Attached files

file filename
8-K - 8-K - HCC INSURANCE HOLDINGS INC/DE/a15-13778_58k.htm

Exhibit 99.1

 

GRAPHIC

GRAPHIC

 

HCC INSURANCE HOLDINGS REPORTS EARNINGS

FOR THE FIRST SIX MONTHS OF 2015

 

Highlights for the first six months:

 

·                  Net earnings of $193.3 million, or $2.01 per diluted share

·                  GAAP combined ratio of 86.7%

·                  Annualized return on equity of 9.9%

·                  Annualized operating return on equity(a) of 9.5%

·                  Gross written premium increased 14% to $1.8 billion

·                  Net written premium increased 16% to $1.4 billion

·                  Book value per share increased to $40.94

 

HOUSTON (July 28, 2015) . . .

HCC Insurance Holdings, Inc. (NYSE: HCC) today released results for its second quarter ended June 30, 2015.

 

Net earnings were $80.4 million, or $0.84 per diluted share, in the second quarter of 2015, compared to $97.1 million, or $0.97 per diluted share, in the same quarter of 2014.  Net earnings were $193.3 million, or $2.01 per diluted share, in the first six months of 2015, versus $205.0 million, or $2.04 per diluted share, in the same period of 2014.  Net earnings in 2015 included after-tax losses from our recently acquired Agriculture business (ProAg) of $2.2 million, or $0.02 per share, in second quarter and $9.9 million, or $0.10 per share, in the first six months.

 

Net earnings also included after-tax foreign currency expense of $6.7 million, or $0.07 per share, in the second quarter of 2015, compared to $1.8 million, or $0.02 per share, in the same quarter of 2014.  This result partially reversed the $11.7 million after-tax foreign currency benefit recorded in the first quarter of 2015.  Foreign currency benefit/expense is excluded from operating earnings(a), which were $86.8 million, or $0.91 per diluted share, in the second quarter of 2015, compared to $95.7 million, or $0.95 per diluted share, in the same quarter of 2014.

 

Christopher J.B. Williams, HCC’s Chief Executive Officer, stated, “We are pleased with our results through six months, which were ahead of our expectations in each of our underwriting segments.  The business environment remains challenging but rational in most of our product lines.”  Mr. Williams also stated, “The merger process is proceeding as expected and in line with the timeframes previously announced.  We remain very excited about the pending merger with Tokio Marine and the opportunities it presents to continue growing our businesses.”

 

The Company’s combined ratio was 87.0% for the second quarter of 2015 (85.2% excluding ProAg), compared to 83.8% for the same quarter of 2014.  The combined ratio was 86.7% for the first six months of 2015 (84.9% excluding ProAg), versus 83.6% for the same period of 2014.  HCC had no reserve development in either the first six months of 2015 or 2014.  The net paid loss ratio was 66.0% for the first half of 2015, compared to 61.0% for the same period of 2014.  The 2015 net paid loss ratio includes 2.9 points related to a commutation in Exited Lines during the second quarter.

 



 

Gross written premium increased 17% to $977.8 million in the second quarter of 2015, compared to $832.7 million in the same quarter of 2014.  Net written premium increased 18% to $766.1 million in the second quarter of 2015, versus $647.0 million in the same quarter of 2014.  Net earned premium increased 12% to $641.8 million in the second quarter of 2015, compared to $572.2 million in the same quarter of 2014.  Excluding ProAg, gross written premium decreased 2%, net written premium was flat and net earned premium increased 3% in the second quarter of 2015, compared to the same quarter of 2014.

 

In the first six months of 2015, compared to the same period of 2014, gross written premium increased 14% to $1.8 billion; net written premium increased 16% to $1.4 billion; and net earned premium increased 9% to $1.2 billion.  Excluding ProAg, gross written premium decreased 1%, net written premium increased 2% and net earned premium increased 3% in the first six months of 2015, compared to the same period of 2014.

 

Investment income was $54.7 million in the second quarter of 2015, compared to $56.4 million in the same quarter of 2014, and $108.2 million in the first six months of 2015, versus $113.2 million in the same period of 2014.  As of June 30, 2015, HCC’s fixed maturity securities portfolio had an average rating of AA, a duration of 4.9 years and an average long-term tax equivalent yield of 4.1%.

 

HCC generated cash flow from operations of $32.8 million in the first six months of 2015, compared to $195.3 million in the same period of 2014.  The first six months of 2015 included a $35.6 million outflow related to the commutation mentioned above.  At June 30, 2015, the Company had $365.3 million of cash and short-term investments and $210.1 million of available capacity under its $825.0 million revolving loan facility.

 

The Company purchased 1.2 million shares of its common stock during the first six months of 2015 for $69.6 million at an average cost of $56.04 per share.

 

As of June 30, 2015, total assets were $11.1 billion, shareholders’ equity was $3.9 billion and the Company’s debt to total capital ratio was 18.8%.

 

In light of the pending merger with Tokio Marine Holdings, Inc., HCC has suspended its share repurchase program.  In addition, the Company has elected to discontinue conference calls to discuss its quarterly and annual results until the transaction is completed.  HCC will continue to issue quarterly earnings press releases and supplemental financial schedules, and expects to continue to pay its quarterly common shareholder dividends.

 

2



 

For further information about HCC’s 2015 second quarter earnings results, see the supplemental financial schedules that are available in the Investor Relations section of the Company’s website at http://ir.hcc.com.

 

Headquartered in Houston, Texas, HCC Insurance Holdings, Inc. is a leading specialty insurer with offices in the United States, the United Kingdom, Spain and Ireland.  HCC’s major domestic and international insurance companies have financial strength ratings of “AA (Very Strong)” from Standard & Poor’s Financial Services LLC, “A+ (Superior)” from A.M. Best Company, Inc., “AA (Very Strong)” from Fitch Ratings, and “A1 (Good Security)” from Moody’s Investors Service, Inc.

 

For more information about HCC, please visit http://www.hcc.com.

 


(a)    Non-GAAP Financial Measures

Operating earnings and annualized operating return on equity are non-GAAP financial measures under Regulation G.  Operating earnings are calculated as net earnings excluding after-tax net realized investment gain/loss, other-than-temporary impairment credit losses, and foreign currency benefit/expense.  Annualized operating return on equity is calculated as operating earnings divided by average shareholders’ equity excluding accumulated other comprehensive income.  See the supplemental financial schedules for a reconciliation of these non-GAAP financial measures to corresponding GAAP amounts.  Management believes operating earnings and annualized operating return on equity are useful measures for understanding the Company’s profitability before consideration of investment-related gains/losses and foreign currency benefit/expense, both of which management excludes when evaluating operating results internally.

 

Contact:                Doug Busker, Director of Investor Relations

HCC Insurance Holdings, Inc.

Telephone:  (713) 996-1192

 

Forward-looking statements contained in this press release are made under “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties.  The types of risks and uncertainties which may affect the Company are set forth in its periodic reports filed with the Securities and Exchange Commission.

 

*     *     *     *     *

 

3


 


 

HCC Insurance Holdings, Inc. and Subsidiaries

Financial Highlights

(Unaudited, in thousands except per share data)

 

 

 

Six months ended
June 30,

 

Three months ended
June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Gross written premium

 

$

1,803,889

 

$

1,579,451

 

$

977,753

 

$

832,729

 

 

 

 

 

 

 

 

 

 

 

Net written premium

 

1,435,049

 

1,237,196

 

766,133

 

647,014

 

 

 

 

 

 

 

 

 

 

 

Net earned premium

 

1,242,403

 

1,134,860

 

641,840

 

572,248

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

108,220

 

113,244

 

54,738

 

56,438

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

1,383,301

 

1,292,504

 

706,851

 

643,574

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

193,334

 

205,047

 

80,417

 

97,136

 

 

 

 

 

 

 

 

 

 

 

Operating earnings*

 

179,437

 

193,039

 

86,778

 

95,746

 

 

 

 

 

 

 

 

 

 

 

Earnings per share (diluted)

 

$

2.01

 

$

2.04

 

$

0.84

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding (diluted)

 

94,798

 

98,791

 

94,458

 

98,660

 

 

 

 

 

 

 

 

 

 

 

Net loss ratio

 

61.2

%

58.7

%

61.6

%

58.7

%

 

 

 

 

 

 

 

 

 

 

Expense ratio

 

25.5

%

24.9

%

25.4

%

25.1

%

 

 

 

 

 

 

 

 

 

 

Combined ratio

 

86.7

%

83.6

%

87.0

%

83.8

%

 

 

 

 

 

 

 

 

 

 

Paid loss ratio

 

66.0

%

61.0

%

67.3

%

57.3

%

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investments

 

$

6,994,710

 

$

7,164,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

11,140,930

 

10,714,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

3,916,122

 

3,903,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt to total capital ratio

 

18.8

%

17.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

40.94

 

$

40.44

 

 

 

 

 

 


*                 Non-GAAP financial measure under Regulation G.  See calculation on S - 9.  Management believes operating earnings is a useful measure for understanding the Company’s profitability before consideration of investment-related gains/losses and foreign currency benefit/expense, both of which management excludes when evaluating operating results internally.

 

S - 1



 

HCC Insurance Holdings, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited, in thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

Fixed maturity securities — available for sale, at fair value

 

$

6,296,256

 

$

6,610,368

 

Equity securities — available for sale, at fair value

 

390,077

 

296,352

 

Short-term investments

 

283,420

 

258,186

 

Other investments

 

24,957

 

 

 

 

 

 

 

 

Total investments

 

6,994,710

 

7,164,906

 

Cash

 

81,864

 

102,093

 

Restricted cash and securities

 

114,229

 

119,010

 

Premium, claims and other receivables

 

925,827

 

553,027

 

Reinsurance recoverables

 

1,165,211

 

1,168,900

 

Ceded unearned premium

 

371,138

 

316,715

 

Ceded life and annuity benefits

 

48,114

 

48,499

 

Deferred policy acquisition costs

 

260,273

 

220,321

 

Goodwill

 

952,130

 

905,636

 

Other assets

 

227,434

 

115,239

 

 

 

 

 

 

 

Total assets

 

$

11,140,930

 

$

10,714,346

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expense payable

 

$

3,660,488

 

$

3,728,085

 

Life and annuity policy benefits

 

48,114

 

48,499

 

Reinsurance, premium and claims payable

 

456,747

 

301,476

 

Unearned premium

 

1,471,835

 

1,198,930

 

Deferred ceding commissions

 

117,530

 

94,202

 

Notes payable

 

909,328

 

824,251

 

Accounts payable and accrued liabilities

 

560,766

 

615,552

 

 

 

 

 

 

 

Total liabilities

 

7,224,808

 

6,810,995

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

126,837

 

126,472

 

Additional paid-in capital

 

1,122,937

 

1,113,551

 

Retained earnings

 

3,578,315

 

3,441,424

 

Accumulated other comprehensive income

 

110,712

 

175,014

 

Treasury stock

 

(1,022,679

)

(953,110

)

 

 

 

 

 

 

Total shareholders’ equity

 

3,916,122

 

3,903,351

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

11,140,930

 

$

10,714,346

 

 

S - 2



 

HCC Insurance Holdings, Inc. and Subsidiaries

Consolidated Statements of Earnings

(Unaudited, in thousands except per share data)

 

 

 

Six months ended

 

Three months ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premium

 

$

1,242,403

 

$

1,134,860

 

$

641,840

 

$

572,248

 

Net investment income

 

108,220

 

113,244

 

54,738

 

56,438

 

Other operating income

 

18,919

 

19,249

 

9,700

 

9,983

 

Net realized investment gain

 

13,759

 

25,151

 

573

 

4,905

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

1,383,301

 

1,292,504

 

706,851

 

643,574

 

 

 

 

 

 

 

 

 

 

 

EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expense, net

 

760,467

 

666,643

 

395,305

 

335,897

 

Policy acquisition costs, net

 

153,670

 

142,011

 

78,459

 

72,970

 

Other operating expense

 

188,749

 

177,250

 

111,266

 

90,198

 

Interest expense

 

15,030

 

13,984

 

7,264

 

6,865

 

 

 

 

 

 

 

 

 

 

 

Total expense

 

1,117,916

 

999,888

 

592,294

 

505,930

 

 

 

 

 

 

 

 

 

 

 

Earnings before income tax expense

 

265,385

 

292,616

 

114,557

 

137,644

 

Income tax expense

 

72,051

 

87,569

 

34,140

 

40,508

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

193,334

 

$

205,047

 

$

80,417

 

$

97,136

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to unvested stock

 

(2,848

)

(3,282

)

(1,207

)

(1,590

)

 

 

 

 

 

 

 

 

 

 

Net earnings available to common stock

 

$

190,486

 

$

201,765

 

$

79,210

 

$

95,546

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share data:

 

 

 

 

 

 

 

 

 

Net earnings per share

 

$

2.02

 

$

2.05

 

$

0.84

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

94,522

 

98,551

 

94,165

 

98,442

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share data:

 

 

 

 

 

 

 

 

 

Net earnings per share

 

$

2.01

 

$

2.04

 

$

0.84

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

94,798

 

98,791

 

94,458

 

98,660

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared, per share

 

$

0.590

 

$

0.450

 

$

0.295

 

$

0.225

 

 

S - 3



 

HCC Insurance Holdings, Inc. and Subsidiaries

Gross Written Premium

(Unaudited, in thousands)

 

 

 

Six months ended June 30,

 

Three months ended June 30,

 

 

 

2015

 

2014

 

Change

 

2015

 

2014

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America Property & Casualty

 

 

 

 

 

 

 

 

 

 

 

 

 

Liability

 

$

293,683

 

$

279,324

 

5

%

$

165,406

 

$

157,787

 

5

%

Agriculture

 

234,153

 

 

nm

 

161,538

 

 

nm

 

Other Specialty

 

313,040

 

345,475

 

(9

)

164,555

 

178,738

 

(8

)

 

 

840,876

 

624,799

 

35

 

491,499

 

336,525

 

46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident & Health

 

524,444

 

486,476

 

8

 

264,300

 

250,559

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

London Market

 

235,337

 

271,112

 

(13

)

117,406

 

139,133

 

(16

)

Specialty

 

203,232

 

196,444

 

3

 

104,545

 

106,183

 

(2

)

 

 

438,569

 

467,556

 

(6

)

221,951

 

245,316

 

(10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exited Lines

 

 

620

 

nm

 

3

 

329

 

nm

 

Totals

 

$

1,803,889

 

$

1,579,451

 

14

%

$

977,753

 

$

832,729

 

17

%

 

nm - Not meaningful

 

S - 4



 

HCC Insurance Holdings, Inc. and Subsidiaries

Net Written Premium

(Unaudited, in thousands)

 

 

 

Six months ended June 30,

 

Three months ended June 30,

 

 

 

2015

 

2014

 

Change

 

2015

 

2014

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America Property & Casualty

 

 

 

 

 

 

 

 

 

 

 

 

 

Liability

 

$

216,327

 

$

193,686

 

12

%

$

120,376

 

$

108,283

 

11

%

Agriculture

 

173,625

 

 

nm

 

118,968

 

 

nm

 

Other Specialty

 

183,670

 

192,987

 

(5

)

96,051

 

101,258

 

(5

)

 

 

573,622

 

386,673

 

48

 

335,395

 

209,541

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident & Health

 

515,545

 

483,761

 

7

 

259,627

 

249,010

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

London Market

 

183,928

 

210,156

 

(12

)

87,250

 

102,897

 

(15

)

Specialty

 

161,954

 

155,986

 

4

 

83,858

 

85,237

 

(2

)

 

 

345,882

 

366,142

 

(6

)

171,108

 

188,134

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exited Lines

 

 

620

 

nm

 

3

 

329

 

nm

 

Totals

 

$

1,435,049

 

$

1,237,196

 

16

%

$

766,133

 

$

647,014

 

18

%

 

nm - Not meaningful

 

S - 5



 

HCC Insurance Holdings, Inc. and Subsidiaries

Net Earned Premium

(Unaudited, in thousands)

 

 

 

Six months ended June 30,

 

Three months ended June 30,

 

 

 

2015

 

2014

 

Change

 

2015

 

2014

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America Property & Casualty

 

 

 

 

 

 

 

 

 

 

 

 

 

Liability

 

$

205,685

 

$

194,211

 

6

%

$

104,178

 

$

98,136

 

6

%

Agriculture

 

70,576

 

 

nm

 

53,587

 

 

nm

 

Other Specialty

 

184,408

 

203,644

 

(9

)

93,665

 

98,385

 

(5

)

 

 

460,669

 

397,855

 

16

 

251,430

 

196,521

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident & Health

 

510,613

 

472,481

 

8

 

255,663

 

240,338

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

London Market

 

124,191

 

124,956

 

(1

)

60,833

 

63,295

 

(4

)

Specialty

 

146,930

 

138,948

 

6

 

73,911

 

71,765

 

3

 

 

 

271,121

 

263,904

 

3

 

134,744

 

135,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exited Lines

 

 

620

 

nm

 

3

 

329

 

nm

 

Totals

 

$

1,242,403

 

$

1,134,860

 

9

%

$

641,840

 

$

572,248

 

12

%

 

nm - Not meaningful

 

S - 6



 

HCC Insurance Holdings, Inc. and Subsidiaries

Net Investment Income and Unrealized Gain

(Unaudited, in thousands)

 

 

 

Six months ended

 

Three months ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Sources of net investment income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity securities

 

 

 

 

 

 

 

 

 

Taxable

 

$

49,499

 

$

47,279

 

$

24,781

 

$

24,019

 

Exempt from U.S. income taxes

 

54,501

 

57,175

 

27,160

 

28,592

 

Total fixed maturity securities

 

104,000

 

104,454

 

51,941

 

52,611

 

Equity securities

 

7,323

 

12,143

 

4,587

 

5,506

 

Other

 

643

 

728

 

225

 

297

 

Total investment income

 

111,966

 

117,325

 

56,753

 

58,414

 

Investment expense

 

(3,746

)

(4,081

)

(2,015

)

(1,976

)

 

 

 

 

 

 

 

 

 

 

Net investment income

 

$

108,220

 

$

113,244

 

$

54,738

 

$

56,438

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain on available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in unrealized gain for period, before tax

 

$

(91,375

)

$

154,674

 

$

(98,198

)

$

88,840

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain at:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2015

 

$

171,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

$

269,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

$

262,913

 

 

 

 

 

 

 

 

S - 7



 

HCC Insurance Holdings, Inc. and Subsidiaries

Underwriting Ratios

(Unaudited)

 

 

 

Six months ended

 

Three months ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

North America Property & Casualty

 

 

 

 

 

 

 

 

 

Liability

 

62.1

%

63.5

%

62.2

%

63.4

%

Agriculture

 

87.6

 

 

87.4

 

 

Other Specialty

 

41.6

 

41.7

 

40.8

 

43.3

 

Loss Ratio

 

57.8

 

52.4

 

59.6

 

53.3

 

Expense Ratio

 

30.1

 

29.1

 

27.9

 

29.6

 

Combined Ratio

 

87.9

%

81.5

%

87.5

%

82.9

%

 

 

 

 

 

 

 

 

 

 

Accident & Health

 

 

 

 

 

 

 

 

 

Loss Ratio

 

73.2

 

73.0

 

73.1

%

72.5

%

Expense Ratio

 

15.6

 

14.9

 

16.0

 

15.0

 

Combined Ratio

 

88.8

%

87.9

%

89.1

%

87.5

%

 

 

 

 

 

 

 

 

 

 

International

 

 

 

 

 

 

 

 

 

London Market

 

38.1

%

36.0

%

37.3

%

35.5

%

Specialty

 

49.3

 

48.8

 

48.1

 

47.4

 

Loss Ratio

 

44.2

 

42.8

 

43.2

 

41.8

 

Expense Ratio

 

36.6

 

36.3

 

38.5

 

36.5

 

Combined Ratio

 

80.8

%

79.1

%

81.7

%

78.3

%

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Loss Ratio

 

61.2

%

58.7

%

61.6

%

58.7

%

Expense Ratio

 

25.5

 

24.9

 

25.4

 

25.1

 

Combined Ratio

 

86.7

%

83.6

%

87.0

%

83.8

%

 

S - 8



 

HCC Insurance Holdings, Inc. and Subsidiaries

Reconciliation of Non-GAAP Financial Measures to GAAP

(Unaudited, in thousands)

 

 

 

Six months ended

 

Three months ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net earnings

 

$

193,334

 

$

205,047

 

$

80,417

 

$

97,136

 

 

 

 

 

 

 

 

 

 

 

Exclude:

 

 

 

 

 

 

 

 

 

Net realized investment gain*

 

8,943

 

16,348

 

372

 

3,188

 

Foreign currency benefit (expense)*

 

4,954

 

(4,340

)

(6,733

)

(1,798

)

Total items excluded from operating earnings

 

13,897

 

12,008

 

(6,361

)

1,390

 

 

 

 

 

 

 

 

 

 

 

Operating earnings

 

$

179,437

 

$

193,039

 

$

86,778

 

$

95,746

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP equity - beginning of period

 

$

3,903,351

 

$

3,674,430

 

$

3,933,427

 

$

3,782,113

 

 

 

 

 

 

 

 

 

 

 

Exclude - Accumulated other comprehensive income

 

175,014

 

118,651

 

172,262

 

162,221

 

 

 

 

 

 

 

 

 

 

 

Beginning equity, as adjusted

 

$

3,728,337

 

$

3,555,779

 

$

3,761,165

 

$

3,619,892

 

 

 

 

 

 

 

 

 

 

 

GAAP equity - end of period

 

$

3,916,122

 

$

3,914,055

 

$

3,916,122

 

$

3,914,055

 

 

 

 

 

 

 

 

 

 

 

Exclude - Accumulated other comprehensive income

 

110,712

 

220,422

 

110,712

 

220,422

 

 

 

 

 

 

 

 

 

 

 

Ending equity, as adjusted

 

$

3,805,410

 

$

3,693,633

 

$

3,805,410

 

$

3,693,633

 

 

 

 

 

 

 

 

 

 

 

Average equity, as adjusted

 

$

3,766,874

 

$

3,624,706

 

$

3,783,288

 

$

3,656,763

 

 

 

 

 

 

 

 

 

 

 

Annualized operating return on equity

 

9.5

%

10.7

%

9.2

%

10.5

%

 


*  Net of tax, calculated using 35% statutory tax rate.

 

S - 9