Attached files

file filename
8-K - 8-K 1Q-2017 - NAVIGATORS GROUP INCnavg-8k_20170505.htm

 

Exhibit 99.1

 

 

The Navigators Group, Inc.

CORPORATE NEWS

Navigators Reports First Quarter 2017 Earnings

 

Stamford, CT – May 4, 2017 -- The Navigators Group, Inc. (NASDAQ:NAVG) reported Net income of $21.1 million, or $0.70 per diluted share, for the three months ended March 31, 2017 compared to $22.9 million, or $0.77 per diluted share, for the comparable period in 2016. Net operating earnings1 were $20.4 million, or $0.68 per diluted share, for the three months ended March 31, 2017 compared to $20.2 million, or $0.68 per diluted share, for the same period in 2016.  

Gross written premiums and Net written premiums for the three months ended March 31, 2017 were $450.3 million and $337.2 million, respectively, increasing 8.8% and 5.4% from the comparable period in 2016. The combined ratio for the three months ended March 31, 2017 was 96.4%, compared to 95.1% for the same period in 2016.

Net investment income for the three months ended March 31, 2017 was $21.4 million, an increase of 9.5% as compared to the same period in 2016. The annualized pre-tax investment yield, excluding Net realized gains and losses and other-than-temporary impairment losses recognized in earnings, was 2.7% for the three months ended March 31, 2017 and 2016.

 

Stan Galanski, President and Chief Executive Officer, commented, “We are pleased to report profitable underwriting results and reasonable premium growth for the quarter. Our U.S. Insurance and Global Reinsurance segments had excellent quarters, achieving double digit premium growth and increased underwriting profit over first quarter 2016. Cost control continues to be a priority and our other operating expenses were down 3.7% from first quarter 2016, offset by increased commission levels in large part resulting from competitive market conditions. This is evident in the results of our International Insurance segment, which continues to be challenged by soft trading conditions, particularly in the London market. Our investment portfolio continued to perform well. Book value per share increased 1.2% during the quarter.”

Our Company’s investment portfolio mainly consists of fixed income securities with an average quality rating of “AA-/Aa3” as defined by S&P and Moody’s, respectively, with an average effective duration of 3.8 years as of March 31, 2017.  As of March 31, 2017, Net unrealized gains within our investment portfolio were $52.2 million, an increase of $23.2 million compared to December 31, 2016. We recognized $44 thousand of Net realized losses (inclusive of Net other-than-temporary impairment losses recognized in earnings) for the three months ended March 31, 2017, compared to $1.6 million of Net realized gains for the same period in 2016.  

Other income for the three months ended March 31, 2017 was $1.1 million, compared to $2.5 million for the same period in 2016. Other income primarily consists of realized and unrealized foreign exchange gains and losses.

1 Net operating earnings is a “non-GAAP financial measure” as defined in Regulation G. A reconciliation of Net income (the nearest GAAP financial measure) to Net operating earnings is provided on page 4 of this release, as is a discussion of the rationale for the presentation of this item.

 

 

400 Atlantic Street

 

Stamford, CT 06901

TEL (203) 905-6090

 

FAX (203) 658-1821

 


 

News Release

May 4, 2017

Page 2

 

Stockholders’ equity was $1.2 billion, or $40.94 per share, as of March 31, 2017 compared to $40.45 per share, as of December 31, 2016.

 

During the three months ended March 31, 2017, our Company declared and paid a quarterly cash dividend of $0.045 per share of Common stock.

Our Company will hold a conference call on Friday, May 5, 2017 starting at 8:30 a.m. (EST) to discuss the 2017 first quarter results.  The call will be available via live webcast on Navigators’ website (www.navg.com).

To participate by telephone, the domestic dial-in number is 800-850-2903 and the international dial-in is 224-357-2399. Participants may connect to the webcast at:  

http://edge.media-server.com/m/p/o6dcrex9.

 

On December 6, 2016, our Board of Directors declared a two-for-one stock split of The Navigators Group, Inc. Common stock, to be effected in the form of a stock dividend. Stockholders of record at the close of business on December 30, 2016 received one additional share of Common stock for every share of Common stock held. All disclosures of shares and per share data in this earnings release have been retroactively adjusted to reflect the stock split for all periods presented. The additional shares of Common stock were issued on January 20, 2017. 

 

The Navigators Group, Inc. is an international specialty insurance holding company with operations in the United States, the United Kingdom, Continental Europe and Asia.

 

This press release may contain “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995.  Whenever used in this release, the words “estimate,” “expect,” “believe” or similar expressions are intended to identify such forward-looking statements.  Forward-looking statements are derived from information that we currently have and assumptions that we make. We cannot assure that results that we anticipate will be achieved, since results may differ materially because of known and unknown risks and uncertainties that we face.   Please refer to Navigators’ most recent reports on Forms 10-K and 10-Q and its other filings with the Securities and Exchange Commission for a description of Navigators’ business and the important factors that may affect that business.  Navigators’ undertakes no obligation to publicly update or revise any forward-looking statement.

 

Contact:

 

Ciro M. DeFalco

 

 

Executive Vice President and Chief Financial Officer

 

 

(203) 905-6343

 

 

cdefalco@navg.com

 

 

www.navg.com

 

 


 

News Release

May 4, 2017

Page 3

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

Three Months Ended

 

 

 

 

 

 

amounts in thousands, except per share amounts.

 

March 31,

 

 

 

 

 

 

Results of Operations

 

2017

 

 

2016

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

450,305

 

 

$

413,877

 

 

 

8.8

%

 

Net written premiums

 

 

337,163

 

 

 

319,820

 

 

 

5.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

286,131

 

 

$

264,358

 

 

 

8.2

%

 

Net investment income

 

 

21,448

 

 

 

19,594

 

 

 

9.5

%

 

Net realized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other-than-temporary impairment losses

 

 

(1,077

)

 

 

(109

)

 

NM

 

 

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

 

 

(16

)

 

 

109

 

 

NM

 

 

Net other-than-temporary impairment losses recognized in earnings

 

 

(1,093

)

 

 

 

 

NM

 

 

Other realized gains

 

 

1,049

 

 

 

1,597

 

 

 

(34.3

%)

 

Net realized gains (losses)

 

 

(44

)

 

 

1,597

 

 

NM

 

 

Other income

 

 

1,068

 

 

 

2,549

 

 

 

(58.1

%)

 

Total revenues

 

$

308,603

 

 

$

288,098

 

 

 

7.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net losses and loss adjustment expenses

 

 

169,600

 

 

 

152,956

 

 

 

10.9

%

 

Commission expenses

 

 

47,844

 

 

 

37,554

 

 

 

27.4

%

 

Other operating expenses

 

 

58,538

 

 

 

60,809

 

 

 

(3.7

%)

 

Interest expense

 

 

3,861

 

 

 

3,858

 

 

 

0.1

%

 

Total expenses

 

$

279,843

 

 

$

255,177

 

 

 

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

28,760

 

 

 

32,921

 

 

 

(12.6

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

7,650

 

 

 

9,989

 

 

 

(23.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

21,110

 

 

$

22,932

 

 

 

(7.9

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.72

 

 

$

0.79

 

 

 

(8.9

%)

 

Diluted

 

$

0.70

 

 

$

0.77

 

 

 

(9.1

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

29,283

 

 

 

28,984

 

 

 

 

 

 

Diluted

 

 

30,000

 

 

 

29,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss Ratio

 

 

59.3

%

 

 

57.9

%

 

 

 

 

 

Expense Ratio

 

 

37.1

%

 

 

37.2

%

 

 

 

 

 

Combined Ratio

 

 

96.4

%

 

 

95.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Data

 

March 31,

 

 

December 31,

 

 

 

 

 

 

 

 

2017

 

 

2016

 

 

 

 

 

 

Stockholders' equity

 

$

1,206,136

 

 

$

1,178,188

 

 

 

2.4

%

 

Book value per share

 

$

40.94

 

 

$

40.45

 

 

 

1.2

%

 

 

(1) - We completed a two-for-one stock split on January 20, 2017. All share and per share data prior to January 20, 2017 has been retroactively restated on a post-split basis.

NM - Percentage change not meaningful.

 


 

News Release

May 4, 2017

Page 4

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

NON-GAAP RECONCILIATION OF NET INCOME TO NET OPERATING EARNINGS

(Unaudited)

 

In this release, we present Net operating earnings, which is a “non-GAAP financial measure” as defined in Regulation G.

 

Net operating earnings is comprised of Net income excluding After-tax net realized gains (losses), After-tax net other-than-temporary impairment losses recognized in earnings, and After-tax 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 the entity’s functional currency). We believe that showing Net income exclusive of Realized gains and losses, Net other-than-temporary impairment losses recognized in earnings, and Foreign exchange gains and losses reflects the underlying fundamentals of our business.

 

We believe this presentation enhances the understanding of our results of operations by highlighting the underlying profitability of our business and enables investors and other users of our financial information to analyze underlying business performance in a manner similar to management. We also believe this measure follows industry practice and, therefore facilitates comparison of our performance with our peer group.

 

The following table provides a reconciliation of Net income (the nearest GAAP financial measure) to Net operating earnings:

 

 

Three Months Ended March 31, 2017

 

 

Three Months Ended March 31, 2016

 

 

% Change

 

amounts in thousands, except per share amounts.

 

Pre-Tax

 

 

Tax (1)

 

 

After-Tax

 

 

Pre-Tax

 

 

Tax (1)

 

 

After-Tax

 

 

QTD

 

Net income

 

$

28,760

 

 

$

(7,650

)

 

$

21,110

 

 

$

32,921

 

 

$

(9,989

)

 

$

22,932

 

 

 

(7.9

%)

Adjustments to Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized losses (gains)

 

 

44

 

 

 

(15

)

 

 

29

 

 

 

(1,597

)

 

 

559

 

 

 

(1,038

)

 

NM

 

FX losses (gains)

 

 

(1,123

)

 

 

393

 

 

 

(730

)

 

 

(2,540

)

 

 

888

 

 

 

(1,652

)

 

 

(55.8

%)

Net operating earnings

 

$

27,681

 

 

$

(7,272

)

 

$

20,409

 

 

$

28,784

 

 

$

(8,542

)

 

$

20,242

 

 

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

29,283

 

 

 

 

 

 

 

 

 

 

 

28,984

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

30,000

 

 

 

 

 

 

 

 

 

 

 

29,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating earnings per common share: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

$

0.70

 

 

 

 

 

 

 

 

 

 

$

0.70

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

$

0.68

 

 

 

 

 

 

 

 

 

 

$

0.68

 

 

 

 

 

 

(1) - Tax impact is estimated by applying the statutory rates of applicable jurisdictions, after consideration of any other relevant factors.

(2) - We completed a two-for-one stock split on January 20, 2017. All share and per share data prior to January 20, 2017 has been retroactively restated on a post-split basis.

NM - Percentage change not meaningful.

 

 

 

 


 

News Release

May 4, 2017

Page 5

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

amounts in thousands, except per share amounts.

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

Fixed maturities, available-for-sale, at fair value (amortized cost: 2017:  $2,678,475; 2016: $2,628,225)

 

$

2,695,277

 

 

$

2,635,882

 

Equity securities, available-for-sale, at fair value (cost: 2017: $326,910; 2016: $327,911)

 

 

362,214

 

 

 

349,142

 

Other invested assets

 

 

1,776

 

 

 

1,960

 

Short-term investments, at fair value (amortized cost: 2017: $123,796; 2016: $143,451)

 

 

123,846

 

 

 

143,539

 

Total investments

 

$

3,183,113

 

 

$

3,130,523

 

Cash

 

 

63,462

 

 

 

64,643

 

Premiums receivable

 

 

379,787

 

 

 

306,686

 

Prepaid reinsurance premiums

 

 

224,562

 

 

 

213,377

 

Reinsurance recoverable on paid losses

 

 

76,876

 

 

 

82,582

 

Reinsurance recoverable on unpaid losses and loss adjustment expenses

 

 

794,576

 

 

 

779,276

 

Deferred policy acquisition costs

 

 

126,199

 

 

 

119,660

 

Accrued investment income

 

 

18,107

 

 

 

17,315

 

Goodwill and other intangible assets

 

 

6,442

 

 

 

6,451

 

Current income tax receivable, net

 

 

4,280

 

 

 

20,556

 

Deferred income tax, net

 

 

21,574

 

 

 

20,938

 

Other assets

 

 

58,365

 

 

 

52,030

 

Total assets

 

$

4,957,343

 

 

$

4,814,037

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Reserves for losses and loss adjustment expenses

 

$

2,331,392

 

 

$

2,289,727

 

Unearned premiums

 

 

949,483

 

 

 

887,344

 

Reinsurance balances payable

 

 

118,167

 

 

 

108,980

 

Senior notes

 

 

263,767

 

 

 

263,728

 

Payable for investments purchased

 

 

6,715

 

 

 

 

Accounts payable and other liabilities

 

 

81,683

 

 

 

86,070

 

Total liabilities

 

$

3,751,207

 

 

$

3,635,849

 

 

 

 

 

 

 

 

 

 

Stockholders' equity: (1)

 

 

 

 

 

 

 

 

Preferred stock ($.10 par value per share, authorized 1,000 shares, none issued)

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Common stock ($.10 par value per share, authorized 50,000 shares, issued

   36,484 shares for 2017 and 36,147 shares for 2016)

 

 

3,645

 

 

 

3,612

 

Additional paid-in capital

 

 

367,311

 

 

 

373,983

 

Treasury stock, at cost (7,023 shares for 2017 and 2016)

 

 

(155,801

)

 

 

(155,801

)

Retained earnings

 

 

967,305

 

 

 

947,519

 

Accumulated other comprehensive income

 

 

23,676

 

 

 

8,875

 

Total stockholders' equity

 

$

1,206,136

 

 

$

1,178,188

 

Total liabilities and stockholders' equity

 

$

4,957,343

 

 

$

4,814,037

 

 

(1) - We completed a two-for-one stock split on January 20, 2017. All share data prior to January 20, 2017 has been retroactively restated on a post-split basis.

 


 

News Release

May 4, 2017

Page 6

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Segment Information

(Unaudited)

 

 

Three Months Ended March 31, 2017

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Gross written premiums

 

$

237,605

 

 

$

141,860

 

 

$

70,840

 

 

$

 

 

$

450,305

 

Ceded written premiums

 

 

(61,487

)

 

 

(46,593

)

 

 

(5,062

)

 

 

 

 

 

(113,142

)

Net written premiums

 

 

176,118

 

 

 

95,267

 

 

 

65,778

 

 

 

 

 

 

337,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

164,004

 

 

$

84,086

 

 

$

38,041

 

 

$

 

 

$

286,131

 

Net losses and LAE

 

 

(98,826

)

 

 

(50,705

)

 

 

(20,069

)

 

 

 

 

 

(169,600

)

Commission expenses

 

 

(20,384

)

 

 

(19,233

)

 

 

(8,492

)

 

 

265

 

 

 

(47,844

)

Other operating expenses

 

 

(33,472

)

 

 

(19,793

)

 

 

(5,273

)

 

 

 

 

 

(58,538

)

Other underwriting income (expense)

 

 

110

 

 

 

 

 

 

176

 

 

 

(265

)

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

11,432

 

 

$

(5,645

)

 

$

4,383

 

 

$

 

 

$

10,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,448

 

 

 

21,448

 

Net realized losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(44

)

 

 

(44

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,861

)

 

 

(3,861

)

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,047

 

 

 

1,047

 

Income before income taxes

 

$

11,432

 

 

$

(5,645

)

 

$

4,383

 

 

$

18,590

 

 

$

28,760

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,650

)

 

 

(7,650

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

21,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

60.3

%

 

 

60.3

%

 

 

52.8

%

 

 

 

 

 

 

59.3

%

Commission expense ratio

 

 

12.4

%

 

 

22.9

%

 

 

22.3

%

 

 

 

 

 

 

16.7

%

Other operating expense ratio (2)

 

 

20.3

%

 

 

23.5

%

 

 

13.4

%

 

 

 

 

 

 

20.4

%

Combined ratio

 

 

93.0

%

 

 

106.7

%

 

 

88.5

%

 

 

 

 

 

 

96.4

%

(1) - Includes Corporate segment intercompany eliminations.

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

 

 


 

News Release

May 4, 2017

Page 7

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Segment Information

(Unaudited)

 

 

Three Months Ended March 31, 2016

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Gross written premiums

 

$

210,647

 

 

$

144,143

 

 

$

59,087

 

 

$

 

 

$

413,877

 

Ceded written premiums

 

 

(54,497

)

 

 

(34,971

)

 

 

(4,589

)

 

 

 

 

 

(94,057

)

Net written premiums

 

 

156,150

 

 

 

109,172

 

 

 

54,498

 

 

 

 

 

 

319,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

8,573

 

 

$

472

 

 

$

4,003

 

 

$

 

 

$

13,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,594

 

 

 

19,594

 

Net realized gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,597

 

 

 

1,597

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,858

)

 

 

(3,858

)

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,540

 

 

 

2,540

 

Income before income taxes

 

$

8,573

 

 

$

472

 

 

$

4,003

 

 

$

19,873

 

 

$

32,921

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,989

)

 

 

(9,989

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

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).

 

 

 

 

 

 


 

News Release

May 4, 2017

Page 8

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Reportable Segment Results

(Unaudited)

 

 

U.S. Insurance

 

 

 

Three Months Ended March 31, 2017

 

 

Three Months Ended March 31, 2016

 

 

 

 

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional Liability

 

 

Total

 

 

Marine

 

 

P&C

 

 

Professional Liability

 

 

Total

 

 

%

Change

Total

 

Gross written premiums

 

$

40,950

 

 

$

170,634

 

 

$

26,021

 

 

$

237,605

 

 

$

43,163

 

 

$

141,278

 

 

$

26,206

 

 

$

210,647

 

 

 

12.8

%

Ceded written premiums

 

 

(17,520

)

 

 

(38,198

)

 

 

(5,769

)

 

 

(61,487

)

 

 

(17,647

)

 

 

(30,507

)

 

 

(6,343

)

 

 

(54,497

)

 

 

12.8

%

Net written  premiums

 

 

23,430

 

 

 

132,436

 

 

 

20,252

 

 

 

176,118

 

 

 

25,516

 

 

 

110,771

 

 

 

19,863

 

 

 

156,150

 

 

 

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

22,694

 

 

$

119,123

 

 

$

22,187

 

 

$

164,004

 

 

$

23,250

 

 

$

109,159

 

 

$

15,931

 

 

$

148,340

 

 

 

10.6

%

Net losses and LAE

 

 

(13,775

)

 

 

(71,749

)

 

 

(13,302

)

 

 

(98,826

)

 

 

(9,775

)

 

 

(71,597

)

 

 

(10,140

)

 

 

(91,512

)

 

 

8.0

%

Commission expenses

 

 

(1,472

)

 

 

(15,366

)

 

 

(3,546

)

 

 

(20,384

)

 

 

(1,482

)

 

 

(11,852

)

 

 

(1,521

)

 

 

(14,855

)

 

 

37.2

%

Other operating expenses

 

 

(6,821

)

 

 

(21,814

)

 

 

(4,837

)

 

 

(33,472

)

 

 

(7,372

)

 

 

(21,522

)

 

 

(4,867

)

 

 

(33,761

)

 

 

(0.9

%)

Other underwriting income

 

 

83

 

 

 

18

 

 

 

9

 

 

 

110

 

 

 

79

 

 

 

268

 

 

 

14

 

 

 

361

 

 

 

(69.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

709

 

 

$

10,212

 

 

$

511

 

 

$

11,432

 

 

$

4,700

 

 

$

4,456

 

 

$

(583

)

 

$

8,573

 

 

 

33.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

60.7

%

 

 

60.2

%

 

 

60.0

%

 

 

60.3

%

 

 

42.0

%

 

 

65.6

%

 

 

63.7

%

 

 

61.7

%

 

 

 

 

Commission expense ratio

 

 

6.5

%

 

 

12.9

%

 

 

16.0

%

 

 

12.4

%

 

 

6.4

%

 

 

10.9

%

 

 

9.5

%

 

 

10.0

%

 

 

 

 

Other operating expense ratio (1)

 

 

29.7

%

 

 

18.3

%

 

 

21.7

%

 

 

20.3

%

 

 

31.4

%

 

 

19.4

%

 

 

30.5

%

 

 

22.5

%

 

 

 

 

Combined ratio

 

 

96.9

%

 

 

91.4

%

 

 

97.7

%

 

 

93.0

%

 

 

79.8

%

 

 

95.9

%

 

 

103.7

%

 

 

94.2

%

 

 

 

 

 

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

.

 

 

 

 

 

 

 

 

 


 

News Release

May 4, 2017

Page 9

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Reportable Segment Results

(Unaudited)

 

 

Int'l Insurance

 

 

 

Three Months Ended March 31, 2017

 

 

Three Months Ended March 31, 2016

 

 

 

 

 

amounts in thousands

 

Marine

 

 

P&C

 

 

Professional Liability

 

 

Total

 

 

Marine

 

 

P&C

 

 

Professional Liability

 

 

Total

 

 

%

Change

Total

 

Gross written premiums

 

$

68,833

 

 

$

40,368

 

 

$

32,659

 

 

$

141,860

 

 

$

71,948

 

 

$

44,046

 

 

$

28,149

 

 

$

144,143

 

 

 

(1.6

%)

Ceded written premiums

 

 

(10,926

)

 

 

(29,646

)

 

 

(6,021

)

 

 

(46,593

)

 

 

(11,089

)

 

 

(17,229

)

 

 

(6,653

)

 

 

(34,971

)

 

 

33.2

%

Net written  premiums

 

 

57,907

 

 

 

10,722

 

 

 

26,638

 

 

 

95,267

 

 

 

60,859

 

 

 

26,817

 

 

 

21,496

 

 

 

109,172

 

 

 

(12.7

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

37,495

 

 

$

22,180

 

 

$

24,411

 

 

$

84,086

 

 

$

38,856

 

 

$

21,209

 

 

$

17,943

 

 

$

78,008

 

 

 

7.8

%

Net losses and LAE

 

 

(20,601

)

 

 

(15,869

)

 

 

(14,235

)

 

 

(50,705

)

 

 

(20,088

)

 

 

(11,216

)

 

 

(9,106

)

 

 

(40,410

)

 

 

25.5

%

Commission expenses

 

 

(9,541

)

 

 

(3,742

)

 

 

(5,950

)

 

 

(19,233

)

 

 

(9,405

)

 

 

(2,775

)

 

 

(3,175

)

 

 

(15,355

)

 

 

25.3

%

Other operating expenses

 

 

(8,440

)

 

 

(6,423

)

 

 

(4,930

)

 

 

(19,793

)

 

 

(8,442

)

 

 

(8,708

)

 

 

(4,621

)

 

 

(21,771

)

 

 

(9.1

%)

Other underwriting income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting profit (loss)

 

$

(1,087

)

 

$

(3,854

)

 

$

(704

)

 

$

(5,645

)

 

$

921

 

 

$

(1,490

)

 

$

1,041

 

 

$

472

 

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

54.9

%

 

 

71.5

%

 

 

58.3

%

 

 

60.3

%

 

 

51.7

%

 

 

52.9

%

 

 

50.7

%

 

 

51.8

%

 

 

 

 

Commission expense ratio

 

 

25.4

%

 

 

16.9

%

 

 

24.4

%

 

 

22.9

%

 

 

24.2

%

 

 

13.1

%

 

 

17.7

%

 

 

19.7

%

 

 

 

 

Other operating expense ratio (1)

 

 

22.6

%

 

 

29.0

%

 

 

20.2

%

 

 

23.5

%

 

 

21.7

%

 

 

41.0

%

 

 

25.8

%

 

 

27.9

%

 

 

 

 

Combined ratio

 

 

102.9

%

 

 

117.4

%

 

 

102.9

%

 

 

106.7

%

 

 

97.6

%

 

 

107.0

%

 

 

94.2

%

 

 

99.4

%

 

 

 

 

 

NM - Percentage change not meaningful

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

 

 

 

 


 

News Release

May 4, 2017

Page 10

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Net Incurred Loss Activity

(Unaudited)

 

 

 

For the Three Months Ended March 31,

 

amounts in thousands

 

Amounts

 

 

Loss Ratio

 

Net Incurred Loss Activity

 

2017

 

 

2016

 

 

2017

 

 

2016

 

U.S. Insurance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE payments

 

$

69,771

 

 

$

73,035

 

 

 

42.5

%

 

 

49.2

%

Change in reserves

 

 

29,055

 

 

 

18,477

 

 

 

17.8

%

 

 

12.5

%

Net incurred loss and LAE

 

$

98,826

 

 

$

91,512

 

 

 

60.3

%

 

 

61.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE payments

 

$

44,908

 

 

$

29,243

 

 

 

53.4

%

 

 

37.5

%

Change in reserves

 

 

5,797

 

 

 

11,167

 

 

 

6.9

%

 

 

14.3

%

Net incurred loss and LAE

 

$

50,705

 

 

$

40,410

 

 

 

60.3

%

 

 

51.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE payments

 

$

28,330

 

 

$

25,131

 

 

 

74.5

%

 

 

66.1

%

Change in reserves

 

 

(8,261

)

 

 

(4,097

)

 

 

(21.7

%)

 

 

(10.8

%)

Net incurred loss and LAE

 

$

20,069

 

 

$

21,034

 

 

 

52.8

%

 

 

55.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE payments

 

$

143,009

 

 

$

127,409

 

 

 

50.0

%

 

 

48.2

%

Change in reserves

 

 

26,591

 

 

 

25,547

 

 

 

9.3

%

 

 

9.7

%

Net incurred loss and LAE

 

$

169,600

 

 

$

152,956

 

 

 

59.3

%

 

 

57.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31,

 

Impact of Prior Years Reserves

 

Amounts

 

 

Loss Ratio Impact

 

Favorable / (Unfavorable) Development

 

2017

 

 

2016

 

 

2017

 

 

2016

 

U.S. Insurance

 

$

472

 

 

$

2,669

 

 

 

0.2

%

 

 

1.0

%

Int'l Insurance

 

 

(6,616

)

 

 

(855

)

 

 

(2.3

%)

 

 

(0.3

%)

GlobalRe

 

 

(941

)

 

 

20

 

 

 

(0.3

%)

 

 

0.0

%

Total

 

$

(7,085

)

 

$

1,834

 

 

 

(2.4

%)

 

 

0.7

%

 


 

News Release

May 4, 2017

Page 11

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Net Loss Data

(Unaudited)

 

 

As of March 31, 2017

 

amounts in thousands

 

Case

 

 

IBNR

 

 

 

 

 

Net Loss Reserves:

 

Reserves

 

 

Reserves

 

 

Total

 

U.S. Insurance:

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

53,547

 

 

$

51,935

 

 

$

105,482

 

P&C

 

 

192,160

 

 

 

623,071

 

 

 

815,231

 

Professional Liability

 

 

26,183

 

 

 

72,578

 

 

 

98,761

 

Total U.S. Insurance

 

$

271,890

 

 

$

747,584

 

 

$

1,019,474

 

Int'l Insurance:

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

170,805

 

 

$

31,968

 

 

$

202,773

 

P&C

 

 

74,807

 

 

 

23,125

 

 

 

97,932

 

Professional Liability

 

 

38,984

 

 

 

70,526

 

 

 

109,510

 

Total Int'l Insurance

 

$

284,596

 

 

$

125,619

 

 

$

410,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

 

$

43,093

 

 

$

64,034

 

 

$

107,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Loss Reserves

 

$

599,579

 

 

$

937,237

 

 

$

1,536,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

Case

 

 

IBNR

 

 

 

 

 

Net Loss Reserves:

 

Reserves

 

 

Reserves

 

 

Total

 

U.S. Insurance:

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

56,701

 

 

$

54,259

 

 

$

110,960

 

P&C

 

 

201,368

 

 

 

603,509

 

 

 

804,877

 

Professional Liability

 

 

24,555

 

 

 

70,559

 

 

 

95,114

 

Total U.S. Insurance

 

$

282,624

 

 

$

728,327

 

 

$

1,010,951

 

Int'l Insurance:

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

163,124

 

 

$

36,118

 

 

$

199,242

 

P&C

 

 

66,496

 

 

 

18,192

 

 

 

84,688

 

Professional Liability

 

 

30,106

 

 

 

70,103

 

 

 

100,209

 

Total Int'l Insurance

 

$

259,726

 

 

$

124,413

 

 

$

384,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

 

$

47,505

 

 

$

67,856

 

 

$

115,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Loss Reserves

 

$

589,855

 

 

$

920,596

 

 

$

1,510,451

 

 

 


 

News Release

May 4, 2017

Page 12

 

THE NAVIGATORS GROUP, INC. AND SUBSIDIARIES

Investment Data

(Unaudited)

As of March 31, 2017, the average quality of the investment portfolio as rated by S&P and Moody’s was AA-/Aa3 with an average duration of 3.8 years. Our Company does not own any collateralized debt obligations or asset backed commercial paper.

The following table sets forth our investments as of March 31, 2017:

 

 

As of March 31, 2017

 

 

 

 

 

 

 

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

 

$

270,009

 

 

$

2,110

 

 

$

(3,671

)

 

$

271,570

 

States, municipalities and political subdivisions

 

 

604,912

 

 

 

13,772

 

 

 

(3,353

)

 

 

594,493

 

Mortgage-backed and asset-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities

 

 

468,255

 

 

 

3,858

 

 

 

(7,051

)

 

 

471,448

 

Residential mortgage obligations

 

 

16,970

 

 

 

439

 

 

 

(37

)

 

 

16,568

 

Asset-backed securities

 

 

331,567

 

 

 

1,470

 

 

 

(769

)

 

 

330,866

 

Commercial mortgage-backed securities

 

 

147,353

 

 

 

2,670

 

 

 

(1,843

)

 

 

146,526

 

Subtotal

 

$

964,145

 

 

$

8,437

 

 

$

(9,700

)

 

$

965,408

 

Corporate exposures

 

 

856,211

 

 

 

12,948

 

 

 

(3,741

)

 

 

847,004

 

Total fixed maturities

 

$

2,695,277

 

 

$

37,267

 

 

$

(20,465

)

 

$

2,678,475

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Common stocks

 

$

169,905

 

 

$

29,474

 

 

$

(652

)

 

$

141,083

 

       Preferred stocks

 

 

192,309

 

 

 

7,702

 

 

 

(1,220

)

 

 

185,827

 

Total Equity securities

 

$

362,214

 

 

$

37,176

 

 

$

(1,872

)

 

$

326,910

 

Short-term investments

 

 

123,846

 

 

 

50

 

 

 

 

 

 

123,796

 

Total investments

 

$

3,181,337

 

 

$

74,493

 

 

$

(22,337

)

 

$

3,129,181