,877 | 2,100,185 | 1,943,835 | 330,294 | 8,261,730 | 7,066,822 | 1,194,908 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,470,845 | 1,393,891 | 1,307,239 | 1,375,180 | 1,370,175 | 100,670 | 5,547,155 | 4,819,426 | 727,729 | |||||||||||||||||||||||||||
Interest credited |
79,103 | 94,776 | 79,169 | 56,934 | 128,779 | (49,676 | ) | 309,982 | 323,738 | (13,756 | ) | |||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
319,444 | 157,058 | 237,149 | 366,302 | 179,333 | 140,111 | 1,079,953 | 958,326 | 121,627 | |||||||||||||||||||||||||||
Other operating expenses |
102,216 | 85,409 | 83,147 | 91,199 | 80,532 | 21,684 | 361,971 | 294,779 | 67,192 | |||||||||||||||||||||||||||
Interest expense |
25,215 | 25,191 | 25,141 | 15,449 | 22,985 | 2,230 | 90,996 | 69,940 | 21,056 | |||||||||||||||||||||||||||
Collateral finance facility expense |
2,049 | 2,041 | 1,960 | 1,806 | 1,866 | 183 | 7,856 | 8,268 | (412 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,998,872 | 1,758,366 | 1,733,805 | 1,906,870 | 1,783,670 | 215,202 | 7,397,913 | 6,474,477 | 923,436 | |||||||||||||||||||||||||||
Income before income taxes continuing operations |
275,257 | 197,173 | 198,072 | 193,315 | 160,165 | 115,092 | 863,817 | 592,345 | 271,472 | |||||||||||||||||||||||||||
Income tax expense |
78,545 | 68,941 | 71,053 | 70,876 | 47,756 | 30,789 | 289,415 | 185,259 | 104,156 | |||||||||||||||||||||||||||
Income continuing operations |
196,712 | 128,232 | 127,019 | 122,439 | 112,409 | 84,303 | 574,402 | 407,086 | 167,316 | |||||||||||||||||||||||||||
Loss from discontinued operations |
| | | | | | | | | |||||||||||||||||||||||||||
Net income |
$ | 196,712 | $ | 128,232 | $ | 127,019 | $ | 122,439 | $ | 112,409 | $ | 84,303 | $ | 574,402 | $ | 407,086 | $ | 167,316 | ||||||||||||||||||
Pre-tax Operating Income Reconciliation: |
||||||||||||||||||||||||||||||||||||
Income before income taxes continuing operations |
275,257 | 197,173 | 198,072 | 193,315 | 160,165 | 115,092 | 863,817 | 592,345 | 271,472 | |||||||||||||||||||||||||||
Investment and derivative losses (gains) non-operating (1) |
91,401 | (37,747 | ) | (130,697 | ) | 371 | 65,676 | 25,725 | (76,672 | ) | 303,398 | (380,070 | ) | |||||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
(43,780 | ) | 38,653 | (32,512 | ) | (122,635 | ) | (3,028 | ) | (40,752 | ) | (160,274 | ) | (78,394 | ) | (81,880 | ) | |||||||||||||||||||
GMXB embedded derivatives (1) |
(121,209 | ) | 16,232 | 140,934 | (7,171 | ) | (46,120 | ) | (75,089 | ) | 28,786 | (252,697 | ) | 281,483 | ||||||||||||||||||||||
Funds withheld losses (gains) investment income |
(8,240 | ) | (6,494 | ) | (5,772 | ) | 82 | | (8,240 | ) | (20,424 | ) | | (20,424 | ) | |||||||||||||||||||||
Funds withheld losses (gains) policy acq. costs |
793 | 954 | 777 | (81 | ) | | 793 | 2,443 | | 2,443 | ||||||||||||||||||||||||||
EIA embedded derivatives interest credited |
(25,741 | ) | 43,070 | 14,990 | (22,422 | ) | 12,563 | (38,304 | ) | 9,897 | (13,581 | ) | 23,478 | |||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
3,008 | (4,189 | ) | (1,503 | ) | 3,250 | (801 | ) | 3,809 | 566 | 2,442 | (1,876 | ) | |||||||||||||||||||||||
DAC offset, net |
49,618 | (50,519 | ) | 6,041 | 103,769 | (5,572 | ) | 55,190 | 108,909 | 129,583 | (20,674 | ) | ||||||||||||||||||||||||
Gain on debt repurchase |
| | | | | | | (38,875 | ) | 38,875 | ||||||||||||||||||||||||||
Operating Income Before Income Taxes |
$ | 221,107 | $ | 197,133 | $ | 190,330 | $ | 148,478 | $ | 182,883 | $ | 38,224 | $ | 757,048 | $ | 644,221 | $ | 112,827 | ||||||||||||||||||
After-tax Operating Income Reconciliation: |
||||||||||||||||||||||||||||||||||||
Income continuing operations |
196,712 | 128,232 | 127,019 | 122,439 | 112,409 | 84,303 | 574,402 | 407,086 | 167,316 | |||||||||||||||||||||||||||
Investment and derivative losses (gains) non-operating (1) |
59,317 | (25,041 | ) | (85,039 | ) | (47 | ) | 41,347 | 17,970 | (50,810 | ) | 194,725 | (245,535 | ) | ||||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
(28,457 | ) | 25,125 | (21,133 | ) | (79,713 | ) | (1,968 | ) | (26,489 | ) | (104,178 | ) | (50,956 | ) | (53,222 | ) | |||||||||||||||||||
GMXB embedded derivatives (1) |
(78,786 | ) | 10,551 | 91,607 | (4,661 | ) | (29,978 | ) | (48,808 | ) | 18,711 | (164,253 | ) | 182,964 | ||||||||||||||||||||||
Funds withheld losses (gains) investment income |
(5,356 | ) | (4,221 | ) | (3,752 | ) | 53 | | (5,356 | ) | (13,276 | ) | | (13,276 | ) | |||||||||||||||||||||
Funds withheld losses (gains) policy acq. costs |
515 | 621 | 505 | (53 | ) | | 515 | 1,588 | | 1,588 | ||||||||||||||||||||||||||
EIA embedded derivatives interest credited |
(16,732 | ) | 27,996 | 9,743 | (14,574 | ) | 8,166 | (24,898 | ) | 6,433 | (8,828 | ) | 15,261 | |||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
1,955 | (2,723 | ) | (977 | ) | 2,113 | (521 | ) | 2,476 | 368 | 1,587 | (1,219 | ) | |||||||||||||||||||||||
DAC offset, net |
32,251 | (32,837 | ) | 3,926 | 67,451 | (3,622 | ) | 35,873 | 70,791 | 84,229 | (13,438 | ) | ||||||||||||||||||||||||
Gain on debt repurchase |
| | | | | | | (25,269 | ) | 25,269 | ||||||||||||||||||||||||||
Operating Income |
$ | 161,419 | $ | 127,703 | $ | 121,899 | $ | 93,008 | $ | 125,833 | $ | 35,586 | $ | 504,029 | $ | 438,321 | $ | 65,708 | ||||||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
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, except per share data) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,801,899 | $ | 1,647,300 | $ | 1,582,017 | $ | 1,628,464 | $ | 1,598,754 | $ | 203,145 | $ | 6,659,680 | $ | 5,725,161 | $ | 934,519 | ||||||||||||||||||
Investment income, net of related expenses |
346,987 | 281,010 | 285,899 | 304,340 | 315,159 | 31,828 | 1,218,236 | 1,122,462 | 95,774 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
1,045 | 358 | 717 | 1,750 | 2,391 | (1,346 | ) | 3,870 | 6,455 | (2,585 | ) | |||||||||||||||||||||||||
Other revenue |
42,370 | 37,515 | 35,197 | 36,278 | 44,059 | (1,689 | ) | 151,360 | 146,176 | 5,184 | ||||||||||||||||||||||||||
Total revenues |
2,192,301 | 1,966,183 | 1,903,830 | 1,970,832 | 1,960,363 | 231,938 | 8,033,146 | 7,000,254 | 1,032,892 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,470,845 | 1,393,891 | 1,307,239 | 1,375,180 | 1,370,175 | 100,670 | 5,547,155 | 4,819,426 | 727,729 | |||||||||||||||||||||||||||
Interest credited |
104,844 | 51,706 | 64,179 | 79,356 | 116,216 | (11,372 | ) | 300,085 | 337,319 | (37,234 | ) | |||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
266,025 | 210,812 | 231,834 | 259,364 | 185,706 | 80,319 | 968,035 | 826,301 | 141,734 | |||||||||||||||||||||||||||
Other operating expenses |
102,216 | 85,409 | 83,147 | 91,199 | 80,532 | 21,684 | 361,971 | 294,779 | 67,192 | |||||||||||||||||||||||||||
Interest expense |
25,215 | 25,191 | 25,141 | 15,449 | 22,985 | 2,230 | 90,996 | 69,940 | 21,056 | |||||||||||||||||||||||||||
Collateral finance facility expense |
2,049 | 2,041 | 1,960 | 1,806 | 1,866 | 183 | 7,856 | 8,268 | (412 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,971,194 | 1,769,050 | 1,713,500 | 1,822,354 | 1,777,480 | 193,714 | 7,276,098 | 6,356,033 | 920,065 | |||||||||||||||||||||||||||
Operating income before income taxes |
221,107 | 197,133 | 190,330 | 148,478 | 182,883 | 38,224 | 757,048 | 644,221 | 112,827 | |||||||||||||||||||||||||||
Operating income tax expense |
59,688 | 69,430 | 68,431 | 55,470 | 57,050 | 2,638 | 253,019 | 205,900 | 47,119 | |||||||||||||||||||||||||||
Operating income |
$ | 161,419 | $ | 127,703 | $ | 121,899 | $ | 93,008 | $ | 125,833 | $ | 35,586 | $ | 504,029 | $ | 438,321 | $ | 65,708 | ||||||||||||||||||
Wgt. Average Common Shares Outstanding (Diluted) |
75,052 | 74,420 | 74,721 | 74,578 | 74,195 | 857 | 74,694 | 73,327 | 1,367 | |||||||||||||||||||||||||||
Diluted Earnings Per Share Operating Income |
$ | 2.15 | $ | 1.72 | $ | 1.63 | $ | 1.25 | $ | 1.70 | $ | 0.45 | $ | 6.75 | $ | 5.98 | $ | 0.77 | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 23,933 | $ | 15,448 | $ | 40,445 | $ | 103,974 | $ | 81,807 | $ | (57,874 | ) | $ | 183,800 | $ | (207,609 | ) | $ | 391,409 | ||||||||||||||||
Operating income before income taxes |
$ | 1,580 | $ | 1,998 | $ | 5,185 | $ | 9,497 | $ | 13,321 | $ | (11,741 | ) | $ | 18,260 | $ | (8,902 | ) | $ | 27,162 |
* | Represents effect as compared to comparable prior year period |
Page 5
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | ||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2010 | 2009 | |||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities, available for sale |
$ | 14,304,597 | $ | 14,169,930 | $ | 13,077,607 | $ | 12,775,342 | $ | 11,763,358 | ||||||||||
Mortgage loans on real estate |
885,811 | 863,873 | 838,827 | 797,272 | 791,668 | |||||||||||||||
Policy loans |
1,228,418 | 1,173,148 | 1,173,016 | 1,162,723 | 1,136,564 | |||||||||||||||
Funds withheld at interest |
5,421,952 | 5,276,511 | 5,257,929 | 5,180,300 | 4,895,356 | |||||||||||||||
Short-term investments |
118,387 | 84,091 | 63,962 | 79,160 | 121,060 | |||||||||||||||
Other invested assets |
707,403 | 738,830 | 637,827 | 564,753 | 516,086 | |||||||||||||||
Total investments |
22,666,568 | 22,306,383 | 21,049,168 | 20,559,550 | 19,224,092 | |||||||||||||||
Cash and cash equivalents |
463,661 | 634,075 | 557,756 | 525,360 | 512,027 | |||||||||||||||
Accrued investment income |
127,874 | 177,250 | 144,658 | 140,921 | 107,447 | |||||||||||||||
Premiums receivable and other reinsurance balances |
1,037,679 | 987,342 | 898,522 | 880,372 | 850,096 | |||||||||||||||
Reinsurance ceded receivables |
769,699 | 790,889 | 721,830 | 731,479 | 716,480 | |||||||||||||||
Deferred policy acquisition costs |
3,726,443 | 3,741,534 | 3,597,865 | 3,624,846 | 3,698,972 | |||||||||||||||
Other assets |
289,984 | 296,555 | 250,807 | 259,930 | 140,387 | |||||||||||||||
Total assets |
$ | 29,081,908 | $ | 28,934,028 | $ | 27,220,606 | $ | 26,722,458 | $ | 25,249,501 | ||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Future policy benefits |
$ | 9,274,789 | $ | 8,906,977 | $ | 8,518,817 | $ | 8,540,298 | $ | 7,748,480 | ||||||||||
Interest-sensitive contract liabilities |
7,774,481 | 7,884,874 | 7,781,407 | 7,550,168 | 7,666,002 | |||||||||||||||
Other policy claims and benefits |
2,597,941 | 2,590,014 | 2,387,579 | 2,429,147 | 2,229,083 | |||||||||||||||
Other reinsurance balances |
133,590 | 134,066 | 143,723 | 211,532 | 106,706 | |||||||||||||||
Deferred income taxes |
1,396,747 | 1,064,726 | 977,873 | 818,331 | 613,222 | |||||||||||||||
Other liabilities |
637,923 | 1,129,848 | 742,940 | 782,117 | 792,775 | |||||||||||||||
Short-term debt |
199,985 | | | | | |||||||||||||||
Long-term debt |
1,016,425 | 1,216,320 | 1,216,230 | 1,216,140 | 1,216,052 | |||||||||||||||
Collateral finance facility |
850,039 | 850,026 | 850,030 | 850,025 | 850,037 | |||||||||||||||
Company-obligated mandatorily redeemable preferred securities of subsidiary
trust holding solely junior subordinated debentures of the Company |
159,421 | 159,368 | 159,316 | 159,266 | 159,217 | |||||||||||||||
Total liabilities |
24,041,341 | 23,936,219 | 22,777,915 | 22,557,024 | 21,381,574 | |||||||||||||||
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 |
1,478,398 | 1,477,011 | 1,473,305 | 1,469,807 | 1,463,101 | |||||||||||||||
Retained earnings |
2,587,403 | 2,402,167 | 2,282,968 | 2,165,410 | 2,055,549 | |||||||||||||||
Treasury stock |
(295 | ) | (8,774 | ) | (9,570 | ) | (11,817 | ) | (17,578 | ) | ||||||||||
Accumulated other comprehensive income (AOCI): |
||||||||||||||||||||
Accumulated currency translation adjustment, net of income taxes |
270,526 | 242,686 | 173,985 | 237,549 | 210,878 | |||||||||||||||
Unrealized appreciation (depreciation) of securities, net of
income taxes |
651,449 | 832,756 | 470,365 | 252,905 | 104,457 | |||||||||||||||
Pension and postretirement benefits, net of income taxes |
(14,560 | ) | (15,683 | ) | (16,008 | ) | (16,066 | ) | (16,126 | ) | ||||||||||
Total stockholders equity |
5,040,567 | 4,997,809 | 4,442,691 | 4,165,434 | 3,867,927 | |||||||||||||||
Total liabilities and stockholders equity |
$ | 29,081,908 | $ | 28,934,028 | $ | 27,220,606 | $ | 26,722,458 | $ | 25,249,501 | ||||||||||
Total stockholders equity, excluding AOCI |
$ | 4,133,152 | $ | 3,938,050 | $ | 3,814,349 | $ | 3,691,046 | $ | 3,568,718 |
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,009,758 | $ | 930,070 | $ | 933,162 | $ | 902,961 | $ | 918,529 | $ | 91,229 | $ | 3,775,951 | $ | 3,313,864 | $ | 462,087 | ||||||||||||||||||
Investment income, net of related expenses |
117,272 | 124,596 | 120,782 | 113,461 | 114,276 | 2,996 | 476,111 | 428,541 | 47,570 | |||||||||||||||||||||||||||
Other revenue |
504 | 428 | 190 | 598 | 1,121 | (617 | ) | 1,720 | 3,197 | (1,477 | ) | |||||||||||||||||||||||||
Total revenues |
1,127,534 | 1,055,094 | 1,054,134 | 1,017,020 | 1,033,926 | 93,608 | 4,253,782 | 3,745,602 | 508,180 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
842,335 | 793,270 | 788,956 | 789,775 | 786,949 | 55,386 | 3,214,336 | 2,837,808 | 376,528 | |||||||||||||||||||||||||||
Interest credited |
14,826 | 16,698 | 16,312 | 16,636 | 16,261 | (1,435 | ) | 64,472 | 63,178 | 1,294 | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
142,057 | 125,526 | 134,470 | 128,773 | 134,815 | 7,242 | 530,826 | 450,358 | 80,468 | |||||||||||||||||||||||||||
Other operating expenses |
21,221 | 18,534 | 18,303 | 20,859 | 13,756 | 7,465 | 78,917 | 54,651 | 24,266 | |||||||||||||||||||||||||||
Total benefits and expenses |
1,020,439 | 954,028 | 958,041 | 956,043 | 951,781 | 68,658 | 3,888,551 | 3,405,995 | 482,556 | |||||||||||||||||||||||||||
Operating income before income taxes |
107,095 | 101,066 | 96,093 | 60,977 | 82,145 | 24,950 | 365,231 | 339,607 | 25,624 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
107,095 | 101,066 | 96,093 | 60,977 | 82,145 | 24,950 | 365,231 | 339,607 | 25,624 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
6,246 | 13,009 | 2,721 | 2,848 | (7,842 | ) | 14,088 | 24,824 | (83,884 | ) | 108,708 | |||||||||||||||||||||||||
Income before income taxes |
$ | 113,341 | $ | 114,075 | $ | 98,814 | $ | 63,825 | $ | 74,303 | $ | 39,038 | $ | 390,055 | $ | 255,723 | $ | 134,332 | ||||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
83.4 | % | 85.3 | % | 84.5 | % | 87.5 | % | 85.7 | % | -2.3 | % | 85.1 | % | 85.6 | % | -0.5 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
14.1 | % | 13.5 | % | 14.4 | % | 14.3 | % | 14.7 | % | -0.6 | % | 14.1 | % | 13.6 | % | 0.5 | % | ||||||||||||||||||
Other operating expenses |
2.1 | % | 2.0 | % | 2.0 | % | 2.3 | % | 1.5 | % | 0.6 | % | 2.1 | % | 1.6 | % | 0.5 | % |
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 3,401 | $ | 2,724 | $ | 3,128 | $ | 11,877 | $ | 1,767 | $ | 1,634 | $ | 21,130 | $ | 6,859 | $ | 14,271 | ||||||||||||||||||
Investment income, net of related expenses |
129,985 | 60,853 | 77,189 | 96,449 | 109,871 | 20,114 | 364,476 | 386,642 | (22,166 | ) | ||||||||||||||||||||||||||
Investment related gains (losses), net |
(18 | ) | (18 | ) | (18 | ) | (18 | ) | (18 | ) | | (72 | ) | (45 | ) | (27 | ) | |||||||||||||||||||
Other revenue |
24,156 | 19,605 | 21,944 | 20,893 | 19,029 | 5,127 | 86,598 | 70,566 | 16,032 | |||||||||||||||||||||||||||
Total revenues |
157,524 | 83,164 | 102,243 | 129,201 | 130,649 | 26,875 | 472,132 | 464,022 | 8,110 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
3,131 | (318 | ) | 2,850 | 9,610 | 5,166 | (2,035 | ) | 15,273 | 6,971 | 8,302 | |||||||||||||||||||||||||
Interest credited |
90,017 | 35,008 | 47,868 | 62,706 | 99,834 | (9,817 | ) | 235,599 | 273,945 | (38,346 | ) | |||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
41,614 | 32,072 | 33,341 | 37,150 | 9,304 | 32,310 | 144,177 | 127,087 | 17,090 | |||||||||||||||||||||||||||
Other operating expenses |
2,781 | 2,413 | 2,414 | 3,189 | 2,476 | 305 | 10,797 | 10,176 | 621 | |||||||||||||||||||||||||||
Total benefits and expenses |
137,543 | 69,175 | 86,473 | 112,655 | 116,780 | 20,763 | 405,846 | 418,179 | (12,333 | ) | ||||||||||||||||||||||||||
Operating income (loss) before income taxes |
19,981 | 13,989 | 15,770 | 16,546 | 13,869 | 6,112 | 66,286 | 45,843 | 20,443 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
19,981 | 13,989 | 15,770 | 16,546 | 13,869 | 6,112 | 66,286 | 45,843 | 20,443 | |||||||||||||||||||||||||||
Investment and derivative (losses) gains non-operating (1) |
(109,171 | ) | 17,112 | 124,746 | 2,808 | (50,539 | ) | (58,632 | ) | 35,495 | (221,405 | ) | 256,900 | |||||||||||||||||||||||
Change in value of modified coinsurance and funds withheld embedded derivatives (1) |
43,780 | (38,653 | ) | 32,512 | 122,635 | 3,028 | 40,752 | 160,274 | 78,394 | 81,880 | ||||||||||||||||||||||||||
GMXB embedded derivatives (1) |
121,209 | (16,232 | ) | (140,934 | ) | 7,171 | 46,120 | 75,089 | (28,786 | ) | 252,697 | (281,483 | ) | |||||||||||||||||||||||
Funds withheld losses (gains) investment income |
8,240 | 6,494 | 5,772 | (82 | ) | | 8,240 | 20,424 | | 20,424 | ||||||||||||||||||||||||||
Funds withheld losses (gains) policy acq. costs |
(793 | ) | (954 | ) | (777 | ) | 81 | | (793 | ) | (2,443 | ) | | (2,443 | ) | |||||||||||||||||||||
EIA embedded derivatives interest credited |
25,741 | (43,070 | ) | (14,990 | ) | 22,422 | (12,563 | ) | 38,304 | (9,897 | ) | 13,581 | (23,478 | ) | ||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(3,008 | ) | 4,189 | 1,503 | (3,250 | ) | 801 | (3,809 | ) | (566 | ) | (2,442 | ) | 1,876 | ||||||||||||||||||||||
DAC offset, net |
(49,618 | ) | 50,519 | (6,041 | ) | (103,769 | ) | 5,572 | (55,190 | ) | (108,909 | ) | (129,583 | ) | 20,674 | |||||||||||||||||||||
Income before income taxes |
$ | 56,361 | $ | (6,606 | ) | $ | 17,561 | $ | 64,562 | $ | 6,288 | $ | 50,073 | $ | 131,878 | $ | 37,085 | $ | 94,793 | |||||||||||||||||
(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, | ||||||||||||||||
(USD millions) | 2010 | 2010 | 2010 | 2010 | 2009 | |||||||||||||||
Annuity account values: |
||||||||||||||||||||
Fixed annuities (deferred) |
$ | 822 | $ | 837 | $ | 847 | $ | 861 | $ | 876 | ||||||||||
Net interest spread (fixed annuities): |
2.4 | % | 1.5 | % | 2.3 | % | 2.4 | % | 2.4 | % | ||||||||||
Equity-indexed annuities |
$ | 4,239 | $ | 4,210 | $ | 4,145 | $ | 4,052 | $ | 4,031 | ||||||||||
Variable annuities: |
||||||||||||||||||||
No riders |
$ | 1,156 | $ | 1,243 | $ | 1,190 | $ | 1,251 | $ | 1,231 | ||||||||||
GMDB only |
90 | 87 | 79 | 82 | 79 | |||||||||||||||
GMIB only |
6 | 6 | 6 | 6 | 6 | |||||||||||||||
GMAB only |
64 | 62 | 58 | 63 | 62 | |||||||||||||||
GMWB only |
1,735 | 1,653 | 1,517 | 1,622 | 1,563 | |||||||||||||||
GMDB / WB |
492 | 472 | 431 | 455 | 437 | |||||||||||||||
Other |
36 | 34 | 32 | 35 | 34 | |||||||||||||||
Total VA account values |
$ | 3,579 | $ | 3,557 | $ | 3,313 | $ | 3,514 | $ | 3,412 | ||||||||||
Fair value of liabilities associated with living benefit riders |
$ | 53 | $ | 174 | $ | 158 | $ | 17 | $ | 24 | ||||||||||
Other asset-intensive business: |
$ | 783 | $ | 786 | $ | 784 | $ | 783 | $ | 679 |
Page 9
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Investment income, net of related expenses |
$ | 63 | $ | 154 | $ | 107 | $ | (51 | ) | $ | (66 | ) | $ | 129 | $ | 273 | $ | (286 | ) | $ | 559 | |||||||||||||||
Other revenue |
7,029 | 5,608 | 5,820 | 5,050 | 5,736 | 1,293 | 23,507 | 20,296 | 3,211 | |||||||||||||||||||||||||||
Total revenues |
7,092 | 5,762 | 5,927 | 4,999 | 5,670 | 1,422 | 23,780 | 20,010 | 3,770 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
447 | 461 | 580 | 526 | 299 | 148 | 2,014 | 1,188 | 826 | |||||||||||||||||||||||||||
Other operating expenses |
1,067 | 940 | 937 | 1,279 | 751 | 316 | 4,223 | 3,010 | 1,213 | |||||||||||||||||||||||||||
Total benefits and expenses |
1,514 | 1,401 | 1,517 | 1,805 | 1,050 | 464 | 6,237 | 4,198 | 2,039 | |||||||||||||||||||||||||||
Operating income before income taxes |
5,578 | 4,361 | 4,410 | 3,194 | 4,620 | 958 | 17,543 | 15,812 | 1,731 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
5,578 | 4,361 | 4,410 | 3,194 | 4,620 | 958 | 17,543 | 15,812 | 1,731 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(23 | ) | (44 | ) | (10 | ) | (9 | ) | 26 | (49 | ) | (86 | ) | 98 | (184 | ) | ||||||||||||||||||||
Income before income taxes |
$ | 5,555 | $ | 4,317 | $ | 4,400 | $ | 3,185 | $ | 4,646 | $ | 909 | $ | 17,457 | $ | 15,910 | $ | 1,547 | ||||||||||||||||||
Page 10
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 205,925 | $ | 205,552 | $ | 177,079 | $ | 208,650 | $ | 168,483 | $ | 37,442 | $ | 797,206 | $ | 614,831 | $ | 182,375 | ||||||||||||||||||
Investment income, net of related expenses |
41,534 | 41,170 | 42,206 | 40,228 | 40,863 | 671 | 165,138 | 137,750 | 27,388 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
1,187 | 938 | 915 | 895 | 919 | 268 | 3,935 | 5,062 | (1,127 | ) | ||||||||||||||||||||||||||
Other revenue |
59 | 803 | 241 | 43 | 124 | (65 | ) | 1,146 | 1,134 | 12 | ||||||||||||||||||||||||||
Total revenues |
248,705 | 248,463 | 220,441 | 249,816 | 210,389 | 38,316 | 967,425 | 758,777 | 208,648 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
152,038 | 186,554 | 145,250 | 172,516 | 133,757 | 18,281 | 656,358 | 501,061 | 155,297 | |||||||||||||||||||||||||||
Interest credited |
| | | | | | | 75 | (75 | ) | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
50,966 | 26,901 | 35,264 | 54,441 | 39,312 | 11,654 | 167,572 | 146,990 | 20,582 | |||||||||||||||||||||||||||
Other operating expenses |
9,058 | 6,971 | 6,994 | 6,841 | 6,585 | 2,473 | 29,864 | 22,774 | 7,090 | |||||||||||||||||||||||||||
Total benefits and expenses |
212,062 | 220,426 | 187,508 | 233,798 | 179,654 | 32,408 | 853,794 | 670,900 | 182,894 | |||||||||||||||||||||||||||
Operating income before income taxes |
36,643 | 28,037 | 32,933 | 16,018 | 30,735 | 5,908 | 113,631 | 87,877 | 25,754 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
36,643 | 28,037 | 32,933 | 16,018 | 30,735 | 5,908 | 113,631 | 87,877 | 25,754 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(454 | ) | 5,431 | 815 | 2,955 | 15,053 | (15,507 | ) | 8,747 | 18,458 | (9,711 | ) | ||||||||||||||||||||||||
Income before income taxes |
$ | 36,189 | $ | 33,468 | $ | 33,748 | $ | 18,973 | $ | 45,788 | $ | (9,599 | ) | $ | 122,378 | $ | 106,335 | $ | 16,043 | |||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Loss ratios (creditor business) |
39.1 | % | 32.5 | % | 40.6 | % | 41.2 | % | 19.7 | % | 19.4 | % | 39.6 | % | 35.7 | % | 3.9 | % | ||||||||||||||||||
Loss ratios (excluding creditor business) |
84.3 | % | 96.3 | % | 91.9 | % | 106.8 | % | 98.6 | % | -14.3 | % | 94.4 | % | 97.8 | % | -3.4 | % | ||||||||||||||||||
Claims and other policy benefits / (net premiums + investment income) |
61.4 | % | 75.6 | % | 66.2 | % | 69.3 | % | 63.9 | % | -2.5 | % | 68.2 | % | 66.6 | % | 1.6 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
24.7 | % | 13.1 | % | 19.9 | % | 26.1 | % | 23.3 | % | 1.4 | % | 21.0 | % | 23.9 | % | -2.9 | % | ||||||||||||||||||
Other operating expenses |
4.4 | % | 3.4 | % | 3.9 | % | 3.3 | % | 3.9 | % | 0.5 | % | 3.7 | % | 3.7 | % | 0.0 | % | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 8,357 | $ | 10,236 | $ | 20,670 | $ | 33,557 | $ | 21,267 | $ | (12,910 | ) | $ | 72,820 | $ | (42,186 | ) | $ | 115,006 | ||||||||||||||||
Operating income before income taxes |
$ | 1,858 | $ | 292 | $ | 4,079 | $ | 1,373 | $ | 5,038 | $ | (3,180 | ) | $ | 7,602 | $ | (5,184 | ) | $ | 12,786 | ||||||||||||||||
Creditor reinsurance net premiums |
$ | 47,467 | $ | 17,707 | $ | 34,079 | $ | 76,712 | $ | 40,977 | $ | 6,490 | $ | 175,965 | $ | 161,673 | $ | 14,292 |
* | Represents effect as compared to comparable prior year period |
Page 11
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 257,980 | $ | 232,962 | $ | 209,919 | $ | 217,652 | $ | 224,510 | $ | 33,470 | $ | 918,513 | $ | 781,952 | $ | 136,561 | ||||||||||||||||||
Investment income, net of related expenses |
9,737 | 8,579 | 8,369 | 7,832 | 8,869 | 868 | 34,517 | 32,240 | 2,277 | |||||||||||||||||||||||||||
Other revenue |
296 | 857 | 108 | 838 | 10,536 | (10,240 | ) | 2,099 | 11,436 | (9,337 | ) | |||||||||||||||||||||||||
Total revenues |
268,013 | 242,398 | 218,396 | 226,322 | 243,915 | 24,098 | 955,129 | 825,628 | 129,501 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
195,172 | 193,377 | 165,827 | 180,016 | 201,131 | (5,959 | ) | 734,392 | 656,485 | 77,907 | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
8,153 | 12,137 | 10,273 | 13,398 | (4,710 | ) | 12,863 | 43,961 | 37,753 | 6,208 | ||||||||||||||||||||||||||
Other operating expenses |
28,301 | 21,198 | 21,317 | 22,710 | 23,608 | 4,693 | 93,526 | 80,301 | 13,225 | |||||||||||||||||||||||||||
Total benefits and expenses |
231,626 | 226,712 | 197,417 | 216,124 | 220,029 | 11,597 | 871,879 | 774,539 | 97,340 | |||||||||||||||||||||||||||
Operating income before income taxes |
36,387 | 15,686 | 20,979 | 10,198 | 23,886 | 12,501 | 83,250 | 51,089 | 32,161 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
36,387 | 15,686 | 20,979 | 10,198 | 23,886 | 12,501 | 83,250 | 51,089 | 32,161 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(1,030 | ) | 1,808 | 1,347 | 459 | 576 | (1,606 | ) | 2,584 | 1,252 | 1,332 | |||||||||||||||||||||||||
Income before income taxes |
$ | 35,357 | $ | 17,494 | $ | 22,326 | $ | 10,657 | $ | 24,462 | $ | 10,895 | $ | 85,834 | $ | 52,341 | $ | 33,493 | ||||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
75.7 | % | 83.0 | % | 79.0 | % | 82.7 | % | 89.6 | % | -13.9 | % | 80.0 | % | 84.0 | % | -4.0 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
3.2 | % | 5.2 | % | 4.9 | % | 6.2 | % | -2.1 | % | 5.3 | % | 4.8 | % | 4.8 | % | 0.0 | % | ||||||||||||||||||
Other operating expenses |
11.0 | % | 9.1 | % | 10.2 | % | 10.4 | % | 10.5 | % | 0.5 | % | 10.2 | % | 10.3 | % | -0.1 | % | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (5,502 | ) | $ | (12,500 | ) | $ | (6,154 | ) | $ | 20,109 | $ | 15,308 | $ | (20,810 | ) | $ | (4,047 | ) | $ | (107,490 | ) | $ | 103,443 | ||||||||||||
Operating income before income taxes |
$ | (704 | ) | $ | (1,184 | ) | $ | (1,158 | ) | $ | 334 | $ | 4,672 | $ | (5,376 | ) | $ | (2,712 | ) | $ | (1,680 | ) | $ | (1,032 | ) | |||||||||||
Critical illness net premiums |
$ | 58,102 | $ | 57,340 | $ | 52,759 | $ | 55,874 | $ | 58,898 | $ | (796 | ) | $ | 224,075 | $ | 212,124 | $ | 11,951 |
* | 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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 322,544 | $ | 273,825 | $ | 256,878 | $ | 285,818 | $ | 283,419 | $ | 39,125 | $ | 1,139,065 | $ | 998,927 | $ | 140,138 | ||||||||||||||||||
Investment income, net of related expenses |
18,997 | 17,042 | 17,249 | 17,264 | 18,107 | 890 | 70,552 | 61,335 | 9,217 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
365 | 232 | (151 | ) | 707 | 824 | (459 | ) | 1,153 | 824 | 329 | |||||||||||||||||||||||||
Other revenue |
6,642 | 7,462 | 6,128 | 6,187 | 5,887 | 755 | 26,419 | 25,029 | 1,390 | |||||||||||||||||||||||||||
Total revenues |
348,548 | 298,561 | 280,104 | 309,976 | 308,237 | 40,311 | 1,237,189 | 1,086,115 | 151,074 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
277,926 | 220,867 | 204,494 | 223,096 | 243,012 | 34,914 | 926,383 | 817,052 | 109,331 | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
36,336 | 27,373 | 31,661 | 37,930 | 17,617 | 18,719 | 133,300 | 106,405 | 26,895 | |||||||||||||||||||||||||||
Other operating expenses |
26,164 | 22,932 | 22,265 | 22,385 | 22,811 | 3,353 | 93,746 | 78,085 | 15,661 | |||||||||||||||||||||||||||
Total benefits and expenses |
340,426 | 271,172 | 258,420 | 283,411 | 283,440 | 56,986 | 1,153,429 | 1,001,542 | 151,887 | |||||||||||||||||||||||||||
Operating income before income taxes |
8,122 | 27,389 | 21,684 | 26,565 | 24,797 | (16,675 | ) | 83,760 | 84,573 | (813 | ) | |||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
8,122 | 27,389 | 21,684 | 26,565 | 24,797 | (16,675 | ) | 83,760 | 84,573 | (813 | ) | |||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
1,949 | 1,094 | 2,077 | (120 | ) | (1,269 | ) | 3,218 | 5,000 | (1,027 | ) | 6,027 | ||||||||||||||||||||||||
Income before income taxes |
$ | 10,071 | $ | 28,483 | $ | 23,761 | $ | 26,445 | $ | 23,528 | $ | (13,457 | ) | $ | 88,760 | $ | 83,546 | $ | 5,214 | |||||||||||||||||
Loss and Expense Ratios: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
86.2 | % | 80.7 | % | 79.6 | % | 78.1 | % | 85.7 | % | 0.5 | % | 81.3 | % | 81.8 | % | -0.5 | % | ||||||||||||||||||
Policy acquisition costs and other insurance expenses |
11.3 | % | 10.0 | % | 12.3 | % | 13.3 | % | 6.2 | % | 5.1 | % | 11.7 | % | 10.7 | % | 1.0 | % | ||||||||||||||||||
Other operating expenses |
8.1 | % | 8.4 | % | 8.7 | % | 7.8 | % | 8.0 | % | 0.1 | % | 8.2 | % | 7.8 | % | 0.4 | % | ||||||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 21,020 | $ | 17,726 | $ | 25,935 | $ | 50,307 | $ | 45,215 | $ | (24,195 | ) | $ | 114,988 | $ | (58,036 | ) | $ | 173,024 | ||||||||||||||||
Operating income before income taxes |
$ | 487 | $ | 978 | $ | 2,276 | $ | 3,577 | $ | 2,864 | $ | (2,377 | ) | $ | 7,318 | $ | 624 | $ | 6,694 | |||||||||||||||||
Critical illness net premiums |
$ | 52,386 | $ | 45,954 | $ | 48,508 | $ | 39,398 | $ | 52,311 | $ | 75 | $ | 186,246 | $ | 181,159 | $ | 5,087 |
* | 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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 2,291 | $ | 2,167 | $ | 1,851 | $ | 1,506 | $ | 2,046 | $ | 245 | $ | 7,815 | $ | 8,728 | $ | (913 | ) | |||||||||||||||||
Investment income, net of related expenses |
29,399 | 28,616 | 19,997 | 29,157 | 23,239 | 6,160 | 107,169 | 76,240 | 30,929 | |||||||||||||||||||||||||||
Investment related gains (losses), net |
(489 | ) | (794 | ) | (29 | ) | 166 | 666 | (1,155 | ) | (1,146 | ) | 614 | (1,760 | ) | |||||||||||||||||||||
Other revenue |
3,684 | 2,752 | 766 | 2,669 | 1,626 | 2,058 | 9,871 | 14,518 | (4,647 | ) | ||||||||||||||||||||||||||
Total revenues |
34,885 | 32,741 | 22,585 | 33,498 | 27,577 | 7,308 | 123,709 | 100,100 | 23,609 | |||||||||||||||||||||||||||
Benefits and expenses: |
||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
243 | 141 | (138 | ) | 167 | 160 | 83 | 413 | 49 | 364 | ||||||||||||||||||||||||||
Interest credited |
1 | | (1 | ) | 14 | 121 | (120 | ) | 14 | 121 | (107 | ) | ||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
(13,548 | ) | (13,658 | ) | (13,755 | ) | (12,854 | ) | (10,931 | ) | (2,617 | ) | (53,815 | ) | (43,480 | ) | (10,335 | ) | ||||||||||||||||||
Other operating expenses |
13,624 | 12,421 | 10,917 | 13,936 | 10,545 | 3,079 | 50,898 | 45,782 | 5,116 | |||||||||||||||||||||||||||
Interest expense |
25,215 | 25,191 | 25,141 | 15,449 | 22,985 | 2,230 | 90,996 | 69,940 | 21,056 | |||||||||||||||||||||||||||
Collateral finance facility expense |
2,049 | 2,041 | 1,960 | 1,806 | 1,866 | 183 | 7,856 | 8,268 | (412 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
27,584 | 26,136 | 24,124 | 18,518 | 24,746 | 2,838 | 96,362 | 80,680 | 15,682 | |||||||||||||||||||||||||||
Operating income (loss) before income taxes |
7,301 | 6,605 | (1,539 | ) | 14,980 | 2,831 | 4,470 | 27,347 | 19,420 | 7,927 | ||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
7,301 | 6,605 | (1,539 | ) | 14,980 | 2,831 | 4,470 | 27,347 | 19,420 | 7,927 | ||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
11,082 | (663 | ) | (999 | ) | (9,312 | ) | (21,681 | ) | 32,763 | 108 | (16,890 | ) | 16,998 | ||||||||||||||||||||||
Gain on debt repurchase |
| | | | | | | 38,875 | (38,875 | ) | ||||||||||||||||||||||||||
Income before income taxes |
$ | 18,383 | $ | 5,942 | $ | (2,538 | ) | $ | 5,668 | $ | (18,850 | ) | $ | 37,233 | $ | 27,455 | $ | 41,405 | $ | (13,950 | ) | |||||||||||||||
Foreign currency effect on*: |
||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 58 | $ | (14 | ) | $ | (6 | ) | $ | 1 | $ | 16 | $ | 42 | $ | 39 | $ | 102 | $ | (63 | ) | |||||||||||||||
Operating income before income taxes |
$ | (61 | ) | $ | 1,912 | $ | (12 | ) | $ | 4,213 | $ | 747 | $ | (808 | ) | $ | 6,052 | $ | (2,662 | ) | $ | 8,714 |
* | Represents effect as compared to comparable prior year period |
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
U.S. Traditional |
$ | 107,095 | $ | 101,066 | $ | 96,093 | $ | 60,977 | $ | 82,145 | $ | 24,950 | $ | 365,231 | $ | 339,607 | $ | 25,624 | ||||||||||||||||||
U.S. Asset Intensive |
19,981 | 13,989 | 15,770 | 16,546 | 13,869 | 6,112 | 66,286 | 45,843 | 20,443 | |||||||||||||||||||||||||||
U.S. Financial Reinsurance |
5,578 | 4,361 | 4,410 | 3,194 | 4,620 | 958 | 17,543 | 15,812 | 1,731 | |||||||||||||||||||||||||||
Total U.S. Segment |
132,654 | 119,416 | 116,273 | 80,717 | 100,634 | 32,020 | 449,060 | 401,262 | 47,798 | |||||||||||||||||||||||||||
Canadian Segment |
36,643 | 28,037 | 32,933 | 16,018 | 30,735 | 5,908 | 113,631 | 87,877 | 25,754 | |||||||||||||||||||||||||||
Europe & South Africa Segment |
36,387 | 15,686 | 20,979 | 10,198 | 23,886 | 12,501 | 83,250 | 51,089 | 32,161 | |||||||||||||||||||||||||||
Asia Pacific Segment |
8,122 | 27,389 | 21,684 | 26,565 | 24,797 | (16,675 | ) | 83,760 | 84,573 | (813 | ) | |||||||||||||||||||||||||
Corporate and Other |
7,301 | 6,605 | (1,539 | ) | 14,980 | 2,831 | 4,470 | 27,347 | 19,420 | 7,927 | ||||||||||||||||||||||||||
Consolidated |
$ | 221,107 | $ | 197,133 | $ | 190,330 | $ | 148,478 | $ | 182,883 | $ | 38,224 | $ | 757,048 | $ | 644,221 | $ | 112,827 | ||||||||||||||||||
Page 15
Cash and Invested Assets | ||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | ||||||||||||||||||||
(USD thousands) | 2010 | 2010 | 2010 | 2010 | 2009 | |||||||||||||||||||
Fixed maturity securities, available-for-sale |
$ | 14,304,597 | $ | 14,169,930 | $ | 13,077,607 | $ | 12,775,342 | $ | 11,763,358 | ||||||||||||||
Mortgage loans on real estate |
885,811 | 863,873 | 838,827 | 797,272 | 791,668 | |||||||||||||||||||
Policy loans |
1,228,418 | 1,173,148 | 1,173,016 | 1,162,723 | 1,136,564 | |||||||||||||||||||
Funds withheld at interest |
5,421,952 | 5,276,511 | 5,257,929 | 5,180,300 | 4,895,356 | |||||||||||||||||||
Short-term investments |
118,387 | 84,091 | 63,962 | 79,160 | 121,060 | |||||||||||||||||||
Other invested assets |
707,403 | 738,830 | 637,827 | 564,753 | 516,086 | |||||||||||||||||||
Cash and cash equivalents |
463,661 | 634,075 | 557,756 | 525,360 | 512,027 | |||||||||||||||||||
Total cash and invested assets |
$ | 23,130,229 | $ | 22,940,458 | $ | 21,606,924 | $ | 21,084,910 | $ | 19,736,119 | ||||||||||||||
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Average invested
assets at amortized
cost |
$ | 16,257,365 | $ | 15,763,396 | $ | 15,432,369 | $ | 15,062,452 | $ | 14,180,733 | $ | 2,076,632 | $ | 15,283,113 | $ | 13,013,390 | $ | 2,269,723 | ||||||||||||||||||
Net investment income |
$ | 216,176 | $ | 218,546 | $ | 208,303 | $ | 215,295 | $ | 203,150 | $ | 13,026 | $ | 858,320 | $ | 747,730 | $ | 110,590 | ||||||||||||||||||
Annualized
investment yield
(ratio of net
investment income to
average invested
assets) |
5.43 | % | 5.66 | % | 5.51 | % | 5.84 | % | 5.85 | % | -0.42 | % | 5.62 | % | 5.75 | % | -0.13 | % |
Page 16
December 31, 2010 | ||||||||||||||||||||||||
Other-than | ||||||||||||||||||||||||
Estimated | temporary | |||||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % of | impairment | |||||||||||||||||||
(USD thousands) | Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: |
||||||||||||||||||||||||
Corporate securities |
$ | 6,826,937 | $ | 436,384 | $ | 107,816 | $ | 7,155,505 | 50.0 | % | $ | | ||||||||||||
Canadian and Canadian provincial governments |
2,354,418 | 672,951 | 3,886 | 3,023,483 | 21.1 | % | | |||||||||||||||||
Residential mortgage-backed securities |
1,443,892 | 55,765 | 26,580 | 1,473,077 | 10.3 | % | (1,650 | ) | ||||||||||||||||
Asset-backed securities |
440,752 | 12,001 | 61,544 | 391,209 | 2.7 | % | (4,963 | ) | ||||||||||||||||
Commercial mortgage-backed securities |
1,353,279 | 81,839 | 97,265 | 1,337,853 | 9.4 | % | (10,010 | ) | ||||||||||||||||
U.S. government and agencies |
199,129 | 7,795 | 708 | 206,216 | 1.4 | % | | |||||||||||||||||
State and political subdivisions |
170,479 | 2,098 | 8,117 | 164,460 | 1.2 | % | | |||||||||||||||||
Other foreign government securities |
556,136 | 4,304 | 7,646 | 552,794 | 3.9 | % | | |||||||||||||||||
Total fixed maturity securities |
$ | 13,345,022 | $ | 1,273,137 | $ | 313,562 | $ | 14,304,597 | 100.0 | % | $ | (16,623 | ) | |||||||||||
Non-redeemable preferred stock |
100,718 | 4,130 | 5,298 | 99,550 | 71.0 | % | ||||||||||||||||||
Other equity securities |
34,832 | 6,100 | 271 | 40,661 | 29.0 | % | ||||||||||||||||||
Total equity securities |
$ | 135,550 | $ | 10,230 | $ | 5,569 | $ | 140,211 | 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: |
||||||||||||||||||||||||
Corporate securities |
$ | 5,317,603 | $ | 257,975 | $ | 180,782 | $ | 5,394,796 | 45.9 | % | $ | | ||||||||||||
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 | ) | ||||||||||||||||
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 17
December 31, 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 |
$ | 1,739,077 | $ | 1,740,978 | 23.9 | % | A+ | $ | 1,372,940 | $ | 1,334,155 | 24.0 | % | A+ | ||||||||||||||
Brokerage |
98,351 | 103,902 | 1.4 | % | A- | 87,168 | 87,747 | 1.6 | % | A- | ||||||||||||||||||
Finance Comp |
216,212 | 224,729 | 3.1 | % | A | 239,659 | 237,719 | 4.3 | % | A+ | ||||||||||||||||||
Insurance |
403,557 | 422,996 | 5.8 | % | A- | 374,486 | 366,893 | 6.6 | % | A- | ||||||||||||||||||
REITs |
178,106 | 187,587 | 2.6 | % | BBB+ | 138,727 | 139,455 | 2.5 | % | BBB | ||||||||||||||||||
Other Finance |
253,794 | 259,092 | 3.5 | % | A- | 204,309 | 180,684 | 3.2 | % | A- | ||||||||||||||||||
Total Financial Institutions |
2,889,097 | 2,939,284 | 40.3 | % | 2,417,289 | 2,346,653 | 42.2 | % | ||||||||||||||||||||
Industrials |
||||||||||||||||||||||||||||
Basic |
349,522 | 376,723 | 5.2 | % | BBB | 244,242 | 261,135 | 4.7 | % | BBB | ||||||||||||||||||
Capital Goods |
349,526 | 372,557 | 5.1 | % | BBB+ | 235,090 | 247,594 | 4.5 | % | BBB+ | ||||||||||||||||||
Communications |
586,179 | 634,557 | 8.7 | % | BBB+ | 444,939 | 485,405 | 8.7 | % | BBB+ | ||||||||||||||||||
Consumer Cyclical |
309,255 | 324,648 | 4.4 | % | BBB+ | 242,206 | 247,077 | 4.4 | % | BBB | ||||||||||||||||||
Consumer Noncyclical |
646,383 | 693,785 | 9.5 | % | A- | 396,739 | 419,161 | 7.5 | % | BBB+ | ||||||||||||||||||
Energy |
383,293 | 414,592 | 5.7 | % | BBB+ | 330,748 | 356,716 | 6.4 | % | BBB+ | ||||||||||||||||||
Technology |
228,702 | 238,975 | 3.3 | % | BBB+ | 114,795 | 119,548 | 2.1 | % | BBB+ | ||||||||||||||||||
Transportation |
242,719 | 255,910 | 3.5 | % | BBB+ | 205,776 | 209,048 | 3.8 | % | BBB | ||||||||||||||||||
Other Industrial |
50,679 | 53,767 | 0.7 | % | BBB | 62,175 | 39,414 | 0.7 | % | BBB- | ||||||||||||||||||
Total Industrials |
3,146,258 | 3,365,514 | 46.1 | % | 2,276,710 | 2,385,098 | 42.8 | % | ||||||||||||||||||||
Utilities |
||||||||||||||||||||||||||||
Electric |
612,790 | 642,177 | 8.8 | % | BBB+ | 512,898 | 525,379 | 9.4 | % | BBB+ | ||||||||||||||||||
Natural Gas |
276,402 | 303,679 | 4.2 | % | BBB+ | 246,329 | 262,064 | 4.7 | % | BBB+ | ||||||||||||||||||
Other Utility |
23,002 | 29,700 | 0.4 | % | A- | 26,830 | 27,940 | 0.5 | % | A- | ||||||||||||||||||
Total Utilities |
912,194 | 975,556 | 13.4 | % | 786,057 | 815,383 | 14.6 | % | ||||||||||||||||||||
Other Sectors |
14,938 | 15,362 | 0.2 | % | AA+ | 19,203 | 19,219 | 0.4 | % | AA | ||||||||||||||||||
Total |
$ | 6,962,487 | $ | 7,295,716 | 100.0 | % | A- | $ | 5,499,259 | $ | 5,566,353 | 100.0 | % | A- | ||||||||||||||
Page 18
December 31, 2010 | September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 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 |
$ | 3,516,872 | $ | 3,592,987 | 25.1 | % | $ | 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 | % | |||||||||||||||||||||||||||||||
1 | AA |
3,284,387 | 3,758,523 | 26.3 | % | 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 | % | |||||||||||||||||||||||||||||||||||||||||
1 | A |
2,896,256 | 3,205,431 | 22.4 | % | 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 | BBB |
2,860,603 | 3,035,593 | 21.2 | % | 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 | % | |||||||||||||||||||||||||||||||||||||||||
3 | BB |
460,675 | 450,368 | 3.2 | % | 471,013 | 440,012 | 3.1 | % | 479,755 | 424,060 | 3.2 | % | 472,151 | 417,253 | 3.3 | % | 455,539 | 381,242 | 3.3 | % | |||||||||||||||||||||||||||||||||||||||||
4 | B |
239,604 | 191,287 | 1.3 | % | 237,136 | 185,668 | 1.3 | % | 255,530 | 192,244 | 1.5 | % | 253,930 | 185,177 | 1.4 | % | 210,252 | 145,206 | 1.2 | % | |||||||||||||||||||||||||||||||||||||||||
5 | CCC and lower |
63,859 | 47,493 | 0.3 | % | 63,033 | 44,683 | 0.3 | % | 80,415 | 65,496 | 0.5 | % | 94,537 | 77,652 | 0.6 | % | 75,486 | 70,165 | 0.6 | % | |||||||||||||||||||||||||||||||||||||||||
6 | In or near default |
22,766 | 22,915 | 0.2 | % | 21,108 | 21,237 | 0.2 | % | 18,809 | 18,583 | 0.1 | % | 13,205 | 15,635 | 0.1 | % | 15,983 | 16,681 | 0.1 | % | |||||||||||||||||||||||||||||||||||||||||
Total |
$ | 13,345,022 | $ | 14,304,597 | $ | 12,933,116 | $ | 14,169,930 | $ | 12,381,638 | $ | 13,077,607 | $ | 12,407,225 | $ | 12,775,342 | $ | 11,616,957 | $ | 11,763,358 | ||||||||||||||||||||||||||||||||||||||||||
December 31, 2010 | September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | ||||||||||||||||||||||||||||||||||||
Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | |||||||||||||||||||||||||||||||
(USD thousands) | Cost | Value | Cost | Value | Cost | Value | Cost | Value | Cost | Value | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities: |
||||||||||||||||||||||||||||||||||||||||
Agency |
$ | 636,931 | $ | 668,405 | $ | 682,621 | $ | 728,354 | $ | 726,078 | $ | 770,690 | $ | 744,920 | $ | 776,013 | $ | 771,787 | $ | 797,354 | ||||||||||||||||||||
Non-agency |
806,961 | 804,672 | 837,648 | 832,934 | 828,507 | 802,670 | 859,102 | 800,152 | 722,234 | 659,190 | ||||||||||||||||||||||||||||||
Total residential mortgage-backed
securities |
1,443,892 | 1,473,077 | 1,520,269 | 1,561,288 | 1,554,585 | 1,573,360 | 1,604,022 | 1,576,165 | 1,494,021 | 1,456,544 | ||||||||||||||||||||||||||||||
Commercial mortgage-backed securities |
1,353,279 | 1,337,853 | 1,257,835 | 1,235,849 | 1,229,237 | 1,166,937 | 1,222,346 | 1,124,736 | 1,177,621 | 1,028,864 | ||||||||||||||||||||||||||||||
Asset-backed securities |
440,752 | 391,209 | 457,047 | 414,515 | 496,652 | 449,623 | 516,924 | 458,664 | 522,760 | 451,936 | ||||||||||||||||||||||||||||||
Total |
$ | 3,237,923 | $ | 3,202,139 | $ | 3,235,151 | $ | 3,211,652 | $ | 3,280,474 | $ | 3,189,920 | $ | 3,343,292 | $ | 3,159,565 | $ | 3,194,402 | $ | 2,937,344 | ||||||||||||||||||||
Page 19
December 31, 2010 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated Fair | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 13,343 | $ | 12,079 | $ | 29,809 | $ | 27,746 | $ | 10,504 | $ | 9,573 | ||||||||||||
2006 |
| | | | | | ||||||||||||||||||
2007 |
| | | | | | ||||||||||||||||||
2008 - 2010 |
| | | | | | ||||||||||||||||||
Total |
$ | 13,343 | $ | 12,079 | $ | 29,809 | $ | 27,746 | $ | 10,504 | $ | 9,573 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated Fair | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 22,608 | $ | 19,213 | $ | 71,582 | $ | 41,308 | $ | 147,846 | $ | 109,919 | ||||||||||||
2006 |
| | 2,152 | 2,508 | 2,152 | 2,508 | ||||||||||||||||||
2007 |
| | 5,279 | 3,329 | 5,279 | 3,329 | ||||||||||||||||||
2008 - 2010 |
| | | | | | ||||||||||||||||||
Total |
$ | 22,608 | $ | 19,213 | $ | 79,013 | $ | 47,145 | $ | 155,277 | $ | 115,756 | ||||||||||||
December 31, 2009 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated Fair | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Value | Amortized Cost | 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 Fair | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Value | Amortized Cost | 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 20
December 31, 2010 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated Fair | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 261,763 | $ | 282,522 | $ | 81,795 | $ | 85,675 | $ | 63,234 | $ | 63,491 | ||||||||||||
2006 |
314,043 | 328,422 | 46,372 | 50,217 | 48,851 | 49,949 | ||||||||||||||||||
2007 |
255,589 | 270,731 | 29,493 | 23,512 | 92,910 | 96,790 | ||||||||||||||||||
2008 |
29,547 | 33,115 | 37,291 | 39,657 | 7,495 | 7,886 | ||||||||||||||||||
2009 |
8,020 | 7,877 | 3,088 | 3,505 | 6,834 | 9,675 | ||||||||||||||||||
2010 |
69,580 | 68,879 | 5,193 | 4,800 | 10,970 | 10,928 | ||||||||||||||||||
Total |
$ | 938,542 | $ | 991,546 | $ | 203,232 | $ | 207,366 | $ | 230,294 | $ | 238,719 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated Fair | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Value | Amortized Cost | Value | ||||||||||||||||||
2005 & Prior |
$ | 67,341 | $ | 66,392 | $ | 56,882 | $ | 44,770 | $ | 531,015 | $ | 542,850 | ||||||||||||
2006 |
32,651 | 31,646 | 56,636 | 39,127 | 498,553 | 499,361 | ||||||||||||||||||
2007 |
99,796 | 105,962 | 125,123 | 77,459 | 602,911 | 574,454 | ||||||||||||||||||
2008 |
| | 24,085 | 15,234 | 98,418 | 95,892 | ||||||||||||||||||
2009 |
| | | | 17,942 | 21,057 | ||||||||||||||||||
2010 |
| | | | 85,743 | 84,607 | ||||||||||||||||||
Total |
$ | 199,788 | $ | 204,000 | $ | 262,726 | $ | 176,590 | $ | 1,834,582 | $ | 1,818,221 | ||||||||||||
December 31, 2009 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated Fair | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | 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 Fair | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | 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 21
December 31, 2010 | September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 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% |
$ | 143,451 | 44.9 | % | $ | 86,770 | 29.1 | % | $ | 132,900 | 34.4 | % | $ | 198,928 | 42.3 | % | $ | 248,145 | 42.4 | % | ||||||||||||||||||||
20% or more for less than six months |
17,293 | 5.4 | % | 45,706 | 15.3 | % | 54,620 | 14.1 | % | 59,530 | 12.6 | % | 67,435 | 11.5 | % | |||||||||||||||||||||||||
20% or more for six months or greater |
152,818 | 47.9 | % | 160,785 | 53.9 | % | 188,398 | 48.7 | % | 204,321 | 43.4 | % | 256,563 | 43.9 | % | |||||||||||||||||||||||||
Total |
$ | 313,562 | 98.2 | % | $ | 293,261 | 98.3 | % | $ | 375,918 | 97.2 | % | $ | 462,779 | 98.3 | % | $ | 572,143 | 97.8 | % | ||||||||||||||||||||
December 31, 2010 | September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 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% |
$ | 2,953 | 0.9 | % | $ | 2,921 | 1.0 | % | $ | 4,888 | 1.3 | % | $ | 4,696 | 1.0 | % | $ | 5,930 | 1.0 | % | ||||||||||||||||||||
20% or more for less than six months |
821 | 0.3 | % | 265 | 0.1 | % | 1,808 | 0.5 | % | 1,883 | 0.4 | % | 1,887 | 0.3 | % | |||||||||||||||||||||||||
20% or more for six months or greater |
1,795 | 0.6 | % | 1,857 | 0.6 | % | 4,039 | 1.0 | % | 1,346 | 0.3 | % | 4,920 | 0.9 | % | |||||||||||||||||||||||||
Total |
$ | 5,569 | 1.8 | % | $ | 5,043 | 1.7 | % | $ | 10,735 | 2.8 | % | $ | 7,925 | 1.7 | % | $ | 12,737 | 2.2 | % | ||||||||||||||||||||
Page 22
As of December 31, 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: |
||||||||||||||||||||||||
Corporate securities |
$ | 1,170,016 | $ | 34,097 | $ | 368,128 | $ | 61,945 | $ | 1,538,144 | $ | 96,042 | ||||||||||||
Canadian and Canadian provincial governments |
118,585 | 3,886 | | | 118,585 | 3,886 | ||||||||||||||||||
Residential mortgage-backed securities |
195,406 | 4,986 | 105,601 | 13,607 | 301,007 | 18,593 | ||||||||||||||||||
Asset-backed securities |
23,065 | 570 | 131,172 | 38,451 | 154,237 | 39,021 | ||||||||||||||||||
Commercial mortgage-backed securities |
132,526 | 4,143 | 109,158 | 29,059 | 241,684 | 33,202 | ||||||||||||||||||
U.S. government and agencies |
11,839 | 708 | | | 11,839 | 708 | ||||||||||||||||||
State and political subdivisions |
68,229 | 2,890 | 31,426 | 5,227 | 99,655 | 8,117 | ||||||||||||||||||
Other foreign government securities |
322,363 | 3,142 | 43,796 | 4,504 | 366,159 | 7,646 | ||||||||||||||||||
Investment grade securities |
2,042,029 | 54,422 | 789,281 | 152,793 | 2,831,310 | 207,215 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
Corporate securities |
58,420 | 1,832 | 91,205 | 9,942 | 149,625 | 11,774 | ||||||||||||||||||
Asset-backed securities |
| | 23,356 | 22,523 | 23,356 | 22,523 | ||||||||||||||||||
Residential mortgage-backed securities |
1,162 | 605 | 38,206 | 7,382 | 39,368 | 7,987 | ||||||||||||||||||
Commercial mortgage-backed securities |
| | 89,170 | 64,063 | 89,170 | 64,063 | ||||||||||||||||||
State and political subdivisions |
| | | | | | ||||||||||||||||||
Non-investment grade securities |
59,582 | 2,437 | 241,937 | 103,910 | 301,519 | 106,347 | ||||||||||||||||||
Total fixed maturity securities |
$ | 2,101,611 | $ | 56,859 | $ | 1,031,218 | $ | 256,703 | $ | 3,132,829 | $ | 313,562 | ||||||||||||
Non-redeemable preferred stock |
15,987 | 834 | 28,549 | 4,464 | 44,536 | 5,298 | ||||||||||||||||||
Other equity securities |
6,877 | 271 | 318 | | 7,195 | 271 | ||||||||||||||||||
Total Equity securities |
$ | 22,864 | $ | 1,105 | $ | 28,867 | $ | 4,464 | $ | 51,731 | $ | 5,569 | ||||||||||||
Total number of securities in an unrealized loss position |
520 | 508 | 1,028 |
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: |
||||||||||||||||||||||||
Corporate securities |
$ | 735,455 | $ | 32,887 | $ | 862,208 | $ | 114,404 | $ | 1,597,663 | $ | 147,291 | ||||||||||||
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 | ||||||||||||||||||
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: |
||||||||||||||||||||||||
Corporate securities |
37,232 | 11,310 | 172,146 | 22,181 | 209,378 | 33,491 | ||||||||||||||||||
Asset-backed securities |
6,738 | 3,256 | 24,408 | 17,686 | 31,146 | 20,942 | ||||||||||||||||||
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 |
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) | 2010 | 2010 | 2010 | 2010 | 2009 | Quarter | 2010 | 2009 | Change | |||||||||||||||||||||||||||
Fixed Maturity and Equity Securities: |
||||||||||||||||||||||||||||||||||||
Other-than-temporary impairment losses on fixed maturities |
$ | (16,097 | ) | $ | (4,904 | ) | $ | (3,489 | ) | $ | (7,430 | ) | $ | (40,552 | ) | $ | 24,455 | $ | (31,920 | ) | $ | (128,834 | ) | $ | 96,914 | |||||||||||
Portion of loss recognized in other accumulated
comprehensive income (before taxes) |
(186 | ) | 26 | (139 | ) | 2,344 | 3,910 | (4,096 | ) | 2,045 | 16,045 | (14,000 | ) | |||||||||||||||||||||||
Net other-than-temporary impairment losses on fixed
maturities recognized in earnings |
(16,283 | ) | (4,878 | ) | (3,628 | ) | (5,086 | ) | (36,642 | ) | 20,359 | (29,875 | ) | (112,789 | ) | 82,914 | ||||||||||||||||||||
Impairment losses on equity securities |
| | (10 | ) | (22 | ) | (5,628 | ) | 5,628 | (32 | ) | (11,059 | ) | 11,027 | ||||||||||||||||||||||
Gain on investment activity |
26,124 | 39,371 | 19,363 | 16,099 | 44,538 | (18,414 | ) | 100,957 | 113,872 | (12,915 | ) | |||||||||||||||||||||||||
Loss on investment activity |
(6,763 | ) | (7,773 | ) | (5,662 | ) | (8,532 | ) | (10,728 | ) | 3,965 | (28,730 | ) | (72,987 | ) | 44,257 | ||||||||||||||||||||
Net gain/(loss) on fixed maturity and equity securities |
3,078 | 26,720 | 10,063 | 2,459 | (8,460 | ) | 11,538 | 42,320 | (82,963 | ) | 125,283 | |||||||||||||||||||||||||
Other impairment losses |
1,506 | (5,087 | ) | (1,165 | ) | (1,230 | ) | (715 | ) | 2,221 | (5,976 | ) | (8,471 | ) | 2,495 | |||||||||||||||||||||
Other non-derivative gain/(loss), net |
4,751 | 4,644 | 4,789 | (448 | ) | 1,344 | 3,407 | 13,736 | 11,741 | 1,995 | ||||||||||||||||||||||||||
Free-standing Derivatives: |
||||||||||||||||||||||||||||||||||||
Credit Default Swaps |
4,340 | 3,730 | (4,060 | ) | 776 | 3,358 | 982 | 4,786 | 13,654 | (8,868 | ) | |||||||||||||||||||||||||
Interest Rate Swaps non-hedged |
(79,546 | ) | 49,825 | 87,114 | 11,341 | (49,213 | ) | (30,333 | ) | 68,734 | (160,715 | ) | 229,449 | |||||||||||||||||||||||
Interest Rate Swaps hedged |
19 | 239 | 168 | 132 | 55 | (36 | ) | 558 | 216 | 342 | ||||||||||||||||||||||||||
Futures |
(23,766 | ) | (42,270 | ) | 32,822 | (11,745 | ) | (9,942 | ) | (13,824 | ) | (44,959 | ) | (72,641 | ) | 27,682 | ||||||||||||||||||||
CPI Swaps |
438 | (508 | ) | 109 | 923 | 1,318 | (880 | ) | 962 | 2,234 | (1,272 | ) | ||||||||||||||||||||||||
Equity options |
(2,402 | ) | (731 | ) | 127 | | | (2,402 | ) | (3,006 | ) | | (3,006 | ) | ||||||||||||||||||||||
Currency Forwards |
1,226 | 1,543 | 1,447 | (829 | ) | (1,030 | ) | 2,256 | 3,387 | 2 | 3,385 | |||||||||||||||||||||||||
Total free-standing derivatives |
(99,691 | ) | 11,828 | 117,727 | 598 | (55,454 | ) | (44,237 | ) | 30,462 | (217,250 | ) | 247,712 | |||||||||||||||||||||||
Embedded Derivatives: |
||||||||||||||||||||||||||||||||||||
Modified coinsurance and funds withheld treaties |
43,780 | (38,653 | ) | 32,512 | 122,635 | 3,028 | 40,752 | 160,274 | 78,394 | 81,880 | ||||||||||||||||||||||||||
GMXB |
121,209 | (16,232 | ) | (140,934 | ) | 7,171 | 46,120 | 75,089 | (28,786 | ) | 252,697 | (281,483 | ) | |||||||||||||||||||||||
Total embedded derivatives |
164,989 | (54,885 | ) | (108,422 | ) | 129,806 | 49,148 | 115,841 | 131,488 | 331,091 | (199,603 | ) | ||||||||||||||||||||||||
Net gain/(loss) on total derivatives |
65,298 | (43,057 | ) | 9,305 | 130,404 | (6,306 | ) | 71,604 | 161,950 | 113,841 | 48,109 | |||||||||||||||||||||||||
Total investment related gains (losses), net |
$ | 74,633 | $ | (16,780 | ) | $ | 22,992 | $ | 131,185 | $ | (14,137 | ) | $ | 88,770 | $ | 212,030 | $ | 34,148 | $ | 177,882 | ||||||||||||||||
Page 24