Attached files
file | filename |
---|---|
8-K - FORM 8-K - SELECTIVE INSURANCE GROUP INC | f8k_020212.htm |
EX-99.1 - EXHIBIT 99.1 - SELECTIVE INSURANCE GROUP INC | exh_991.htm |
EXHIBIT 99.2
Supplemental Investor Package
_______________________________________________
Fourth Quarter and
Full Year 2011
Investor Contact:
Jennifer DiBerardino
Senior Vice President, Investor Relations and Treasurer
Tel: 973-948-1364
jennifer.diberardino@selective.com
|
Selective Insurance Group, Inc.
|
Selected Balance Sheet Data (unaudited)
|
($ in thousands, except per share amounts)
|
December 31,
|
December 31,
|
|||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||
Unrecognized/
|
Unrecognized/
|
|||||||||||||||||||||||
Balance
|
Market
|
Unrealized
|
Balance
|
Market
|
Unrealized
|
|||||||||||||||||||
Sheet
|
Value
|
Gain/(Loss)
|
Sheet
|
Value
|
Gain/(Loss)
|
|||||||||||||||||||
Invested Assets:
|
||||||||||||||||||||||||
Corporate bonds1
|
$ | 1,967,498 | 1,981,909 | 73,085 | 1,683,336 | 1,704,600 | 35,334 | |||||||||||||||||
Gov't\ Municipal bonds
|
1,642,223 | 1,673,508 | 108,694 | 1,873,730 | 1,894,436 | 77,913 | ||||||||||||||||||
Total bonds
|
3,609,721 | 3,655,417 | 181,779 | 3,557,066 | 3,599,036 | 113,247 | ||||||||||||||||||
Equities
|
157,355 | 157,355 | 13,529 | 69,636 | 69,636 | 11,597 | ||||||||||||||||||
Short-term investments
|
217,044 | 217,044 | - | 161,155 | 161,155 | - | ||||||||||||||||||
Other investments
|
128,301 | 128,301 | (4,520 | ) | 137,865 | 137,865 | (4,982 | ) | ||||||||||||||||
Total invested assets
|
4,112,421 | 4,158,117 | 190,788 | 3,925,722 | 3,967,692 | 119,862 | ||||||||||||||||||
Invested assets per $ of stockholders' equity
|
3.71 | 3.67 | ||||||||||||||||||||||
Total assets
|
5,736,369 | 5,231,772 | ||||||||||||||||||||||
Liabilities:
|
||||||||||||||||||||||||
Reserve for losses and loss expenses
|
3,144,924 | 2,830,058 | ||||||||||||||||||||||
Unearned premium reserve
|
906,991 | 823,596 | ||||||||||||||||||||||
Total liabilities
|
4,627,141 | 4,160,663 | ||||||||||||||||||||||
Stockholders' equity
|
1,109,228 | 1,071,109 | ||||||||||||||||||||||
Total debt to capitalization ratio
|
21.7 | % | 19.7 | % | ||||||||||||||||||||
Adjusted total debt to capitalization ratio 2
|
15.3 | % | 12.9 | % | ||||||||||||||||||||
Book value per share
|
20.39 | 19.95 | ||||||||||||||||||||||
Book value per share excluding unrealized gain or loss on bond portfolio
|
18.76 | 19.09 | ||||||||||||||||||||||
NPW per insurance segment employee (excludes E&S)
|
791 | 761 | ||||||||||||||||||||||
Statutory premiums to surplus ratio
|
1.4 | x | 1.3 | x | ||||||||||||||||||||
Statutory surplus3
|
1,062,707 | 1,073,025 |
1 Includes mortgage-backed and asset-backed securities.
|
2 The adjusted debt to capitalization ratio reflects an estimated equity treatment of 90% applied to our $100 million Junior Subordinated Notes issued September 25, 2006 as applied by A.M. Best.
|
3 Statutory surplus for 2011 includes the December 31, 2011 acquisition of Montpelier U.S. Insurance Company.
|
Selective Insurance Group, Inc.
|
|||||||||||||||||||||||||||||||||
Selected Income Statement Data (unaudited)
|
|||||||||||||||||||||||||||||||||
December 2011
|
THREE MONTHS ENDED December 31,
|
TWELVE MONTHS ENDED December 31,
|
|||||||||||||||||||||||||||||||
($ in thousands, except per share amounts)
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||||||||||
Per diluted share
|
Per diluted share
|
Per diluted share
|
Per diluted share
|
||||||||||||||||||||||||||||||
Consolidated
|
|||||||||||||||||||||||||||||||||
Revenue
|
$ | 400,380 | $ | 394,089 | $ | 1,597,475 | $ | 1,564,621 | |||||||||||||||||||||||||
Operating income
|
18,487 | 0.33 | 26,284 | 0.48 | 19,059 | 0.34 | 73,925 | 1.35 | |||||||||||||||||||||||||
Net realized (losses) gains, after tax
|
(2,354 | ) | (0.04 | ) | (2,478 | ) | (0.05 | ) | 1,456 | 0.03 | (4,604 | ) | (0.08 | ) | |||||||||||||||||||
Income from continuing operations
|
16,133 | 0.29 | 23,806 | 0.43 | 20,515 | 0.37 | 69,321 | 1.27 | |||||||||||||||||||||||||
Loss on discontinued operations, after tax
|
- | - | (31 | ) | - | (650 | ) | (0.01 | ) | (3,780 | ) | (0.07 | ) | ||||||||||||||||||||
Net income
|
16,133 | 0.29 | 23,775 | 0.43 | 19,865 | 0.36 | 65,541 | 1.20 | |||||||||||||||||||||||||
Operating return on equity
|
6.7 | % | 9.7 | % | 1.7 | % | 7.1 | % | |||||||||||||||||||||||||
Insurance Operations
|
|||||||||||||||||||||||||||||||||
Gross premiums written
|
422,438 | 364,047 | 1,776,908 | 1,659,669 | |||||||||||||||||||||||||||||
Net premiums written
|
352,179 | 301,812 | 1,485,349 | 1,390,541 | |||||||||||||||||||||||||||||
Net premiums earned
|
373,427 | 353,497 | 1,439,313 | 1,416,598 | |||||||||||||||||||||||||||||
Underwriting income (loss)
|
- before tax
|
4,971 | (468 | ) | (106,919 | ) | (22,167 | ) | |||||||||||||||||||||||||
- after tax
|
3,231 | 0.06 | (305 | ) | (0.01 | ) | (69,497 | ) | (1.26 | ) | (14,409 | ) | (0.26 | ) | |||||||||||||||||||
GAAP combined ratio
|
98.7 | % | 100.1 | % | 107.4 | % | 101.6 | % | |||||||||||||||||||||||||
Commercial lines
|
|||||||||||||||||||||||||||||||||
Net premiums earned
|
305,440 | 290,148 | 1,174,861 | 1,174,282 | |||||||||||||||||||||||||||||
GAAP combined ratio
|
97.7 | % | 97.9 | % | 105.1 | % | 100.1 | % | |||||||||||||||||||||||||
Personal lines
|
|||||||||||||||||||||||||||||||||
Net premiums earned
|
67,987 | 63,349 | 264,452 | 242,316 | |||||||||||||||||||||||||||||
GAAP combined ratio
|
103.1 | % | 110.2 | % | 118.0 | % | 108.5 | % | |||||||||||||||||||||||||
Investments
|
|||||||||||||||||||||||||||||||||
Net investment income
|
- before tax
|
28,839 | 41,471 | 147,443 | 145,708 | ||||||||||||||||||||||||||||
- after tax
|
22,567 | 0.41 | 31,001 | 0.56 | 111,088 | 2.01 | 111,059 | 2.04 | |||||||||||||||||||||||||
Effective tax rate
|
21.7 | % | 25.2 | % | 24.7 | % | 23.8 | % | |||||||||||||||||||||||||
Annual after-tax yield on investment portfolio
|
2.8 | % | 2.9 | % | |||||||||||||||||||||||||||||
Annual after-tax, after-interest expense yield
|
2.5 | % | 2.6 | % | |||||||||||||||||||||||||||||
Invested assets per $ of stockholders' equity
|
3.71 | 3.67 | |||||||||||||||||||||||||||||||
Other expenses (net of other income)
|
|||||||||||||||||||||||||||||||||
Interest expense
|
- before tax
|
(4,584 | ) | (4,560 | ) | (18,259 | ) | (18,616 | ) | ||||||||||||||||||||||||
- after tax
|
(2,980 | ) | (0.05 | ) | (2,964 | ) | (0.05 | ) | (11,868 | ) | (0.21 | ) | (12,100 | ) | (0.22 | ) | |||||||||||||||||
Other Expense - after tax
|
$ | (4,331 | ) | (0.09 | ) | $ | (1,448 | ) | (0.02 | ) | $ | (10,664 | ) | (0.20 | ) | $ | (10,625 | ) | (0.21 | ) | |||||||||||||
Diluted weighted avg shares outstanding
|
55,437 | 54,894 | 55,221 | 54,504 |
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||||||
Estimated Impact of Change in Deferred Policy Acquisition Costs and Restatements
|
||||||||||||||||||||||||||||||||
December 31, 2011 (unaudited)
|
||||||||||||||||||||||||||||||||
($ in thousands, except per share data)
|
||||||||||||||||||||||||||||||||
2011
|
2010
|
2009
|
2008
|
|||||||||||||||||||||||||||||
Reported
|
Restated
|
Reported
|
Restated
|
Reported
|
Restated
|
Reported
|
Restated
|
|||||||||||||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||||||||||||||
Deferred policy acquisition costs
|
214,069 | 135,761 | 209,627 | 127,984 | 218,601 | 134,765 | 212,319 | 128,756 | ||||||||||||||||||||||||
Total assets
|
5,736,369 | 5,685,469 | 5,231,772 | 5,178,704 | 5,114,827 | 5,060,333 | 4,945,556 | 4,891,240 | ||||||||||||||||||||||||
Stockholders' equity
|
1,109,228 | 1,058,328 | 1,071,109 | 1,018,041 | 1,002,375 | 947,881 | 890,493 | 836,177 | ||||||||||||||||||||||||
Book value per share
|
20.39 | 19.45 | 19.95 | 18.97 | 18.83 | 17.80 | 16.84 | 15.81 | ||||||||||||||||||||||||
Income Statement Data:
|
||||||||||||||||||||||||||||||||
Net income
|
19,865 | 22,033 | 65,541 | 66,966 | 36,398 | 36,220 | 43,758 | 43,658 | ||||||||||||||||||||||||
Underwriting (loss) profit
|
(106,919 | ) | (103,584 | ) | (22,167 | ) | (19,974 | ) | 2,385 | 2,111 | 132 | (21 | ) | |||||||||||||||||||
Combined ratio
|
107.4 | % | 107.2 | % | 101.6 | % | 101.4 | % | 99.8 | % | 99.9 | % | 100.0 | % | 100.0 | % | ||||||||||||||||
Net income per share:
|
||||||||||||||||||||||||||||||||
Basic
|
0.37 | 0.41 | 1.23 | 1.26 | 0.69 | 0.69 | 0.84 | 0.84 | ||||||||||||||||||||||||
Diluted
|
0.36 | 0.40 | 1.20 | 1.23 | 0.68 | 0.68 | 0.82 | 0.82 | ||||||||||||||||||||||||
Non-GAAP Measures*:
|
||||||||||||||||||||||||||||||||
Operating income
|
19,059 | 21,227 | 73,925 | 75,350 | 74,538 | 74,360 | 76,245 | 76,145 | ||||||||||||||||||||||||
Operating income per diluted share
|
0.34 | 0.38 | 1.35 | 1.38 | 1.39 | 1.39 | 1.43 | 1.43 | ||||||||||||||||||||||||
Reconciliation of Non-GAAP Measures to GAAP Measures:
|
||||||||||||||||||||||||||||||||
Operating income
|
19,059 | 21,227 | 73,925 | 75,350 | 74,538 | 74,360 | 76,245 | 76,145 | ||||||||||||||||||||||||
Capital gains (losses), net of tax
|
1,456 | 1,456 | (4,604 | ) | (4,604 | ) | (29,880 | ) | (29,880 | ) | (32,144 | ) | (32,144 | ) | ||||||||||||||||||
Discontinued operations, net of tax
|
(650 | ) | (650 | ) | (3,780 | ) | (3,780 | ) | (8,260 | ) | (8,260 | ) | (343 | ) | (343 | ) | ||||||||||||||||
Net income
|
19,865 | 22,033 | 65,541 | 66,966 | 36,398 | 36,220 | 43,758 | 43,658 |
* Operating income is a non-GAAP measure that is comparable to net income with the exclusion of capital gains and losses and the results of discontinued operations. Operating income is used as an important financial measure by us, analysts, and investors, because the realization of investment gains and losses on sales in any given period is largely discretionary as to timing. In addition, these realized investment gains and losses, as well as other-than-temporary impairment charges that are included in earnings, and the results of discontinued operations, could distort the analysis of trends.
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
||||||||||||||||||||||||||
GAAP Investment Income
|
||||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||||
For the three months ended
|
%
|
Year to Date
|
%
|
|||||||||||||||||||||||
December
|
December
|
Increase
|
December
|
December
|
Increase
|
|||||||||||||||||||||
2011
|
2010
|
(Decrease)
|
2011
|
2010
|
(Decrease)
|
|||||||||||||||||||||
Investment Income:
|
||||||||||||||||||||||||||
Interest:
|
||||||||||||||||||||||||||
Fixed Maturity Securities
|
$ | 31,875 | 33,076 | (4 | ) | $ | 129,710 | 130,990 | (1 | ) | ||||||||||||||||
Short-term
|
37 | 70 | (47 | ) | 160 | 437 | (63 | ) | ||||||||||||||||||
Other Investments:
|
||||||||||||||||||||||||||
Alternative Investments
|
(3,316 | ) | 9,191 | (136 | ) | 20,678 | 20,313 | 2 | ||||||||||||||||||
Other
|
(139 | ) | - | N/A | (139 | ) | - | N/A | ||||||||||||||||||
Dividends
|
2,236 | 959 | 133 | 4,535 | 2,238 | 103 | ||||||||||||||||||||
Miscellaneous
|
45 | 45 | - | 133 | 139 | (4 | ) | |||||||||||||||||||
30,738 | 43,341 | (29 | ) | 155,077 | 154,117 | 1 | ||||||||||||||||||||
Investment Expense
|
1,899 | 1,870 | 2 | 7,634 | 8,409 | (9 | ) | |||||||||||||||||||
Net Investment Income Before Tax
|
28,839 | 41,471 | (30 | ) | 147,443 | 145,708 | 1 | |||||||||||||||||||
Tax
|
6,272 | 10,470 | (40 | ) | 36,355 | 34,649 | 5 | |||||||||||||||||||
Net Investment Income After Tax
|
$ | 22,567 | 31,001 | (27 | ) | $ | 111,088 | 111,059 | - | |||||||||||||||||
Net Investment Income per Share
|
$ | 0.41 | 0.56 | (27 | ) | $ | 2.01 | 2.04 | (1 | ) | ||||||||||||||||
Effective Tax Rate
|
21.7 | % | 25.2 | % | 24.7 | % | 23.8 | % | ||||||||||||||||||
Average Yields :
|
||||||||||||||||||||||||||
Fixed Maturity Securities:
|
||||||||||||||||||||||||||
Pre Tax
|
3.62 | % | 3.80 | % | ||||||||||||||||||||||
After Tax
|
2.75 | % | 2.93 | % | ||||||||||||||||||||||
Portfolio:
|
||||||||||||||||||||||||||
Pre Tax
|
3.67 | % | 3.78 | % | ||||||||||||||||||||||
After Tax
|
2.76 | % | 2.88 | % | ||||||||||||||||||||||
For the three months ended
|
Year to date
|
|||||||||||||||||||||||||
December
|
December
|
December
|
December
|
|||||||||||||||||||||||
Net Realized Gains(Losses)
|
2011 | 2010 | 2011 | 2010 | ||||||||||||||||||||||
Fixed Maturities
|
5,436 | (92 | ) | 6,933 | (14,898 | ) | ||||||||||||||||||||
Equity Securities
|
(9,057 | ) | 1,464 | (4,693 | ) | 12,999 | ||||||||||||||||||||
Other Investments
|
- | (5,184 | ) | - | (5,184 | ) | ||||||||||||||||||||
Total
|
(3,621 | ) | (3,812 | ) | 2,240 | (7,083 | ) | |||||||||||||||||||
Net of Tax
|
(2,354 | ) | (2,478 | ) | 1,456 | (4,604 | ) |
As of December 31, 2011 new money rates for taxable fixed maturity securities were 2.68% on a pre-tax basis and 1.74% on an after-tax basis.
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 Statutory Results by Line of Business
|
||||||||||||||||||||||||||||||||||||||||||||
4th Qtr 2011 (unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||
Net
|
Net
|
Underwriting
|
Dividends to
|
Combined | Combined | |||||||||||||||||||||||||||||||||||||||
Premiums
|
Percent
|
Premiums
|
Percent
|
Loss
|
LAE
|
Expense
|
Policyholders
|
Ratio
|
Ratio
|
Underwriting
|
||||||||||||||||||||||||||||||||||
Written
|
Change
|
Earned
|
Change
|
Ratio
|
Ratio
|
Ratio
|
Ratio
|
2011
|
2010
|
Gain/(Loss)
|
||||||||||||||||||||||||||||||||||
Personal Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Homeowners
|
$ | 28,040 | 11.6 | % | $ | 27,226 | 14.9 | % | 55.2 | % | 10.4 | % | 29.8 | % | 0.0 | % | 95.4 | % | 104.6 | % | $ | 1,007 | ||||||||||||||||||||||
Auto
|
35,744 | 1.5 | % | 37,302 | 2.3 | % | 73.6 | % | 11.0 | % | 30.9 | % | 0.0 | % | 115.5 | % | 117.4 | % | (5,291 | ) | ||||||||||||||||||||||||
Other (including flood)
|
3,593 | 6.4 | % | 3,459 | 8.8 | % | 61.7 | % | (9.1 | )% | (49.2 | )% | 0.0 | % | 3.4 | % | 29.7 | % | 3,409 | |||||||||||||||||||||||||
Total
|
$ | 67,376 | 5.7 | % | $ | 67,987 | 7.3 | % | 65.6 | % | 9.7 | % | 26.2 | % | 0.0 | % | 101.5 | % | 108.1 | % | $ | (876 | ) | |||||||||||||||||||||
Commercial Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Commerical property
|
$ | 42,821 | 4.5 | % | $ | 48,869 | (0.4 | )% | 29.8 | % | 6.0 | % | 39.1 | % | 0.1 | % | 75.0 | % | 86.3 | % | $ | 14,572 | ||||||||||||||||||||||
Workers compensation
|
62,605 | 25.5 | % | 69,476 | 11.0 | % | 69.9 | % | 15.6 | % | 24.6 | % | 1.8 | % | 111.9 | % | 123.8 | % | (6,582 | ) | ||||||||||||||||||||||||
General liability
|
77,139 | 16.7 | % | 88,965 | 5.9 | % | 51.2 | % | 17.4 | % | 35.4 | % | 0.1 | % | 104.1 | % | 101.0 | % | 557 | |||||||||||||||||||||||||
Auto
|
62,325 | 8.0 | % | 70,568 | 0.0 | % | 55.2 | % | 8.3 | % | 32.7 | % | 0.1 | % | 96.3 | % | 99.2 | % | 5,318 | |||||||||||||||||||||||||
Business owners policies
|
17,922 | 4.3 | % | 16,670 | 1.5 | % | 29.8 | % | 13.4 | % | 37.5 | % | 0.0 | % | 80.7 | % | 99.5 | % | 2,753 | |||||||||||||||||||||||||
Bonds
|
3,998 | (0.2 | )% | 4,691 | (4.8 | )% | 19.2 | % | 7.7 | % | 66.9 | % | 0.0 | % | 93.8 | % | 74.0 | % | 753 | |||||||||||||||||||||||||
Other
|
17,991 | 694.8 | % | 6,201 | 141.6 | % | 36.5 | % | 6.4 | % | 46.3 | % | 0.0 | % | 89.2 | % | 45.5 | % | (4,772 | ) | ||||||||||||||||||||||||
Total
|
$ | 284,802 | 19.6 | % | $ | 305,440 | 5.3 | % | 51.0 | % | 12.5 | % | 34.2 | % | 0.5 | % | 98.2 | % | 101.9 | % | $ | 12,599 | ||||||||||||||||||||||
Grand Total
|
$ | 352,179 | 16.7 | % | $ | 373,427 | 5.6 | % | 53.7 | % | 12.0 | % | 32.6 | % | 0.4 | % | 98.7 | % | 102.8 | % | $ | 11,723 | ||||||||||||||||||||||
Note: Some amounts may not foot due to rounding.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid
|
$ | 245,778 | $ | 195,666 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid
|
39,804 | 39,958 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid
|
$ | 285,582 | $ | 235,624 | ||||||||||||||||||||||||||||||||||||||||
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 Statutory Results by Line of Business
|
||||||||||||||||||||||||||||||||||||||||||||
December 2011 YTD (unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||
Net
|
Net
|
Underwriting
|
Dividends to
|
Combined | Combined | |||||||||||||||||||||||||||||||||||||||
Premiums
|
Percent
|
Premiums
|
Percent
|
Loss
|
LAE
|
Expense
|
Policyholders
|
Ratio
|
Ratio
|
Underwriting
|
||||||||||||||||||||||||||||||||||
Written
|
Change
|
Earned
|
Change
|
Ratio
|
Ratio
|
Ratio
|
Ratio
|
2011
|
2010
|
Gain/(Loss)
|
||||||||||||||||||||||||||||||||||
Personal Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Homeowners
|
$ | 110,002 | 13.6 | % | $ | 102,764 | 17.0 | % | 95.3 | % | 9.2 | % | 30.7 | % | 0.0 | % | 135.2 | % | 108.6 | % | $ | (38,356 | ) | |||||||||||||||||||||
Auto
|
149,767 | 1.5 | % | 148,824 | 4.8 | % | 74.8 | % | 10.9 | % | 30.7 | % | 0.0 | % | 116.4 | % | 113.6 | % | (24,730 | ) | ||||||||||||||||||||||||
Other (including flood)
|
13,442 | 8.6 | % | 12,864 | 3.0 | % | 81.0 | % | (46.8 | )% | (47.6 | )% | 0.0 | % | (13.4 | )% | 5.2 | % | 14,865 | |||||||||||||||||||||||||
Total
|
$ | 273,211 | 6.4 | % | $ | 264,452 | 9.1 | % | 83.1 | % | 7.4 | % | 26.8 | % | 0.0 | % | 117.3 | % | 106.4 | % | $ | (48,221 | ) | |||||||||||||||||||||
Commercial Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Commerical property
|
$ | 195,927 | 0.8 | % | $ | 192,989 | (3.1 | )% | 67.0 | % | 5.8 | % | 37.0 | % | 0.1 | % | 109.9 | % | 93.7 | % | $ | (20,112 | ) | |||||||||||||||||||||
Workers compensation
|
261,348 | 10.1 | % | 259,354 | 3.6 | % | 73.3 | % | 15.9 | % | 25.2 | % | 1.8 | % | 116.2 | % | 124.2 | % | (42,473 | ) | ||||||||||||||||||||||||
General liability
|
351,561 | 8.7 | % | 344,682 | 2.4 | % | 49.7 | % | 17.7 | % | 33.3 | % | 0.0 | % | 100.7 | % | 96.4 | % | (4,726 | ) | ||||||||||||||||||||||||
Auto
|
282,825 | 0.5 | % | 279,610 | (4.1 | )% | 55.7 | % | 7.3 | % | 31.1 | % | 0.1 | % | 94.2 | % | 90.2 | % | 15,330 | |||||||||||||||||||||||||
Business owners policies
|
67,580 | 2.3 | % | 66,225 | 1.5 | % | 57.9 | % | 13.3 | % | 38.6 | % | 0.0 | % | 109.8 | % | 116.0 | % | (6,984 | ) | ||||||||||||||||||||||||
Bonds
|
18,653 | (2.6 | )% | 18,910 | (1.7 | )% | 16.0 | % | 8.0 | % | 61.7 | % | 0.0 | % | 85.7 | % | 79.1 | % | 2,864 | |||||||||||||||||||||||||
Other
|
34,245 | 234.6 | % | 13,091 | 29.4 | % | 20.4 | % | 4.4 | % | 49.2 | % | 0.0 | % | 74.0 | % | 46.6 | % | (6,987 | ) | ||||||||||||||||||||||||
Total
|
$ | 1,212,137 | 7.1 | % | $ | 1,174,861 | 0.2 | % | 58.8 | % | 12.3 | % | 32.8 | % | 0.4 | % | 104.3 | % | 100.8 | % | $ | (63,088 | ) | |||||||||||||||||||||
Grand Total
|
$ | 1,485,349 | 7.0 | % | $ | 1,439,313 | 1.7 | % | 63.2 | % | 11.4 | % | 31.7 | % | 0.4 | % | 106.7 | % | 101.6 | % | $ | (111,309 | ) | |||||||||||||||||||||
Note: Some amounts may not foot due to rounding.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid
|
$ | 857,844 | $ | 784,641 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid
|
152,955 | 154,661 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid
|
$ | 1,010,799 | $ | 939,302 | ||||||||||||||||||||||||||||||||||||||||
Consolidated Balance Sheets
|
||||||||
December 31,
|
Unaudited
|
|||||||
($ in thousands, except share amounts)
|
2011
|
2010
|
||||||
ASSETS
|
||||||||
Investments:
|
||||||||
Fixed maturity securities, held-to-maturity – at carrying value
|
||||||||
(fair value: $758,043 – 2011; $1,256,294 – 2010)
|
$ | 712,348 | 1,214,324 | |||||
Fixed maturity securities, available-for-sale – at fair value
|
||||||||
(amortized cost: $2,766,856 – 2011; $2,285,988 – 2010)
|
2,897,373 | 2,342,742 | ||||||
Equity securities, available-for-sale – at fair value
|
||||||||
(cost of: $143,826 – 2011; $58,039 – 2010)
|
157,355 | 69,636 | ||||||
Short-term investments (at cost which approximates fair value)
|
217,044 | 161,155 | ||||||
Other investments
|
128,301 | 137,865 | ||||||
Total investments
|
4,112,421 | 3,925,722 | ||||||
Cash
|
762 | 645 | ||||||
Interest and dividends due or accrued
|
35,842 | 37,007 | ||||||
Premiums receivable, net of allowance for uncollectible
|
||||||||
accounts of: $3,768 – 2011; $4,691 – 2010
|
466,294 | 414,105 | ||||||
Reinsurance recoverable, net
|
561,855 | 318,752 | ||||||
Prepaid reinsurance premiums
|
147,686 | 110,327 | ||||||
Current federal income tax
|
731 | 11,200 | ||||||
Deferred federal income tax
|
92,686 | 93,234 | ||||||
Property and equipment – at cost, net of accumulated
|
||||||||
depreciation and amortization of: $160,294 – 2011; $151,704 – 2010
|
43,947 | 41,775 | ||||||
Deferred policy acquisition costs
|
214,069 | 209,627 | ||||||
Goodwill
|
7,849 | 7,849 | ||||||
Other assets
|
52,227 | 61,529 | ||||||
Total assets
|
$ | 5,736,369 | 5,231,772 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities:
|
||||||||
Reserve for losses and loss expenses
|
$ | 3,144,924 | 2,830,058 | |||||
Unearned premiums
|
906,991 | 823,596 | ||||||
Notes payable
|
307,360 | 262,333 | ||||||
Accrued salaries and benefits
|
119,297 | 100,933 | ||||||
Other liabilities
|
148,569 | 143,743 | ||||||
Total liabilities
|
$ | 4,627,141 | 4,160,663 | |||||
Stockholders’ Equity:
|
||||||||
Preferred stock of $0 par value per share:
|
||||||||
Authorized shares 5,000,000; no shares issued or outstanding
|
$ | - | - | |||||
Common stock of $2 par value per share
|
||||||||
Authorized shares: 360,000,000
|
||||||||
Issued: 97,246,711 – 2011; 96,362,667 – 2010
|
194,494 | 192,725 | ||||||
Additional paid-in capital
|
257,370 | 244,613 | ||||||
Retained earnings
|
1,167,219 | 1,176,155 | ||||||
Accumulated other comprehensive income
|
42,294 | 7,024 | ||||||
Treasury stock – at cost (shares: 42,836,201 – 2011; 42,686,204 – 2010)
|
(552,149 | ) | (549,408 | ) | ||||
Total stockholders’ equity
|
1,109,228 | 1,071,109 | ||||||
Commitments and contingencies
|
||||||||
Total liabilities and stockholders’ equity
|
$ | 5,736,369 | 5,231,772 |
SELECTIVE INSURANCE GROUP, INC.
|
Unaudited
|
|||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME
|
Quarter ended
|
Year ended
|
||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
Unaudited
|
||||||||||||||||
($ in thousands, except per share amounts)
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Revenues:
|
||||||||||||||||
Net premiums earned
|
$ | 373,427 | 353,497 | 1,439,313 | 1,416,598 | |||||||||||
Net investment income earned
|
28,839 | 41,471 | 147,443 | 145,708 | ||||||||||||
Net realized gains (losses):
|
||||||||||||||||
Net realized investment gains (losses)
|
6,223 | (3,385 | ) | 15,426 | 10,575 | |||||||||||
Other-than-temporary impairments
|
(8,936 | ) | 101 | (11,998 | ) | (16,225 | ) | |||||||||
Other-than-temporary impairments on fixed maturity securities recognized in
|
||||||||||||||||
other comprehensive income
|
(908 | ) | (528 | ) | (1,188 | ) | (1,433 | ) | ||||||||
Total net realized (losses) gains
|
(3,621 | ) | (3,812 | ) | 2,240 | (7,083 | ) | |||||||||
Other income
|
1,735 | 2,933 | 8,479 | 9,398 | ||||||||||||
Total revenues
|
400,380 | 394,089 | 1,597,475 | 1,564,621 | ||||||||||||
Expenses:
|
||||||||||||||||
Losses and loss expenses incurred
|
245,268 | 242,976 | 1,074,987 | 982,118 | ||||||||||||
Policy acquisition costs
|
123,010 | 111,902 | 469,739 | 458,045 | ||||||||||||
Interest expense
|
4,584 | 4,560 | 18,259 | 18,616 | ||||||||||||
Other expenses
|
7,618 | 5,250 | 26,425 | 23,886 | ||||||||||||
Total expenses
|
380,480 | 364,688 | 1,589,410 | 1,482,665 | ||||||||||||
Income from continuing operations, before federal income tax
|
19,900 | 29,401 | 8,065 | 81,956 | ||||||||||||
Federal income tax expense (benefit):
|
||||||||||||||||
Current
|
12,386 | (3,152 | ) | (228 | ) | 5,323 | ||||||||||
Deferred
|
(8,619 | ) | 8,747 | (12,222 | ) | 7,312 | ||||||||||
Total federal income tax expense (benefit)
|
3,767 | 5,595 | (12,450 | ) | 12,635 | |||||||||||
Net income from continuing operations
|
16,133 | 23,806 | 20,515 | 69,321 | ||||||||||||
Loss on disposal of discontinued operations, net of tax of $(16) for Fourth
|
||||||||||||||||
Quarter 2010 and $(350) and $(2,035) for Twelve Months 2011 and 2010
|
- | (31 | ) | (650 | ) | (3,780 | ) | |||||||||
Net income
|
$ | 16,133 | 23,775 | 19,865 | 65,541 | |||||||||||
Earnings per share:
|
||||||||||||||||
Basic net income from continuing operations
|
$ | 0.30 | 0.44 | 0.38 | 1.30 | |||||||||||
Basic net loss from discontinued operations
|
- | - | (0.01 | ) | (0.07 | ) | ||||||||||
Basic net income
|
0.30 | 0.44 | 0.37 | 1.23 | ||||||||||||
Diluted net income from continuing operations
|
0.29 | 0.43 | 0.37 | 1.27 | ||||||||||||
Diluted net loss from discontinued operations
|
- | - | (0.01 | ) | (0.07 | ) | ||||||||||
Diluted net income
|
$ | 0.29 | 0.43 | 0.36 | 1.20 | |||||||||||
Dividends to stockholders
|
$ | 0.13 | 0.13 | 0.52 | 0.52 |
Consolidated Statements of Stockholders’ Equity
|
||||||||||||||||||||||||
December 31,
|
Unaudited
|
|||||||||||||||||||||||
($ in thousands, except share amounts)
|
2011
|
2010
|
2009
|
|||||||||||||||||||||
Common stock:
|
||||||||||||||||||||||||
Beginning of year
|
$ | 192,725 | 191,646 | 190,527 | ||||||||||||||||||||
Dividend reinvestment plan
|
||||||||||||||||||||||||
(shares: 100,383 – 2011; 106,437 – 2010; 123,880 – 2009)
|
201 | 213 | 248 | |||||||||||||||||||||
Stock purchase and compensation plans
|
||||||||||||||||||||||||
(shares: 783,661 – 2011; 433,271 – 2010; 435,571 – 2009)
|
1,568 | 866 | 871 | |||||||||||||||||||||
End of year
|
194,494 | 192,725 | 191,646 | |||||||||||||||||||||
Additional paid-in capital:
|
||||||||||||||||||||||||
Beginning of year
|
244,613 | 231,933 | 217,195 | |||||||||||||||||||||
Dividend reinvestment plan
|
1,417 | 1,465 | 1,514 | |||||||||||||||||||||
Stock purchase and compensation plans
|
11,340 | 11,215 | 13,224 | |||||||||||||||||||||
End of year
|
257,370 | 244,613 | 231,933 | |||||||||||||||||||||
Retained earnings:
|
||||||||||||||||||||||||
Beginning of year
|
1,176,155 | 1,138,978 | 1,128,149 | |||||||||||||||||||||
Cumulative-effect adjustment due to adoption of other-
|
||||||||||||||||||||||||
than-temporary impairment guidance under ASC 320,
|
||||||||||||||||||||||||
net of deferred income tax
|
- | - | 2,380 | |||||||||||||||||||||
Net income
|
19,865 | 19,865 | 65,541 | 65,541 | 36,398 | 36,398 | ||||||||||||||||||
Cash dividends to stockholders ($0.52 per share – 2011,
|
||||||||||||||||||||||||
2010, and 2009)
|
(28,801 | ) | (28,364 | ) | (27,949 | ) | ||||||||||||||||||
End of year
|
1,167,219 | 1,176,155 | 1,138,978 | |||||||||||||||||||||
Accumulated other comprehensive income (loss):
|
||||||||||||||||||||||||
Beginning of year
|
7,024 | (12,460 | ) | (100,666 | ) | |||||||||||||||||||
Cumulative-effect adjustment due to adoption of other-
|
||||||||||||||||||||||||
than-temporary impairment guidance under ASC 320,
|
||||||||||||||||||||||||
net of deferred income tax
|
- | - | (2,380 | ) | ||||||||||||||||||||
Other comprehensive income (loss), increase (decrease) in:
|
||||||||||||||||||||||||
Unrealized gains (losses) on investment securities:
|
||||||||||||||||||||||||
Non-credit portion of other-than-temporary
|
||||||||||||||||||||||||
impairment losses recognized in other
|
||||||||||||||||||||||||
comprehensive income, net of deferred income tax
|
1,093 | 3,416 | (5,629 | ) | ||||||||||||||||||||
Other net unrealized gains on investment
|
||||||||||||||||||||||||
securities, net of deferred income tax
|
42,287 | 21,113 | 92,183 | |||||||||||||||||||||
Total unrealized gains on investment securities
|
43,380 | 43,380 | 24,529 | 24,529 | 86,554 | 86,554 | ||||||||||||||||||
Defined benefit pension plans, net of deferred income tax
|
(8,110 | ) | (8,110 | ) | (5,045 | ) | (5,045 | ) | 4,032 | 4,032 | ||||||||||||||
End of year
|
42,294 | 7,024 | (12,460 | ) | ||||||||||||||||||||
Comprehensive income
|
55,135 | 85,025 | 126,984 | |||||||||||||||||||||
Treasury stock:
|
||||||||||||||||||||||||
Beginning of year
|
(549,408 | ) | (547,722 | ) | (544,712 | ) | ||||||||||||||||||
Acquisition of treasury stock
|
||||||||||||||||||||||||
(shares: 149,997 – 2011; 107,425 – 2010; 191,858 – 2009)
|
(2,741 | ) | (1,686 | ) | (3,010 | ) | ||||||||||||||||||
End of year
|
(552,149 | ) | (549,408 | ) | (547,722 | ) | ||||||||||||||||||
Total stockholders’ equity
|
$ | 1,109,228 | 1,071,109 | 1,002,375 |
Consolidated Statements of Cash Flows
|
||||||||||||
December 31,
|
Unaudited
|
|||||||||||
($ in thousands, except share amounts)
|
2011
|
2010
|
2009
|
|||||||||
Operating Activities
|
||||||||||||
Net Income
|
$ | 19,865 | 65,541 | 36,398 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
34,645 | 31,770 | 28,593 | |||||||||
Loss on disposal of discontinued operations
|
650 | 3,780 | 1,174 | |||||||||
Stock-based compensation expense
|
7,422 | 8,017 | 11,256 | |||||||||
Undistributed (income) loss of equity method investments
|
(323 | ) | (8,712 | ) | 21,726 | |||||||
Net realized (gains) losses
|
(2,240 | ) | 7,083 | 45,970 | ||||||||
Postretirement life curtailment benefit
|
- | - | (4,217 | ) | ||||||||
Unrealized gain on trading securities
|
- | - | (262 | ) | ||||||||
Goodwill impairment on discontinued operations
|
- | - | 12,214 | |||||||||
Changes in assets and liabilities:
|
||||||||||||
Increase in reserves for losses and loss expenses, net of reinsurance recoverables
|
56,905 | 41,526 | 60,619 | |||||||||
Increase (decrease) in unearned premiums, net of prepaid reinsurance and advance
|
||||||||||||
premiums
|
46,334 | (26,661 | ) | (8,028 | ) | |||||||
(Increase) decrease in net federal income taxes
|
(1,403 | ) | 15,809 | (3,718 | ) | |||||||
(Increase) decrease in premiums receivable
|
(45,116 | ) | 32,472 | 34,317 | ||||||||
(Increase) decrease in deferred policy acquisition costs
|
(4,442 | ) | 8,974 | (6,282 | ) | |||||||
Decrease (increase) in interest and dividends due or accrued
|
633 | (2,361 | ) | 1,918 | ||||||||
Increase (decrease) in accrued salaries and benefits
|
1,521 | (14,913 | ) | (15,240 | ) | |||||||
(Decrease) increase in accrued insurance expenses
|
(636 | ) | (4,470 | ) | 2,240 | |||||||
Sale of trading securities
|
- | - | 2,831 | |||||||||
Other-net
|
9,142 | 1,330 | 6,050 | |||||||||
Net adjustments
|
103,092 | 93,644 | 191,161 | |||||||||
Net cash provided by operating activities
|
122,957 | 159,185 | 227,559 | |||||||||
Investing Activities
|
||||||||||||
Purchase of fixed maturity securities, held-to-maturity
|
- | - | (158,827 | ) | ||||||||
Purchase of fixed maturity securities, available-for-sale
|
(487,813 | ) | (1,007,679 | ) | (1,041,277 | ) | ||||||
Purchase of equity securities, available-for-sale
|
(150,551 | ) | (71,192 | ) | (79,455 | ) | ||||||
Purchase of other investments
|
(16,033 | ) | (20,673 | ) | (16,298 | ) | ||||||
Purchase of short-term investments
|
(1,448,782 | ) | (1,741,738 | ) | (1,956,164 | ) | ||||||
Purchase of subsidiary, net of cash acquired
|
(51,728 | ) | - | - | ||||||||
Sale of subsidiary
|
1,152 | 978 | (12,538 | ) | ||||||||
Sale of fixed maturity securities, held-to-maturity
|
- | - | 5,820 | |||||||||
Sale of fixed maturity securities, available-for-sale
|
146,435 | 190,438 | 538,769 | |||||||||
Sale of short-term investments
|
1,433,441 | 1,794,434 | 1,940,427 | |||||||||
Redemption and maturities of fixed maturity securities, held-to-maturity
|
177,350 | 319,835 | 282,310 | |||||||||
Redemption and maturities of fixed maturity securities, available-for-sale
|
162,796 | 298,171 | 122,403 | |||||||||
Sale of equity securities, available-for-sale
|
60,071 | 98,015 | 137,244 | |||||||||
Distributions from other investments
|
25,622 | 22,406 | 25,596 | |||||||||
Sale of other investments
|
16,357 | - | - | |||||||||
Purchase of property, equipment, and other assets
|
(11,824 | ) | (6,522 | ) | (8,207 | ) | ||||||
Net cash used in investing activities
|
(143,507 | ) | (123,527 | ) | (220,197 | ) | ||||||
Financing Activities
|
||||||||||||
Dividends to stockholders
|
(26,513 | ) | (26,056 | ) | (26,296 | ) | ||||||
Acquisition of treasury stock
|
(2,741 | ) | (1,686 | ) | (3,010 | ) | ||||||
Principal payment of notes payable
|
- | (12,300 | ) | (12,300 | ) | |||||||
Proceeds from borrowings
|
45,000 | - | 13,000 | |||||||||
Net proceeds from stock purchase and compensation plans
|
5,011 | 4,962 | 4,612 | |||||||||
Excess tax benefits from share-based payment arrangements
|
(90 | ) | (744 | ) | (1,200 | ) | ||||||
Net cash provided by (used in) financing activities
|
20,667 | (35,824 | ) | (25,194 | ) | |||||||
Net increase (decrease) in cash and cash equivalents
|
117 | (166 | ) | (17,832 | ) | |||||||
Net decrease in cash and cash equivalents from discontinued operations
|
- | - | (15,037 | ) | ||||||||
Net increase (decrease) in cash from continuing operations
|
117 | (166 | ) | (2,795 | ) | |||||||
Cash from continuing operations, beginning of year
|
645 | 811 | 3,606 | |||||||||
Cash from continuing operations, end of year
|
$ | 762 | 645 | 811 |
Selective Insurance Group, Inc.
|
||||||||
Combined Insurance Company Subsidiaries
|
||||||||
Unaudited Statutory Balance Sheets
|
||||||||
($ in thousands)
|
||||||||
Dec-31 *
|
Dec-31
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
Bonds
|
$ | 3,452,204 | 3,482,204 | |||||
Common stocks
|
157,355 | 69,636 | ||||||
Affiliated mortgage loan
|
38,131 | 38,785 | ||||||
Other investments
|
197,409 | 174,067 | ||||||
Short-term investments
|
183,070 | 111,021 | ||||||
Total investments
|
4,028,169 | 3,875,713 | ||||||
Cash on hand and in banks
|
(20,701 | ) | (30,343 | ) | ||||
Interest and dividends due and accrued
|
35,880 | 37,172 | ||||||
Premiums receivable
|
461,482 | 410,809 | ||||||
Reinsurance recoverable on paid losses and expenses
|
12,365 | 5,013 | ||||||
Deferred tax recoverable
|
137,659 | 133,100 | ||||||
EDP equipment
|
1,804 | 1,409 | ||||||
Equities and deposits in pools and associations
|
4,837 | 6,681 | ||||||
Receivable for sold securities
|
644 | 16,738 | ||||||
Other assets
|
27,964 | 30,164 | ||||||
Total assets
|
$ | 4,690,103 | 4,486,456 | |||||
LIABILITIES
|
||||||||
Reserve for losses
|
$ | 2,173,028 | 2,111,557 | |||||
Reinsurance payable on paid loss and loss expense
|
1,285 | 1,030 | ||||||
Reserve for loss expenses
|
418,542 | 401,508 | ||||||
Unearned premiums
|
759,304 | 713,268 | ||||||
Reserve for commissions payable
|
44,488 | 43,590 | ||||||
Ceded balances payable
|
21,871 | 12,835 | ||||||
Federal income tax payable
|
12,176 | 1,645 | ||||||
Premium and other taxes payable
|
23,588 | 23,466 | ||||||
Borrowed money
|
58,043 | 13,018 | ||||||
Reserve for dividends to policyholders
|
3,470 | 2,390 | ||||||
Reserves for unauthorized reinsurance
|
1,785 | 1,811 | ||||||
Payable for securities
|
- | 5,028 | ||||||
Funds withheld on account of others
|
6,523 | 7,015 | ||||||
Accrued salaries and benefits
|
80,601 | 61,353 | ||||||
Other liabilities
|
22,692 | 13,917 | ||||||
Total liabilities
|
3,627,396 | 3,413,431 | ||||||
POLICYHOLDERS' SURPLUS
|
||||||||
Capital
|
32,325 | 28,325 | ||||||
Aggregate write-ins for special surplus funds
|
44,296 | 40,521 | ||||||
Paid in surplus
|
307,022 | 255,792 | ||||||
Unassigned surplus
|
679,064 | 748,387 | ||||||
Total policyholders' surplus
|
1,062,707 | 1,073,025 | ||||||
Total liabilities and policyholders' surplus
|
$ | 4,690,103 | 4,486,456 |
* Includes the December 31, 2011 acquisition of Montpelier U.S. Insurance Company. Combined statutory filings for 2011 will not reflect the acquisition as this Company will not be included in our intercompany pooling until January 1, 2012
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||||||
Combined Insurance Company Subsidiaries
|
||||||||||||||||||||||||||||||||
Unaudited Statutory Statements Of Income
|
||||||||||||||||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||||||||||||||
December
|
December
|
|||||||||||||||||||||||||||||||
UNDERWRITING
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||||||||||||||
Net premiums written
|
$ | 352,179 | 301,812 | 1,485,349 | 1,388,556 | |||||||||||||||||||||||||||
Net premiums earned
|
373,427 | 353,497 | 1,439,313 | 1,414,612 | ||||||||||||||||||||||||||||
Net losses paid
|
245,778 | 195,666 | 857,844 | 784,641 | ||||||||||||||||||||||||||||
Change in reserve for losses
|
(45,368 | ) | 10,910 | 52,252 | 39,181 | |||||||||||||||||||||||||||
Net losses incurred
|
200,410 | 53.7 | % | 206,576 | 58.4 | % | 910,096 | 63.2 | % | 823,822 | 58.2 | % | ||||||||||||||||||||
Net loss expenses paid
|
39,804 | 39,958 | 152,955 | 154,661 | ||||||||||||||||||||||||||||
Change in reserve for loss expenses
|
4,879 | (3,230 | ) | 11,395 | 2,051 | |||||||||||||||||||||||||||
Net loss expenses incurred
|
44,683 | 12.0 | % | 36,728 | 10.4 | % | 164,350 | 11.4 | % | 156,712 | 11.1 | % | ||||||||||||||||||||
Net underwriting expenses incurred
|
115,692 | 32.8 | % | 103,578 | 34.3 | % | 474,139 | 31.9 | % | 449,620 | 32.3 | % | ||||||||||||||||||||
Total deductions
|
360,785 | 346,882 | 1,548,585 | 1,430,154 | ||||||||||||||||||||||||||||
Statutory underwriting (loss) / gain
|
12,642 | 6,615 | (109,272 | ) | (15,542 | ) | ||||||||||||||||||||||||||
Net loss from premium balances charged off
|
(1,210 | ) | (1,057 | ) | (5,213 | ) | (5,142 | ) | ||||||||||||||||||||||||
Finance charges and other income
|
1,772 | 2,907 | 8,460 | 9,590 | ||||||||||||||||||||||||||||
Total other income
|
562 | -0.2 | % | 1,850 | -0.6 | % | 3,247 | -0.2 | % | 4,448 | -0.3 | % | ||||||||||||||||||||
Policyholders' dividends incurred
|
(1,481 | ) | 0.4 | % | (1,011 | ) | 0.3 | % | (5,284 | ) | 0.4 | % | (3,878 | ) | 0.3 | % | ||||||||||||||||
Total underwriting (loss) / gain
|
11,723 | 98.7 | % | 7,454 | 102.8 | % | (111,309 | ) | 106.7 | % | (14,972 | ) | 101.6 | % | ||||||||||||||||||
INVESTMENT
|
||||||||||||||||||||||||||||||||
Net investment income earned
|
30,459 | 39,362 | 148,005 | 138,021 | ||||||||||||||||||||||||||||
Net realized gain / (loss)
|
(3,621 | ) | (15,909 | ) | 2,195 | (19,282 | ) | |||||||||||||||||||||||||
Total income before income tax
|
38,561 | 30,907 | 38,891 | 103,767 | ||||||||||||||||||||||||||||
Federal income tax expense / (income)
|
14,674 | (456 | ) | 12,433 | 16,848 | |||||||||||||||||||||||||||
Net income
|
$ | 23,887 | 31,363 | 26,458 | 86,919 | |||||||||||||||||||||||||||
Policyholders' Surplus
|
||||||||||||||||||||||||||||||||
Surplus, beginning of period
|
$ | 1,010,144 | 1,034,321 | 1,073,025 | 981,955 | |||||||||||||||||||||||||||
Net income
|
23,887 | 31,363 | 26,458 | 86,919 | ||||||||||||||||||||||||||||
Change in deferred taxes
|
11,749 | 2,941 | 17,220 | 2,169 | ||||||||||||||||||||||||||||
Change in unrealized gains
|
15,801 | 12,506 | 2,355 | 26,198 | ||||||||||||||||||||||||||||
Dividends to stockholders
|
(17,007 | ) | (12,002 | ) | (63,025 | ) | (48,010 | ) | ||||||||||||||||||||||||
Paid in surplus *
|
51,230 | - | 51,230 | - | ||||||||||||||||||||||||||||
Paid in common stock *
|
4,000 | - | 4,000 | - | ||||||||||||||||||||||||||||
Change in reserve for unauthorized
|
26 | (798 | ) | 26 | (798 | ) | ||||||||||||||||||||||||||
Change in non-admitted assets
|
(12,666 | ) | (4,263 | ) | (21,378 | ) | 14,851 | |||||||||||||||||||||||||
Change in additional admitted deferred taxes
|
5,241 | 5,550 | 3,775 | 6,570 | ||||||||||||||||||||||||||||
Change in minimum pension liability
|
(15,090 | ) | 3,407 | (15,090 | ) | 3,407 | ||||||||||||||||||||||||||
Surplus adjustments *
|
(14,608 | ) | - | (15,889 | ) | (236 | ) | |||||||||||||||||||||||||
Net change in surplus for period
|
52,563 | 38,704 | (10,318 | ) | 91,070 | |||||||||||||||||||||||||||
Surplus, end of period
|
$ | 1,062,707 | 1,073,025 | 1,062,707 | 1,073,025 | |||||||||||||||||||||||||||
Statutory underwriting (loss) / gain
|
$ | 11,723 | 7,454 | (111,309 | ) | (14,972 | ) | |||||||||||||||||||||||||
Adjustments under GAAP:
|
||||||||||||||||||||||||||||||||
Deferred policy acquisition costs
|
(5,975 | ) | (8,963 | ) | 4,442 | (8,974 | ) | |||||||||||||||||||||||||
Pension costs
|
(1,618 | ) | 755 | 250 | 2,045 | |||||||||||||||||||||||||||
Other, net
|
841 | 286 | (302 | ) | (266 | ) | ||||||||||||||||||||||||||
GAAP underwriting (loss) / gain
|
$ | 4,971 | (468 | ) | (106,919 | ) | (22,167 | ) | ||||||||||||||||||||||||
* Includes the December 31, 2011 acquisition of Montpelier U.S. Insurance Company. Combined statutory filings for 2011 will not reflect the acquisition as this Company will not be included in our intercompany pooling until January 1, 2012
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
|||||||||||||||||||||||||
Alternative Investments
|
|||||||||||||||||||||||||
as of December 31, 2011
|
|||||||||||||||||||||||||
(unaudited)
|
|||||||||||||||||||||||||
Inception
|
Original
|
Remaining
|
Current
|
YTD
|
DPI(1)
|
TVPI(2)
|
|||||||||||||||||||
Fund
|
Year
|
Commitment
|
Commitment
|
Market Value
|
Income
|
Ratio
|
Ratio
|
||||||||||||||||||
Real Estate
|
|||||||||||||||||||||||||
Silverpeak RE II
|
2005
|
20,000,000 | 2,473,976 | 10,390,153 | 1,276,202 | 0.45 | 0.96 | ||||||||||||||||||
Silverpeak RE III
|
2008
|
15,000,000 | 8,095,585 | 3,377,382 | (56,701 | ) | 0.02 | 0.51 | |||||||||||||||||
Total - Real Estate
|
35,000,000 | 10,569,561 | 13,767,535 | 1,219,501 | 0.34 | 0.84 | |||||||||||||||||||
Mezzanine Financing
|
|||||||||||||||||||||||||
Neovara Euro Mezz
|
2004
|
9,000,000 | - | 1,072,293 | (836,617 | ) | 0.95 | 1.03 | |||||||||||||||||
GS Mezz V
|
2007
|
25,000,000 | 15,255,707 | 7,744,362 | 728,712 | 0.60 | 1.17 | ||||||||||||||||||
Total - Mezz. Financing
|
34,000,000 | 15,255,707 | 8,816,655 | (107,905 | ) | 0.77 | 1.10 | ||||||||||||||||||
Distressed Debt
|
|||||||||||||||||||||||||
Varde VIII
|
2006
|
10,000,000 | - | 7,372,134 | (322,617 | ) | 0.38 | 1.12 | |||||||||||||||||
GS Distressed Opp III
|
2007
|
15,000,000 | 3,135,660 | 9,580,421 | 934,885 | 0.24 | 0.99 | ||||||||||||||||||
Total - Distressed Debt
|
25,000,000 | 3,135,660 | 16,952,555 | 612,268 | 0.30 | 1.05 | |||||||||||||||||||
Private Equity
|
|||||||||||||||||||||||||
Prospector
|
1997
|
5,000,000 | - | 411,121 | (323 | ) | 2.79 | 2.88 | |||||||||||||||||
Trilantic Capital Partners III
|
2004
|
10,000,000 | 1,219,343 | 4,022,140 | 1,446,577 | 1.27 | 1.70 | ||||||||||||||||||
NB Co-Invest
|
2006
|
15,000,000 | 1,847,495 | 9,730,334 | 1,729,882 | 0.53 | 1.22 | ||||||||||||||||||
Trilantic Capital Partners IV
|
2007
|
11,098,351 | 2,301,528 | 7,572,404 | 1,651,122 | 0.41 | 1.24 | ||||||||||||||||||
Total - Private Equity
|
41,098,351 | 5,368,366 | 21,735,999 | 4,827,258 | 0.99 | 1.56 | |||||||||||||||||||
Private Equity, Secondary Market
|
|||||||||||||||||||||||||
NB SOF
|
2005
|
12,000,000 | 899,494 | 6,601,877 | 1,059,842 | 0.64 | 1.24 | ||||||||||||||||||
GS Vintage IV
|
2007
|
20,000,000 | 5,280,941 | 15,101,646 | 3,464,691 | 0.37 | 1.21 | ||||||||||||||||||
NB SOF II
|
2008
|
12,000,000 | 3,326,196 | 8,410,797 | 1,605,660 | 0.36 | 1.31 | ||||||||||||||||||
Total - Pvt. Eq. Sec. Mkt.
|
44,000,000 | 9,506,631 | 30,114,320 | 6,130,193 | 0.45 | 1.24 | |||||||||||||||||||
Energy/Power Generation
|
|||||||||||||||||||||||||
ArcLight I
|
2002
|
15,000,000 | 1,655,505 | 234,045 | 1,061,616 | 1.80 | 1.81 | ||||||||||||||||||
ArcLight II
|
2003
|
15,000,000 | 2,295,492 | 2,972,783 | 1,721,227 | 1.23 | 1.39 | ||||||||||||||||||
ArcLight III
|
2006
|
15,000,000 | 2,037,794 | 10,235,790 | 1,709,439 | 0.60 | 1.25 | ||||||||||||||||||
Quintana Energy
|
2006
|
10,000,000 | 1,902,067 | 8,006,160 | 713,808 | 0.09 | 1.07 | ||||||||||||||||||
ArcLight IV
|
2007
|
10,000,000 | 2,717,373 | 4,464,089 | 1,751,975 | 0.86 | 1.31 | ||||||||||||||||||
Total - Energy/Power Generation
|
65,000,000 | 10,608,231 | 25,912,867 | 6,958,065 | 1.03 | 1.41 | |||||||||||||||||||
Venture Capital
|
|||||||||||||||||||||||||
Venture V
|
2001
|
10,000,000 | 900,000 | 7,248,497 | 1,038,166 | 0.30 | 1.10 | ||||||||||||||||||
Total - Venture Capital
|
10,000,000 | 900,000 | 7,248,497 | 1,038,166 | 0.30 | 1.10 | |||||||||||||||||||
TOTAL - ALTERNATIVE INVESTMENTS
|
$ | 254,098,351 | 55,344,156 | 124,548,428 | 20,677,546 | 0.72 | 1.25 | ||||||||||||||||||
(1) Distributed to paid in ratio
|
|||||||||||||||||||||||||
(2) Total value to paid in ratio
|
|||||||||||||||||||||||||
Note: Some amounts may not foot due to rounding
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
Municipal Bond Portfolio
State and Repayment Source Composition
December 31, 2011
($ in thousands)
(unaudited)
Exposure = 51% Held-to-Maturity; 49% Available-for-Sale
Repayment Source Composition by State
|
||||||||||
Market Values
|
||||||||||
State
|
Revenue
|
% of
State
|
General
Obligation
(GO)-Local
|
% of
State
|
General
Obligation
(GO)-State
|
% of
State
|
TX -
Permanent
School
Fund (PSF)
|
% of
State
|
Total
|
% of
Total
|
TX
|
55,930
|
55%
|
44,289
|
44%
|
1,101
|
1%
|
-
|
0%
|
101,320
|
8%
|
TX-PSF
|
-
|
0%
|
-
|
0%
|
-
|
0%
|
41,190
|
100%
|
41,190
|
3%
|
WA
|
38,133
|
45%
|
46,238
|
55%
|
-
|
0%
|
-
|
0%
|
84,371
|
7%
|
AZ
|
60,795
|
90%
|
7,083
|
10%
|
-
|
0%
|
-
|
0%
|
67,878
|
5%
|
NY
|
66,291
|
100%
|
-
|
0%
|
-
|
0%
|
-
|
0%
|
66,291
|
5%
|
FL
|
53,587
|
100%
|
-
|
0%
|
-
|
0%
|
-
|
0%
|
53,587
|
4%
|
OH
|
30,408
|
59%
|
13,611
|
27%
|
7,255
|
14%
|
-
|
0%
|
51,274
|
4%
|
IL
|
28,386
|
58%
|
20,356
|
42%
|
-
|
0%
|
-
|
0%
|
48,742
|
4%
|
CO
|
17,241
|
36%
|
29,319
|
60%
|
1,812
|
4%
|
-
|
0%
|
48,372
|
4%
|
MN
|
6,390
|
13%
|
5,038
|
11%
|
36,926
|
76%
|
-
|
0%
|
48,354
|
4%
|
NC
|
24,169
|
58%
|
14,032
|
33%
|
3,775
|
9%
|
-
|
0%
|
41,976
|
3%
|
Pre-refunded
|
41,319
|
50%
|
25,517
|
31%
|
12,405
|
15%
|
3,658
|
4%
|
82,899
|
7%
|
Other
|
360,074
|
66%
|
115,455
|
21%
|
68,261
|
13%
|
-
|
0%
|
543,790
|
42%
|
Grand Total
|
782,723
|
61%
|
320,938
|
25%
|
131,535
|
10%
|
44,848
|
4%
|
1,280,044
|
100%
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
||||||||||||
Credit Quality of Available-for-Sale Fixed Maturity Securities
|
||||||||||||
December 31, 2011
|
||||||||||||
($ in millions)
|
||||||||||||
(unaudited)
|
||||||||||||
Fair
Value
|
Unrealized
Gain (Loss)
|
Average
Credit
Quality
|
||||||||||
AFS Fixed Maturity Portfolio:
|
||||||||||||
U.S. government obligations1
|
$ | 353.8 | 20.3 |
AA+
|
||||||||
Foreign government obligations
|
34.2 | 0.5 |
AA
|
|||||||||
State and municipal obligations
|
622.7 | 44.4 |
AA
|
|||||||||
Corporate securities
|
1,213.3 | 44.9 | A | |||||||||
Mortgage-backed securities ("MBS")
|
594.5 | 19.2 |
AA
|
|||||||||
Asset-backed securities ("ABS")
|
78.9 | 1.2 |
AAA
|
|||||||||
Total AFS fixed maturity portfolio
|
$ | 2,897.4 | 130.5 |
AA-
|
||||||||
State and Municipal Obligations:
|
||||||||||||
Government obligations
|
$ | 282.6 | 22.1 |
AA+
|
||||||||
Special revenue obligations
|
340.1 | 22.3 |
AA
|
|||||||||
Total state and municipal obligations
|
$ | 622.7 | 44.4 |
AA
|
||||||||
Corporate Securities:
|
||||||||||||
Financial
|
$ | 379.0 | 3.7 | A | ||||||||
Industrials
|
86.9 | 6.1 | A- | |||||||||
Utilities
|
75.6 | 3.5 |
BBB+
|
|||||||||
Consumer discretion
|
104.3 | 4.9 |
BBB+
|
|||||||||
Consumer staples
|
137.3 | 6.9 | A | |||||||||
Healthcare
|
145.0 | 8.3 |
AA-
|
|||||||||
Materials
|
66.5 | 2.5 | A- | |||||||||
Energy
|
77.9 | 3.3 | A- | |||||||||
Information technology
|
74.3 | 2.6 | A | |||||||||
Telecommunications services
|
50.9 | 1.5 |
BBB+
|
|||||||||
Other
|
15.6 | 1.6 |
AA+
|
|||||||||
Total corporate securities
|
$ | 1,213.3 | 44.9 | A | ||||||||
MBS:
|
||||||||||||
Government Guaranteed Agency commercial mortgage-backed securities ("CMBS")
|
$ | 72.9 | 5.0 |
AA+
|
||||||||
Non-agency CMBS
|
39.7 | (0.3 | ) | A- | ||||||||
Government Guaranteed Agency residential mortgage-backed securities ("RMBS")
|
98.2 | 4.7 |
AA+
|
|||||||||
Other Agency RMBS
|
339.1 | 10.8 |
AA+
|
|||||||||
Non-agency RMBS
|
37.1 | (1.0 | ) |
BBB
|
||||||||
Alternative-A ("Alt-A") RMBS
|
7.5 | - |
AA+
|
|||||||||
Total MBS
|
$ | 594.5 | 19.2 |
AA
|
||||||||
ABS:
|
||||||||||||
ABS
|
$ | 77.5 | 1.3 |
AAA
|
||||||||
Alt-A ABS3
|
0.7 | - | D | |||||||||
Sub-prime ABS2,3
|
0.7 | (0.1 | ) | D | ||||||||
Total ABS
|
$ | 78.9 | 1.2 |
AAA
|
||||||||
1 U.S. Government includes coporate securities fully guaranteed by the FDIC.
|
||||||||||||
2 We define sub-prime exposure as exposure to direct and indirect investments in non-agency residential mortgages with average FICO® scores below 650.
|
||||||||||||
3 Alt-A ABS and sub-prime ABS each consist of one security that is currently expected by rating agencies to default on its obligations.
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
||||||||||||||||||||||||
Credit Quality of Held-to-Maturity Securities
|
||||||||||||||||||||||||
December 31, 2011
|
||||||||||||||||||||||||
($ in millions)
|
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
Fair
Value
|
Carry
Value
|
Unrecognized
Holding
Gain (Loss)
|
Unrealized
Gain (Loss)
in Accumulated
Other
Comprehensive
Income
|
Total
Unrealized
Unrecognized
Gain (Loss)
|
Average
Credit
Quality
|
|||||||||||||||||||
HTM Fixed Maturity Portfolio:
|
||||||||||||||||||||||||
Foreign government obligations
|
$ | 5.5 | 5.6 | (0.1 | ) | 0.3 | 0.2 |
AA+
|
||||||||||||||||
State and municipal obligations
|
657.4 | 626.0 | 31.4 | 11.9 | 43.3 |
AA
|
||||||||||||||||||
Corporate securities
|
69.5 | 62.6 | 6.9 | (2.2 | ) | 4.7 | A | |||||||||||||||||
Mortgage-backed securities
|
17.7 | 11.5 | 6.2 | (3.0 | ) | 3.2 |
AA-
|
|||||||||||||||||
Asset-backed securities
|
7.9 | 6.6 | 1.3 | (1.4 | ) | (0.1 | ) | A | ||||||||||||||||
Total HTM fixed maturity portfolio
|
$ | 758.0 | 712.3 | 45.7 | 5.6 | 51.3 |
AA
|
|||||||||||||||||
State and Municipal Obligations:
|
||||||||||||||||||||||||
Government obligations
|
$ | 214.8 | 205.3 | 9.5 | 6.3 | 15.8 |
AA
|
|||||||||||||||||
Special revenue obligations
|
442.6 | 420.7 | 21.9 | 5.6 | 27.5 |
AA
|
||||||||||||||||||
Total state and municipal obligations
|
$ | 657.4 | 626.0 | 31.4 | 11.9 | 43.3 |
AA
|
|||||||||||||||||
Corporate Securities:
|
||||||||||||||||||||||||
Financial
|
$ | 20.7 | 18.5 | 2.2 | (1.5 | ) | 0.7 | A- | ||||||||||||||||
Industrials
|
20.3 | 17.8 | 2.5 | (0.7 | ) | 1.8 | A | |||||||||||||||||
Utilities
|
15.4 | 13.7 | 1.7 | (0.1 | ) | 1.6 | A+ | |||||||||||||||||
Consumer discretion
|
5.9 | 5.6 | 0.3 | 0.1 | 0.4 |
AA-
|
||||||||||||||||||
Consumer staples
|
5.1 | 5.0 | 0.1 | - | 0.1 | A | ||||||||||||||||||
Materials
|
2.1 | 2.0 | 0.1 | - | 0.1 |
BBB
|
||||||||||||||||||
Total corporate securities
|
$ | 69.5 | 62.6 | 6.9 | (2.2 | ) | 4.7 | A | ||||||||||||||||
MBS:
|
||||||||||||||||||||||||
Non-agency CMBS
|
17.7 | 11.5 | 6.2 | (3.0 | ) | 3.2 |
AA-
|
|||||||||||||||||
Total MBS
|
$ | 17.7 | 11.5 | 6.2 | (3.0 | ) | 3.2 |
AA-
|
||||||||||||||||
ABS:
|
||||||||||||||||||||||||
ABS
|
$ | 5.6 | 5.0 | 0.6 | (0.5 | ) | 0.1 |
BBB+
|
||||||||||||||||
Alt-A ABS
|
2.3 | 1.6 | 0.7 | (0.9 | ) | (0.2 | ) |
AAA
|
||||||||||||||||
Total ABS
|
$ | 7.9 | 6.6 | 1.3 | (1.4 | ) | (0.1 | ) | A |