Attached files

file filename
EX-11.1 - EX-11.1 - NAVIGATORS GROUP INCnavg-ex111_10.htm
EX-31.1 - EX-31.1 - NAVIGATORS GROUP INCnavg-ex311_6.htm
EX-32.1 - EX-32.1 - NAVIGATORS GROUP INCnavg-ex321_9.htm
EX-32.2 - EX-32.2 - NAVIGATORS GROUP INCnavg-ex322_8.htm
EX-31.2 - EX-31.2 - NAVIGATORS GROUP INCnavg-ex312_7.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

x

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2016

or

o

Transitional Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from              to

Commission file number 0-15886

 

The Navigators Group, Inc.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

13-3138397

(State or other jurisdiction of

incorporation or organization)

 

(IRS Employer

Identification No.)

 

 

400 Atlantic Street, Stamford, Connecticut

 

06901

(Address of principal executive offices)

 

(Zip Code)

(203) 905-6090

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report.)

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check One):

 

Large accelerated filer

x

 

Accelerated filer

o

 

 

 

 

 

Non-accelerated filer

o

 

Smaller reporting company

o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yeso    No  x

The number of common shares outstanding as of April 29, 2016 was 14,533,395.

 

 

 


THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

INDEX

Contents

 

PART I. FINANCIAL INFORMATION

3

Item 1.      Financial Statements

3

Consolidated Balance Sheets (Unaudited) – March 31, 2016 and December 31, 2015

3

Consolidated Statements of Income (Unaudited) – Three Months Ended March 31, 2016 and 2015

4

Consolidated Statements of Comprehensive Income (Unaudited) – Three Months Ended March 31, 2016 and 2015

5

Consolidated Statement of Stockholders’ Equity (Unaudited) – Three Months Ended March 31,2016

6

Consolidated Statements of Cash Flows (Unaudited) – Three Months Ended March 31, 2016 and 2015

7

Notes to Interim Consolidated Financial Statements (Unaudited)

8

Item 2.      Management’s Discussion and Analysis of Financial Condition and Results of Operations

18

Item 3.      Quantitative and Qualitative Disclosures about Market Risk

35

Item 4.      Controls and Procedures

35

PART II - OTHER INFORMATION

36

Item 1.      Legal Proceedings

36

Item 1A.   Risk Factors

36

Item 2.      Unregistered Sales of Equity Securities and Use of Proceeds

36

Item 3.      Defaults Upon Senior Securities

36

Item 4.      Mine Safety Disclosures

36

Item 5.      Other Information

36

Item 6.      Exhibits

37

Index to Exhibits

39

 

 

 

2


PART I. FINANCIAL INFORMATION

 

Item 1.  Financial Statements

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

 

March 31,

 

 

December 31,

 

amounts in thousands, except share and per share amounts

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

Fixed maturities, available-for-sale, at fair value (amortized cost: 2016: $2,432,837;

   2015: $2,400,245)

 

$

2,477,720

 

 

$

2,414,210

 

Equity securities, available-for-sale, at fair value (cost: 2016: $286,811; 2015: $281,943)

 

 

314,815

 

 

 

305,271

 

Short-term investments, at fair value (amortized cost: 2016: $211,782; 2015: $217,743)

 

 

211,782

 

 

 

217,745

 

Total investments

 

$

3,004,317

 

 

$

2,937,226

 

Cash

 

 

72,618

 

 

 

69,901

 

Premiums receivable

 

 

348,916

 

 

 

276,616

 

Prepaid reinsurance premiums

 

 

220,696

 

 

 

232,588

 

Reinsurance recoverable on paid losses

 

 

55,752

 

 

 

49,506

 

Reinsurance recoverable on unpaid losses and loss adjustment expenses

 

 

793,632

 

 

 

809,518

 

Deferred policy acquisition costs

 

 

105,359

 

 

 

91,983

 

Accrued investment income

 

 

16,451

 

 

 

16,001

 

Goodwill and other intangible assets

 

 

6,746

 

 

 

6,807

 

Current income tax receivable, net

 

 

13,032

 

 

 

22,323

 

Deferred income tax, net

 

 

 

 

 

3,900

 

Other assets

 

 

59,114

 

 

 

67,643

 

Total assets

 

$

4,696,633

 

 

$

4,584,012

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Reserves for losses and loss adjustment expenses

 

$

2,211,848

 

 

$

2,202,644

 

Unearned premiums

 

 

864,247

 

 

 

820,676

 

Reinsurance balances payable

 

 

123,165

 

 

 

107,411

 

Senior notes

 

 

263,616

 

 

 

263,580

 

Deferred income tax, net

 

 

8,280

 

 

 

 

Accounts payable and other liabilities

 

 

81,598

 

 

 

93,553

 

Total liabilities

 

$

3,552,754

 

 

$

3,487,864

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $.10 par value, authorized 1,000,000 shares, none issued

 

$

 

 

$

 

Common stock, $.10 par value, authorized 50,000,000 shares, issued 18,042,474 shares

   for 2016 and 17,942,269 shares for 2015

 

 

1,803

 

 

 

1,793

 

Additional paid-in capital

 

 

359,829

 

 

 

357,829

 

Treasury stock, at cost (3,511,380 shares for 2016 and 2015)

 

 

(155,801

)

 

 

(155,801

)

Retained earnings

 

 

891,655

 

 

 

868,723

 

Accumulated other comprehensive income

 

 

46,393

 

 

 

23,604

 

Total stockholders' equity

 

$

1,143,879

 

 

$

1,096,148

 

Total liabilities and stockholders' equity

 

$

4,696,633

 

 

$

4,584,012

 

 

See accompanying Notes to Interim Consolidated Financial Statements.

 

3


THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

 

 

Three Months Ended March 31,

 

amounts in thousands, except share and per share amounts

 

2016

 

 

2015

 

Gross written premiums

 

$

413,877

 

 

$

396,460

 

Revenues:

 

 

 

 

 

 

 

 

Net written premiums

 

 

319,820

 

 

 

288,958

 

Change in unearned premiums

 

 

(55,462

)

 

 

(52,826

)

Net earned premiums

 

 

264,358

 

 

 

236,132

 

Net investment income

 

 

19,594

 

 

 

16,253

 

Total other-than-temporary impairment losses

 

 

(109

)

 

 

23

 

Portion of loss recognized in other comprehensive income (before tax)

 

 

109

 

 

 

(23

)

Net other-than-temporary impairment losses recognized in earnings

 

 

 

 

 

 

Net realized gains (losses)

 

 

1,597

 

 

 

5,596

 

Other income (expenses)

 

 

2,549

 

 

 

2,242

 

Total revenues

 

$

288,098

 

 

$

260,223

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

Net losses and loss adjustment expenses

 

$

152,956

 

 

$

130,198

 

Commission expenses

 

 

37,554

 

 

 

32,905

 

Other operating expenses

 

 

60,809

 

 

 

54,909

 

Interest expense

 

 

3,858

 

 

 

3,855

 

Total expenses

 

 

255,177

 

 

 

221,867

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

32,921

 

 

 

38,356

 

Income tax expense (benefit)

 

 

9,989

 

 

 

12,427

 

 

 

 

 

 

 

 

 

 

Net income

 

$

22,932

 

 

$

25,929

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

Basic

 

$

1.58

 

 

$

1.81

 

Diluted

 

$

1.54

 

 

$

1.77

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

14,492,214

 

 

 

14,327,606

 

Diluted

 

 

14,891,646

 

 

 

14,637,837

 

 

See accompanying Notes to Interim Consolidated Financial Statements.

 

 

4


THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

 

 

 

Three Months Ended March 31,

 

amounts in thousands

 

2016

 

 

2015

 

Net income

 

$

22,932

 

 

$

25,929

 

Other comprehensive income:

 

 

 

 

 

 

 

 

Change in net unrealized gains (losses) on investments:

 

 

 

 

 

 

 

 

Unrealized gains (losses) on investments arising during the period, net

   of deferred tax of $(11,737) and $(1,723) in 2016 and 2015, respectively

 

 

21,798

 

 

 

3,201

 

Reclassification adjustment for net realized (gains) losses included

   in net income net of deferred tax of $(758) and $698 in 2016 and

   2015,  respectively

 

 

1,408

 

 

 

(1,297

)

Change in net unrealized gains (losses) on investments

 

$

23,206

 

 

$

1,904

 

Change in other-than-temporary impairments:

 

 

 

 

 

 

 

 

Non credit other-than-temporary impairments arising during the period,

   net of deferred tax of $38 and $(8) in 2016 and 2015,  respectively

 

 

(71

)

 

 

15

 

Reclassification adjustment for non credit other-than-temporary impairment

   losses recognized in net income net of deferred tax of $0 in both 2016

   and 2015

 

 

 

 

 

 

Change in other-than-temporary impairments

 

$

(71

)

 

$

15

 

Change in foreign currency translation gains (losses), net of deferred

   tax of $183 and $429 in 2016 and 2015, respectively

 

 

(346

)

 

 

(796

)

Other comprehensive income (loss)

 

$

22,789

 

 

$

1,123

 

Comprehensive income (loss)

 

$

45,721

 

 

$

27,052

 

 

See accompanying Notes to Interim Consolidated Financial Statements.

 

 

 

5


THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Other

 

 

Total

 

 

 

Common Stock

 

 

Paid-in

 

 

Treasury Stock

 

 

Retained

 

 

Comprehensive

 

 

Stockholders'

 

amounts in  thousands, except share amounts

 

Shares

 

 

Amount

 

 

Capital

 

 

Shares

 

 

Amount

 

 

Earnings

 

 

Income (Loss)

 

 

Equity

 

Balance, December 31, 2015

 

 

17,942,269

 

 

$

1,793

 

 

$

357,829

 

 

 

3,511,380

 

 

$

(155,801

)

 

$

868,723

 

 

$

23,604

 

 

$

1,096,148

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,932

 

 

 

 

 

 

22,932

 

Changes in  comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in net unrealized gain (loss) on investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,206

 

 

 

23,206

 

Change in net non-credit other-than-temporary  impairment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(71

)

 

 

(71

)

Change in foreign currency  translation gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(346

)

 

 

(346

)

Total  comprehensive  income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,789

 

 

 

22,789

 

Shares issued under stock plan

 

 

100,205

 

 

 

10

 

 

 

(2,926

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,916

)

Share-based compensation

 

 

 

 

 

 

 

 

4,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,926

 

Balance,  March 31, 2016

 

 

18,042,474

 

 

$

1,803

 

 

$

359,829

 

 

 

3,511,380

 

 

$

(155,801

)

 

$

891,655

 

 

$

46,393

 

 

$

1,143,879

 

See accompanying Notes to Interim Consolidated Financial Statements.

 

 

 

6


THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

 

 

 

Three Months Ended March 31,

 

amounts in thousands

 

2016

 

 

2015

 

Operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

22,932

 

 

$

25,929

 

Adjustments to reconcile net income to net cash provided by (used in) operating

   activities:

 

 

 

 

 

 

 

 

Depreciation & amortization

 

 

1,459

 

 

 

1,051

 

Deferred income taxes

 

 

191

 

 

 

865

 

Net realized (gains) losses

 

 

(1,597

)

 

 

(5,596

)

Net other-than-temporary impairments recognized in earnings

 

 

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Reinsurance recoverable on paid and unpaid losses and loss adjustment expenses

 

 

9,640

 

 

 

18,056

 

Reserves for losses and loss adjustment expenses

 

 

9,204

 

 

 

(17,930

)

Prepaid reinsurance premiums

 

 

11,891

 

 

 

(6,374

)

Unearned premiums

 

 

43,571

 

 

 

60,393

 

Premiums receivable

 

 

(72,300

)

 

 

(53,878

)

Deferred policy acquisition costs

 

 

(13,376

)

 

 

(6,769

)

Accrued investment income

 

 

(450

)

 

 

106

 

Reinsurance balances payable

 

 

15,753

 

 

 

1,445

 

Current income tax payable, net

 

 

9,291

 

 

 

9,388

 

Accounts payable

 

 

(10,830

)

 

 

(31,229

)

Other

 

 

13,169

 

 

 

(372

)

Net cash provided by (used in) operating activities

 

$

38,548

 

 

$

(4,915

)

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

Fixed maturities

 

 

 

 

 

 

 

 

Redemptions and maturities

 

$

44,996

 

 

$

37,241

 

Sales

 

 

98,680

 

 

 

119,505

 

Purchases

 

 

(177,719

)

 

 

(130,196

)

Equity securities

 

 

 

 

 

 

 

 

Sales

 

 

10,724

 

 

 

38,343

 

Purchases

 

 

(15,601

)

 

 

(12,320

)

Change in payable for securities

 

 

(1,472

)

 

 

15,565

 

Net change in short-term investments

 

 

6,146

 

 

 

(63,168

)

Purchase of property and equipment

 

 

(2,452

)

 

 

(790

)

Net cash provided by (used in) investing activities

 

$

(36,698

)

 

$

4,180

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

Proceeds of stock issued from employee stock purchase plan

 

$

867

 

 

$

 

Proceeds of stock issued from exercise of stock options

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

$

867

 

 

$

 

 

 

 

 

 

 

 

 

 

Change in cash

 

$

2,717

 

 

$

(735

)

Cash at beginning of year

 

 

69,901

 

 

 

90,751

 

Cash at end of period

 

$

72,618

 

 

$

90,016

 

 

 

 

 

 

 

 

 

 

Supplemental cash information:

 

 

 

 

 

 

 

 

Income taxes paid, net

 

$

40

 

 

$

1,793

 

Interest paid

 

$

 

 

$

 

Issuance of stock to directors

 

$

633

 

 

$

563

 

 

See accompanying Notes to Interim Consolidated Financial Statements.

 

 

7


THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Notes to Interim Consolidated Financial Statements (Unaudited)

 

 

NOTE 1.  ORGANIZATION & SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Unless the context requires otherwise, the terms “we,” “us,”  “our,” or “our Company” are used to mean The Navigators Group, Inc., a Delaware holding company established in 1982, and its subsidiaries.  The terms “Parent” or “Parent Company” are used to mean The Navigators Group, Inc. without its subsidiaries.

Organization

We are an international insurance company with a long-standing area of specialization in Marine insurance.  We also offer Property and Casualty (“P&C”) insurance business, primarily general liability coverage and umbrella & excess liability coverage to commercial enterprises through our Primary and Excess Casualty divisions.  We have also developed niches in Professional Liability insurance, through our Directors & Officers (“D&O”) and Errors & Omissions (“E&O”) divisions.  Beginning in 2010, we added reinsurance products through our Global Reinsurance (“GlobalRe”) business.

We operate through various wholly-owned subsidiaries, including Navigators Insurance Company (“NIC”), inclusive of its United Kingdom Branch (“U.K. Branch”), and Navigators Specialty Insurance Company (“NSIC”), both of which are U.S. insurance companies, and Navigators Underwriting Agency Ltd. (“NUAL”), a Lloyd’s of London (“Lloyd’s”) underwriting agency that manages Lloyd’s Syndicate 1221 (the “Syndicate”) in the U.K. and is the primary underwriting company of Navigators Holdings (U.K.) Ltd. (“NHUK”), the holding company for our non U.S. domiciled entities. Our Company controls 100% of the Syndicate’s stamp capacity.

Basis of Presentation

The accompanying Interim Consolidated Financial Statements are unaudited and reflect all adjustments, which, in the opinion of management, are necessary to fairly present the results of The Navigators Group, Inc. and its subsidiaries for the interim periods presented on the basis of United States generally accepted accounting principles (“GAAP” or “U.S. GAAP”).  All significant intercompany transactions and balances have been eliminated in consolidation.  The preparation of these Financial Statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the Financial Statements and the reported revenues and expenses during the reporting periods.  The results of operations for any interim period are not necessarily indicative of results for the full year.  The Interim Consolidated Financial Statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2015.  

Income Taxes

The income tax provision has been computed based on our estimated annual effective tax rate.  Our effective tax rate for the quarter differs from the federal tax rate of 35% principally because of tax-exempt investment income and dividends received deduction.

Current and Pending Accounting Pronouncements

As of January 1, 2016, we adopted the following accounting pronouncements, which did not have a material effect, singly or in the aggregate, on our consolidated financial condition, results of operations or cash flows:

 

·

Accounting Standards Update 2015-03 – Interest – Imputation of Interest (Subtopic 835-30) – Simplifying the Presentation of Debt Issuance Costs, which will be effective for fiscal years beginning after December 15, 2015. The new pronouncement was issued to simplify presentation of debt issuance costs.

 

·

Accounting Standards Update 2015-05 – Intangibles – Goodwill and Other – Internal Use Software (Subtopic 350-40) Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement, which will be effective for fiscal years beginning after December 15, 2015. The new pronouncement was issued to provide guidance to customers about whether a cloud computing arrangement includes a software license.

 

·

Accounting Standards Update 2015-07 – Fair Value Measurement – (Topic 820) Disclosures for Investments in Certain Entities that Calculate Net Asset Value per Share (or its equivalent) (a consensus of the Emerging Issues Task Force), which will be effective for fiscal years beginning after December 15, 2015. The new pronouncement was issued to ensure that all investments categorized in the fair value hierarchy are classified using a consistent approach.

 

8


In 2016, the Financial Accounting Standards Board issued the following new pronouncements that may have an impact on our Company and we are assessing the future impact of these updates to our Consolidated Financial Statements:

 

·

Accounting Standards Update 2016-01 – Financial Instruments (Subtopic 825-10) – Recognition and Measurement of Financial Assets and Financial Liabilities, which will be effective for fiscal years beginning after December 15, 2017.  The new pronouncement was issued to make targeted improvements to the presentation of financial instruments.

 

·

Accounting Standards Update 2016-02 – Leases (Topic 842) - Amends the recognition of a right-to-use asset and lease liability on the statement of financial position of those leases previously classified as operating leases under the previous guidance, which will be effective for fiscal years beginning after December 15, 2015.  The new pronouncement was issued to improve transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements.

 

·

Accounting Standards Update 2016-09 – Compensation – Stock Compensation – (Topic 718) Improvements to Employee Share-Based Accounting, which will be effective for fiscal years beginning after December 15, 2016.  The new pronouncement was issued to simplify employee share-based accounting.

There were no additional 2016 accounting pronouncements that are expected to have an impact on the Consolidated Financial Statements upon adoption.

 

 

NOTE 2.  SEGMENT INFORMATION

 

We report our results of operations consistent with the manner in which our Chief Operating Decision Maker reviews the business to assess performance through our reportable segments: U.S. Insurance, International Insurance (“Int’l Insurance”), Global Reinsurance (“GlobalRe”) and Corporate. 

We classify our business into three underwriting segments: U.S. Insurance, Int’l Insurance and GlobalRe.  Both the U.S. Insurance and Int’l Insurance reporting segments are each comprised of three operating segments: Marine, P&C and Professional Liability.

We evaluate the performance of each of the underwriting segments based on underwriting results.  Underwriting results are measured based on underwriting profit or loss and the related Combined ratio, which are both non-GAAP measures of underwriting profitability.   Underwriting profit or loss is calculated from Net earned premiums less the sum of Net losses and loss adjustment expenses (“LAE”), Commission expenses, Other operating expenses and Other underwriting income (expense).  The Combined ratio is derived by dividing the sum of Net losses and LAE, Commission expenses, Other operating expenses and Other underwriting income (expense) by Net earned premiums.  A Combined ratio of less than 100% indicates an underwriting profit and greater than 100% indicates an underwriting loss.  Our underwriting performance is evaluated separately from the rest of our operations.  The performance of our investment portfolios, our liquidity and capital resource needs, our foreign currency exposure and our tax planning strategies are evaluated on a consolidated basis within our Corporate segment.

The accounting policies used to prepare the segment reporting data for our reportable segments are the same as those described in Note 1 and Note 2 of our Annual Report on Form 10-K for the year ended December 31, 2015.  

9


Financial data by segment for the three months ended March 31, 2016 and 2015 was as follows:

 

 

 

Three Months Ended March 31, 2016

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

148,340

 

 

$

78,008

 

 

$

38,010

 

 

$

 

 

$

264,358

 

Net losses and LAE

 

 

(91,512

)

 

 

(40,410

)

 

 

(21,034

)

 

 

 

 

 

(152,956

)

Commission expenses

 

 

(14,855

)

 

 

(15,355

)

 

 

(7,745

)

 

 

401

 

 

 

(37,554

)

Other operating expenses

 

 

(33,761

)

 

 

(21,771

)

 

 

(5,277

)

 

 

 

 

 

(60,809

)

Other underwriting income (expense)

 

 

361

 

 

 

 

 

 

49

 

 

 

(401

)

 

 

9

 

Underwriting profit (loss)

 

$

8,573

 

 

$

472

 

 

$

4,003

 

 

$

 

 

$

13,048

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,594

 

 

 

19,594

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,597

 

 

 

1,597

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,858

)

 

 

(3,858

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,540

 

 

 

2,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

8,573

 

 

$

472

 

 

$

4,003

 

 

$

19,873

 

 

$

32,921

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,989

)

 

 

(9,989

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

22,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

61.7

%

 

 

51.8

%

 

 

55.3

%

 

 

 

 

 

 

57.9

%

Commission expense ratio

 

 

10.0

%

 

 

19.7

%

 

 

20.4

%

 

 

 

 

 

 

14.2

%

Other operating expense ratio (2)

 

 

22.5

%

 

 

27.9

%

 

 

13.8

%

 

 

 

 

 

 

23.0

%

Combined ratio

 

 

94.2

%

 

 

99.4

%

 

 

89.5

%

 

 

 

 

 

 

95.1

%

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

 

 

 

Three Months Ended March 31, 2015

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

131,091

 

 

$

65,525

 

 

$

39,516

 

 

$

 

 

$

236,132

 

Net losses and LAE

 

 

(77,799

)

 

 

(29,691

)

 

 

(22,708

)

 

 

 

 

 

(130,198

)

Commission expenses

 

 

(14,345

)

 

 

(11,413

)

 

 

(7,298

)

 

 

151

 

 

 

(32,905

)

Other operating expenses

 

 

(33,688

)

 

 

(17,009

)

 

 

(4,212

)

 

 

 

 

 

(54,909

)

Other underwriting income (expense)

 

 

196

 

 

 

 

 

 

10

 

 

 

(151

)

 

 

55

 

Underwriting profit (loss)

 

$

5,455

 

 

$

7,412

 

 

$

5,308

 

 

$

 

 

$

18,175

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,253

 

 

 

16,253

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,596

 

 

 

5,596

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,855

)

 

 

(3,855

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,187

 

 

 

2,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

5,455

 

 

$

7,412

 

 

$

5,308

 

 

$

20,181

 

 

$

38,356

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,427

)

 

 

(12,427

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

25,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

59.3

%

 

 

45.3

%

 

 

57.5

%

 

 

 

 

 

 

55.1

%

Commission expense ratio

 

 

10.9

%

 

 

17.4

%

 

 

18.5

%

 

 

 

 

 

 

13.9

%

Other operating expense ratio (2)

 

 

25.6

%

 

 

26.0

%

 

 

10.6

%

 

 

 

 

 

 

23.3

%

Combined ratio

 

 

95.8

%

 

 

88.7

%

 

 

86.6

%

 

 

 

 

 

 

92.3

%

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

Revenue by operating segment for the three months ended March 31, 2016 and 2015 was as follows:

 

 

10


 

 

Three Months Ended March 31, 2016

 

 

Three Months Ended March 31, 2015

 

 

% Change

 

amounts in thousands

 

Gross

written

premiums

 

 

Ceded

written

premiums

 

 

Net written

premiums

 

 

Net earned

premiums

 

 

Gross

written

premiums

 

 

Ceded

written

premiums

 

 

Net written

premiums

 

 

Net earned

premiums

 

 

Gross

written

premiums

 

 

Ceded

written

premiums

 

 

Net written

premiums

 

 

Net earned

premiums

 

U.S. Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

43,163

 

 

$

(17,647

)

 

$

25,516

 

 

$

23,250

 

 

$

40,835

 

 

$

(16,286

)

 

$

24,549

 

 

$

23,924

 

 

 

5.7

%

 

 

8.4

%

 

 

3.9

%

 

 

(2.8

%)

P&C

 

 

141,278

 

 

 

(30,507

)

 

 

110,771

 

 

 

109,159

 

 

 

134,146

 

 

 

(39,558

)

 

 

94,588

 

 

 

90,735

 

 

 

5.3

%

 

 

(22.9

%)

 

 

17.1

%

 

 

20.3

%

Professional Liability

 

 

26,206

 

 

 

(6,343

)

 

 

19,863

 

 

 

15,931

 

 

 

24,346

 

 

 

(12,886

)

 

 

11,460

 

 

 

16,432

 

 

 

7.6

%

 

 

(50.8

%)

 

 

73.3

%

 

 

(3.0

%)

Total

 

$

210,647

 

 

$

(54,497

)

 

$

156,150

 

 

$

148,340

 

 

$

199,327

 

 

$

(68,730

)

 

$

130,597

 

 

$

131,091

 

 

 

5.7

%

 

 

(20.7

%)

 

 

19.6

%

 

 

13.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

71,948

 

 

$

(11,089

)

 

$

60,859

 

 

$

38,856

 

 

$

67,410

 

 

$

(10,822

)

 

$

56,588

 

 

$

37,792

 

 

 

6.7

%

 

 

2.5

%

 

 

7.5

%

 

 

2.8

%

P&C

 

 

44,046

 

 

 

(17,229

)

 

 

26,817

 

 

 

21,209

 

 

 

32,950

 

 

 

(16,129

)

 

 

16,821

 

 

 

16,034

 

 

 

33.7

%

 

 

6.8

%

 

 

59.4

%

 

 

32.3

%

Professional Liability

 

 

28,149

 

 

 

(6,653

)

 

 

21,496

 

 

 

17,943

 

 

 

22,067

 

 

 

(7,305

)

 

 

14,762

 

 

 

11,699

 

 

 

27.6

%

 

 

(8.9

%)

 

 

45.6

%

 

 

53.4

%

Total

 

$

144,143

 

 

$

(34,971

)

 

$

109,172

 

 

$

78,008

 

 

$

122,427

 

 

$

(34,256

)

 

$

88,171

 

 

$

65,525

 

 

 

17.7

%

 

 

2.1

%

 

 

23.8

%

 

 

19.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

59,087

 

 

$

(4,589

)

 

$

54,498

 

 

$

38,010

 

 

$

74,706

 

 

$

(4,516

)

 

$

70,190

 

 

$

39,516

 

 

 

(20.9

%)

 

 

1.6

%

 

 

(22.4

%)

 

 

(3.8

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

413,877

 

 

$

(94,057

)

 

$

319,820

 

 

$

264,358

 

 

$

396,460

 

 

$

(107,502

)

 

$

288,958

 

 

$

236,132

 

 

 

4.4

%

 

 

(12.5

%)

 

 

10.7

%

 

 

12.0

%

 

 

NOTE 3.  INVESTMENTS

The following tables set forth our Company’s investments as of March 31, 2016 and December 31, 2015 and include Other-than-temporary-impairment (“OTTI”) securities recognized within Accumulated other comprehensive income (“AOCI”):

 

 

 

March 31, 2016

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

Cost or

 

 

 

Fair

 

 

Unrealized

 

 

Unrealized

 

 

Amortized

 

amounts in thousands

 

Value

 

 

Gains

 

 

(Losses)

 

 

Cost

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bonds, agency bonds and foreign

   government bonds

 

$

322,009

 

 

$

4,934

 

 

$

(4,478

)

 

$

321,553

 

States, municipalities and political subdivisions

 

 

550,855

 

 

 

26,085

 

 

 

(497

)

 

 

525,267

 

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

380,418

 

 

 

8,831

 

 

 

(323

)

 

 

371,910

 

Residential mortgage obligations

 

 

29,451

 

 

 

569

 

 

 

(131

)

 

 

29,013

 

Asset-backed securities

 

 

235,714

 

 

 

421

 

 

 

(2,040

)

 

 

237,333

 

Commercial mortgage-backed securities

 

 

188,169

 

 

 

4,903

 

 

 

(1,718

)

 

 

184,984

 

Subtotal

 

$

833,752

 

 

$

14,724

 

 

$

(4,212

)

 

$

823,240

 

Corporate bonds

 

 

771,104

 

 

 

15,457

 

 

 

(7,130

)

 

 

762,777

 

Total fixed maturities

 

$

2,477,720

 

 

$

61,200

 

 

$

(16,317

)

 

$

2,432,837

 

Equity securities

 

 

314,815

 

 

 

29,650

 

 

 

(1,646

)

 

 

286,811

 

Short-term investments

 

 

211,782

 

 

 

 

 

 

 

 

 

211,782

 

Total investments

 

$

3,004,317

 

 

$

90,850

 

 

$

(17,963

)

 

$

2,931,430

 

11


 

 

 

December 31, 2015

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

Cost or

 

 

 

Fair

 

 

Unrealized

 

 

Unrealized

 

 

Amortized

 

amounts in thousands

 

Value

 

 

Gains

 

 

(Losses)

 

 

Cost

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bonds, agency bonds and  foreign

   government bonds

 

$

252,882

 

 

$

2,273

 

 

$

(9,214

)

 

$

259,823

 

States, municipalities and political subdivisions

 

 

576,859

 

 

 

21,233

 

 

 

(781

)

 

 

556,407

 

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

379,269

 

 

 

5,573

 

 

 

(2,082

)

 

 

375,778

 

Residential mortgage obligations

 

 

30,465

 

 

 

694

 

 

 

(82

)

 

 

29,853

 

Asset-backed securities

 

 

225,012

 

 

 

85

 

 

 

(1,624

)

 

 

226,551

 

Commercial mortgage-backed securities

 

 

189,713

 

 

 

3,119

 

 

 

(1,864

)

 

 

188,458

 

Subtotal

 

$

824,459

 

 

$

9,471

 

 

$

(5,652

)

 

$

820,640

 

Corporate bonds

 

 

760,010

 

 

 

7,373

 

 

 

(10,738

)

 

 

763,375

 

Total fixed maturities

 

$

2,414,210

 

 

$

40,350

 

 

$

(26,385

)

 

$

2,400,245

 

Equity securities

 

 

305,271

 

 

 

26,341

 

 

 

(3,013

)

 

 

281,943

 

Short-term investments

 

 

217,745

 

 

 

2

 

 

 

 

 

 

217,743

 

Total investments

 

$

2,937,226

 

 

$

66,693

 

 

$

(29,398

)

 

$

2,899,931

 

 

As of March 31, 2016 and December 31, 2015, our Company did not have a concentration of greater than 5% of invested assets in a single non-U.S. government-backed issuer.

As of March 31, 2016 and December 31, 2015, Fixed maturities for which non-credit OTTI was previously recognized and included in AOCI are now in an unrealized gains position of $0.4 million and $0.5 million, respectively.

The fair value of our Company’s investment portfolio may fluctuate significantly in response to various factors such as changes in interest rates, investment quality ratings, equity prices, foreign exchange rates and credit spreads. Our Company does not have the intent to sell nor is it more likely than not that it will have to sell Fixed maturities in unrealized loss positions that are not other-than-temporarily impaired before recovery. For structured securities, default probability and severity assumptions differ based on property type, vintage and the stress of the collateral. Our Company does not intend to sell, and it is more likely than not that our Company will not be required to sell, these securities before the recovery of the amortized cost basis. For Equity securities, our Company also considers our intent to hold securities as part of the process of evaluating whether a decline in fair value represents an other-than-temporary decline in value. Our Company may realize investment losses to the extent our liquidity needs require the disposition of Fixed maturity securities in unfavorable interest rate, liquidity or credit spread environments. Significant changes in the factors our Company considers when evaluating investments for impairment losses could result in a significant change in impairment losses reported in the Consolidated Financial Statements.

The contractual maturity dates for Fixed maturities categorized by the number of years until maturity as of March 31, 2016 are shown in the following table:

 

 

 

March 31, 2016

 

 

 

Fair

 

 

Amortized

 

amounts in thousands

 

Value

 

 

Cost

 

Due in one year or less

 

$

128,718

 

 

$

130,610

 

Due after one year through five years

 

 

805,858

 

 

 

795,317

 

Due after five years through ten years

 

 

301,025

 

 

 

292,205

 

Due after ten years

 

 

408,367

 

 

 

391,465

 

Mortgage-backed and asset-backed securities

 

 

833,752

 

 

 

823,240

 

Total

 

$

2,477,720

 

 

$

2,432,837

 

 

Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Prepayment assumptions associated with the mortgage-backed and asset-backed securities are reviewed on a periodic basis. When changes in prepayment assumptions are deemed necessary as the result of actual prepayments differing from anticipated prepayments, securities are revalued based upon the new prepayment assumptions utilizing the retrospective accounting method. Due to the periodic repayment of principal, the mortgage-backed and asset-backed securities are estimated to have an effective maturity of approximately 4.1 years.

12


The following tables summarize all securities in a gross unrealized loss position as of March 31, 2016 and December 31, 2015, showing the aggregate fair value and gross unrealized loss by the length of time those securities have continuously been in a gross unrealized loss position:

 

 

 

March 31, 2016

 

 

 

Less than 12 months

 

 

Greater than 12 months

 

 

Total

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

Gross

 

 

 

 

 

 

Gross

 

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

amounts in thousands

 

Value

 

 

(Losses)

 

 

Value

 

 

(Losses)

 

 

Value

 

 

(Losses)

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bonds, agency bonds and foreign

   government bonds

 

$

29,155

 

 

$

(771

)

 

$

19,451

 

 

$

(3,707

)

 

$

48,606

 

 

$

(4,478

)

States, municipalities and political subdivisions

 

 

18,911

 

 

 

(266

)

 

 

6,387

 

 

 

(231

)

 

 

25,298

 

 

 

(497

)

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

4,082

 

 

 

(4

)

 

 

23,634

 

 

 

(319

)

 

 

27,716

 

 

 

(323

)

Residential mortgage obligations

 

 

4,562

 

 

 

(32

)

 

 

1,793

 

 

 

(99

)

 

 

6,355

 

 

 

(131

)

Asset-backed securities

 

 

91,678

 

 

 

(790

)

 

 

70,768

 

 

 

(1,250

)

 

 

162,446

 

 

 

(2,040

)

Commercial mortgage-backed securities

 

 

49,889

 

 

 

(1,690

)

 

 

3,362

 

 

 

(28

)

 

 

53,251

 

 

 

(1,718

)

Subtotal

 

$

150,211

 

 

$

(2,516

)

 

$

99,557

 

 

$

(1,696

)

 

$

249,768

 

 

$

(4,212

)

Corporate bonds

 

 

156,107

 

 

 

(6,590

)

 

 

21,949

 

 

 

(540

)

 

 

178,056

 

 

 

(7,130

)

Total fixed maturities

 

$

354,384

 

 

$

(10,143

)

 

$

147,344

 

 

$

(6,174

)

 

$

501,728

 

 

$

(16,317

)

Equity securities

 

 

37,422

 

 

 

(1,646

)

 

 

 

 

 

 

 

 

37,422

 

 

 

(1,646

)

Total fixed maturities and equity securities

 

$

391,806

 

 

$

(11,789

)

 

$

147,344

 

 

$

(6,174

)

 

$

539,150

 

 

$

(17,963

)

 

 

 

December 31, 2015

 

 

 

Less than 12 months

 

 

Greater than 12 months

 

 

Total

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

Gross

 

 

 

 

 

 

Gross

 

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

amounts in thousands

 

Value

 

 

(Losses)

 

 

Value

 

 

(Losses)

 

 

Value

 

 

(Losses)

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bonds, agency bonds and

   foreign government bonds

 

$

142,233

 

 

$

(3,032

)

 

$

22,230

 

 

$

(6,182

)

 

$

164,463

 

 

$

(9,214

)

States, municipalities and political subdivisions

 

 

50,577

 

 

 

(549

)

 

 

4,808

 

 

 

(232

)

 

 

55,385

 

 

 

(781

)

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

164,817

 

 

 

(1,315

)

 

 

29,862

 

 

 

(767

)

 

 

194,679

 

 

 

(2,082

)

Residential mortgage obligations

 

 

3,910

 

 

 

(5

)

 

 

1,684

 

 

 

(77

)

 

 

5,594

 

 

 

(82

)

Asset-backed securities

 

 

112,479

 

 

 

(663

)

 

 

81,477

 

 

 

(961

)

 

 

193,956

 

 

 

(1,624

)

Commercial mortgage-backed securities

 

 

83,024

 

 

 

(1,826

)

 

 

3,065

 

 

 

(38

)

 

 

86,089

 

 

 

(1,864

)

Subtotal

 

$

364,230

 

 

$

(3,809

)

 

$

116,088

 

 

$

(1,843

)

 

$

480,318

 

 

$

(5,652

)

Corporate bonds

 

 

395,399

 

 

 

(10,114

)

 

 

13,849

 

 

 

(624

)

 

 

409,248

 

 

 

(10,738

)

Total fixed maturities

 

$

952,439

 

 

$

(17,504

)

 

$

156,975

 

 

$

(8,881

)

 

$

1,109,414

 

 

$

(26,385

)

Equity securities

 

 

58,531

 

 

 

(3,013

)

 

 

 

 

 

 

 

 

58,531

 

 

 

(3,013

)

Total fixed maturities and equity securities

 

$

1,010,970

 

 

$

(20,517

)

 

$

156,975

 

 

$

(8,881

)

 

$

1,167,945

 

 

$

(29,398

)

 

As of March 31, 2016, there were 204 Fixed maturities and 36 Equity securities in an unrealized loss position. As of December 31, 2015, there were 368 Fixed maturities and 57 Equity securities in an unrealized loss position. As of March 31, 2016 and December 31, 2015, the gross unrealized loss for the greater than 12 months category consists primarily of agency and foreign government bonds principally due to an unfavorable foreign exchange movement. The gross unrealized loss for the less than 12 months category for periods ending March 31, 2016 and December 31, 2015 consists primarily of corporate bonds in the energy sector which have been impacted by the recent decline in oil prices.    

As of March 31, 2016 and December 31, 2015, the largest unrealized loss by a non-government backed issuer in the investment portfolio was $2.3 million and $2.6 million, respectively.

13


Our Company analyzes impaired securities quarterly to determine if any are other-than-temporarily impaired. The above securities with unrealized losses have been determined to be temporarily impaired based on our evaluation.      

For Fixed maturities, when assessing whether the amortized cost basis of the security will be recovered, our Company compares the present value of cash flows expected to be collected in relation to the amortized cost basis. Any shortfalls of the present value of the cash flows expected to be collected to the amortized cost basis is considered the credit loss portion of OTTI losses and is recognized in earnings. All non-credit losses are recognized as changes in OTTI losses within AOCI.

To determine whether the unrealized loss on structured securities is other-than-temporary, our Company analyzes the projections provided by our investment managers with respect to an expected principal loss under a range of scenarios and utilizes the most likely outcomes. The analysis relies on actual collateral performance measures such as default rate, prepayment rate and loss severity. These assumptions are applied throughout the remaining term of the deal, incorporating the transaction structure and priority of payments, to generate loss adjusted cash flows. Results of the analysis will indicate whether the security is expected ultimately to incur a loss or whether there is a material impact on yield due to either a projected loss or a change in cash flow timing. A break-even default rate is also calculated.  A comparison of the break-even default rate to the actual default rate provides an indication of the level of cushion or coverage to the first dollar principal loss. For securities in which a tranche loss is present and the net present value of loss adjusted cash flows is less than book value, impairment is recognized.  The output data also includes a number of additional metrics such as average life remaining, original and current credit support, over 60 day delinquency and security rating.

The significant inputs used to measure the amount of credit loss recognized in earnings were actual delinquency rates, default probability, severity and prepayment assumptions.  Projected losses are a function of both loss severity and probability of default, which differ based on property type, vintage and the stress of the collateral. Our Company does not intend to sell, and it is more likely than not that it will not be required to sell, these securities before the recovery of the amortized cost basis.

For Equity securities, in general, our Company reviews securities with a fair value less than 80% of their cost for six or more consecutive months.  If warranted as the result of conditions relating to a particular security, our Company will review significant declines in fair value regardless of the time period involved.  Factors considered in evaluating potential impairment include, but are not limited to, the current fair value as compared to cost of the security, the length of time the investment has been below cost and by how much the investment is below cost.  If an Equity security is deemed to be other-than-temporarily impaired, the cost is written down to fair value with the loss recognized in earnings.

Our Company’s ability to hold securities is supported by sufficient cash flow from our operations and from maturities within our investment portfolio in order to meet our claims payments and other disbursement obligations arising from our underwriting operations without selling such investments.  With respect to securities where the decline in value is determined to be temporary and the security's value is not written down, a subsequent decision may be made to sell that security and realize a loss.  Subsequent decisions on security sales are made within the context of overall risk monitoring, changing information and market conditions.

Our Company did not have any credit related OTTI losses during the three months ended March 31, 2016 and 2015.

As of March 31, 2016 and 2015, the cumulative amounts related to our Company’s credit loss portion of the OTTI losses on Fixed maturities were $2.4 million. Our Company does not intend to sell, and it is more likely than not that it will not be required to sell, the securities prior to recovery of the amortized cost basis and for which the non-credit loss portion is included in AOCI.

Our Company’s Net investment income was derived from the following sources:

 

 

 

Three Months Ended March 31,

 

 

amounts in thousands

 

2016

 

 

2015

 

 

Fixed maturities

 

$

16,737

 

 

$

15,047

 

 

Equity securities

 

 

3,447

 

 

 

1,968

 

 

Short-term investments

 

 

210

 

 

 

183

 

 

Total investment income

 

$

20,394

 

 

$

17,198

 

 

Investment expenses

 

 

(800

)

 

 

(945

)

 

Net investment income

 

$

19,594

 

 

$

16,253

 

 

 

14


Realized gains and losses, excluding net OTTI losses recognized in earnings, for the periods indicated, were as follows:

 

 

 

Three Months Ended March 31,

 

 

amounts in thousands

 

2016

 

 

2015

 

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

Gains

 

$

2,548

 

 

$

1,174

 

 

Losses

 

 

(1,127

)

 

 

(572

)

 

Fixed maturities, net

 

$

1,421

 

 

$

602

 

 

Short-term:

 

 

 

 

 

 

 

 

 

Gains

 

$

268

 

 

$

8

 

 

Losses

 

 

(83

)

 

 

(162

)

 

Short-term, net

 

$

185

 

 

$

(154

)

 

Equity securities:

 

 

 

 

 

 

 

 

 

Gains

 

$

609

 

 

$

6,325

 

 

Losses

 

 

(618

)

 

 

(1,177

)

 

Equity securities, net

 

$

(9

)

 

$

5,148

 

 

Net realized gains (losses)

 

$

1,597

 

 

$

5,596

 

 

 

 

NOTE 4.  FAIR VALUE MEASUREMENT

The fair value of our financial instruments is determined based on the following fair value hierarchy:

Level 1 – Quoted prices for identical instruments in active markets.  Examples are listed equity and fixed income securities traded on an exchange.  U.S. Treasury securities are reported as Level 1 and are valued based on unadjusted quoted prices for identical assets in active markets that our Company can access.

Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.  Examples are asset-backed and mortgage-backed securities that are similar to other asset-backed or mortgage-backed securities observed in the market. U.S. government agency securities are reported as Level 2 and are valued using yields and spreads that are observable in active markets.

Level 3 – Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.  An example would be a private placement with minimal liquidity.

The following tables present, for each of the fair value hierarchy levels as defined by the accounting guidance for fair value measurements and described below, our Company’s Fixed maturities and Equity securities by asset class that are measured at fair value on a recurring basis, as well as the fair value of the 5.75% Senior notes due October 15, 2023 (the “Senior notes”) carried at amortized cost as of March 31, 2016 and December 31, 2015:

 

 

 

March 31, 2016

 

amounts in thousands

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.  Treasury bonds, agency bonds and

   foreign government bonds

 

$

137,743

 

 

$

184,266

 

 

$

 

 

$

322,009

 

States, municipalities and political subdivisions

 

 

 

 

 

550,855

 

 

 

 

 

 

550,855

 

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

 

 

 

380,418

 

 

 

 

 

 

380,418

 

Residential mortgage obligations

 

 

 

 

 

29,451

 

 

 

 

 

 

29,451

 

Asset-backed securities

 

 

 

 

 

235,714

 

 

 

 

 

 

235,714

 

Commercial mortgage-backed securities

 

 

 

 

 

188,169

 

 

 

 

 

 

188,169

 

Subtotal

 

$

 

 

$

833,752

 

 

$

 

 

$

833,752

 

Corporate bonds

 

 

 

 

 

771,104

 

 

 

 

 

 

771,104

 

Total fixed maturities

 

$

137,743

 

 

$

2,339,977

 

 

$

 

 

$

2,477,720

 

Equity securities

 

 

136,883

 

 

 

177,932

 

 

 

 

 

 

314,815

 

Short-term investments

 

 

211,782

 

 

 

 

 

 

 

 

 

211,782

 

Total assets measured at fair value

 

$

486,408

 

 

$

2,517,909

 

 

$

 

 

$

3,004,317

 

Senior notes

 

 

 

 

 

290,656

 

 

 

 

 

 

290,656

 

Total liabilities measured at fair value

 

$

 

 

$

290,656

 

 

$

 

 

$

290,656

 

15


 

 

 

December 31, 2015

 

amounts in thousands

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bonds, agency bonds and

   foreign government bonds

 

$

67,394

 

 

$

185,488

 

 

$

 

 

$

252,882

 

States, municipalities and political subdivisions

 

 

 

 

 

576,859

 

 

 

 

 

 

576,859

 

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

 

 

 

379,269

 

 

 

 

 

 

379,269

 

Residential mortgage obligations

 

 

 

 

 

30,465

 

 

 

 

 

 

30,465

 

Asset-backed securities

 

 

 

 

 

225,012

 

 

 

 

 

 

225,012

 

Commercial mortgage-backed securities

 

 

 

 

 

189,713

 

 

 

 

 

 

189,713

 

Subtotal

 

$

 

 

$

824,459

 

 

$

 

 

$

824,459

 

Corporate bonds

 

 

 

 

 

760,010

 

 

 

 

 

 

760,010

 

Total fixed maturities

 

$

67,394

 

 

$

2,346,816

 

 

$

 

 

$

2,414,210

 

Equity securities

 

 

126,455

 

 

 

178,816

 

 

 

 

 

 

305,271

 

Short-term investments

 

 

217,745

 

 

 

 

 

 

 

 

 

217,745

 

Total assets measured at fair value

 

$

411,594

 

 

$

2,525,632

 

 

$

 

 

$

2,937,226

 

Senior notes

 

$

 

 

$

282,486

 

 

$

 

 

$

282,486

 

Total liabilities measured at fair value

 

$

 

 

$

282,486

 

 

$

 

 

$

282,486

 

 

All other financial assets and liabilities including Cash, Premium receivable, Reinsurance recoverable and Reinsurance balances payable are carried at cost, which approximates fair value.

Our Company did not have any significant transfers between Level 1 and Level 2 classifications for the three months ended March 31, 2016 and 2015.

As of March 31, 2016 and 2015, our Company did not have any Level 3 assets.  

 

 

NOTE 5. CEDED REINSURANCE

As of March 31, 2016, the credit quality distribution of our Company’s Reinsurance recoverable of $1.1 billion for ceded paid losses, ceded unpaid losses and LAE, and ceded unearned premiums based on insurer financial strength ratings from A.M. Best or S&P was not significantly different from the credit quality distribution as of December 31, 2015.

Our allowance for uncollectible reinsurance was $6.9 million as of March 31, 2016 and December 31, 2015.

As of March 31, 2016, our 10 largest reinsurers measured by the amount of Reinsurance recoverable for ceded losses and LAE and ceded unearned premium, together with the reinsurance recoverable and collateral, were not significantly different from December 31, 2015.

 

 

NOTE 6.  COMMITMENTS AND CONTINGENCIES

In 2013, the State of Connecticut (“the State”) awarded our Company up to $11.5 million ($8.0 million in loans and $3.5 million in grants) to move our corporate headquarters to Stamford, Connecticut.  The loan is non-interest bearing, has a term of 10 years and is subject to forgiveness based on our compliance with certain conditions set forth in the agreement with the State.  The amount of the loan to be received is dependent on our Company reaching certain milestones for creation of new jobs over a five-year period, and the funds are to be used to offset certain equipment purchases, facility costs, training of employees and other eligible project-related costs.  Our Company completed the move to Stamford in September 2013 and received $7.5 million of the award, which is comprised of $6.0 million of the loan and $1.5 million of the grant for reaching the first job milestone.  Under the terms of the agreement with the State, the Company was required to maintain an average of 100 full-time employees in Connecticut over a 12-month period in order for the State to forgive the initial $6.0 million of the loan.  In addition, as soon as our Company achieved a total of  150 full-time employees in Connecticut, we became eligible to receive an additional $1.0 million of the loan and $0.5 million of the grant.  On October 20, 2015, our Company received a letter from the State determining that we had achieved both of these milestones.  As a result, our Company earned a loan forgiveness credit of $6.0 million with the State and received the  additional $1.0 million of the loan and $0.5 million of the grant.  Earning of the remaining portions of the grant and forgiveness of any outstanding amounts of the loan is subject to certain conditions, including maintaining a certain number of required jobs for an extended period of time.  The length of time commitment for forgiveness of the additional $1.0 million of the October 20, 2015 loan has not yet been met. However,

16


our Company expects to meet all the conditions for the State to forgive the loan. Accordingly, our Company is recognizing the amount of loan and grants received over the period in which offsetting expenses are recognized. Our Company recognized $0.4 million of the incentive for the three months ended March 31, 2016. As of March 31, 2016 and December 31, 2015, our Company has deferred revenue of $5.9 million and $6.3 million, respectively, which is included in Other liabilities on the Consolidated Balance Sheets.

In the ordinary course of conducting business, our Company’s subsidiaries are involved in various legal proceedings, either indirectly as insurers for parties to the proceedings or directly as defendants.  Most of these proceedings consist of claims litigation involving our Company’s subsidiaries as either: (a) liability insurers defending or providing indemnity for third party claims brought against insureds or (b) insurers defending first party coverage claims brought against them.  Our Company accounts for such activity through the establishment of unpaid losses and LAE reserves. Our Company’s management believes that the ultimate liability, if any, with respect to such ordinary-course claims litigation, after consideration of provisions made for potential losses and cost of defense, will not be material to our Company’s Consolidated Balance Sheets, Consolidated Statements of Income or Consolidated Statements of Cash Flows.

Our Company’s subsidiaries are also from time to time involved with other legal actions, some of which assert claims for substantial amounts.  These actions include claims asserting extra contractual obligations, such as claims involving allegations of bad faith in the handling of claims or the underwriting of policies.  In general, our Company believes it has valid defenses to these cases. Our Company’s management expects that the ultimate liability, if any, with respect to future extra-contractual matters will not be material to our Consolidated Balance Sheets, Consolidated Statements of Income or Consolidated Statements of Cash Flows.  Nonetheless, given the large or indeterminate amounts sought in certain of these matters, and the inherent unpredictability of litigation, an adverse outcome in such matters could, from time to time, have a material adverse effect on our Company’s Consolidated Statements of Income or Consolidated Statements of Cash Flows in a particular fiscal quarter or year.

 

 

NOTE 7.  STOCK-BASED COMPENSATION

Stock-based compensation granted under our Company’s stock plans is expensed in tranches over the vesting period. Options and non-performance based grants generally vest equally over a three or four-year period and the options have a maximum term of ten years.  For the three months ended March 31, 2016, we granted 185,473 stock incentive units at a grant price between $80.98 and $86.68.  Each performance unit and restricted stock unit represents a contingent right to receive one share of common stock as of the vesting date.  Such common stock may be subject to forfeiture for the payment of any required tax withholding.

 

17


Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

FORWARD-LOOKING STATEMENTS

Some of the statements in this Quarterly Report on Form 10-Q are “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact included in or incorporated by reference in this Quarterly Report are forward-looking statements.  Whenever used in this report, the words “estimate,” “expect,” “believe,” “may,” “will,” “intend,” “continue” or similar expressions or their negative are intended to identify such forward-looking statements.  Forward-looking statements are derived from information that we currently have and assumptions that we make, and are subject to a number of risks and uncertainties, including those described in the “Risk Factors” section of our 2015 Annual Report on Form 10-K.  We operate in a very competitive environment, with new risks emerging from time to time. We cannot assure you that anticipated results will be achieved, since actual results may differ materially because of both known and unknown risks and uncertainties which we face.

In light of these risks, uncertainties and assumptions, any forward-looking events discussed in this Form 10-Q may not occur, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of their respective dates.

U.S. GAAP and Non-GAAP Financial Performance Metrics

Throughout this Quarterly Report, we present our operations in the way we believe will be most meaningful, useful and transparent to anyone using this financial information to evaluate our performance. In addition to the GAAP presentation of Net income, we show certain non-GAAP financial measures that we believe are valuable in managing our business and drawing comparisons to our peers. These measures are Underwriting profit (loss), Combined ratio, Net operating earnings, Net losses and LAE reserves and Book value and Book value per share.

The following is a list of GAAP and non-GAAP measures found throughout this report with their definitions, relationships to GAAP measures and explanations of their importance to our operations:

Underwriting Profit (Loss)

Underwriting profit (loss) represents one measure of the pretax profitability of our insurance operations and is derived by subtracting Net losses and LAE incurred, Commission expenses and Other operating expenses from Net earned premiums.  This information is available in total and by segment in Note 2 – Segment Information in the Interim Consolidated Financial Statements as of March 31, 2016.  The nearest comparable GAAP measure is Income before income taxes which, in addition to Net underwriting profit (loss), includes Net investment income, OTTI, Net realized gains (losses) on investments, Interest expense and Other income (loss).

Combined Ratio

The Combined ratio is a common insurance industry measure of profitability for any underwriting operation and is calculated in two components. First, the loss ratio is Net losses and LAE divided by Net earned premiums. The second component, the expense ratio, reflects the sum of Commission expenses and insurance operating expenses, divided by Net earned premiums. All items included in these components of the Combined ratio are presented in our GAAP Consolidated Financial Statements. The sum of the loss and expense ratios is the Combined ratio. The difference between the Combined ratio and 100% reflects the  rate of Underwriting profit (loss). For example, a Combined ratio of 85 percent implies that for every $100 of premium we earn, we record $15 of Underwriting profit.

Net Operating Earnings

Net operating earnings is calculated as Net income before after-tax Net realized gains (losses), after-tax OTTI losses recognized in earnings, and after-tax net realized and unrealized foreign exchange gains and losses resulting from foreign currency transactions (transactions denominated in a currency other than the entity’s functional currency) and translation adjustments (translation of foreign currency denominated assets and liabilities into U.S. dollars (“USD”)).

18


Net Losses and LAE Reserves

Net losses and LAE reserves, as shown in the liabilities section of our Consolidated Balance Sheets, represents the total obligations to claimants for both estimates of known claims and estimates for incurred but not reported (“IBNR”) claims. The related asset item, Reinsurance balances recoverable on unpaid losses and LAE, is the estimate of both known claims and IBNR that we expect to recover from reinsurers. The net of these two items is generally referred to as Net losses and LAE reserves and is commonly used in our disclosures regarding the process of establishing these various estimated amounts.

Book Value and Book Value Per Share

Book value is equivalent to Stockholders’ equity and Book value per share is calculated by dividing Stockholders’ equity by the number of outstanding shares at the end of the interim period.

Overview

The discussion and analysis of our financial condition and results of operations contained herein should be read in conjunction with our 2015 Annual Report on Form 10-K in its entirety as well as the statements under “Forward-Looking Statements” and the Interim Consolidated Financial Statements included elsewhere in this Quarterly Report on Form 10-Q for a complete description of events, trends, uncertainties, risks and critical accounting estimates affecting us.

Unless the context requires otherwise, the terms “we,” “us,”  “our,” or “our Company” are used to mean The Navigators Group, Inc., a Delaware holding company established in 1982, and its subsidiaries.  The terms “Parent” or “Parent Company” are used to mean The Navigators Group, Inc. without its subsidiaries.

We are an international insurance company with a long-standing area of specialization in Marine insurance.  We also offer P&C insurance business, primarily General Liability coverage and umbrella & excess liability coverage to commercial enterprises through our Primary and Excess Casualty divisions.  We have also developed niches in Professional Liability insurance, through our D&O and E&O divisions.  Beginning in 2010, we added reinsurance products through our GlobalRe reporting segment.

Financial Highlights – Selected Indicators

 

 

 

Three months ended

 

amounts in thousands, except per share amounts

 

March 31, 2016

 

 

March 31, 2015

 

Results of operations data:

 

 

 

 

 

 

 

 

Net earned premiums

 

$

264,358

 

 

$

236,132

 

Net investment income

 

 

19,594

 

 

 

16,253

 

Underwriting profit (loss)

 

 

13,048

 

 

 

18,175

 

Net income

 

 

22,932

 

 

 

25,929

 

Net income per diluted share

 

$

1.54

 

 

$

1.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands, except per share amounts

 

March 31, 2016

 

 

December 31, 2015

 

Balance sheet data:

 

 

 

 

 

 

 

 

Total assets

 

$

4,696,633

 

 

$

4,584,012

 

Total shareholders' equity

 

 

1,143,879

 

 

 

1,096,148

 

Book value per share

 

$

78.72

 

 

$

75.96

 

Our revenue is primarily comprised of premiums and investment income.  Cash flow is generated from premiums collected and investment income received less paid losses and loss expenses, commission expenses and administrative expenses.  Our products are distributed through multiple channels, utilizing global, national and regional retail and wholesale insurance brokers.

We report our results of operations consistent with the manner in which our Chief Operating Decision Maker reviews the business to assess performance through our reportable segments: U.S. Insurance, Int’l Insurance, GlobalRe and Corporate.  

 

 

 

 

 

 

19


 

 

 

 

Results of Operations

The following table presents a summary of our consolidated financial results for the three months ended March 31, 2016 and 2015:

 

 

 

Three Months Ended March 31,

 

 

% Change

 

amounts in thousands

 

2016

 

 

2015

 

 

QTD

 

Gross written premiums

 

$

413,877

 

 

$

396,460

 

 

 

4.4

%

Ceded written premiums

 

 

(94,057

)

 

 

(107,502

)

 

 

(12.5

%)

Net written premiums

 

 

319,820

 

 

 

288,958

 

 

 

10.7

%

Net earned premiums

 

 

264,358

 

 

 

236,132

 

 

 

12.0

%

Net losses and LAE

 

 

(152,956

)

 

 

(130,198

)

 

 

17.5

%

Commission expenses

 

 

(37,554

)

 

 

(32,905

)

 

 

14.1

%

Other operating expenses

 

 

(60,809

)

 

 

(54,909

)

 

 

10.7

%

Other underwriting income (expense)

 

 

9

 

 

 

55

 

 

 

(83.6

%)

Underwriting profit (loss)

 

$

13,048

 

 

$

18,175

 

 

 

(28.2

%)

Net investment income

 

 

19,594

 

 

 

16,253

 

 

 

20.6

%

Net realized gains (losses)

 

 

1,597

 

 

 

5,596

 

 

 

(71.5

%)

Interest expense

 

 

(3,858

)

 

 

(3,855

)

 

 

0.1

%

Other income (loss)

 

 

2,540

 

 

 

2,187

 

 

 

16.2

%

Income (loss) before income taxes

 

$

32,921

 

 

$

38,356

 

 

 

(14.2

%)

Income tax (expense) benefit

 

 

(9,989

)

 

 

(12,427

)

 

 

(19.6

%)

Net income (loss)

 

$

22,932

 

 

$

25,929

 

 

 

(11.6

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share

 

$

1.54

 

 

$

1.77

 

 

 

 

 

Effective tax rate

 

 

30.3

%

 

 

32.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

57.9

%

 

 

55.1

%

 

 

 

 

Commission expense ratio

 

 

14.2

%

 

 

13.9

%

 

 

 

 

Other operating expense ratio (1)

 

 

23.0

%

 

 

23.3

%

 

 

 

 

Combined ratio

 

 

95.1

%

 

 

92.3

%

 

 

 

 

 

(1) - Includes Other operating expenses and Other underwriting income (expense).

The following table calculates our Net operating earnings for the three months ended March 31, 2016 and 2015:

 

 

 

Three Months Ended March 31,

 

 

% Change

 

amounts in thousands

 

2016

 

 

2015

 

 

QTD

 

Net income

 

$

22,932

 

 

$

25,929

 

 

 

(11.6

%)

After-tax realized losses (gains)

 

 

(1,038

)

 

 

(3,637

)

 

 

(71.5

%)

After-tax FX losses (gains)

 

 

(1,652

)

 

 

(1,422

)

 

 

16.2

%

Net operating earnings

 

$

20,242

 

 

$

20,870

 

 

 

(3.0

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.40

 

 

$

1.46

 

 

 

 

 

Diluted

 

$

1.36

 

 

$

1.43

 

 

 

 

 

Underwriting Profit (Loss)

Underwriting profit was $13.0 million for the three months ended March 31, 2016 comprised of $8.5 million, $0.5 million, and $4.0 million for our U.S. Insurance, Int’l Insurance and GlobalRe reporting segments, respectively.  Underwriting profit was $18.2 million for the three months ended March 31, 2015 comprised of $5.5 million, $7.4 million, and $5.3million for our U.S. Insurance, Int’l Insurance and GlobalRe reporting segments, respectively.  For additional information on the drivers of Underwriting profit see the U.S. Insurance, Int’l Insurance and GlobalRe reporting segment results sections included herein.

20


A major component of our Underwriting profit (loss) is due to Net losses and LAE.  The following table presents the impact of changes in reserves and reinsurance reinstatement premiums (“RRPs”) on our Net losses and LAE ratio for the three months ended March 31, 2016 and 2015 (note: accident year is abbreviated “AY”):

 

 

Three Months Ended March 31,

 

 

Point

 

 

 

2016

 

 

2015

 

 

Change

 

Net losses and LAE ratio, reported

 

 

57.9

%

 

 

55.1

%

 

 

2.8

 

RRPs

 

 

0.2

%

 

 

-0.1

%

 

 

0.3

 

Net current AY release/(development)

 

 

-0.9

%

 

 

-1.1

%

 

 

0.2

 

Net prior AY release/(strengthening)

 

 

0.7

%

 

 

5.3

%

 

 

-4.6

 

Net losses and LAE ratio, adjusted

 

 

57.9

%

 

 

59.2

%

 

 

-1.3

 

 

For the three months ended March 31, 2016, we recorded $1.8 million of net prior AY reserve releases primarily driven by $2.7 million from our U.S. Insurance reporting segment due to favorable loss emergence, partially offset by $0.9 million of reserve strengthening in our Int’l Insurance reporting segment.  The favorable net prior AY reserve releases were partially offset by $2.4 million of current AY development related to large loss activity in our Int’l P&C operating segment and our GlobalRe reporting segment.

For the three months ended March 31, 2015, we recorded $12.6 million of net prior AY reserve releases primarily driven by $6.4 million and $6.2 million of reserve releases from our U.S. Insurance and Int’l Insurance reporting segments, respectively, due to favorable loss emergence as well as a decrease in provision for uncollectible reinsurance due to payments of outstanding balances from one of our large reinsurers. The favorable prior AY reserve releases were partially offset by $2.5 million of current AY losses from our Int’l Insurance reporting segment related to large loss activity.

Net Investment Income

Our Net investment income was derived from the following sources:

 

 

 

Three Months Ended March 31,

 

 

amounts in thousands

 

2016

 

 

2015

 

 

Fixed maturities

 

$

16,737

 

 

$

15,047

 

 

Equity securities

 

 

3,447

 

 

 

1,968

 

 

Short-term investments

 

 

210

 

 

 

183

 

 

Total investment income

 

$

20,394

 

 

$

17,198

 

 

Investment expenses

 

 

(800

)

 

 

(945

)

 

Net investment income

 

$

19,594

 

 

$

16,253

 

 

 

The increase in Total investment income for the three months ended March 31, 2016 as compared to the same period in the prior year was primarily due to growth of invested assets, coupled with an increase in the overall portfolio yield, mostly due to the increased allocation to preferred stocks. The annualized pre-tax yield, excluding Net realized gains and losses and OTTI losses recognized in earnings, for the three months ended March 31, 2016 and 2015, was 2.7% and 2.4%, respectively.  

 

As part of our overall investment strategy, we seek to build a tax efficient investment portfolio.  The tax exempt or tax efficient portfolio was 18.8% of the fixed maturities portfolio as of March 31, 2016.  Additionally, substantially all of our equity portfolio is invested in tax efficient securities which qualify for the dividends received deduction.  The tax equivalent yield for the three months ended March 31, 2016 and 2015, was 2.9% and 2.5%, respectively.

OTTI Losses Recognized in Earnings

Our Company did not have any credit related OTTI losses during the three months ended March 31, 2016 and 2015.

21


Net Realized Gains and Losses

Net realized gains and losses, excluding OTTI losses recognized in earnings, for the periods indicated were as follows:

 

 

 

Three Months Ended March 31,

 

 

amounts in thousands

 

2016

 

 

2015

 

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

Gains

 

$

2,548

 

 

$

1,174

 

 

Losses

 

 

(1,127

)

 

 

(572

)

 

Fixed maturities, net

 

$

1,421

 

 

$

602

 

 

Short-term:

 

 

 

 

 

 

 

 

 

Gains

 

$

268

 

 

$

8

 

 

Losses

 

 

(83

)

 

 

(162

)

 

Short-term, net

 

$

185

 

 

$

(154

)

 

Equity securities:

 

 

 

 

 

 

 

 

 

Gains

 

$

609

 

 

$

6,325

 

 

Losses

 

 

(618

)

 

 

(1,177

)

 

Equity securities, net

 

$

(9

)

 

$

5,148

 

 

Net realized gains (losses)

 

$

1,597

 

 

$

5,596

 

 

 

Net realized gains and losses are generated as part of the normal ongoing management of our investment portfolio. Net realized gains of $1.6 million for the three months ended March 31, 2016 are primarily due to the sale of municipal and corporate bonds, partially offset by realized losses in the Fixed maturities portfolio primarily driven by foreign currency losses on our Canadian portfolio.  Net realized gains of $5.6 million for the three months ended March 31, 2015 are primarily due to the sale of Equity securities.

Interest Expense

Interest expense was $3.9 million for both the three months ended March 31, 2016 and 2015 relating to our $265.0 million principal amount of the Senior notes.  The effective interest rate related to the Senior notes, based on the proceeds net of discount and all issuance costs, is approximately 5.86%.  

Other Income (Loss)

Other income (loss) for the three months ended March 31, 2016 and March 31, 2015 was a $2.5 million gain and a $2.2 million gain, respectively.  Other income (loss) primarily consists of realized and unrealized foreign exchange gains and losses.  The current quarter foreign exchange gains are mostly driven by the strengthening of the USD against the Great Britain Pound (“GBP”).  

Income Taxes

We recorded an Effective tax rate of 30.3% for the three months ended March 31, 2016, compared to 32.4% for the same period in 2015.  The decrease of 2.1 points is driven by the benefit of the dividends received deduction from our increased investment portfolio allocation to preferred stocks.  The income tax provision has been computed based on our estimated annual effective tax rate.  Our Effective tax rate for the quarter differs from the federal tax rate of 35% principally due to tax-exempt investment income and dividends received deduction.

 

 

22


Segment Results

The following tables summarize our consolidated financial results by reporting segment for the three months ended March 31, 2016 and 2015:

 

 

 

Three Months Ended March 31, 2016

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

148,340

 

 

$

78,008

 

 

$

38,010

 

 

$

 

 

$

264,358

 

Net losses and LAE

 

 

(91,512

)

 

 

(40,410

)

 

 

(21,034

)

 

 

 

 

 

(152,956

)

Commission expenses

 

 

(14,855

)

 

 

(15,355

)

 

 

(7,745

)

 

 

401

 

 

 

(37,554

)

Other operating expenses

 

 

(33,761

)

 

 

(21,771

)

 

 

(5,277

)

 

 

 

 

 

(60,809

)

Other underwriting income (expense)

 

 

361

 

 

 

 

 

 

49

 

 

 

(401

)

 

 

9

 

Underwriting profit (loss)

 

$

8,573

 

 

$

472

 

 

$

4,003

 

 

$

 

 

$

13,048

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,594

 

 

 

19,594

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,597

 

 

 

1,597

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,858

)

 

 

(3,858

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,540

 

 

 

2,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

8,573

 

 

$

472

 

 

$

4,003

 

 

$

19,873

 

 

$

32,921

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,989

)

 

 

(9,989

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

22,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

61.7

%

 

 

51.8

%

 

 

55.3

%

 

 

 

 

 

 

57.9

%

Commission expense ratio

 

 

10.0

%

 

 

19.7

%

 

 

20.4

%

 

 

 

 

 

 

14.2

%

Other operating expense ratio (2)

 

 

22.5

%

 

 

27.9

%

 

 

13.8

%

 

 

 

 

 

 

23.0

%

Combined ratio

 

 

94.2

%

 

 

99.4

%

 

 

89.5

%

 

 

 

 

 

 

95.1

%

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

 

 

Three Months Ended March 31, 2015

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

131,091

 

 

$

65,525

 

 

$

39,516

 

 

$

 

 

$

236,132

 

Net losses and LAE

 

 

(77,799

)

 

 

(29,691

)

 

 

(22,708

)

 

 

 

 

 

(130,198

)

Commission expenses

 

 

(14,345

)

 

 

(11,413

)

 

 

(7,298

)

 

 

151

 

 

 

(32,905

)

Other operating expenses

 

 

(33,688

)

 

 

(17,009

)

 

 

(4,212

)

 

 

 

 

 

(54,909

)

Other underwriting income (expense)

 

 

196

 

 

 

 

 

 

10

 

 

 

(151

)

 

 

55

 

Underwriting profit (loss)

 

$

5,455

 

 

$

7,412

 

 

$

5,308

 

 

$

 

 

$

18,175

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,253

 

 

 

16,253

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,596

 

 

 

5,596

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,855

)

 

 

(3,855

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,187

 

 

 

2,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

5,455

 

 

$

7,412

 

 

$

5,308

 

 

$

20,181

 

 

$

38,356

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,427

)

 

 

(12,427

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

25,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

59.3

%

 

 

45.3

%

 

 

57.5

%

 

 

 

 

 

 

55.1

%

Commission expense ratio

 

 

10.9

%

 

 

17.4

%

 

 

18.5

%

 

 

 

 

 

 

13.9

%

Other operating expense ratio (2)

 

 

25.6

%

 

 

26.0

%

 

 

10.6

%

 

 

 

 

 

 

23.3

%

Combined ratio

 

 

95.8

%

 

 

88.7

%

 

 

86.6

%

 

 

 

 

 

 

92.3

%

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

 

 

 

23


U.S. Insurance

The following tables summarize our Underwriting profit (loss) by operating segment for our U.S. Insurance reporting segment for the three months ended March 31, 2016 and 2015:

 

 

U.S. Insurance

 

 

 

 

 

 

 

Three Months Ended March 31, 2016

 

 

 

 

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

 

% Change

Total

 

Gross written premiums

 

$

43,163

 

 

$

141,278

 

 

$

26,206

 

 

$

210,647

 

 

 

5.7

%

Ceded written premiums

 

 

(17,647

)

 

 

(30,507

)

 

 

(6,343

)

 

 

(54,497

)

 

 

(20.7

%)

Net written premiums

 

 

25,516

 

 

 

110,771

 

 

 

19,863

 

 

 

156,150

 

 

 

19.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

23,250

 

 

$

109,159

 

 

$

15,931

 

 

$

148,340

 

 

 

13.2

%

Net losses and LAE

 

 

(9,775

)

 

 

(71,597

)

 

 

(10,140

)

 

 

(91,512

)

 

 

17.6

%

Commission expenses

 

 

(1,482

)

 

 

(11,852

)

 

 

(1,521

)

 

 

(14,855

)

 

 

3.6

%

Other operating expenses

 

 

(7,372

)

 

 

(21,522

)

 

 

(4,867

)

 

 

(33,761

)

 

 

0.2

%

Other underwriting income (expense)

 

 

79

 

 

 

268

 

 

 

14

 

 

 

361

 

 

 

84.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

4,700

 

 

$

4,456

 

 

$

(583

)

 

$

8,573

 

 

 

57.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

42.0

%

 

 

65.6

%

 

 

63.7

%

 

 

61.7

%

 

 

 

 

Commission expense ratio

 

 

6.4

%

 

 

10.9

%

 

 

9.5

%

 

 

10.0

%

 

 

 

 

Other operating expense ratio (1)

 

 

31.4

%

 

 

19.4

%

 

 

30.5

%

 

 

22.5

%

 

 

 

 

Combined ratio

 

 

79.8

%

 

 

95.9

%

 

 

103.7

%

 

 

94.2

%

 

 

 

 

 

1) - Includes Other operating expenses and Other underwriting income (expense).

 

 

U.S. Insurance

 

 

 

Three Months Ended March 31, 2015

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

Gross written premiums

 

$

40,835

 

 

$

134,146

 

 

$

24,346

 

 

$

199,327

 

Ceded written premiums

 

 

(16,286

)

 

 

(39,558

)

 

 

(12,886

)

 

 

(68,730

)

Net written premiums

 

 

24,549

 

 

 

94,588

 

 

 

11,460

 

 

 

130,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

23,924

 

 

$

90,735

 

 

$

16,432

 

 

$

131,091

 

Net losses and LAE

 

 

(10,188

)

 

 

(58,047

)

 

 

(9,564

)

 

 

(77,799

)

Commission expenses

 

 

(4,032

)

 

 

(8,556

)

 

 

(1,757

)

 

 

(14,345

)

Other operating expenses

 

 

(6,973

)

 

 

(21,059

)

 

 

(5,656

)

 

 

(33,688

)

Other underwriting income (expense)

 

 

151

 

 

 

44

 

 

 

1

 

 

 

196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

2,882

 

 

$

3,117

 

 

$

(544

)

 

$

5,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

42.6

%

 

 

64.0

%

 

 

58.2

%

 

 

59.3

%

Commission expense ratio

 

 

16.9

%

 

 

9.4

%

 

 

10.7

%

 

 

10.9

%

Other operating expense ratio (1)

 

 

28.5

%

 

 

23.2

%

 

 

34.4

%

 

 

25.6

%

Combined ratio

 

 

88.0

%

 

 

96.6

%

 

 

103.3

%

 

 

95.8

%

 

1) - Includes Other operating expenses and Other underwriting income (expense).

Gross Written Premiums

Gross written premiums increased $11.3 million for the three months ended March 31, 2016 compared to the same period in 2015 driven by a $7.1 million increase in our U.S. P&C operating segment, primarily comprised of an increase of $5.9 million in our Primary Casualty division and $2.9 million in our Specialty Auto division due to new business production. In addition, our U.S. Marine operating segment increased $2.3 million primarily due to an increase in premium rates on renewal business and new business growth in several key product lines. Our U.S. Professional Liability operating segment increased $1.9 million benefitting from new business production.

Average renewal premium rates for our U.S. Insurance reporting segment for the three months ended March 31, 2016 increased 0.6%, driven by an increase of 4.9% and 0.5% in our U.S. Marine and U.S. Professional Liability operating segments, respectively, partially offset by a decline of 1.3% in our U.S. P&C operating segment. The impact of the decrease in rates within our U.S. P&C operating segment was offset by new business production.

24


Ceded Written Premiums

Ceded written premiums decreased $14.2 million for the three months ended March 31, 2016 compared to the same period in 2015,  primarily due to a reduction in our proportional reinsurance coverage on our Excess Casualty and Environmental casualty risks in the third quarter of 2015 as well as the nonrenewal of our Professional Liability proportional treaty in the fourth quarter 2015.

Net Earned Premiums

Net earned premiums increased $17.2 million for the three months ended March 31, 2016 compared to the same period in 2015, primarily due to growth in Gross written premiums and a reduced level of proportional reinsurance that supports certain casualty risks within our U.S. P&C operating segment.

Net Losses and LAE

The Net losses and LAE reserves as of March 31, 2016 and December 31, 2015 are as follows:

 

 

 

U.S. Insurance

 

 

 

As of  March 31, 2016

 

 

As of  December 31, 2015

 

 

 

 

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

 

Total % Change

 

Case reserves

 

$

61,330

 

 

$

181,868

 

 

$

35,188

 

 

$

278,386

 

 

$

68,677

 

 

$

170,988

 

 

$

42,546

 

 

$

282,211

 

 

 

(1.4

%)

IBNR reserves

 

 

52,905

 

 

 

539,950

 

 

 

60,167

 

 

 

653,022

 

 

 

55,408

 

 

 

514,777

 

 

 

60,528

 

 

 

630,713

 

 

 

3.5

%

Total

 

$

114,235

 

 

$

721,818

 

 

$

95,355

 

 

$

931,408

 

 

$

124,085

 

 

$

685,765

 

 

$

103,074

 

 

$

912,924

 

 

 

2.0

%

 

The following table presents the impact of RRPs and reserve development on our Net losses and LAE ratio for the three months ended March 31, 2016 and 2015:

 

 

 

U.S. Insurance

 

 

 

Three Months Ended March 31, 2016

 

 

Three Months Ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional

 

 

 

 

 

 

Point

 

 

 

Marine

 

 

P&C

 

 

Liability

 

 

Total

 

 

Marine

 

 

P&C

 

 

Liability

 

 

Total

 

 

Change

 

Net losses and LAE ratio, reported

 

 

42.0

%

 

 

65.6

%

 

 

63.7

%

 

 

61.7

%

 

 

42.6

%

 

 

64.0

%

 

 

58.2

%

 

 

59.3

%

 

 

2.4

 

RRPs

 

 

0.4

%

 

 

0.0

%

 

 

0.0

%

 

 

0.1

%

 

 

-2.5

%

 

 

0.1

%

 

 

0.0

%

 

 

-0.6

%

 

 

0.7

 

Net current AY release/(development)

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

 

Net prior AY release/(strengthening)

 

 

16.2

%

 

 

-1.0

%

 

 

0.0

%

 

 

1.8

%

 

 

17.7

%

 

 

1.2

%

 

 

5.3

%

 

 

4.8

%

 

 

-3.0

 

Net losses and LAE ratio, adjusted

 

 

58.6

%

 

 

64.6

%

 

 

63.7

%

 

 

63.6

%

 

 

57.8

%

 

 

65.3

%

 

 

63.5

%

 

 

63.5

%

 

 

0.1

 

 

Our U.S. Insurance reporting segment recorded $2.7 million of net prior AY reserve releases for the three months ended March 31, 2016, driven by $3.7 million of reserve releases from our U.S. Marine operating segment, partially offset by $1.0 million reserve strengthening in our U.S. P&C operating segment, due to large loss activity within our Primary Casualty division.

Our U.S. Insurance reporting segment recorded $6.4 million of net prior AY reserve releases for the three months ended March 31, 2015, driven by $4.5 million of reserve releases from our U.S. Marine operating segment due to favorable loss emergence, and $1.0 million and $0.9 million from our U.S. P&C and U.S. Professional Liability operating segments, respectively, due to favorable bad debt releases. The loss ratio was also unfavorably impacted by $1.5 million of RRPs recorded, mostly in our U.S. Marine operating segment.

The changes in Net losses and LAE ratio, as adjusted, are primarily due to the mix of business earned in the applicable period.

Commission Expenses

The Commission expense ratio for the three months ended March 31, 2016 decreased 0.9 points as compared to the same period in 2015, primarily driven by a decrease in profit commission expense within our U.S. Marine operating segment, coupled with greater ceding commissions earned across our U.S. Marine and U.S. Professional Liability operating segments related to increases in proportional reinsurance programs put in place in the third quarter of 2014 through the first quarter of 2015.  This was offset by a reduction in ceded commission earnings within our U.S. P&C operating segment, due to reductions in our proportional reinsurance that supports our Excess Casualty and Environmental casualty risks in the third quarter of 2015.  

25


Other Operating Expenses

Other operating expenses remained flat for the three months ended March 31, 2016 compared to the same period in 2015.

 

Int’l Insurance

The following tables summarize our Underwriting profit (loss) by operating segment for our Int’l Insurance reporting segment for the three months ended March 31, 2016 and 2015: 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

Three Months Ended March 31, 2016

 

 

 

 

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

 

% Change

Total

 

Gross written premiums

 

$

71,948

 

 

$

44,046

 

 

$

28,149

 

 

$

144,143

 

 

 

17.7

%

Ceded written premiums

 

 

(11,089

)

 

 

(17,229

)

 

 

(6,653

)

 

 

(34,971

)

 

 

2.1

%

Net written premiums

 

 

60,859

 

 

 

26,817

 

 

 

21,496

 

 

 

109,172

 

 

 

23.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

38,856

 

 

$

21,209

 

 

$

17,943

 

 

$

78,008

 

 

 

19.1

%

Net losses and LAE

 

 

(20,088

)

 

 

(11,216

)

 

 

(9,106

)

 

 

(40,410

)

 

 

36.1

%

Commission expenses

 

 

(9,405

)

 

 

(2,775

)

 

 

(3,175

)

 

 

(15,355

)

 

 

34.5

%

Other operating expenses

 

 

(8,442

)

 

 

(8,708

)

 

 

(4,621

)

 

 

(21,771

)

 

 

28.0

%

Other underwriting income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

921

 

 

$

(1,490

)

 

$

1,041

 

 

$

472

 

 

 

(93.6

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

51.7

%

 

 

52.9

%

 

 

50.7

%

 

 

51.8

%

 

 

 

 

Commission expense ratio

 

 

24.2

%

 

 

13.1

%

 

 

17.7

%

 

 

19.7

%

 

 

 

 

Other operating expense ratio (1)

 

 

21.7

%

 

 

41.0

%

 

 

25.8

%

 

 

27.9

%

 

 

 

 

Combined ratio

 

 

97.6

%

 

 

107.0

%

 

 

94.2

%

 

 

99.4

%

 

 

 

 

 

NM - Percentage change not meaningful

(1) - Includes Other operating expenses and Other underwriting income (expense).

 

 

 

 

Int'l Insurance

 

 

 

Three Months Ended March 31, 2015

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

Gross written premiums

 

$

67,410

 

 

$

32,950

 

 

$

22,067

 

 

$

122,427

 

Ceded written premiums

 

 

(10,822

)

 

 

(16,129

)

 

 

(7,305

)

 

 

(34,256

)

Net written premiums

 

 

56,588

 

 

 

16,821

 

 

 

14,762

 

 

 

88,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

37,792

 

 

$

16,034

 

 

$

11,699

 

 

$

65,525

 

Net losses and LAE

 

 

(19,511

)

 

 

(4,880

)

 

 

(5,300

)

 

 

(29,691

)

Commission expenses

 

 

(9,190

)

 

 

(1,027

)

 

 

(1,196

)

 

 

(11,413

)

Other operating expenses

 

 

(6,695

)

 

 

(5,984

)

 

 

(4,330

)

 

 

(17,009

)

Other underwriting income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

2,396

 

 

$

4,143

 

 

$

873

 

 

$

7,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

51.6

%

 

 

30.4

%

 

 

45.3

%

 

 

45.3

%

Commission expense ratio

 

 

24.3

%

 

 

6.4

%

 

 

10.2

%

 

 

17.4

%

Other operating expense ratio (1)

 

 

17.8

%

 

 

37.4

%

 

 

37.0

%

 

 

26.0

%

Combined ratio

 

 

93.7

%

 

 

74.2

%

 

 

92.5

%

 

 

88.7

%

 

(1) - Includes Other operating expenses and Other underwriting income (expense).

 

26


Gross Written Premiums

Gross written premiums increased $21.7 million for the three months ended March 31, 2016 compared to the same period in 2015, driven by growth in all Int’l Insurance reporting segments. Our Int’l Marine operating segment increased by $4.5 million driven by strong performance in our European offices in our Cargo and Transport products, partially offset by a decrease in our Marine Liability product. Our Int’l P&C operating segment has increased by $11.1 million, primarily driven by continued growth in our Property division as well as strong new business production in our Onshore Energy and Other Energy and Engineering products partially offset by a decrease in our Offshore Energy product in our Energy and Engineering division.  Our Int’l Professional Liability operating segment has increased by $6.1 million, primarily driven by a $4.3 million increase in our E&O and D&O divisions.

Average renewal premium rates for our Int’l Insurance reporting segment for the three months ended March 31, 2016 decreased 2.6%.  The decline for the three months was driven by decreases of 9.7% in our Int’l P&C operating segment, mostly in our Offshore Energy product, and 0.9% in our Int’l Marine operating segment offset by an increase of 0.8% in our Int’l Professional Liability operating segment.

Ceded Written Premiums

Ceded written premiums increased $0.7 million for the three months ended March 31, 2016 compared to the same period in 2015, primarily driven by a $1.7 million minimum deposit adjustment relating to growth in the Property division in our Int’l P&C operating segment and, to a lesser extent, changes in our business mix and our proportional reinsurance programs.  

Net Earned Premiums

Net earned premiums increased $12.5 million for the three months ended March 31, 2016 as compared to the same period in 2015 driven by continued growth in our Int’l Professional Liability operating segment, specifically in the E&O product and growth in our Property division within our Int’l P&C operating segment due to continued growth in Property business within North America and a strong performance from international Property business which launched in the second half of 2015.

Net Losses and LAE

The Net losses and LAE reserves as of March 31, 2016 and December 31, 2015 are as follows:

 

 

 

Int'l Insurance

 

 

 

As of  March 31, 2016

 

 

As of  December 31, 2015

 

 

 

 

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

 

Marine

 

 

P&C

 

 

Professional

Liability

 

 

Total

 

 

Total %

Change

 

Case reserves

 

$

168,371

 

 

$

42,189

 

 

$

27,136

 

 

$

237,696

 

 

$

167,157

 

 

$

40,313

 

 

$

19,583

 

 

$

227,053

 

 

 

4.7

%

IBNR reserves

 

 

60,951

 

 

 

21,437

 

 

 

62,123

 

 

 

144,511

 

 

 

61,409

 

 

 

19,735

 

 

 

63,229

 

 

 

144,373

 

 

 

0.1

%

Total

 

$

229,322

 

 

$

63,626

 

 

$

89,259

 

 

$

382,207

 

 

$

228,566

 

 

$

60,048

 

 

$

82,812

 

 

$

371,426

 

 

 

2.9

%

 

The following table presents the impact of RRPs and reserve development on our Net losses and LAE ratio for three months ended March 31, 2016 and 2015:

 

 

 

Int'l Insurance

 

 

 

Three Months Ended March 31, 2016

 

 

Three Months Ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional

 

 

 

 

 

 

Point

 

 

 

Marine

 

 

P&C

 

 

Liability

 

 

Total

 

 

Marine

 

 

P&C

 

 

Liability

 

 

Total

 

 

Change

 

Net losses and LAE ratio, reported

 

 

51.7

%

 

 

52.9

%

 

 

50.7

%

 

 

51.8

%

 

 

51.6

%

 

 

30.4

%

 

 

45.3

%

 

 

45.3

%

 

 

6.5

 

RRPs

 

 

-0.1

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

1.1

%

 

 

0.1

%

 

 

0.0

%

 

 

0.6

%

 

 

-0.6

 

Net current AY release/(development)

 

 

0.0

%

 

 

-8.7

%

 

 

0.0

%

 

 

-2.4

%

 

 

-6.8

%

 

 

0.0

%

 

 

0.0

%

 

 

-3.9

%

 

 

1.5

 

Net prior AY release/(strengthening)

 

 

0.4

%

 

 

-4.7

%

 

 

0.0

%

 

 

-1.1

%

 

 

9.1

%

 

 

12.4

%

 

 

7.0

%

 

 

9.6

%

 

 

-10.7

 

Net losses and LAE ratio, adjusted

 

 

52.0

%

 

 

39.5

%

 

 

50.7

%

 

 

48.3

%

 

 

55.0

%

 

 

42.9

%

 

 

52.3

%

 

 

51.6

%

 

 

-3.3

 

 

For the three months ended March 31, 2016, our Int’l Insurance reporting segment recorded $1.8 million of net current AY reserve development on our Energy & Engineering division and Property division within our Int’l P&C operating segment and $0.9 million of net prior AY reserve strengthening primarily driven by our Int’l P&C operating segment due to large loss activity.

 

27


For the three months ended March 31, 2015, our Int’l Insurance reporting segment recorded $2.5 million of net current AY reserve development on Protection and Indemnity Insurance (“P&I”) within our Int’l Marine operating segment and $6.2M of net prior AY releases primarily driven by $3.4 million relating to P&I within our Int’l Marine operating segment, $1.9 million relating to Offshore Energy within our Int’l P&C operating segment and to a lesser extent $0.8 million from our Int’l Professional Liability operating segment.

The changes in Net losses and LAE ratio, as adjusted, are primarily due to the mix of business earned.

Commission Expenses

The Commission expense ratio for the three months ended March 31, 2016 increased 2.3 points, as compared to the same period in 2015, driven by mix of business earned within our Int’l P&C and Int’l Professional Liability operating segments. In addition, profit commission expense increased $0.8 million compared to the same period in 2015 primarily due to our Int’l Marine operating segment.

Other Operating Expenses

For the three months ended March 31, 2016, Other operating expenses increased $4.8 million as compared to the same period in 2015 due to continued investment in new underwriting teams and support staff, partially offset by favorable foreign exchange rates.

 

 

GlobalRe

The following tables summarize our Underwriting profit (loss) for our GlobalRe reporting segment for the three months ended March 31, 2016 and 2015:

 

 

 

GlobalRe

 

 

 

Three Months Ended March 31,

 

 

 

 

 

amounts in thousands

 

2016

 

 

2015

 

 

% Change

 

Gross written premiums

 

$

59,087

 

 

$

74,706

 

 

 

(20.9

%)

Ceded written premiums

 

 

(4,589

)

 

 

(4,516

)

 

 

1.6

%

Net written premiums

 

 

54,498

 

 

 

70,190

 

 

 

(22.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

38,010

 

 

$

39,516

 

 

 

(3.8

%)

Net losses and LAE

 

 

(21,034

)

 

 

(22,708

)

 

 

(7.4

%)

Commission expenses

 

 

(7,745

)

 

 

(7,298

)

 

 

6.1

%

Other operating expenses

 

 

(5,277

)

 

 

(4,212

)

 

 

25.3

%

Other underwriting income (expense)

 

 

49

 

 

 

10

 

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

4,003

 

 

$

5,308

 

 

 

(24.6

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

55.3

%

 

 

57.5

%

 

 

 

 

Commission expense ratio

 

 

20.4

%

 

 

18.5

%

 

 

 

 

Other operating expense ratio (1)

 

 

13.8

%

 

 

10.6

%

 

 

 

 

Combined ratio

 

 

89.5

%

 

 

86.6

%

 

 

 

 

 

NM- Percentage change not meaningful

(1) - Includes Other operating expenses and Other underwriting income (expense).

Gross Written Premiums

Gross written premiums decreased $15.6 million for the three months ended March 31, 2016 compared to the same period in 2015, primarily due to non-renewals within our Accident & Health (“A&H”) product, partially offset by year over year written premium growth in our P&C and Agriculture products.

Ceded Written Premiums

Ceded written premiums increased $0.1 million for the three months ended March 31, 2016, compared to the same period in 2015, primarily due to increased net reinstatement premium in our P&C and Marine products, offset by lower cost of retrocessional treaties in our P&C product.

28


Net Earned Premiums

Net earned premiums decreased $1.5 million for the three months ended March 31, 2016 compared to the same period in 2015, primarily due to non-renewals within our A&H product, partially offset by year over year growth in our P&C and Agriculture products.

Net Losses and LAE

The Net losses and LAE reserves as of March 31, 2016 and December 31, 2015 are as follows:

 

 

 

GlobalRe

 

 

 

As of

 

amounts in thousands

 

March 31, 2016

 

 

December 31, 2015

 

 

% Change

 

Case reserves

 

$

37,309

 

 

$

32,160

 

 

 

16.0

%

IBNR reserves

 

 

67,292

 

 

 

76,616

 

 

 

(12.2

%)

Total

 

$

104,601

 

 

$

108,776

 

 

 

(3.8

%)

The following table presents the impact of RRPs and reserve development on our Net losses and LAE ratio for the three months ended March 31, 2016 and 2015:

 

 

 

GlobalRe

 

 

 

Three Months Ended March 31,

 

 

Point

 

 

 

2016

 

 

2015

 

 

Change

 

Net losses and LAE ratio, reported

 

 

55.3

%

 

 

57.5

%

 

 

-2.2

 

RRPs

 

 

0.9

%

 

 

0.2

%

 

 

0.7

 

Net current AY release/(development)

 

 

-1.6

%

 

 

0.0

%

 

 

-1.6

 

Net prior AY release/(strengthening)

 

 

0.1

%

 

 

0.0

%

 

 

0.1

 

Net losses and LAE ratio, adjusted

 

 

54.7

%

 

 

57.7

%

 

 

-3.0

 

 

Our GlobalRe reporting segment recorded $0.6 million of current AY development for the three months ended March 31, 2016 compared to the same period in 2015, primarily driven by loss activity in our P&C product. In addition, $0.6 million of RRPs received in our Marine and P&C products reduced our Net losses and LAE ratio.  

Commission Expenses

The Commission expense ratio increased 1.9 points for the three months ended March 31, 2016 compared to the same period in 2015, due to mix of business changes, particularly a decrease in our A&H and Professional Liability excess of loss products which carry a lower commission rate.  

Other Operating Expenses

Other operating expenses increased $1.1 million for the three months ended March 31, 2016 compared to the same period in 2015.  The increase is due to employee expenses related to continued investment in our underwriting teams and support staff.

 

 

Capital Resources and Liquidity

Capital Resources

Our capital resources consist of funds deployed or available to be deployed to support our business operations.  As of March 31, 2016 and December 31, 2015, our capital resources were as follows:

 

 

 

As of

 

amounts in thousands

 

March 31, 2016

 

 

December 31, 2015

 

Senior notes

 

$

263,616

 

 

$

263,580

 

Stockholders' equity

 

 

1,143,879

 

 

 

1,096,148

 

Total capitalization

 

$

1,407,495

 

 

$

1,359,728

 

 

 

 

 

 

 

 

 

 

Ratio of debt to total capitalization

 

 

18.7

%

 

 

19.4

%

 

29


We primarily rely upon dividends from our subsidiaries to meet our Parent Company’s obligations.  Our Parent Company’s cash obligations primarily consist of semi-annual (April and October) interest payments of $7.6 million on the Senior notes.  Going forward, the interest payments may be made from funds held at our Parent Company or dividends from its subsidiaries.

Navigators Insurance Company may pay dividends to our Parent Company out of its statutory earned surplus pursuant to statutory restrictions imposed under the New York insurance law.  As of March 31, 2016, the maximum amount available for the payment of dividends by Navigators Insurance Company in 2016 without prior regulatory approval is $94.9 million.

Navigators Corporate Underwriters, Ltd., our wholly-owned corporate member at Lloyd’s, may pay dividends to our Parent Company up to the extent of available profits that have been distributed from the Syndicate.  As of March 31, 2016, that amount was $1.1 million (£0.8 million).

Senior Notes and Credit Facility

On October 4, 2013, we completed a public debt offering for $265.0 million of 5.75% Senior notes and received net proceeds of $263.3 million. The effective interest rate related to the net proceeds received from the 5.75% Senior notes is approximately 5.86%.  Interest is payable on the 5.75% Senior notes each April 15 and October 15.

 

On November 6, 2014, NUAL entered into a credit facility for 8.0 million Australian Dollars with Barclays Bank PLC. Interest is payable under this facility at a rate of 2.0% per annum above a floating rate tied to the average mid-rate for Australian bills of exchange administered by the Australian Financial Markets Association. The facility may be cancelled by either party after providing written notice.  This credit facility contains customary covenants for facilities of this type, including a restriction on future encumbrances that are outside the ordinary course of business, and a requirement to maintain at least £75.0 million of Funds at Lloyd’s. As of March 31, 2016, letters of credit with an aggregate face amount of 8.0 million Australian Dollars were outstanding under the credit facility, and our Company was in compliance with all covenants.

 

On November 24, 2014, we entered into a $175.0 million credit facility agreement with ING Bank N.V., London Branch, individually and as Administrative Agent and a syndicate of lenders, which is secured by all the common stock of NIC and requires us to maintain at least forty percent of the outstanding amounts under such facility as Funds at Lloyd’s. In addition, in order to support the increased underwriting capacity of the Syndicate for the 2016 underwriting year (“UWY”), we entered into $25.0 million credit facility with ING Bank N.V., London Branch on November 20, 2015. Both of these facilities, as well as the November 6, 2014 facility, are used to fund underwriting obligations at Lloyd’s for the 2016 UWY, as well as open prior UWYs.

 

The November 20, 2015 credit facility is a non-committed facility which has an applicable fee rate ranging from 0.85% to 1.20% per annum based upon the Company’s S&P rating. For the November 24, 2014 credit facility, the applicable fee rate payable ranges from 0.95% to 1.60% per annum based on a tiered schedule that is based on our then-current financial strength ratings issued by S&P and A.M. Best and the amount of our own collateral utilized to fund our participation in the Syndicate.  The letters of credit issued under both of these facilities can be denominated in British pounds and their aggregate face amount will fluctuate based on exchange rates.  If any letters of credit remain outstanding under these facilities after December 31, 2016, we would be required to post additional collateral to secure the remaining letters of credit.  As of March 31, 2016, letters of credit with an aggregate face amount of $20.0 million and $175.0 million were outstanding under the November 20, 2015 and November 24, 2014 credit facilities, respectively, and we had an aggregate of $3.4 million of cash collateral posted.

 

Each of the November 20, 2015 and November 24, 2014 credit facilities contains customary covenants for facilities of this type, including restrictions on indebtedness and liens, limitations on mergers, dividends and the sale of assets, and requirements as to maintaining certain consolidated tangible net worth, statutory surplus and other financial ratios. These credit facilities also provide for customary events of default, including failure to pay principal, interest or fees when due, failure to comply with covenants, any representation or warranty made by our Company being false in any material respect, default under certain other indebtedness, certain insolvency or receivership events affecting our Company and our subsidiaries, the occurrence of certain material judgments, or a change in control of our Company.  As of March 31, 2016, our Company was in compliance with all covenants.

Shelf Registration

We generally maintain the ability to issue certain classes of debt and equity securities via a universal shelf registration statement filed with the SEC, which is renewed every three years. The shelf registration provides us the means to access the debt and equity markets relatively quickly.  Our current shelf registration, which was filed on April 14, 2015 with the SEC, expires in 2018. This report is not an offer to sell or the solicitation of an offer to buy nor shall there be any sale of these securities in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such state.

30


Consolidated Cash Flows

We believe that the cash flow generated by the operating activities of our subsidiaries will provide sufficient funds for us to meet our liquidity needs over the next twelve months.  Beyond the next twelve months, cash flow available to us may be influenced by a variety of factors, including general economic conditions and conditions in the insurance and reinsurance markets, as well as fluctuations from year to year in claims experience.

We believe that we have adequately managed our cash flow requirements related to reinsurance recoveries from their positive cash flows and the use of available short-term funds when applicable.  However, there can be no assurances that we will be able to continue to adequately manage such recoveries in the future or that collection disputes or reinsurer insolvencies will not arise that could materially increase the collection time lags or result in recoverable write-offs causing additional incurred losses and liquidity constraints to our Company.  The payment of gross claims and related collections from reinsurers with respect to large losses could significantly impact our liquidity needs.  However, in general, we expect to collect our paid reinsurance recoverables under the terms described above.  

Net cash provided by operating activities was $38.5 million for the three months ended March 31, 2016 compared to net cash used in operating activities of $4.9 million for the same period in 2015.  The net increase in cash flow from operations during the three months ended March 31, 2016 was primarily due to increased premium collections and to a lesser extent more timely collections of reinsurance recoverables on paid losses.

Net cash used in investing activities was $36.7 million for the three months ended March 31, 2016 compared to net cash provided by investing activities of $4.2 million for the comparable period in 2015.  Fluctuations in cash provided by, or used in, investing activities is primarily due to changes in operating cash flows and the associated ongoing management of our investment portfolio.

Net cash provided by financing activities was $0.9 million for the three months ended March 31, 2016.   There was no cash flow from financing activities for the comparable period in 2015. The fluctuation in cash provided by financing activities is primarily the result of transactions in our employee stock purchase plan.

 

 

Investments

Our investment portfolio is invested primarily in publicly traded, investment grade, fixed income securities with an average credit quality of AA-/Aa3 as rated by S&P or Moody’s Investors Service (“Moody’s”).  As of March 31, 2016, our portfolio had a duration of 3.7 years.  Management periodically projects cash flow of the investment portfolio and other sources in order to maintain the appropriate levels of liquidity in an effort to ensure our ability to satisfy claims.  As of March 31, 2016 and December 31, 2015, all Fixed maturities and Equity securities held by us were classified as available-for-sale.

The portfolio is externally managed by independent, professional investment managers and is broadly diversified across geographies, sectors, and issuers. The primary objectives are to maximize total investment return in the context of preserving the statutory surplus of the insurance companies and enhancing shareholder value.  As part of our overall investment strategy, we seek to build a tax efficient investment portfolio.  As of March 31, 2016, the tax-exempt portion of our Fixed maturities portfolio was 18.8%.  Additionally, substantially all of our equity portfolio is invested in tax efficient securities which qualify for the dividends received deduction.  The investments are subject to the oversight of the respective insurance companies’ Boards of Directors and the Finance Committee of our Parent Company’s Board of Directors.

We are a specialty insurance company and periods of moderate economic recession or inflation tend not to have a significant direct effect on underwriting operations.  They do, however, impact our investment portfolio.  A decrease in interest rates will tend to decrease our yield and have a positive effect on the fair value of our invested assets.  An increase in interest rates will tend to increase our yield and have a negative effect on the fair value of our invested assets.

31


The following table summarizes the composition of our investments at fair value:

 

 

 

Fair Value as of

 

 

 

 

 

amounts in thousands

 

March 31, 2016

 

 

December 31, 2015

 

 

% Change

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bonds, agency bonds and foreign government bonds

 

$

322,009

 

 

$

252,882

 

 

 

27.3

%

States, municipalities and political subdivisions

 

 

550,855

 

 

 

576,859

 

 

 

(4.5

%)

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

380,418

 

 

 

379,269

 

 

 

0.3

%

Residential mortgage obligations

 

 

29,451

 

 

 

30,465

 

 

 

(3.3

%)

Asset-backed securities

 

 

235,714

 

 

 

225,012

 

 

 

4.8

%

Commercial mortgage-backed securities

 

 

188,169

 

 

 

189,713

 

 

 

(0.8

%)

Subtotal

 

$

833,752

 

 

$

824,459

 

 

 

1.1

%

Corporate bonds

 

 

771,104

 

 

 

760,010

 

 

 

1.5

%

Total fixed maturities

 

$

2,477,720

 

 

$

2,414,210

 

 

 

2.6

%

Equity securities

 

 

314,815

 

 

 

305,271

 

 

 

3.1

%

Short-term investments

 

 

211,782

 

 

 

217,745

 

 

 

(2.7

%)

Total investments

 

$

3,004,317

 

 

$

2,937,226

 

 

 

2.3

%

 

Invested assets increased from December 31, 2015 due to a decrease in Treasury rates and a rally in the equity markets which resulted in increased unrealized gains. Additionally, positive cash flow from operations was directed to the investment portfolio resulting in growth in invested assets. During the quarter, we reduced our allocation to longer dated municipal bonds in an effort to reduce duration.  Operating cash flows were invested in short duration U.S. Treasuries as we await market opportunities.  

The following table sets forth the amount of our Fixed maturities as of March 31, 2016 by S&P credit rating or, if an S&P rating is not available, the equivalent Moody’s rating. The total rating is the weighted average quality rating for the Fixed maturities portfolio as a whole.

 

 

 

 

 

As of  March 31, 2016

 

amounts in thousands

 

Rating

 

Fair Value

 

 

Amortized Cost

 

Rating description:

 

 

 

 

 

 

 

 

 

 

Extremely strong

 

AAA

 

$

424,307

 

 

$

421,692

 

Very strong

 

AA

 

 

1,036,319

 

 

 

1,006,999

 

Strong

 

A

 

 

688,959

 

 

 

676,659

 

Adequate

 

BBB

 

 

277,031

 

 

 

271,550

 

Speculative

 

BB & Below

 

 

51,074

 

 

 

55,907

 

Not rated

 

NR

 

 

30

 

 

 

30

 

Total

 

AA-

 

$

2,477,720

 

 

$

2,432,837

 

 

The following table sets forth the composition of the non-government guaranteed Fixed maturities categorized by asset class and generally equivalent S&P and Moody’s ratings (not all securities in our portfolio are rated by both S&P and Moody’s) as of March 31, 2016:

 

 

 

As of  March 31, 2016

 

amounts in thousands

 

AAA

 

 

AA

 

 

A

 

 

BBB

 

 

BB and below

 

 

NR

 

 

Fair Value

 

 

Amortized Cost

 

Municipal bonds

 

$

41,070

 

 

$

346,219

 

 

$

145,423

 

 

$

18,113

 

 

$

 

 

$

30

 

 

 

550,855

 

 

 

525,267

 

Agency residential mortgage-backed

 

 

 

 

 

380,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

380,418

 

 

 

371,910

 

Residential mortgage-backed

 

 

18,190

 

 

 

2,969

 

 

 

93

 

 

 

1,333

 

 

 

6,866

 

 

 

 

 

 

29,451

 

 

 

29,013

 

Asset-backed

 

 

136,429

 

 

 

17,680

 

 

 

75,065

 

 

 

6,540

 

 

 

 

 

 

 

 

 

235,714

 

 

 

237,333

 

Commercial mortgage-backed

 

 

136,359

 

 

 

26,238

 

 

 

25,572

 

 

 

 

 

 

 

 

 

 

 

 

188,169

 

 

 

184,984

 

Corporate bonds

 

 

12,026

 

 

 

49,858

 

 

 

413,967

 

 

 

251,045

 

 

 

44,208

 

 

 

 

 

 

771,104

 

 

 

762,777

 

Total

 

$

344,074

 

 

$

823,382

 

 

$

660,120

 

 

$

277,031

 

 

$

51,074

 

 

$

30

 

 

$

2,155,711

 

 

$

2,111,284

 

32


 

The following table sets forth our U.S. Treasury bonds, agency bonds and foreign government bonds, as well as our state, municipality and political subdivision bond holdings by sector:

 

 

 

As of  March 31, 2016

 

amounts in thousands

 

Fair Value

 

 

Amortized Cost

 

U.S. Treasury bonds, agency bonds and foreign government bonds:

 

 

 

 

 

 

 

 

U.S. Treasury bonds

 

$

137,743

 

 

$

135,204

 

Agency bonds

 

 

88,502

 

 

 

86,817

 

Foreign government bonds

 

 

95,764

 

 

 

99,532

 

Total U.S. Treasury bonds, agency bonds and foreign government bonds

 

$

322,009

 

 

$

321,553

 

 

 

 

 

 

 

 

 

 

States, municipalities and political subdivisions:

 

 

 

 

 

 

 

 

General obligation

 

$

151,858

 

 

$

145,448

 

Prerefunded

 

 

27,134

 

 

 

26,206

 

Revenue

 

 

286,914

 

 

 

270,576

 

Taxable

 

 

84,949

 

 

 

83,037

 

Total States, municipalities and political subdivisions

 

$

550,855

 

 

$

525,267

 

 

We own $58.3 million of municipal securities, which are credit enhanced by various financial guarantors. As of March 31, 2016, the average underlying credit rating for these securities is AA-.  There has been no material adverse impact to our investment portfolio or results of operations as a result of downgrades of the credit ratings for several of the financial guarantors.

The following table sets forth our agency mortgage-backed securities (“AMBS”) and residential mortgage-backed securities (“RMBS”) issued by the Government National Mortgage Association (“GNMA”), Federal National Mortgage Association (“FNMA”) and Federal Home Loan Mortgage Corporation (“FHLMC”) and the quality category (prime, Alternative A-paper (“Alt-A”) and subprime) for all other such investments as of March 31, 2016:

 

 

 

As of  March 31, 2016

 

amounts in thousands

 

Fair Value

 

 

Amortized Cost

 

AMBS:

 

 

 

 

 

 

 

 

GNMA

 

$

66,267

 

 

$

64,227

 

FNMA

 

 

208,764

 

 

 

204,167

 

FHLMC

 

 

105,387

 

 

 

103,516

 

Total agency mortgage-backed securities

 

$

380,418

 

 

$

371,910

 

 

 

 

 

 

 

 

 

 

RMBS:

 

 

 

 

 

 

 

 

Prime

 

$

9,969

 

 

$

9,713

 

Alt-A and subprime

 

 

1,292

 

 

 

1,280

 

Non-U.S. RMBS

 

 

18,190

 

 

 

18,020

 

Total residential mortgage-backed securities

 

$

29,451

 

 

$

29,013

 

 

We analyze our mortgage-backed securities by credit quality of the underlying collateral distinguishing between the securities issued by FNMA, FHLMC and GNMA, which are federal government sponsored entities, and non-FNMA and non-FHLMC securities broken out by prime, Alt-A and subprime collateral.  The securities issued by FNMA and FHLMC are the obligations of each respective entity.  The U.S. Department of the Treasury has agreed to provide support to FNMA and FHLMC under a Preferred Stock Purchase Agreement by committing to make quarterly payments to these enterprises, if needed, to maintain a zero net worth.

Prime collateral consists of mortgages or other collateral from the most creditworthy borrowers.  Alt-A collateral consists of mortgages or other collateral from borrowers, which have a risk potential greater than prime but less than subprime.  The subprime collateral consists of mortgages or other collateral from borrowers with low credit ratings.  Such subprime and Alt-A categories are as defined by S&P.

33


Details of the collateral of our asset-backed securities portfolio as of March 31, 2016 are presented below:

 

 

 

As of  March 31, 2016

 

amounts in thousands

 

Fair Value

 

 

Amortized Cost

 

Auto loans

 

$

33,530

 

 

$

33,439

 

Consumer Loans

 

 

25,569

 

 

 

25,689

 

Credit cards

 

 

48,765

 

 

 

48,555

 

Collateralized loan obligations

 

 

75,308

 

 

 

76,751

 

Time share

 

 

25,528

 

 

 

25,705

 

Miscellaneous

 

 

27,014

 

 

 

27,194

 

Total

 

$

235,714

 

 

$

237,333

 

 

We hold non-sovereign securities where the issuer is located in the Euro Area, an economic and monetary union of certain member states within the European Union that have adopted the Euro as their common currency. As of March 31, 2016, the fair value of such securities was $75.7 million, with an amortized cost of $74.7 million, representing 2.7% of our total Fixed maturities and equity portfolio.  Our largest exposure is in France and the Netherlands with a total of $29.2 million each.  We have no direct exposure to Greece, Portugal, Italy or Spain within the Euro Area, as of March 31, 2016. Our Company holds fixed maturities issued by the Commonwealth of Puerto Rico which are fully backed by the U.S. government.

The following table summarizes the gross unrealized investment losses as of March 31, 2016 by length of time where the fair value was less than 80% of amortized cost:

 

 

 

As of  March 31, 2016

 

 

 

Fixed

 

 

Equity

 

 

 

 

 

amounts in thousands

 

Maturities

 

 

Securities

 

 

Total

 

Less than twelve months

 

$

2,007

 

 

$

450

 

 

$

2,457

 

Longer than twelve months

 

 

1,812

 

 

 

 

 

 

1,812

 

Total

 

$

3,819

 

 

$

450

 

 

$

4,269

 

 

The longer than twelve months unrealized loss of $1.8 million is due to unfavorable foreign exchange movement in our Canadian portfolio.

Our Company did not have any credit related OTTI losses during the three months ended March 31, 2015.  The fair value of our investment portfolio may fluctuate significantly in response to various factors such as changes in interest rates, investment quality ratings, equity prices, foreign exchange rates and credit spreads.  We do not have the intent to sell nor is it more likely than not that we will have to sell Fixed maturities in unrealized loss positions that are not other-than-temporarily impaired before recovery. For structured securities, default probability and severity assumptions differ based on property type, vintage and the stress of the collateral.  We do not intend to sell any of these securities and it is more likely than not that we will not be required to sell these securities before the recovery of the amortized cost basis. For Equity securities, we also consider our intent to hold securities as part of the process of evaluating whether a decline in fair value represents an other-than-temporary decline in value. We may realize investment losses to the extent our liquidity needs require the disposition of Fixed maturity securities in unfavorable interest rate, liquidity or credit spread environments. Significant changes in the factors we consider when evaluating investments for impairment losses could result in a significant change in impairment losses reported in the Consolidated Financial Statements.

 

 

Critical Accounting Estimates

Our Company’s Annual Report on Form 10-K for the year ended December 31, 2015 discloses our critical accounting estimates (refer to Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Estimates).

We believe the items that require the most subjective and complex estimates involve the reporting of:

 

·

Reserves for losses and LAE (including losses that have occurred but were not reported to us by the financial reporting date);

 

·

Reinsurance recoverables, including a provision for uncollectible reinsurance;

 

·

Written and unearned premiums;

 

·

The recoverability of deferred tax assets;

34


 

·

The impairment of investment securities; and

 

·

Valuation of invested assets.

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The following updates our disclosure regarding foreign currency exchange rate risk as previously stated in our Company’s 2015 Annual Report on Form 10-K.

Foreign Currency Exchange Rate Risk

We are exposed to foreign currency exchange rate risk primarily related to foreign-denominated Cash, Cash equivalents and Marketable securities, Premiums receivable, Reinsurance recoverables on paid and unpaid losses and LAE as well as Reserves for losses and LAE. The principal currencies creating foreign currency exchange risk for our operations are the British pound, the Euro and the Canadian dollar.  We manage our foreign currency exchange rate risk primarily through asset-liability matching.

There have been no material changes in foreign exchange rate risk from year-end.

 

 

Item 4. Controls and Procedures

 

(a)

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), as of the end of the period covered by this Quarterly Report.  Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that as of the end of such period our Company’s disclosure controls and procedures are effective in identifying, on a timely basis, material information required to be disclosed in our reports filed or submitted under the Exchange Act.

 

(b)

There have been no changes during our first fiscal quarter in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our Company’s internal control over financial reporting.

 

(c)

In designing and evaluating the disclosure controls and procedures and internal control over financial reporting, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures and internal control over financial reporting must reflect the fact that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

35


PART II - OTHER INFORMATION

Item 1. Legal Proceedings

In the ordinary course of conducting business, our Company’s subsidiaries are involved in various legal proceedings, either indirectly as insurers for parties to the proceedings or directly as defendants.  Most of these proceedings consist of claims litigation involving our Company’s subsidiaries as either: (a) liability insurers defending or providing indemnity for third party claims brought against insureds or (b) insurers defending first party coverage claims brought against them.  Our Company accounts for such activity through the establishment of unpaid losses and LAE reserves.  Our Company’s management believes that the ultimate liability, if any, with respect to such ordinary-course claims litigation, after consideration of provisions made for potential losses and cost of defense, will not be material to our Company’s Consolidated Balance Sheets, Consolidated Statements of Income or Consolidated Statements of Cash Flows.

Our Company’s subsidiaries are also from time to time involved with other legal actions, some of which assert claims for substantial amounts.  These actions include claims asserting extra contractual obligations, such as claims involving allegations of bad faith in the handling of claims or the underwriting of policies.  In general, our Company believes it has valid defenses to these cases. Our Company’s management expects that the ultimate liability, if any, with respect to future extra-contractual matters will not be material to our Consolidated Balance Sheets, Consolidated Statements of Income or Consolidated Statements of Cash Flows.  Nonetheless, given the large or indeterminate amounts sought in certain of these matters, and the inherent unpredictability of litigation, an adverse outcome in such matters could, from time to time, have a material adverse outcome on our Company’s Consolidated Statements of Income or Consolidated Statements of Cash Flows in a particular fiscal quarter or year.

 

 

Item 1A. Risk Factors

There have been no material changes from the risk factors as previously disclosed in our Company’s 2015 Annual Report on Form 10-K.

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None

 

 

Item 3. Defaults Upon Senior Securities

None

 

 

Item 4. Mine Safety Disclosures

Not applicable

 

 

Item 5. Other Information

None

 

 

36


Item 6. Exhibits

 

Exhibit No.

 

Description of Exhibit

 

 

 

 

 

 

 

11-1

 

Computation of Per Share Earnings

 

*

 

 

 

 

 

31-1

 

Certification of CEO per Section 302 of the Sarbanes-Oxley Act

 

*

 

 

 

 

 

31-2

 

Certification of CFO per Section 302 of the Sarbanes-Oxley Act

 

*

 

 

 

 

 

32-1

 

Certification of CEO per Section 906 of the Sarbanes-Oxley Act (This exhibit is intended to be furnished in accordance with Regulation S-K item 601(b)(32)(ii) and shall not be deemed to be filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference).

 

*

 

 

 

 

 

32-2

 

Certification of CFO per Section 906 of the Sarbanes-Oxley Act (This exhibit is intended to be furnished in accordance with Regulation S-K item 601(b)(32)(ii) and shall not be deemed to be filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference).

 

*

 

 

 

 

 

101.INS

 

XBRL Instance Document

 

*

 

 

 

 

 

101.SCH

 

XBRL Taxonomy Extension Scheme

 

*

 

 

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Database

 

*

 

 

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase

 

*

 

 

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase

 

*

 

 

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase      

 

*

 

*

Included herein

 

 

37


Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

The Navigators Group, Inc.

 

 

           (Company)

 

 

 

 

Dated:  May 6, 2016

 

By: 

/s/ Ciro M. DeFalco

 

 

 

Ciro M. DeFalco

 

 

 

Senior Vice President and Chief Financial Officer

 

 

38


Index to Exhibits

 

Exhibit No.

 

Description of Exhibit

 

 

 

 

 

 

 

11-1

 

Computation of Per Share Earnings

 

*

 

 

 

 

 

31-1

 

Certification of CEO per Section 302 of the Sarbanes-Oxley Act

 

*

 

 

 

 

 

31-2

 

Certification of CFO per Section 302 of the Sarbanes-Oxley Act

 

*

 

 

 

 

 

32-1

 

Certification of CEO per Section 906 of the Sarbanes-Oxley Act (This exhibit is intended to be furnished in accordance with Regulation S-K item 601(b)(32)(ii) and shall not be deemed to be filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference).

 

*

 

 

 

 

 

32-2

 

Certification of CFO per Section 906 of the Sarbanes-Oxley Act (This exhibit is intended to be furnished in accordance with Regulation S-K item 601(b)(32)(ii) and shall not be deemed to be filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference).

 

*

 

 

 

 

 

101.INS

 

XBRL Instance Document

 

*

 

 

 

 

 

101.SCH

 

XBRL Taxonomy Extension Scheme

 

*

 

 

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Database

 

*

 

 

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase

 

*

 

 

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase

 

*

 

 

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase      

 

*

 

*

Included herein

 

 

39