Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
192K characters. Original on sec.gov · Markdown
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders
W. R. Berkley Corporation:
We have audited the accompanying consolidated balance sheets of W. R. Berkley Corporation and subsidiaries as of December 31, 2016 and 2015, and the related consolidated statements of income, comprehensive income, stockholders' equity, and cash flows for each of the years in the three-year period ended December 31, 2016. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of W. R. Berkley Corporation and subsidiaries as of December 31, 2016 and 2015, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2016, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), W. R. Berkley Corporation's internal control over financial reporting as of December 31, 2016, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 27, 2017 expressed an unqualified opinion on the effectiveness of the Company's internal control over financial reporting.
/S/ KPMG LLP
New York, New York
February 27, 2017
W. R. BERKLEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
| Year Ended December 31, | |||||||||||
| (In thousands, except per share data) | 2016 | 2015 | 2014 | ||||||||
| REVENUES: | |||||||||||
| Net premiums written | $ | 6,423,913 | $ | 6,189,515 | $ | 5,996,947 | |||||
| Change in net unearned premiums | (130,565 | ) | (148,906 | ) | (252,529 | ) | |||||
| Net premiums earned | 6,293,348 | 6,040,609 | 5,744,418 | ||||||||
| Net investment income | 564,163 | 512,645 | 600,885 | ||||||||
| Insurance service fees | 138,944 | 139,440 | 117,443 | ||||||||
| Net investment gains: | |||||||||||
| Net realized gains on investment sales | 285,119 | 125,633 | 254,852 | ||||||||
| Other-than-temporary impairments | (18,114 | ) | (33,309 | ) | — | ||||||
| Net investment gains | 267,005 | 92,324 | 254,852 | ||||||||
| Revenues from non-insurance businesses | 390,348 | 421,102 | 410,022 | ||||||||
| Other income | 376 | 337 | 1,308 | ||||||||
| Total revenues | 7,654,184 | 7,206,457 | 7,128,928 | ||||||||
| OPERATING COSTS AND EXPENSES: | |||||||||||
| Losses and loss expenses | 3,845,800 | 3,656,270 | 3,490,567 | ||||||||
| Other operating costs and expenses | 2,395,619 | 2,289,750 | 2,157,456 | ||||||||
| Expenses from non-insurance businesses | 375,431 | 397,461 | 400,535 | ||||||||
| Interest expense | 140,896 | 130,946 | 128,174 | ||||||||
| Total operating costs and expenses | 6,757,746 | 6,474,427 | 6,176,732 | ||||||||
| Income before income taxes | 896,438 | 732,030 | 952,196 | ||||||||
| Income tax expense | (292,953 | ) | (227,923 | ) | (302,593 | ) | |||||
| Net income before noncontrolling interests | 603,485 | 504,107 | 649,603 | ||||||||
| Noncontrolling interests | (1,569 | ) | (413 | ) | (719 | ) | |||||
| Net income to common stockholders | $ | 601,916 | $ | 503,694 | $ | 648,884 | |||||
| NET INCOME PER SHARE: | |||||||||||
| Basic | $ | 4.91 | $ | 4.06 | $ | 5.07 | |||||
| Diluted | $ | 4.68 | $ | 3.87 | $ | 4.86 |
See accompanying notes to consolidated financial statements.
W. R. BERKLEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| Year Ended December 31, | |||||||||||
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Net income before noncontrolling interests | $ | 603,485 | $ | 504,107 | $ | 649,603 | |||||
| Other comprehensive gain (loss): | |||||||||||
| Change in unrealized translation adjustments | (124,193 | ) | (124,744 | ) | (62,125 | ) | |||||
| Change in unrealized investment gains (losses), net of taxes | 246,518 | (125,542 | ) | 49,666 | |||||||
| Change in unrecognized pension obligation, net of taxes | — | — | 6,651 | ||||||||
| Other comprehensive gain (loss) | 122,325 | (250,286 | ) | (5,808 | ) | ||||||
| Comprehensive income | 725,810 | 253,821 | 643,795 | ||||||||
| Comprehensive loss (income) to the noncontrolling interest | 1,510 | (375 | ) | (752 | ) | ||||||
| Comprehensive income to common shareholders | $ | 727,320 | $ | 253,446 | $ | 643,043 |
See accompanying notes to consolidated financial statements.
W. R. BERKLEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| December 31, | |||||||
| (In thousands, except share data) | 2016 | 2015 | |||||
| Assets | |||||||
| Investments: | |||||||
| Fixed maturity securities | $ | 13,190,668 | $ | 12,444,394 | |||
| Investment funds | 1,198,146 | 1,170,040 | |||||
| Real estate | 1,184,981 | 936,367 | |||||
| Arbitrage trading account | 299,999 | 376,697 | |||||
| Loans receivable | 106,798 | 273,103 | |||||
| Equity securities available for sale | 669,200 | 150,866 | |||||
| Total investments | 16,649,792 | 15,351,467 | |||||
| Cash and cash equivalents | 795,285 | 763,631 | |||||
| Premiums and fees receivable | 1,701,854 | 1,669,186 | |||||
| Due from reinsurers | 1,743,980 | 1,532,829 | |||||
| Deferred policy acquisition costs | 537,890 | 513,128 | |||||
| Prepaid reinsurance premiums | 413,140 | 394,387 | |||||
| Trading account receivable from brokers and clearing organizations | 484,593 | 383,115 | |||||
| Property, furniture and equipment | 349,432 | 348,224 | |||||
| Goodwill | 144,513 | 153,291 | |||||
| Accrued investment income | 127,047 | 123,164 | |||||
| Current federal and foreign income taxes | 14,768 | 55,763 | |||||
| Other assets | 402,550 | 442,782 | |||||
| Total assets | $ | 23,364,844 | $ | 21,730,967 | |||
| Liabilities and Equity | |||||||
| Liabilities: | |||||||
| Reserves for losses and loss expenses | $ | 11,197,195 | $ | 10,669,150 | |||
| Unearned premiums | 3,283,300 | 3,137,133 | |||||
| Due to reinsurers | 213,128 | 224,752 | |||||
| Trading account securities sold but not yet purchased | 51,179 | 37,035 | |||||
| Deferred federal and foreign income taxes | 134,365 | 6,811 | |||||
| Other liabilities | 916,318 | 837,937 | |||||
| Senior notes and other debt | 1,760,595 | 1,844,621 | |||||
| Subordinated debentures | 727,630 | 340,320 | |||||
| Total liabilities | 18,283,710 | 17,097,759 | |||||
| Equity: | |||||||
| Preferred stock, par value $.10 per share: | |||||||
| Authorized 5,000,000 shares; issued and outstanding — none | — | — | |||||
| Common stock, par value $.20 per share: | |||||||
| Authorized 500,000,000 shares, issued and outstanding, net of treasury shares, 121,193,599 and 123,307,837 shares, respectively | 47,024 | 47,024 | |||||
| Additional paid-in capital | 1,037,446 | 1,005,455 | |||||
| Retained earnings | 6,595,987 | 6,178,070 | |||||
| Accumulated other comprehensive income (loss) | 55,568 | (66,698 | ) | ||||
| Treasury stock, at cost, 113,924,319 and 111,810,081 shares, respectively | (2,688,817 | ) | (2,563,605 | ) | |||
| Total common stockholders’ equity | 5,047,208 | 4,600,246 | |||||
| Noncontrolling interests | 33,926 | 32,962 | |||||
| Total equity | 5,081,134 | 4,633,208 | |||||
| Total liabilities and equity | $ | 23,364,844 | $ | 21,730,967 |
See accompanying notes to consolidated financial statements.
W. R. BERKLEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
| Year Ended December 31, | |||||||||||
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| COMMON STOCK: | |||||||||||
| Beginning and end of period | $ | 47,024 | $ | 47,024 | $ | 47,024 | |||||
| ADDITIONAL PAID IN CAPITAL: | |||||||||||
| Beginning of period | $ | 1,005,455 | $ | 991,512 | $ | 967,440 | |||||
| Restricted stock units issued including tax benefit | (3,594 | ) | (16,748 | ) | (3,894 | ) | |||||
| Restricted stock units expensed | 35,585 | 30,691 | 27,966 | ||||||||
| End of period | $ | 1,037,446 | $ | 1,005,455 | $ | 991,512 | |||||
| RETAINED EARNINGS: | |||||||||||
| Beginning of period | $ | 6,178,070 | $ | 5,732,410 | $ | 5,265,015 | |||||
| Net income to common stockholders | 601,916 | 503,694 | 648,884 | ||||||||
| Dividends | (183,999 | ) | (58,034 | ) | (181,489 | ) | |||||
| End of period | $ | 6,595,987 | $ | 6,178,070 | $ | 5,732,410 | |||||
| ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | |||||||||||
| Unrealized investment gains (losses): | |||||||||||
| Beginning of period | $ | 180,695 | $ | 306,199 | $ | 256,566 | |||||
| Unrealized gains (losses) on securities not other-than-temporarily impaired | 246,872 | (125,391 | ) | 49,071 | |||||||
| Unrealized gains (losses) on other-than-temporarily impaired securities | (413 | ) | (113 | ) | 562 | ||||||
| End of period | 427,154 | 180,695 | 306,199 | ||||||||
| Currency translation adjustments: | |||||||||||
| Beginning of period | (247,393 | ) | (122,649 | ) | (60,524 | ) | |||||
| Net change in period | (124,193 | ) | (124,744 | ) | (62,125 | ) | |||||
| End of period | (371,586 | ) | (247,393 | ) | (122,649 | ) | |||||
| Net pension asset: | |||||||||||
| Beginning of period | — | — | (6,651 | ) | |||||||
| Net change in period | — | — | 6,651 | ||||||||
| End of period | — | — | — | ||||||||
| Total accumulated other comprehensive income (loss) | $ | 55,568 | $ | (66,698 | ) | $ | 183,550 | ||||
| TREASURY STOCK: | |||||||||||
| Beginning of period | $ | (2,563,605 | ) | $ | (2,364,551 | ) | $ | (2,132,835 | ) | ||
| Stock exercised/vested | 6,495 | 23,975 | 6,623 | ||||||||
| Stock issued | 685 | 623 | 594 | ||||||||
| Stock repurchased | (132,392 | ) | (223,652 | ) | (238,933 | ) | |||||
| End of period | $ | (2,688,817 | ) | $ | (2,563,605 | ) | $ | (2,364,551 | ) | ||
| NONCONTROLLING INTERESTS: | |||||||||||
| Beginning of period | $ | 32,962 | $ | 34,189 | $ | 33,359 | |||||
| Contributions (distributions) | (546 | ) | (1,602 | ) | 78 | ||||||
| Net income | 1,569 | 413 | 719 | ||||||||
| Other comprehensive income (loss), net of tax | (59 | ) | (38 | ) | 33 | ||||||
| End of period | $ | 33,926 | $ | 32,962 | $ | 34,189 |
See accompanying notes to consolidated financial statements.
W. R. BERKLEY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Year Ended December 31, | |||||||||||
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| CASH FROM OPERATING ACTIVITIES: | |||||||||||
| Net income to common stockholders | $ | 601,916 | $ | 503,694 | $ | 648,884 | |||||
| Adjustments to reconcile net income to net cash from operating activities: | |||||||||||
| Net investment gains | (267,005 | ) | (92,324 | ) | (254,852 | ) | |||||
| Depreciation and amortization | 86,051 | 85,139 | 88,836 | ||||||||
| Noncontrolling interests | 1,569 | 413 | 719 | ||||||||
| Investment funds | (99,301 | ) | (62,228 | ) | (131,649 | ) | |||||
| Stock incentive plans | 37,174 | 32,123 | 28,068 | ||||||||
| Change in: | |||||||||||
| Arbitrage trading account | (10,633 | ) | (7,173 | ) | (50,817 | ) | |||||
| Premiums and fees receivable | (60,403 | ) | (60,942 | ) | (104,174 | ) | |||||
| Reinsurance accounts | (235,455 | ) | (31,930 | ) | (33,445 | ) | |||||
| Deferred policy acquisition costs | (25,912 | ) | (29,860 | ) | (42,789 | ) | |||||
| Current income taxes | 42,632 | 20,428 | (40,935 | ) | |||||||
| Deferred income taxes | 9,012 | 47,260 | 30,812 | ||||||||
| Reserves for losses and loss expenses | 572,196 | 397,685 | 376,617 | ||||||||
| Unearned premiums | 149,683 | 142,699 | 277,826 | ||||||||
| Other | 46,852 | (63,680 | ) | (58,254 | ) | ||||||
| Net cash from operating activities | 848,376 | 881,304 | 734,847 | ||||||||
| CASH FLOWS USED IN INVESTING ACTIVITIES: | |||||||||||
| Proceeds from sale of fixed maturity securities | 2,440,310 | 1,388,680 | 633,459 | ||||||||
| Proceeds from sale of equity securities | 143,042 | 15,833 | 113,251 | ||||||||
| Distributions from investment funds | 142,601 | 177,424 | 69,319 | ||||||||
| Proceeds from maturities and prepayments of fixed maturity securities | 2,189,365 | 2,999,339 | 2,605,839 | ||||||||
| Purchase of fixed maturity securities | (5,541,202 | ) | (4,455,223 | ) | (4,292,165 | ) | |||||
| Purchase of equity securities | (202,736 | ) | (29,526 | ) | (31,207 | ) | |||||
| Real estate purchased | (299,123 | ) | (222,659 | ) | (213,159 | ) | |||||
| Proceeds from sale of real estate | — | — | 343,723 | ||||||||
| Change in loans receivable | 166,327 | 48,909 | 21,608 | ||||||||
| Net additions to property, furniture and equipment | (50,829 | ) | (63,562 | ) | (41,958 | ) | |||||
| Change in balances due from security brokers | 20,992 | (22,666 | ) | 32,617 | |||||||
| Cash received in connection with business disposition | 250,216 | — | 15,783 | ||||||||
| Payment for business purchased, net of cash acquired | (53,451 | ) | (7,312 | ) | (65,421 | ) | |||||
| Net cash used in investing activities | (794,488 | ) | (170,763 | ) | (808,311 | ) | |||||
| CASH FLOWS USED IN FINANCING ACTIVITIES: | |||||||||||
| Net proceeds from issuance of debt | 388,769 | 9,056 | 354,012 | ||||||||
| Repayment of senior notes and other debt | (75,487 | ) | (281,086 | ) | (3,700 | ) | |||||
| Cash dividends to common stockholders | (183,999 | ) | (58,034 | ) | (181,489 | ) | |||||
| Purchase of common treasury shares | (132,392 | ) | (223,652 | ) | (238,933 | ) | |||||
| Other, net | (3,823 | ) | (1,602 | ) | 337 | ||||||
| Net cash used in financing activities | (6,932 | ) | (555,318 | ) | (69,773 | ) | |||||
| Net impact on cash due to change in foreign exchange rates | (15,302 | ) | (66,033 | ) | (22,060 | ) | |||||
| Net increase (decrease) in cash and cash equivalents | 31,654 | 89,190 | (165,297 | ) | |||||||
| Cash and cash equivalents at beginning of year | 763,631 | 674,441 | 839,738 | ||||||||
| Cash and cash equivalents at end of year | $ | 795,285 | $ | 763,631 | $ | 674,441 |
See accompanying notes to consolidated financial statements.
W. R. BERKLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2016, 2015 and 2014
(1) Summary of Significant Accounting Policies
(A) Principles of consolidation and basis of presentation
The consolidated financial statements, which include the accounts of W. R. Berkley Corporation and its subsidiaries (the "Company"), have been prepared on the basis of U.S. generally accepted accounting principles ("GAAP"). All significant intercompany transactions and balances have been eliminated. Reclassifications have been made in the 2015 and 2014 financial statements to conform to the presentation of the 2016 financial statements. The preparation of financial statements in conformity with GAAP 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 revenues and expenses reflected during the reporting period. The most significant items on our balance sheet that involve a greater degree of accounting estimates that are subject to change in the future are the valuation of investments, other-than-temporary impairments, loss and loss expense reserves and premium estimates. Actual results could differ from those estimates.
(B) Revenue recognition
Insurance premiums are recognized as written at the inception of the policy. Reinsurance premiums are estimated based upon information received from ceding companies, and subsequent differences from such estimates are recorded in the period they are determined. Insurance and reinsurance premiums are primarily earned on a pro rata basis over the policy term. Fees for services are earned over the period that the services are provided.
Audit premiums are recognized when they are reliably determinable. The change in accruals for earned but unbilled audit premiums increased net premiums written and premiums earned by $8 million, $3 million and $9 million in 2016, 2015 and 2014, respectively.
Revenues from non-insurance businesses are derived from a business engaged in the distribution of promotional merchandise and aircraft services provided to the general, commercial and military aviation markets. These aircraft services include (i) the distribution, manufacturing, repair and overhaul of aircraft parts and components, (ii) the sale of new and used aircraft, and (iii) avionics, fuel, maintenance, storage and charter services. Revenue is recognized upon the shipment of products and parts, the delivery of aircraft, the delivery of fuel, and upon completion of services.
Insurance service fee revenue represents servicing fees for program administration and claims management services provided by the Company, including workers' compensation assigned risk plans, as well as insurance brokerage and risk management services. Fees for program administration, claims management and risk management services are primarily recognized ratably over the related contract period for which the underlying services are rendered. Commissions for insurance brokerage are generally recognized when the underlying insurance policy is effective.
(C) Cash and cash equivalents
Cash equivalents consist of funds invested in money market accounts and investments with an effective maturity of three months or less when purchased.
(D) Investments
Fixed maturity securities classified as available for sale are carried at estimated fair value, with unrealized gains and losses, net of applicable income taxes, excluded from earnings and reported as a component of comprehensive income and a separate component of stockholders' equity. Fixed maturity securities that the Company has the positive intent and ability to hold to maturity are classified as held to maturity and reported at amortized cost. Investment income from fixed maturity securities is recognized based on the constant effective yield method. Premiums and discounts on mortgage-backed securities are adjusted for the effects of actual and anticipated prepayments on a retrospective basis.
Equity securities classified as available for sale are carried at estimated fair value, with unrealized gains and losses, net of applicable income taxes, excluded from earnings and reported as a component of comprehensive income and a separate component of stockholders' equity.
Equity and fixed maturity securities that the Company purchased with the intent to sell in the near-term are classified as trading account securities and are reported at estimated fair value. Realized and unrealized gains and losses from trading activity are reported as net investment income and are recorded at the trade date. Short sales and short call options are presented as trading securities sold but not yet purchased. Unsettled trades and the net margin balances held by the clearing broker are presented as a trading account receivable from brokers and clearing organizations.
Investment funds are carried under the equity method of accounting. For certain investment funds, the Company's share of the earnings or losses is reported on a one-quarter lag in order to facilitate the timely completion of the Company's consolidated financial statements.
Loans receivable primarily represent commercial real estate mortgage loans and bank loans and are carried at amortized cost. The Company monitors the performance of its loans receivable and establishes an allowance for loan losses for loans where the Company determines it is probable that the contractual terms will not be met, with a corresponding charge to earnings. For loans that are evaluated individually and deemed to be impaired, the Company establishes a specific allowance based on a discounted cash flow analysis and comparable cost and sales methodologies, if appropriate. Individual loans that are not considered impaired and smaller-balance homogeneous loans are evaluated collectively and a general allowance is established if it is considered probable that a loss has been incurred.
The accrual of interest on loans receivable is discontinued if the loan is 90 days past due based on the contractual terms of the loan unless the loan is adequately secured and in process of collection. In general, loans are placed on non-accrual status or charged off at an earlier date if collection of principal or interest is considered doubtful. Interest on these loans is accounted for on a cash basis until qualifying for return to accrual status. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Fair value is defined as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.” Fair value of investments is determined based on a fair value hierarchy that prioritizes the use of observable inputs over the use of unobservable inputs and requires the use of observable inputs when available. (See Note 13 of the Notes to Consolidated Financial Statements.)
Realized gains or losses represent the difference between the cost of securities sold and the proceeds realized upon sale and are recorded at the trade date. The Company uses primarily the first-in, first-out method to determine the cost of securities sold.
The cost of securities is adjusted where appropriate to include a provision for a decline in value which is considered to be other than temporary. An other-than-temporary decline is considered to occur in investments where there has been a sustained reduction in fair value and where the Company does not expect to recover the cost basis of the investment prior to the time of sale or maturity. Since equity securities do not have a contractual cash flow or a maturity, the Company considers whether the price of an equity security is expected to recover within a reasonable period of time.
For fixed maturity securities that the Company intends to sell or, more likely than not, would be required to sell, a decline in value below amortized cost is considered to be an other-than-temporary impairment (“OTTI”). The amount of OTTI is equal to the difference between amortized cost and fair value at the balance sheet date. For fixed maturity securities that the Company does not intend to sell or believes that it is more likely than not it would not be required to sell, a decline in value below amortized cost is considered to be an OTTI if the Company does not expect to recover the entire amortized cost basis of a security (i.e., the present value of cash flows expected to be collected is less than the amortized cost basis of the security). The portion of the decline in value considered to be a credit loss (i.e., the difference between the present value of cash flows expected to be collected and the amortized cost basis of the security) is recognized in earnings. The portion of the decline in value not considered to be a credit loss (i.e., the difference in the present value of cash flows expected to be collected and the fair value of the security) is recognized in other comprehensive income.
Impairment assessments for structured securities, including mortgage-backed securities and asset-backed securities, collateralized debt obligations and corporate debt, are generally evaluated based on the performance of the underlying collateral under various economic and default scenarios that may involve subjective judgments and estimates by management. Modeling these securities involves various factors, such as projected default rates, the nature and realizable value of the collateral, if any, the ability of the issuer to make scheduled payments, historical performance and other relevant economic and performance
factors. If an OTTI determination is made, a discounted cash flow analysis is used to ascertain the amount of the credit impairment.
Real estate held for investment purposes is initially recorded at the purchase price, which is generally fair value, and is subsequently reported at cost less accumulated depreciation. Real estate taxes, interest and other costs incurred during development and construction are capitalized. Buildings are depreciated on a straight-line basis over the estimated useful lives of the building. Minimum rental income is recognized on a straight-line basis over the lease term. Income and expenses from real estate are reported as net investment income. The carrying value of real estate is reviewed for impairment and an impairment loss is recognized if the estimated undiscounted cash flows from the use and disposition of the property are less than the carrying value of the property.
(E) Per share data
The Company presents both basic and diluted net income per share (“EPS”) amounts. Basic EPS is calculated by dividing net income by weighted average number of common shares outstanding during the year. Diluted EPS is based upon the weighted average number of common and common equivalent shares outstanding during the year and is calculated using the treasury stock method for stock incentive plans. Common equivalent shares are excluded from the computation in periods in which they have an anti-dilutive effect.
(F) Deferred policy acquisition costs
Acquisition costs associated with the successful acquisition of new and renewed insurance and reinsurance contracts are deferred and amortized ratably over the terms of the related contracts. Ceding commissions received on reinsurance contracts are netted against acquisition costs and are recognized ratably over the life of the contract. Deferred policy acquisition costs are presented net of unearned ceding commissions. Deferred policy acquisition costs are comprised primarily of commissions, as well as employment-related underwriting costs and premium taxes. Deferred policy acquisition costs are reviewed to determine if they are recoverable from future income and, if not, are charged to expense. The recoverability of deferred policy acquisition costs is evaluated separately by each of our operating companies for each of their major lines of business. Future investment income is taken into account in measuring the recoverability of deferred policy acquisition costs.
(G) Reserves for losses and loss expenses
Reserves for losses and loss expenses are an accumulation of amounts determined on the basis of (1) evaluation of claims for business written directly by the Company; (2) estimates received from other companies for reinsurance assumed by the Company; and (3) estimates for losses incurred but not reported (based on Company and industry experience). These estimates are periodically reviewed and, as experience develops and new information becomes known, the reserves are adjusted as necessary. Such adjustments are reflected in the statements of income in the period in which they are determined. The Company discounts its reserves for excess and assumed workers' compensation claims using a risk-free or statutory rate. (See Note 14 of Notes to Consolidated Financial Statements.)
(H) Reinsurance ceded
The unearned portion of premiums ceded to reinsurers is reported as prepaid reinsurance premiums and earned ratably over the policy term. The estimated amounts of reinsurance recoverable on unpaid losses are reported as due from reinsurers. To the extent any reinsurer does not meet its obligations under reinsurance agreements, the Company must discharge its liability. Amounts due from reinsurers are reflected net of funds held where the right of offset is present. The Company has provided reserves for estimated uncollectible reinsurance.
(I) Deposit accounting
Contracts that do not meet the risk transfer requirements of GAAP are accounted for using the deposit accounting method. Under this method, an asset or liability is recognized at the inception of the contract based on consideration paid or received. The amount of the deposit asset or liability is adjusted at subsequent reporting dates using the interest method with a corresponding credit or charge to interest income or expense. Deposit liabilities for assumed reinsurance contracts were $51 million and $54 million at December 31, 2016 and 2015, respectively.
(J) Federal and foreign income taxes
The Company files a consolidated income tax return in the U.S. and foreign tax returns in countries where it has overseas operations. The Company's method of accounting for income taxes is the asset and liability method. Under this method, deferred tax assets and liabilities are measured using tax rates currently in effect or expected to apply in the years in which those temporary differences are expected to reverse. Interest and penalties, if any, are reported as income tax expense. The Company believes there are no tax positions that would require disclosure under GAAP. Deferred tax assets are reduced by a valuation allowance if it is more likely than not that all or a portion of the deferred tax assets will not be realized.
(K) Foreign currency
Gains and losses resulting from foreign currency transactions (transactions denominated in a currency other than the entity's functional currency) are reported on the statements of income as other operating costs and expenses. Unrealized gains or losses resulting from translating the results of non-U.S. dollar denominated operations are reported in accumulated other comprehensive income. Revenues and expenses denominated in currencies other than U.S. dollars are translated at the weighted average exchange rate during the year. Assets and liabilities are translated at the rate of exchange in effect at the balance sheet date.
(L) Property, furniture and equipment
Property, furniture and equipment are carried at cost less accumulated depreciation. Depreciation is calculated using the estimated useful lives of the respective assets. Depreciation expense was $47 million, $45 million and $44 million for 2016, 2015 and 2014, respectively.
(M) Comprehensive income
Comprehensive income encompasses all changes in stockholders' equity (except those arising from transactions with stockholders) and includes net income, net unrealized holding gains or losses on available for sale securities, unrealized foreign currency translation adjustments and changes in unrecognized pension obligations.
(N) Goodwill and other intangible assets
Goodwill and other intangible assets are tested for impairment on an annual basis and at interim periods where circumstances require. The Company's impairment test as of December 31, 2016 indicated that there were no material impairment losses related to goodwill and other intangible assets. Intangible assets of $82 million and $94 million are included in other assets as of December 31, 2016 and 2015, respectively.
(O) Stock options
The costs resulting from all share-based payment transactions with employees are recognized in the consolidated financial statements using a fair-value-based measurement method. Compensation cost is recognized for financial reporting purposes over the period in which the employee is required to provide service in exchange for the award (generally the vesting period).
(P) Statements of cash flows
Interest payments were $137 million, $130 million and $120 million in 2016, 2015 and 2014, respectively. Income taxes paid were $232 million, $165 million and $314 million in 2016, 2015 and 2014, respectively. Other non-cash items include unrealized investment gains and losses and pension expense. (See Note 11 and Note 25 of Notes to Consolidated Financial Statements.)
(Q) Recent accounting pronouncements
Recently adopted accounting pronouncements:
In February 2015, the Financial Accounting Standards Board (FASB) issued Accounting Standard Update (ASU) 2015-02, Consolidation. ASU 2015-02 makes targeted amendments to the current consolidation accounting guidance, in response to accounting complexity concerns. The guidance simplifies consolidation accounting by reducing the number of
approaches to consolidation. The Company adopted this updated guidance on January 1, 2016. The adoption of this guidance did not have a material effect on the Company’s financial condition or results of operations, but did result in additional disclosures.
In May 2015, the FASB issued ASU 2015-09, Disclosures about Short-Duration Contracts. ASU 2015-09 requires companies that issue short duration insurance contracts to disclose additional information, including: (i) incurred and paid claims development tables; (ii) frequency and severity of claims; and (iii) information about material changes in judgments made in calculating the liability for unpaid claim adjustment expenses, including reasons for the change and the effects on the financial statements. The Company adopted this updated guidance on January 1, 2016 with regard to the annual requirements and on January 1, 2017 with regard to the interim requirements. The amendments in ASU 2015-09 are applied retrospectively by providing comparative disclosures for each period presented, except for those requirements that apply only to the current period. As the requirements are disclosure only, the adoption of this guidance did not impact our financial condition or results of operations, but did result in additional disclosures.
All other accounting and reporting standards that became effective in 2016 were either not applicable to the Company or their adoption did not have a material impact on the Company.
Accounting and reporting standards that are not yet effective:
In May 2014, the FASB issued ASU 2014-09, Revenue from Customers. ASU 2014-09 clarifies the principles for recognizing revenue. While insurance contracts are not within the scope of this updated guidance, the Company’s insurance service fee revenue will be subject to this updated guidance. The updated guidance requires an entity to recognize revenue as performance obligations are met, in order to reflect the transfer of promised goods or services to customers in an amount that reflects the consideration the entity is entitled to receive for those goods or services. The updated guidance, as amended by ASU 2015-14, is effective for public business entities for annual and interim reporting periods beginning after December 15, 2017. The adoption of this guidance is not expected to have a material effect on the Company’s financial condition or results of operations.
In January 2016, the FASB issued ASU 2016-01, Financial Instruments. ASU 2016-01 amends the accounting guidance for financial instruments to require all equity investments to be measured at fair value with changes in the fair value recognized through net income (other than those accounted for under equity method of accounting or those that result in consolidation of the investee). The updated guidance is effective for public business entities for annual reporting periods beginning after December 15, 2017 and interim periods within those years. The adoption of this guidance is not expected to have a material effect on the Company’s financial condition upon adoption, but will impact results of operations after adoption of this guidance as unrealized gains and losses on equity securities will no longer be reported directly in accumulated other comprehensive income (AOCI), but will instead be reported in net income.
In February 2016, the FASB issued ASU 2016-02, Leases, which amends the accounting and disclosure guidance for leases. This guidance retains the two classifications of a lease, as either an operating or finance lease, both of which will require lessees to recognize a right-of-use asset and a lease liability for leases with terms of more than 12 months. The right-of-use asset and the lease liability will be determined based upon the present value of cash flows. Finance leases will reflect the financial arrangement by recognizing interest expense on the lease liability separately from the amortization expense of the right-of-use asset. Operating leases will recognize lease expense (with no separate recognition of interest expense) on a straight-line basis over the term of the lease. The accounting by lessors is not significantly changed by the updated guidance. The updated guidance is effective for reporting periods beginning after December 15, 2018, and will require that the earliest comparative period presented include the measurement and recognition of existing leases with an adjustment to equity as if the updated guidance had always been applied. The Company is currently evaluating the impact that the adoption of this guidance will have on its results of operations, financial position and liquidity.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses, which amends the accounting guidance for credit losses on financial instruments. The updated guidance amends the current other-than-temporary impairment model for available-for-sale debt securities by requiring the recognition of impairments relating to credit losses through an allowance account and limits the amount of credit loss to the difference between a security’s amortized cost basis and its fair value. This guidance also applies a new current expected credit loss model for determining credit-related impairments for financial instruments measured at amortized cost. The updated guidance is effective for reporting periods beginning after December 15, 2019. The Company will not be able to determine the impact the adoption of this guidance will have on its results of operations, financial position or liquidity until the year the guidance becomes effective.
All other recently issued but not yet effective accounting and reporting standards are either not applicable to the Company or are not expected to have a material impact on the Company.
(2) Acquisitions / Dispositions
In February 2016, the Company acquired an 85% ownership interest for $42.3 million in a company engaged in the distribution of promotional merchandise. The fair value of the assets acquired and liabilities assumed have been estimated based on a third party valuation.
In July 2016, the Company acquired a specialty property and casualty insurance company for $15.5 million.
The following table summarizes the estimated fair value of net assets acquired and liabilities assumed for the business combinations completed in 2016:
| (In thousands) | 2016 | ||
| Investments | $ | 6,764 | |
| Cash and cash equivalents | 4,202 | ||
| Real estate, furniture and equipment | 701 | ||
| Goodwill | 12,281 | ||
| Premium and service fee receivable | 4,399 | ||
| Other assets (1) | 37,981 | ||
| Total assets acquired | $ | 66,328 | |
| Other liabilities assumed | (5,395 | ) | |
| Non controlling interest | (3,280 | ) | |
| Net assets acquired | $ | 57,653 |
(1) Other assets includes $31.8 million of intangible assets.
In July 2016, the Company sold Aero Precision Industries, an aviation-related business, for $253.1 million. The business had a net carrying value of $118.2 million.
(3) Consolidated Statement of Comprehensive Income (Loss)
The following tables present the components of the changes in accumulated other comprehensive income (loss) (AOCI) as of and for the years ended December 31, 2016 and 2015:
| (In thousands) December 31, 2016 | Unrealized investment gains (losses) | Currency translation adjustments | Accumulated other comprehensive income (loss) | ||||||||
| Changes in AOCI | |||||||||||
| Beginning of period | $ | 180,695 | $ | (247,393 | ) | $ | (66,698 | ) | |||
| Other comprehensive income (loss) before reclassifications | 286,734 | (124,193 | ) | 162,541 | |||||||
| Amounts reclassified from AOCI | (40,216 | ) | — | (40,216 | ) | ||||||
| Other comprehensive income (loss) | 246,518 | (124,193 | ) | 122,325 | |||||||
| Unrealized investment gain related to non-controlling interest | (59 | ) | — | (59 | ) | ||||||
| Ending balance | $ | 427,154 | $ | (371,586 | ) | $ | 55,568 | ||||
| Amounts reclassified from AOCI | |||||||||||
| Pre-tax | $ | (61,871 | ) | (1) | $ | — | $ | (61,871 | ) | ||
| Tax effect | 21,655 | (2) | — | 21,655 | |||||||
| After-tax amounts reclassified | $ | (40,216 | ) | $ | — | $ | (40,216 | ) | |||
| Other comprehensive income (loss) | |||||||||||
| Pre-tax | $ | 379,258 | $ | (124,193 | ) | $ | 255,065 | ||||
| Tax effect | (132,740 | ) | — | (132,740 | ) | ||||||
| Other comprehensive income (loss) | $ | 246,518 | $ | (124,193 | ) | $ | 122,325 |
| (In thousands) December 31, 2015 | Unrealized investment gains (losses) | Currency translation adjustments | Accumulated other comprehensive income (loss) | ||||||||
| Changes in AOCI | |||||||||||
| Beginning of period | $ | 306,199 | $ | (122,649 | ) | $ | 183,550 | ||||
| Other comprehensive income (loss) before reclassifications | (119,994 | ) | (124,744 | ) | (244,738 | ) | |||||
| Amounts reclassified from AOCI | (5,548 | ) | — | (5,548 | ) | ||||||
| Other comprehensive income (loss) | (125,542 | ) | (124,744 | ) | (250,286 | ) | |||||
| Unrealized investment loss related to non-controlling interest | 38 | — | 38 | ||||||||
| Ending balance | $ | 180,695 | $ | (247,393 | ) | $ | (66,698 | ) | |||
| Amounts reclassified from AOCI | |||||||||||
| Pre-tax | $ | (8,535 | ) | (1) | $ | — | $ | (8,535 | ) | ||
| Tax effect | 2,987 | (2) | — | 2,987 | |||||||
| After-tax amounts reclassified | $ | (5,548 | ) | $ | — | $ | (5,548 | ) | |||
| Other comprehensive income (loss) | |||||||||||
| Pre-tax | $ | (192,186 | ) | $ | (124,744 | ) | $ | (316,930 | ) | ||
| Tax effect | 66,644 | — | 66,644 | ||||||||
| Other comprehensive income (loss) | $ | (125,542 | ) | $ | (124,744 | ) | $ | (250,286 | ) |
(1) Net investment gains in the consolidated statements of income.
(2) Income tax expense in the consolidated statements of income.
(4) Investments in Fixed Maturity Securities
At December 31, 2016 and 2015, investments in fixed maturity securities were as follows:
| (In thousands) | Amortized Cost | Gross Unrealized | Fair Value | Carrying Value | |||||||||||||||
| Gains | Losses | ||||||||||||||||||
| December 31, 2016 | |||||||||||||||||||
| Held to maturity: | |||||||||||||||||||
| State and municipal | $ | 72,582 | $ | 12,453 | $ | — | $ | 85,035 | $ | 72,582 | |||||||||
| Residential mortgage-backed | 15,944 | 1,693 | — | 17,637 | 15,944 | ||||||||||||||
| Total held to maturity | 88,526 | 14,146 | — | 102,672 | 88,526 | ||||||||||||||
| Available for sale: | |||||||||||||||||||
| U.S. government and government agency | 496,187 | 20,208 | (2,593 | ) | 513,802 | 513,802 | |||||||||||||
| State and municipal: | |||||||||||||||||||
| Special revenue | 2,791,211 | 58,559 | (26,315 | ) | 2,823,455 | 2,823,455 | |||||||||||||
| State general obligation | 524,682 | 16,964 | (5,139 | ) | 536,507 | 536,507 | |||||||||||||
| Pre-refunded | 356,535 | 19,181 | (165 | ) | 375,551 | 375,551 | |||||||||||||
| Corporate backed | 410,933 | 6,172 | (6,452 | ) | 410,653 | 410,653 | |||||||||||||
| Local general obligation | 360,022 | 15,682 | (2,367 | ) | 373,337 | 373,337 | |||||||||||||
| Total state and municipal | 4,443,383 | 116,558 | (40,438 | ) | 4,519,503 | 4,519,503 | |||||||||||||
| Mortgage-backed securities: | |||||||||||||||||||
| Residential (1) | 1,034,301 | 15,431 | (12,950 | ) | 1,036,782 | 1,036,782 | |||||||||||||
| Commercial | 155,540 | 304 | (2,981 | ) | 152,863 | 152,863 | |||||||||||||
| Total mortgage-backed securities | 1,189,841 | 15,735 | (15,931 | ) | 1,189,645 | 1,189,645 | |||||||||||||
| Asset-backed securities | 1,913,830 | 5,971 | (11,941 | ) | 1,907,860 | 1,907,860 | |||||||||||||
| Corporate: | |||||||||||||||||||
| Industrial | 2,315,567 | 71,007 | (7,174 | ) | 2,379,400 | 2,379,400 | |||||||||||||
| Financial | 1,369,001 | 39,543 | (11,270 | ) | 1,397,274 | 1,397,274 | |||||||||||||
| Utilities | 229,154 | 10,801 | (2,411 | ) | 237,544 | 237,544 | |||||||||||||
| Other | 54,073 | 299 | (63 | ) | 54,309 | 54,309 | |||||||||||||
| Total corporate | 3,967,795 | 121,650 | (20,918 | ) | 4,068,527 | 4,068,527 | |||||||||||||
| Foreign | 858,773 | 46,794 | (2,762 | ) | 902,805 | 902,805 | |||||||||||||
| Total available for sale | 12,869,809 | 326,916 | (94,583 | ) | 13,102,142 | 13,102,142 | |||||||||||||
| Total investments in fixed maturity securities | $ | 12,958,335 | $ | 341,062 | $ | (94,583 | ) | $ | 13,204,814 | $ | 13,190,668 |
| (In thousands) | Amortized Cost | Gross Unrealized | Fair Value | Carrying Value | |||||||||||||||
| Gains | Losses | ||||||||||||||||||
| December 31, 2015 | |||||||||||||||||||
| Held to maturity: | |||||||||||||||||||
| State and municipal | $ | 77,129 | $ | 16,246 | $ | — | $ | 93,375 | $ | 77,129 | |||||||||
| Residential mortgage-backed | 19,138 | 2,207 | — | 21,345 | 19,138 | ||||||||||||||
| Total held to maturity | 96,267 | 18,453 | — | 114,720 | 96,267 | ||||||||||||||
| Available for sale: | |||||||||||||||||||
| U.S. government and government agency | 645,092 | 27,660 | (2,333 | ) | 670,419 | 670,419 | |||||||||||||
| State and municipal: | |||||||||||||||||||
| Special revenue | 2,510,816 | 102,909 | (3,737 | ) | 2,609,988 | 2,609,988 | |||||||||||||
| State general obligation | 583,456 | 28,068 | (2,070 | ) | 609,454 | 609,454 | |||||||||||||
| Pre-refunded | 439,772 | 32,056 | (31 | ) | 471,797 | 471,797 | |||||||||||||
| Corporate backed | 388,904 | 14,039 | (402 | ) | 402,541 | 402,541 | |||||||||||||
| Local general obligation | 342,158 | 24,270 | (29 | ) | 366,399 | 366,399 | |||||||||||||
| Total state and municipal | 4,265,106 | 201,342 | (6,269 | ) | 4,460,179 | 4,460,179 | |||||||||||||
| Mortgage-backed securities: | |||||||||||||||||||
| Residential (1) | 1,126,382 | 18,935 | (11,180 | ) | 1,134,137 | 1,134,137 | |||||||||||||
| Commercial | 64,975 | 875 | (128 | ) | 65,722 | 65,722 | |||||||||||||
| Total mortgage-backed securities | 1,191,357 | 19,810 | (11,308 | ) | 1,199,859 | 1,199,859 | |||||||||||||
| Asset-backed securities | 1,706,694 | 12,892 | (14,414 | ) | 1,705,172 | 1,705,172 | |||||||||||||
| Corporate: | |||||||||||||||||||
| Industrial | 1,976,393 | 75,168 | (30,027 | ) | 2,021,534 | 2,021,534 | |||||||||||||
| Financial | 1,153,096 | 31,744 | (11,819 | ) | 1,173,021 | 1,173,021 | |||||||||||||
| Utilities | 192,857 | 8,321 | (2,527 | ) | 198,651 | 198,651 | |||||||||||||
| Other | 81,607 | 245 | (20 | ) | 81,832 | 81,832 | |||||||||||||
| Total corporate | 3,403,953 | 115,478 | (44,393 | ) | 3,475,038 | 3,475,038 | |||||||||||||
| Foreign | 799,839 | 50,310 | (12,689 | ) | 837,460 | 837,460 | |||||||||||||
| Total available for sale | 12,012,041 | 427,492 | (91,406 | ) | 12,348,127 | 12,348,127 | |||||||||||||
| Total investments in fixed maturity securities | $ | 12,108,308 | $ | 445,945 | $ | (91,406 | ) | $ | 12,462,847 | $ | 12,444,394 |
(1) Gross unrealized losses for mortgage-backed securities include $818,691 and $1,269,491, as of December 31, 2016 and 2015, respectively, related to the non-credit portion of OTTI recognized in other comprehensive income.
The amortized cost and fair value of fixed maturity securities at December 31, 2016, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because certain issuers may have the right to call or prepay obligations.
| (In thousands) | Amortized Cost | Fair Value | |||||
| Due in one year or less | $ | 1,023,413 | $ | 1,042,713 | |||
| Due after one year through five years | 5,100,876 | 5,223,935 | |||||
| Due after five years through ten years | 3,157,579 | 3,249,731 | |||||
| Due after ten years | 2,470,682 | 2,481,153 | |||||
| Mortgage-backed securities | 1,205,785 | 1,207,282 | |||||
| Total | $ | 12,958,335 | $ | 13,204,814 |
At December 31, 2016 and 2015, there were no investments, other than investments in United States government and government agency securities, which exceeded 10% of common stockholders’ equity. At December 31, 2016, investments with a carrying value of $1,261 million were on deposit in custodial or trust accounts, of which $1,022 million was on deposit with state insurance departments, $178 million was on deposit in support of the Company’s underwriting activities at Lloyd’s, $43
million was on deposit as security for reinsurance clients and $18 million was on deposit as security for letters of credit issued in support of the Company’s reinsurance operations.
(5) Investments in Equity Securities Available for Sale
At December 31, 2016 and 2015, investments in equity securities available for sale were as follows:
| (In thousands) | Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Carrying Value | ||||||||||||||
| December 31, 2016 | |||||||||||||||||||
| Common stocks | $ | 94,998 | $ | 351,906 | $ | (1,046 | ) | $ | 445,858 | $ | 445,858 | ||||||||
| Preferred stocks | 125,589 | 101,392 | (3,639 | ) | 223,342 | 223,342 | |||||||||||||
| Total | $ | 220,587 | $ | 453,298 | $ | (4,685 | ) | $ | 669,200 | $ | 669,200 | ||||||||
| December 31, 2015 | |||||||||||||||||||
| Common stocks | $ | 56,462 | $ | — | $ | (19,189 | ) | $ | 37,273 | $ | 37,273 | ||||||||
| Preferred stocks | 108,730 | 8,216 | (3,353 | ) | 113,593 | 113,593 | |||||||||||||
| Total | $ | 165,192 | $ | 8,216 | $ | (22,542 | ) | $ | 150,866 | $ | 150,866 |
At December 31, 2016, common stocks included HealthEquity, Inc. shares, which had previously been reported in investment funds.
(6) Arbitrage Trading Account
At December 31, 2016 and 2015, the fair value and carrying value of the arbitrage trading account were $300 million and $377 million, respectively. The primary focus of the trading account is merger arbitrage. Merger arbitrage is the business of investing in the securities of publicly held companies which are the targets in announced tender offers and mergers. Arbitrage investing differs from other types of investing in its focus on transactions and events believed likely to bring about a change in value over a relatively short time period (usually four months or less).
The Company uses put options, call options and swap contracts in order to mitigate the impact of potential changes in market conditions on the merger arbitrage trading account. These options and contracts are reported at fair value. As of December 31, 2016, the fair value of long option contracts outstanding was $1 million (notional amount of $27 million) and the fair value of short option contracts outstanding was $2 million (notional amount of $36 million). Other than with respect to the use of these trading account securities, the Company does not make use of derivatives.
(7) Net Investment Income
Net investment income consists of the following:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Investment income earned on: | |||||||||||
| Fixed maturity securities, including cash and cash equivalents and loans receivable | $ | 444,247 | $ | 428,325 | $ | 439,489 | |||||
| Investment funds | 99,301 | 62,228 | 131,649 | ||||||||
| Arbitrage trading account | 18,693 | 16,891 | 22,438 | ||||||||
| Real estate | 7,054 | 11,294 | 10,228 | ||||||||
| Equity securities available for sale | 4,028 | 4,624 | 6,726 | ||||||||
| Gross investment income | 573,323 | 523,362 | 610,530 | ||||||||
| Investment expense | (9,160 | ) | (10,717 | ) | (9,645 | ) | |||||
| Net investment income | $ | 564,163 | $ | 512,645 | $ | 600,885 |
(8) Investment Funds
The Company evaluates whether it is an investor in a variable interest entity (VIE). Such entities do not have sufficient equity at risk to finance their activities without additional subordinated financial support, or the equity investors, as a group, do not have the characteristics of a controlling financial interest (primary beneficiary). The Company determines whether it is the primary beneficiary of an entity subject to consolidation based on a qualitative assessment of the VIE's capital structure, contractual terms, nature of the VIE's operations and purpose, and the Company's relative exposure to the related risks of the VIE on the date it becomes initially involved in the VIE and on an ongoing basis. The Company is not the primary beneficiary in any of its investment funds, and accordingly, carries its interests in investments funds under the equity method of accounting.
The Company’s maximum exposure to loss with respect to these investments is limited to the carrying amount reported on the Company’s consolidated balance sheet and its unfunded commitments of $372.1 million as of December 31, 2016.
Investment funds consist of the following:
| Carrying Value as of December 31, | Income (Losses) | ||||||||||||||||||
| (In thousands) | 2016 | 2015 | 2016 | 2015 | 2014 | ||||||||||||||
| Real estate | $ | 641,783 | $ | 580,830 | $ | 50,415 | $ | 58,032 | $ | 26,233 | |||||||||
| Energy | 91,448 | 93,719 | 19,747 | (37,373 | ) | 12,797 | |||||||||||||
| Hedged equity | 73,913 | 70,580 | 3,334 | (2,762 | ) | 10,760 | |||||||||||||
| Other funds | 391,002 | 424,911 | 25,805 | 44,331 | 81,859 | ||||||||||||||
| Total | $ | 1,198,146 | $ | 1,170,040 | $ | 99,301 | $ | 62,228 | $ | 131,649 |
The Company's share of the earnings or losses of investment funds is primarily reported on a one-quarter lag in order to facilitate the timely completion of the Company's consolidated financial statements.
Other funds include private equity investments carried on the equity method of accounting, which included the Company's publicly traded common stock investment in HealthEquity, Inc. (HQY) in 2015. The Company's ownership interest in HQY was approximately 21%, as of December 31, 2015, with a fair value of $300.1 million and a carrying value of $45.4 million. In October 2016, the Company sold approximately 2.2 million shares in HQY, reducing the Company's ownership to 16.5% and causing the Company to report its investment in HQY at fair value as an available for sale security rather than under investment funds.
(9) Real Estate
Investment in real estate represents directly owned property held for investment, as follows:
| As of December 31, | |||||||
| (In thousands) | 2016 | 2015 | |||||
| Properties in operation | $ | 457,237 | $ | 226,055 | |||
| Properties under development | 727,744 | 710,312 | |||||
| Total | $ | 1,184,981 | $ | 936,367 |
In 2016, properties in operation included a long-term ground lease in Washington, D.C., a hotel in Memphis, Tennessee, an office complex in New York City and office buildings in West Palm Beach and Palm Beach, Florida. Properties in operation are net of accumulated depreciation and amortization of $14,996,000 and $9,073,000 as of December 31, 2016 and 2015, respectively. Related depreciation expense was $14,802,000 and $7,425,000 for the years ended December 31, 2016 and 2015, respectively. Future minimum rental income expected on operating leases relating to properties in operation is $16,466,519 in 2017, $27,165,624 in 2018, $27,451,819 in 2019, $26,281,505 in 2020, $26,560,894 in 2021 and $464,803,187 thereafter.
Properties under development include an office building in London and a mixed-use project in Washington, D.C.
(10) Loans Receivable
Loans receivable are as follows:
| As of December 31, | |||||||
| (In thousands) | 2016 | 2015 | |||||
| Amortized cost (net of valuation allowance): | |||||||
| Real estate loans | $ | 92,415 | $ | 200,499 | |||
| Commercial loans | 14,383 | 72,604 | |||||
| Total | $ | 106,798 | $ | 273,103 | |||
| Fair value: | |||||||
| Real estate loans | $ | 92,415 | $ | 201,641 | |||
| Commercial loans | 15,884 | 74,106 | |||||
| Total | $ | 108,299 | $ | 275,747 | |||
| Valuation allowance: | |||||||
| Specific | $ | 1,200 | $ | — | |||
| General | 2,197 | 2,094 | |||||
| Total | $ | 3,397 | $ | 2,094 | |||
| For the Year Ended December 31, | |||||||
| 2016 | 2015 | ||||||
| Increase (decrease) in valuation allowance | $ | 1,303 | $ | (392 | ) |
Loans receivable in non-accrual status were $5.4 million and $3.1 million as of December 31, 2016 and 2015, respectively.
The Company monitors the performance of its loans receivable and assesses the ability of the borrower to pay principal and interest based upon loan structure, underlying property values, cash flow and related financial and operating performance of the property and market conditions. Loans receivable with a potential for default are further assessed using discounted cash flow analysis and comparable cost and sales methodologies, if appropriate.
The real estate loans are secured by commercial real estate primarily located in North Carolina and New York. These loans generally earn interest at floating LIBOR-based interest rates and have maturities (inclusive of extension options) through August 2025. The commercial loans are with small business owners who have secured the related financing with the assets of the business. Commercial loans generally earn interest on a fixed basis and have varying maturities not exceeding 10 years.
In evaluating the real estate loans, the Company considers their credit quality indicators, including loan to value ratios, which compare the outstanding loan amount to the estimated value of the property, the borrower’s financial condition and performance with respect to loan terms, the position in the capital structure, the overall leverage in the capital structure and other market conditions. Based on these considerations, none of the real estate loans were considered to be impaired at December 31, 2016, and accordingly, the Company determined that a specific valuation allowance was not required.
| (11) | Realized and Unrealized Investment Gains (Losses) |
Realized and unrealized investment gains (losses) are as follows:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Realized investment gains (losses): | |||||||||||
| Fixed maturity securities: | |||||||||||
| Gains | $ | 72,215 | $ | 23,755 | $ | 39,113 | |||||
| Losses | (6,434 | ) | (4,065 | ) | (4,420 | ) | |||||
| Equity securities available for sale | 14,201 | 9,639 | 38,296 | ||||||||
| Investment funds | 58,861 | 93,529 | 96,204 | ||||||||
| Real estate | 7,757 | — | 85,659 | ||||||||
| Other (1) | 138,519 | 2,775 | — | ||||||||
| Net realized gains on investments sales | 285,119 | 125,633 | 254,852 | ||||||||
| Other-than-temporary impairments (2) | (18,114 | ) | (33,309 | ) | — | ||||||
| Net investment gains | 267,005 | 92,324 | 254,852 | ||||||||
| Income tax expense | (93,452 | ) | (32,313 | ) | (89,198 | ) | |||||
| After-tax realized investment gains | $ | 173,553 | $ | 60,011 | $ | 165,654 |
| Change in unrealized gains (losses) of available for sales securities: | |||||||||||
| Fixed maturity securities | $ | (107,094 | ) | $ | (144,445 | ) | $ | 155,765 | |||
| Previously impaired fixed maturity securities | 451 | (174 | ) | 865 | |||||||
| Equity securities available for sale | 465,727 | (27,809 | ) | (69,016 | ) | ||||||
| Investment funds | 12,631 | (19,758 | ) | (14,725 | ) | ||||||
| Total change in unrealized investment gains (losses) | 371,715 | (192,186 | ) | 72,889 | |||||||
| Income tax benefit (expense) | (125,315 | ) | 66,644 | (23,223 | ) | ||||||
| Noncontrolling interests | 59 | 38 | (33 | ) | |||||||
| After-tax change in unrealized investment gains (losses) of available for sale securities | $ | 246,459 | $ | (125,504 | ) | $ | 49,633 |
(1) Other includes a gain of $134.9 million from the sale of Aero Precision Industries, and certain related aviation services business, for the year ended December 31, 2016.
(2) For the year ended December 31, 2016, OTTI related to equity securities were $18.1 million. For the year ended December 31, 2015, OTTI related to equity securities were $24.3 million and related to fixed maturity securities were
$9.0 million. There was no OTTI for the year ended December 31, 2014.
(12) Securities in an Unrealized Loss Position
The following tables summarize all securities in an unrealized loss position at December 31, 2016 and 2015 by the length of time those securities have been continuously in an unrealized loss position.
| Less Than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
| (In thousands) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||
| December 31, 2016 | |||||||||||||||||||||||
| U.S. government and government agency | $ | 112,709 | $ | 1,252 | $ | 35,450 | $ | 1,341 | $ | 148,159 | $ | 2,593 | |||||||||||
| State and municipal | 1,562,614 | 35,553 | 133,034 | 4,885 | 1,695,648 | 40,438 | |||||||||||||||||
| Mortgage-backed securities | 625,903 | 11,103 | 109,066 | 4,828 | 734,969 | 15,931 | |||||||||||||||||
| Asset-backed securities | 1,010,836 | 5,340 | 201,693 | 6,601 | 1,212,529 | 11,941 | |||||||||||||||||
| Corporate | 1,035,245 | 13,448 | 65,147 | 7,470 | 1,100,392 | 20,918 | |||||||||||||||||
| Foreign government | 213,246 | 1,985 | 24,820 | 777 | 238,066 | 2,762 | |||||||||||||||||
| Fixed maturity securities | 4,560,553 | 68,681 | 569,210 | 25,902 | 5,129,763 | 94,583 | |||||||||||||||||
| Common stocks | 336 | 22 | 8,755 | 1,024 | 9,091 | 1,046 | |||||||||||||||||
| Preferred stocks | — | — | 22,034 | 3,639 | 22,034 | 3,639 | |||||||||||||||||
| Equity securities available for sale | 336 | 22 | 30,789 | 4,663 | 31,125 | 4,685 | |||||||||||||||||
| Total | $ | 4,560,889 | $ | 68,703 | $ | 599,999 | $ | 30,565 | $ | 5,160,888 | $ | 99,268 | |||||||||||
| December 31, 2015 | |||||||||||||||||||||||
| U.S. government and government agency | $ | 101,660 | $ | 487 | $ | 64,500 | $ | 1,846 | $ | 166,160 | $ | 2,333 | |||||||||||
| State and municipal | 501,952 | 4,404 | 106,681 | 1,865 | 608,633 | 6,269 | |||||||||||||||||
| Mortgage-backed securities | 381,986 | 3,639 | 184,807 | 7,669 | 566,793 | 11,308 | |||||||||||||||||
| Asset-backed securities | 1,091,078 | 7,703 | 190,467 | 6,711 | 1,281,545 | 14,414 | |||||||||||||||||
| Corporate | 1,232,940 | 35,406 | 76,797 | 8,987 | 1,309,737 | 44,393 | |||||||||||||||||
| Foreign government | 169,190 | 8,822 | 19,528 | 3,867 | 188,718 | 12,689 | |||||||||||||||||
| Fixed maturity securities | 3,478,806 | 60,461 | 642,780 | 30,945 | 4,121,586 | 91,406 | |||||||||||||||||
| Common stocks | 18,641 | 18,005 | 7,829 | 1,184 | 26,470 | 19,189 | |||||||||||||||||
| Preferred stocks | — | — | 22,320 | 3,353 | 22,320 | 3,353 | |||||||||||||||||
| Equity securities available for sale | 18,641 | 18,005 | 30,149 | 4,537 | 48,790 | 22,542 | |||||||||||||||||
| Total | $ | 3,497,447 | $ | 78,466 | $ | 672,929 | $ | 35,482 | $ | 4,170,376 | $ | 113,948 |
Fixed Maturity Securities — A summary of the Company’s non-investment grade fixed maturity securities that were in an unrealized loss position at December 31, 2016 is presented in the table below:
| ($ in thousands) | Number of Securities | Aggregate Fair Value | Gross Unrealized Loss | |||||||
| State and municipal | 1 | $ | 5,136 | $ | 3,725 | |||||
| Corporate | 10 | 78,462 | 1,370 | |||||||
| Mortgage-backed securities | 11 | 22,987 | 1,106 | |||||||
| Asset-backed securities | 4 | 1,256 | 362 | |||||||
| Foreign government | 15 | 112,985 | 341 | |||||||
| Total | 41 | $ | 220,826 | $ | 6,904 |
For OTTI of fixed maturity securities that management does not intend to sell or, more likely than not, would not be required to sell, the portion of the decline in value considered to be due to credit factors is recognized in earnings and the portion of the decline in value considered to be due to non-credit factors is recognized in other comprehensive income.
For the year ended December 31, 2016, there were no OTTI recognized in earnings for fixed maturity securities. For the year ended December 31, 2015, OTTI for fixed maturity securities were $9.0 million, all of which was considered due to credit factors.
The Company has evaluated its fixed maturity securities in an unrealized loss position and believes the unrealized losses are due primarily to temporary market and sector-related factors rather than to issuer-specific factors. None of these securities are delinquent or in default on financial covenants. Based on its assessment of these issuers, the Company expects them to continue to meet their contractual payment obligations as they become due and does not consider any of these securities to be OTTI.
Preferred Stocks – At December 31, 2016, there was one preferred stock in an unrealized loss position, with an aggregate fair value of $22.0 million and a gross unrealized loss of $3.6 million. The preferred stock is rated investment grade. Management believes the unrealized loss is due primarily to market and sector related factors and does not consider it to be OTTI. For the year ended December 31, 2016, there were no OTTI for preferred stocks. OTTI for preferred stocks for the year ended December 31, 2015 were $13.4 million.
Common Stocks – At December 31, 2016, there were two common stocks in an unrealized loss position, with an aggregate fair value of $9.1 million and a gross unrealized loss of $1.1 million. Based on management's view on these securities, the Company does not consider the common stocks to be OTTI. For the year ended December 31, 2016, OTTI for common stocks were $18.1 million. OTTI for common stocks for the year ended December 31, 2015 were $10.9 million.
(13) Fair Value Measurements
The Company’s fixed maturity and equity securities classified as available for sale and its trading account securities are carried at fair value. Fair value is defined as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date”. The Company utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels, as follows:
Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
Level 2 - Quoted prices for similar assets or valuations based on inputs that are observable.
Level 3 - Estimates of fair value based on internal pricing methodologies using unobservable inputs. Unobservable inputs are only used to measure fair value to the extent that observable inputs are not available.
Substantially all of the Company’s fixed maturity securities were priced by independent pricing services. The prices provided by the independent pricing services are estimated based on observable market data in active markets utilizing pricing models and processes, which may include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, sector groupings, matrix pricing and reference data. The pricing services may prioritize inputs differently on any given day for any security based on market conditions, and not all inputs are available for each security evaluation on any given day. The pricing services used by the Company have indicated that they will only produce an estimate of fair value if objectively verifiable information is available. The determination of whether markets are active or inactive is based upon the volume and level of activity for a particular asset class. The Company reviews the prices provided by pricing services for reasonableness and periodically performs independent price tests of a sample of securities to ensure proper valuation.
If prices from independent pricing services are not available for fixed maturity securities, the Company estimates the fair value. For Level 2 securities, the Company utilizes pricing models and processes which may include benchmark yields, sector groupings, matrix pricing, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, bids, offers and reference data. Where broker quotes are used, the Company generally requests two or more quotes and sets a price within the range of quotes received based on its assessment of the credibility of the quote and its own evaluation of the security. The Company generally does not adjust quotes received from brokers. For securities traded only in private negotiations, the Company determines fair value based primarily on the cost of such securities, which is adjusted to reflect prices of recent placements of securities of the same issuer, financial projections, credit quality and business developments of the issuer and other relevant information.
For Level 3 securities, the Company generally uses a discounted cash flow model to estimate the fair value of fixed maturity securities. The cash flow models are based upon assumptions as to prevailing credit spreads, interest rate and interest rate volatility, time to maturity and subordination levels. Projected cash flows are discounted at rates that are adjusted to reflect illiquidity, where appropriate.
The following tables present the assets and liabilities measured at fair value on a recurring basis as of December 31, 2016 and 2015 by level:
| (In thousands) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
| December 31, 2016 | |||||||||||||||
| Assets: | |||||||||||||||
| Fixed maturity securities available for sale: | |||||||||||||||
| U.S. government and government agency | $ | 513,802 | $ | — | $ | 513,802 | $ | — | |||||||
| State and municipal | 4,519,503 | — | 4,519,503 | — | |||||||||||
| Mortgage-backed securities | 1,189,645 | — | 1,189,645 | — | |||||||||||
| Asset-backed securities | 1,907,860 | — | 1,907,677 | 183 | |||||||||||
| Corporate | 4,068,527 | — | 4,068,527 | — | |||||||||||
| Foreign government | 902,805 | — | 902,805 | — | |||||||||||
| Total fixed maturity securities available for sale | 13,102,142 | — | 13,101,959 | 183 | |||||||||||
| Equity securities available for sale: | |||||||||||||||
| Common stocks | 445,858 | 429,647 | 7,457 | 8,754 | |||||||||||
| Preferred stocks | 223,342 | — | 219,680 | 3,662 | |||||||||||
| Total equity securities available for sale | 669,200 | 429,647 | 227,137 | 12,416 | |||||||||||
| Arbitrage trading account | 299,999 | 224,623 | 75,376 | — | |||||||||||
| Total | $ | 14,071,341 | $ | 654,270 | $ | 13,404,472 | $ | 12,599 | |||||||
| Liabilities: | |||||||||||||||
| Trading account securities sold but not yet purchased | $ | 51,179 | $ | 51,089 | $ | 90 | $ | — | |||||||
| December 31, 2015 | |||||||||||||||
| Assets: | |||||||||||||||
| Fixed maturity securities available for sale: | |||||||||||||||
| U.S. government and government agency | $ | 670,419 | $ | — | $ | 670,419 | $ | — | |||||||
| State and municipal | 4,460,179 | — | 4,460,179 | — | |||||||||||
| Mortgage-backed securities | 1,199,859 | — | 1,199,859 | — | |||||||||||
| Asset-backed securities | 1,705,172 | — | 1,704,973 | 199 | |||||||||||
| Corporate | 3,475,038 | — | 3,474,884 | 154 | |||||||||||
| Foreign government | 837,460 | — | 837,460 | — | |||||||||||
| Total fixed maturity securities available for sale | 12,348,127 | — | 12,347,774 | 353 | |||||||||||
| Equity securities available for sale: | |||||||||||||||
| Common stocks | 37,273 | 29,444 | — | 7,829 | |||||||||||
| Preferred stocks | 113,593 | — | 109,969 | 3,624 | |||||||||||
| Total equity securities available for sale | 150,866 | 29,444 | 109,969 | 11,453 | |||||||||||
| Arbitrage trading account | 376,697 | 256,914 | 119,607 | 176 | |||||||||||
| Total | $ | 12,875,690 | $ | 286,358 | $ | 12,577,350 | $ | 11,982 | |||||||
| Liabilities: | |||||||||||||||
| Trading account securities sold but not yet purchased | $ | 37,035 | $ | 35,559 | $ | 1,476 | $ | — |
There were no significant transfers between Levels 1 and 2 for the years ended December 31, 2016 and 2015.
The following tables summarize changes in Level 3 assets and liabilities for the years ended December 31, 2016 and 2015:
| Gains (Losses) Included in: | |||||||||||||||||||||||||||||||||||
| (In thousands) | Beginning Balance | Earnings (Losses) | Other Comprehensive Income (Losses) | Impairments | Purchases | Sales | Paydowns/Maturities | Transfers In / Out | Ending Balance | ||||||||||||||||||||||||||
| Year ended December 31, 2016 | |||||||||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Fixed maturity securities available for sale: | |||||||||||||||||||||||||||||||||||
| Asset-backed securities | $ | 199 | $ | 3 | $ | 16 | $ | — | $ | — | $ | — | $ | (35 | ) | $ | — | $ | 183 | ||||||||||||||||
| Corporate | 154 | 177 | — | — | — | (331 | ) | — | — | — | |||||||||||||||||||||||||
| Total | 353 | 180 | 16 | — | — | (331 | ) | (35 | ) | — | 183 | ||||||||||||||||||||||||
| Equity securities available for sale: | |||||||||||||||||||||||||||||||||||
| Common stocks | 7,829 | — | 160 | — | 765 | — | — | — | 8,754 | ||||||||||||||||||||||||||
| Preferred stocks | 3,624 | 38 | — | — | — | — | — | — | 3,662 | ||||||||||||||||||||||||||
| Total | 11,453 | 38 | 160 | — | 765 | — | — | — | 12,416 | ||||||||||||||||||||||||||
| Arbitrage trading account | 176 | (176 | ) | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Total | $ | 11,982 | $ | 42 | $ | 176 | $ | — | $ | 765 | $ | (331 | ) | $ | (35 | ) | $ | — | $ | 12,599 | |||||||||||||||
| Year ended December 31, 2015 | |||||||||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Fixed maturity securities available for sale: | |||||||||||||||||||||||||||||||||||
| Asset-backed securities | $ | 20,611 | $ | 19 | $ | 191 | $ | — | $ | — | $ | — | $ | (1,820 | ) | $ | (18,802 | ) | $ | 199 | |||||||||||||||
| Corporate | 154 | — | — | — | — | — | — | — | 154 | ||||||||||||||||||||||||||
| Total | 20,765 | 19 | 191 | — | — | — | (1,820 | ) | (18,802 | ) | 353 | ||||||||||||||||||||||||
| Equity securities available for sale: | |||||||||||||||||||||||||||||||||||
| Common stocks | 10,741 | — | (273 | ) | (2,331 | ) | — | (308 | ) | — | — | 7,829 | |||||||||||||||||||||||
| Preferred stocks | 3,713 | (89 | ) | — | — | — | — | — | — | 3,624 | |||||||||||||||||||||||||
| Total | 14,454 | (89 | ) | (273 | ) | (2,331 | ) | — | (308 | ) | — | — | 11,453 | ||||||||||||||||||||||
| Arbitrage trading account | 720 | (799 | ) | — | — | 72,640 | (71,921 | ) | — | (464 | ) | 176 | |||||||||||||||||||||||
| Total | $ | 35,939 | $ | (869 | ) | $ | (82 | ) | $ | (2,331 | ) | $ | 72,640 | $ | (72,229 | ) | $ | (1,820 | ) | $ | (19,266 | ) | $ | 11,982 |
During the year ended December 31, 2016, there were no securities transferred out of Level 3. During the year ended
December 31, 2015, five securities were transferred out of Level 3 as an observable price was available.
(14) Reserves for Losses and Loss Expenses
Loss reserves included in the Company’s financial statements represent management’s best estimates based upon an actuarially derived point estimate and other considerations. The Company uses a variety of actuarial techniques and methods to derive an actuarial point estimate for each operating unit. These methods include paid loss development, incurred loss development, paid and incurred Bornhuetter-Ferguson methods and frequency and severity methods. In circumstances where one actuarial method is considered more credible than the others, that method is used to set the point estimate. The actuarial point estimate may also be based on a judgmental weighting of estimates produced from each of the methods considered. Industry loss experience is used to supplement the Company’s own data in selecting “tail factors” in areas where the Company’s own data is limited. The actuarial data is analyzed by line of business, coverage and accident or policy year, as appropriate, for each operating unit.
The establishment of the actuarially derived loss reserve point estimate also includes consideration of qualitative factors that may affect the ultimate losses. These qualitative considerations include, among others, the impact of re-underwriting initiatives, changes in the mix of business, changes in distribution sources and changes in policy terms and conditions.
The key assumptions used to arrive at the best estimate of loss reserves are the expected loss ratios, rate of loss cost inflation, and reported and paid loss emergence patterns. Expected loss ratios represent management’s expectation of losses at the time the business is priced and written, before any actual claims experience has emerged. This expectation is a significant determinant of the estimate of loss reserves for recently written business where there is little paid or incurred loss data to consider. Expected loss ratios are generally derived from historical loss ratios adjusted for the impact of rate changes, loss cost trends and known changes in the type of risks underwritten. Expected loss ratios are estimated for each key line of business within each operating unit. Expected loss
cost inflation is particularly important for the long-tail lines, such as excess casualty, and claims with a high medical component, such as workers’ compensation. Reported and paid loss emergence patterns are used to project current reported or paid loss amounts to their ultimate settlement value. Loss development factors are based on the historical emergence patterns of paid and incurred losses, and are derived from the Company’s own experience and industry data. The paid loss emergence pattern is also significant to excess and assumed workers’ compensation reserves because those reserves are discounted to their estimated present value based upon such estimated payout patterns.
Loss frequency and severity are measures of loss activity that are considered in determining the key assumptions described in our discussion of loss and loss expense reserves, including expected loss ratios, rate of loss cost inflation and reported and paid loss emergence patterns. Loss frequency is a measure of the number of claims per unit of insured exposure, and loss severity is a measure of the average size of claims. Factors affecting loss frequency include the effectiveness of loss controls and safety programs and changes in economic activity or weather patterns. Factors affecting loss severity include changes in policy limits, retentions, rate of inflation and judicial interpretations.
Another factor affecting estimates of loss frequency and severity is the loss reporting lag, which is the period of time between the occurrence of a loss and the date the loss is reported to the Company. The length of the loss reporting lag affects our ability to accurately predict loss frequency (loss frequencies are more predictable for lines with short reporting lags) as well as the amount of reserves needed for incurred but not reported losses (less IBNR is required for lines with short reporting lags). As a result, loss reserves for lines with short reporting lags are likely to have less variation from initial loss estimates. For lines with short reporting lags, which include commercial automobile, primary workers’ compensation, other liability (claims-made) and property business, the key assumption is the loss emergence pattern used to project ultimate loss estimates from known losses paid or reported to date. For lines of business with long reporting lags, which include other liability (occurrence), products liability, excess workers’ compensation and liability reinsurance, the key assumption is the expected loss ratio since there is often little paid or incurred loss data to consider. Historically, the Company has experienced less variation from its initial loss estimates for lines of businesses with short reporting lags than for lines of business with long reporting lags.
The key assumptions used in calculating the most recent estimate of the loss reserves are reviewed each quarter and adjusted, to the extent necessary, to reflect the latest reported loss data, current trends and other factors observed.
A claim may be defined as an event, as a claimant (number of parties claiming damages from an event) or by exposure type (e.g., an event may give rise to two parties, each claiming loss for bodily injury and property damage).
The most commonly used claim count method is by event. Most of the Company's operating units use the number of events to define and quantify the number of claims. However, in certain lines of business, where it is common for multiple parties to claim damages arising from a single event, an operating unit may quantify claims on the basis of the number of separate parties involved in an event. This may be the case with businesses writing substantial automobile or transportation exposure.
Claim counts for assumed reinsurance will vary based on whether the business is written on a facultative or treaty basis. Further variability as respects treaty claim counts may be reflective of the nature of the treaty, line of business coverage, and type of participation such as quota share or excess of loss contracts. Accordingly, the claim counts have been excluded from the below Reinsurance segment tables due to this variability.
The claim count information set forth in the tables presented below may not provide an accurate reflection of ultimate loss payouts by product line.
The following tables present undiscounted incurred and paid claims development as of December 31, 2016, net of reinsurance, as well as cumulative claim frequency and the total of incurred but not reported liabilities (IBNR). The information about incurred and paid claims development for the years ended December 31, 2007 to 2015 is presented as supplementary information. To enhance the comparability of the loss development data, the Company has removed the impact of foreign exchange rate movements by using the December 31, 2016 exchange rate for all periods. In addition, the Company’s UK and European insurance business has been included in the Insurance segment tables below (excluding primary and excess workers' compensation) for accident years 2012 through 2016, since underwriting year information was only available prior to 2012.
Insurance
Other Liability
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | |||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | Cumulative Number of Reported Claims | ||||||||||||||||||||||||
| 2007 | $ | 888,917 | $ | 846,759 | $ | 799,566 | $ | 759,028 | $ | 726,338 | $ | 712,995 | $ | 693,669 | $ | 668,914 | $ | 663,122 | $ | 662,889 | $ | 30,457 | 26 | |||||||||||||
| 2008 | — | 843,528 | 812,048 | 755,595 | 717,985 | 698,709 | 689,571 | 662,644 | 653,088 | 654,908 | 40,213 | 26 | ||||||||||||||||||||||||
| 2009 | — | — | 699,630 | 664,619 | 632,324 | 605,497 | 595,643 | 567,578 | 563,317 | 558,566 | 41,517 | 23 | ||||||||||||||||||||||||
| 2010 | — | — | — | 620,030 | 623,798 | 598,926 | 597,272 | 583,916 | 580,882 | 579,538 | 51,702 | 23 | ||||||||||||||||||||||||
| 2011 | — | — | — | — | 676,275 | 681,815 | 666,887 | 665,885 | 660,412 | 655,443 | 65,108 | 24 | ||||||||||||||||||||||||
| 2012 | — | — | — | — | — | 704,519 | 712,889 | 711,727 | 716,617 | 723,961 | 93,444 | 25 | ||||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 754,543 | 797,759 | 788,498 | 790,734 | 143,155 | 26 | ||||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 850,243 | 850,666 | 851,724 | 282,056 | 26 | ||||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 953,822 | 992,128 | 546,566 | 24 | ||||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 1,020,972 | 770,954 | 18 | ||||||||||||||||||||||||
| Total | $ | 7,490,863 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 46,993 | $ | 126,938 | $ | 233,194 | $ | 332,348 | $ | 414,621 | $ | 477,050 | $ | 528,583 | $ | 564,049 | $ | 589,270 | $ | 609,568 | ||||||||||
| 2008 | — | 48,699 | 139,809 | 252,214 | 356,362 | 445,060 | 505,829 | 539,166 | 569,020 | 588,965 | ||||||||||||||||||||
| 2009 | — | — | 45,461 | 124,901 | 217,471 | 314,994 | 388,508 | 432,622 | 474,893 | 489,453 | ||||||||||||||||||||
| 2010 | — | — | — | 46,868 | 132,654 | 252,518 | 340,262 | 421,217 | 466,048 | 494,381 | ||||||||||||||||||||
| 2011 | — | — | — | — | 50,702 | 146,070 | 271,011 | 384,107 | 475,650 | 527,270 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 59,669 | 162,543 | 304,171 | 422,269 | 517,386 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 64,535 | 191,902 | 335,206 | 476,662 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 79,801 | 192,893 | 342,933 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 83,378 | 208,837 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 65,599 | ||||||||||||||||||||
| Total | $ | 4,321,054 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 120,276 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 3,290,085 |
Primary Workers' Compensation
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | |||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | Cumulative Number of Reported Claims | ||||||||||||||||||||||||
| 2007 | $ | 383,641 | $ | 362,843 | $ | 311,511 | $ | 303,788 | $ | 297,208 | $ | 347,731 | $ | 347,596 | $ | 348,335 | $ | 348,327 | $ | 350,731 | $ | 10,478 | 48 | |||||||||||||
| 2008 | — | 377,794 | 347,423 | 345,605 | 345,413 | 388,558 | 388,472 | 389,343 | 391,788 | 393,932 | 11,623 | 46 | ||||||||||||||||||||||||
| 2009 | — | — | 327,537 | 332,303 | 326,766 | 387,503 | 392,791 | 394,303 | 392,287 | 395,288 | 13,128 | 41 | ||||||||||||||||||||||||
| 2010 | — | — | — | 358,734 | 361,808 | 411,527 | 420,604 | 426,622 | 429,952 | 429,762 | 23,233 | 42 | ||||||||||||||||||||||||
| 2011 | — | — | — | — | 419,364 | 444,887 | 457,134 | 470,026 | 472,087 | 474,076 | 29,589 | 43 | ||||||||||||||||||||||||
| 2012 | — | — | — | — | — | 501,681 | 501,810 | 503,956 | 503,863 | 509,167 | 44,568 | 44 | ||||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 552,570 | 547,295 | 546,995 | 543,293 | 63,271 | 48 | ||||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 639,436 | 637,307 | 627,862 | 110,364 | 51 | ||||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 712,800 | 690,656 | 214,854 | 52 | ||||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 702,761 | 339,257 | 49 | ||||||||||||||||||||||||
| Total | $ | 5,117,528 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 85,962 | $ | 176,184 | $ | 223,380 | $ | 251,437 | $ | 265,770 | $ | 292,764 | $ | 303,058 | $ | 309,988 | $ | 315,309 | $ | 319,350 | ||||||||||
| 2008 | — | 94,385 | 203,079 | 261,867 | 296,667 | 320,169 | 335,030 | 344,892 | 352,539 | 360,799 | ||||||||||||||||||||
| 2009 | — | — | 93,647 | 197,736 | 257,972 | 297,619 | 318,349 | 333,793 | 344,771 | 352,516 | ||||||||||||||||||||
| 2010 | — | — | — | 107,742 | 214,034 | 281,280 | 320,154 | 344,631 | 362,078 | 374,013 | ||||||||||||||||||||
| 2011 | — | — | — | — | 106,157 | 236,207 | 309,509 | 355,909 | 385,759 | 408,304 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 115,536 | 255,063 | 339,560 | 387,368 | 419,588 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 117,900 | 277,538 | 363,028 | 414,216 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 148,405 | 319,743 | 412,716 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 139,320 | 323,879 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 143,066 | ||||||||||||||||||||
| Total | $ | 3,528,447 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 138,281 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 1,727,362 |
Excess Workers' Compensation
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | |||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | Cumulative Number of Reported Claims | ||||||||||||||||||||||||
| 2007 | $ | 241,493 | $ | 242,094 | $ | 246,499 | $ | 262,171 | $ | 259,181 | $ | 254,748 | $ | 254,806 | $ | 250,170 | $ | 251,356 | $ | 243,758 | $ | 40,607 | 2 | |||||||||||||
| 2008 | — | 243,067 | 240,528 | 211,624 | 202,419 | 197,321 | 195,385 | 193,395 | 194,302 | 183,802 | 52,994 | 1 | ||||||||||||||||||||||||
| 2009 | — | — | 228,830 | 214,506 | 220,124 | 210,273 | 202,239 | 190,439 | 193,697 | 189,646 | 54,310 | 1 | ||||||||||||||||||||||||
| 2010 | — | — | — | 182,028 | 178,317 | 171,925 | 163,365 | 147,043 | 153,430 | 149,806 | 47,030 | 1 | ||||||||||||||||||||||||
| 2011 | — | — | — | — | 128,301 | 146,493 | 150,551 | 139,251 | 138,775 | 137,265 | 45,151 | 1 | ||||||||||||||||||||||||
| 2012 | — | — | — | — | — | 98,799 | 101,663 | 112,477 | 117,066 | 115,583 | 34,805 | 1 | ||||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 75,214 | 54,171 | 50,448 | 46,028 | 28,016 | 1 | ||||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 68,521 | 66,854 | 59,903 | 37,366 | 1 | ||||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 74,777 | 61,574 | 45,861 | — | ||||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 76,184 | 62,033 | — | ||||||||||||||||||||||||
| Total | $ | 1,263,549 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 2,420 | $ | 10,422 | $ | 18,713 | $ | 27,445 | $ | 39,212 | $ | 49,129 | $ | 61,962 | $ | 72,674 | $ | 80,770 | $ | 87,356 | ||||||||||
| 2008 | — | 2,464 | 2,942 | 6,302 | 9,907 | 14,489 | 25,063 | 34,418 | 39,257 | 48,042 | ||||||||||||||||||||
| 2009 | — | — | 5,298 | 8,893 | 12,444 | 18,338 | 25,925 | 32,419 | 39,200 | 45,963 | ||||||||||||||||||||
| 2010 | — | — | — | 3,227 | 4,700 | 4,916 | 7,938 | 11,745 | 15,871 | 20,799 | ||||||||||||||||||||
| 2011 | — | — | — | — | 3,015 | 5,051 | 9,991 | 18,995 | 27,399 | 32,008 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 715 | 7,421 | 19,184 | 24,120 | 28,055 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 279 | 679 | 2,159 | 3,013 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 377 | 2,277 | 4,266 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 2,069 | 2,484 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 2,501 | ||||||||||||||||||||
| Total | $ | 274,487 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 734,713 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 1,723,774 |
Professional Liability
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | ||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | |||||||||||||||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | Cumulative Number of Reported Claims | |||||||||||||||||||||||
| 2007 | $ | 98,534 | $ | 98,272 | $ | 105,191 | $ | 104,445 | $ | 102,807 | $ | 103,607 | $ | 99,723 | $ | 99,193 | $ | 97,571 | $ | 98,461 | $ | 595 | 2 | ||||||||||||
| 2008 | — | 113,171 | 119,953 | 116,539 | 111,452 | 110,268 | 107,760 | 107,320 | 109,242 | 108,507 | 1,857 | 2 | |||||||||||||||||||||||
| 2009 | — | — | 134,978 | 139,340 | 145,638 | 148,992 | 148,108 | 150,545 | 150,875 | 153,574 | 2,523 | 3 | |||||||||||||||||||||||
| 2010 | — | — | — | 147,564 | 165,875 | 179,478 | 178,079 | 176,843 | 172,683 | 174,969 | 3,689 | 4 | |||||||||||||||||||||||
| 2011 | — | — | — | — | 180,080 | 165,439 | 187,213 | 190,411 | 177,401 | 173,777 | 8,319 | 5 | |||||||||||||||||||||||
| 2012 | — | — | — | — | — | 236,681 | 240,210 | 263,640 | 250,074 | 238,086 | 23,185 | 8 | |||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 266,538 | 245,925 | 242,639 | 247,687 | 36,873 | 8 | |||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 252,167 | 246,068 | 255,700 | 75,613 | 9 | |||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 259,368 | 256,432 | 121,119 | 9 | |||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 311,042 | 232,577 | 9 | |||||||||||||||||||||||
| Total | $ | 2,018,235 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 5,162 | $ | 43,314 | $ | 68,764 | $ | 88,053 | $ | 95,829 | $ | 99,370 | $ | 98,384 | $ | 98,539 | $ | 96,916 | $ | 97,846 | ||||||||||
| 2008 | — | 9,998 | 37,818 | 66,167 | 85,588 | 96,585 | 97,796 | 100,352 | 105,299 | 106,381 | ||||||||||||||||||||
| 2009 | — | — | 12,608 | 52,597 | 85,929 | 117,738 | 127,798 | 138,947 | 144,024 | 144,792 | ||||||||||||||||||||
| 2010 | — | — | — | 14,844 | 58,946 | 108,627 | 129,823 | 144,541 | 160,666 | 165,084 | ||||||||||||||||||||
| 2011 | — | — | — | — | 18,804 | 62,513 | 103,200 | 134,785 | 151,026 | 159,193 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 21,524 | 86,356 | 127,980 | 159,061 | 189,796 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 23,550 | 63,927 | 119,553 | 176,103 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 19,391 | 83,672 | 134,726 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 20,496 | 85,348 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 28,789 | ||||||||||||||||||||
| Total | $ | 1,288,059 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 7,173 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 737,349 |
Commercial Automobile
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | ||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | |||||||||||||||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | Cumulative Number of Reported Claims | |||||||||||||||||||||||
| 2007 | $ | 438,263 | $ | 425,645 | $ | 431,903 | $ | 424,158 | $ | 427,800 | $ | 427,918 | $ | 426,200 | $ | 425,576 | $ | 426,314 | $ | 426,769 | $ | 307 | 49 | ||||||||||||
| 2008 | — | 432,629 | 444,941 | 430,453 | 427,088 | 425,600 | 422,999 | 422,309 | 423,258 | 421,829 | 361 | 50 | |||||||||||||||||||||||
| 2009 | — | — | 362,302 | 345,139 | 340,962 | 335,851 | 337,922 | 336,861 | 334,654 | 335,091 | 895 | 39 | |||||||||||||||||||||||
| 2010 | — | — | — | 310,591 | 320,302 | 330,432 | 329,109 | 333,028 | 331,865 | 330,586 | 1,193 | 38 | |||||||||||||||||||||||
| 2011 | — | — | — | — | 314,038 | 322,724 | 330,125 | 335,024 | 343,701 | 341,200 | 2,567 | 38 | |||||||||||||||||||||||
| 2012 | — | — | — | — | — | 314,309 | 326,831 | 342,588 | 355,609 | 355,461 | 5,014 | 34 | |||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 327,514 | 349,136 | 368,894 | 366,843 | 18,768 | 34 | |||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 363,968 | 385,345 | 394,998 | 28,672 | 36 | |||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 389,914 | 390,590 | 58,001 | 39 | |||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 387,499 | 124,075 | 35 | |||||||||||||||||||||||
| Total | $ | 3,750,866 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 167,894 | $ | 259,300 | $ | 328,600 | $ | 375,101 | $ | 405,204 | $ | 415,228 | $ | 421,192 | $ | 423,046 | $ | 424,954 | $ | 425,081 | ||||||||||
| 2008 | — | 175,402 | 270,421 | 334,078 | 377,643 | 402,882 | 413,411 | 417,598 | 420,553 | 420,596 | ||||||||||||||||||||
| 2009 | — | — | 136,433 | 209,553 | 257,326 | 291,925 | 312,903 | 328,845 | 331,484 | 333,144 | ||||||||||||||||||||
| 2010 | — | — | — | 136,029 | 208,790 | 263,639 | 295,355 | 313,262 | 324,997 | 326,804 | ||||||||||||||||||||
| 2011 | — | — | — | — | 135,350 | 211,756 | 262,685 | 296,370 | 321,814 | 333,987 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 136,844 | 215,214 | 273,446 | 312,342 | 335,806 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 142,929 | 218,596 | 267,253 | 312,952 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 155,615 | 237,766 | 306,594 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 160,239 | 242,031 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 156,545 | ||||||||||||||||||||
| Total | $ | 3,193,540 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 2,157 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 559,482 |
Short-tail lines
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | ||||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | |||||||||||||||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | Cumulative Number of Reported Claims | |||||||||||||||||||||||
| 2007 | $ | 358,317 | $ | 337,419 | $ | 325,658 | $ | 324,765 | $ | 324,052 | $ | 327,882 | $ | 329,293 | $ | 328,659 | $ | 327,996 | $ | 327,951 | $ | 991 | 21 | ||||||||||||
| 2008 | — | 428,243 | 415,554 | 402,911 | 396,055 | 393,943 | 393,913 | 393,137 | 392,457 | 392,782 | 1,202 | 23 | |||||||||||||||||||||||
| 2009 | — | — | 368,106 | 354,134 | 344,157 | 332,782 | 332,621 | 328,711 | 327,465 | 327,199 | 1,129 | 19 | |||||||||||||||||||||||
| 2010 | — | — | — | 404,551 | 387,712 | 374,214 | 370,705 | 360,614 | 360,616 | 360,786 | 1,555 | 19 | |||||||||||||||||||||||
| 2011 | — | — | — | — | 505,432 | 488,681 | 477,675 | 473,186 | 470,593 | 465,856 | 2,359 | 22 | |||||||||||||||||||||||
| 2012 | — | — | — | — | — | 555,079 | 560,110 | 556,418 | 550,656 | 546,259 | 8,173 | 41 | |||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 588,182 | 598,549 | 588,285 | 588,399 | 10,793 | 51 | |||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 710,961 | 718,422 | 705,706 | 22,492 | 60 | |||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 752,486 | 774,801 | 56,787 | 62 | |||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 817,059 | 179,583 | 48 | |||||||||||||||||||||||
| Total | $ | 5,306,798 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 185,994 | $ | 282,504 | $ | 301,059 | $ | 309,544 | $ | 314,535 | $ | 318,691 | $ | 323,904 | $ | 324,788 | $ | 325,521 | $ | 326,959 | ||||||||||
| 2008 | — | 248,653 | 353,632 | 369,446 | 380,158 | 379,494 | 385,350 | 386,792 | 388,068 | 390,626 | ||||||||||||||||||||
| 2009 | — | — | 214,062 | 296,125 | 311,568 | 313,052 | 318,138 | 318,775 | 320,701 | 323,248 | ||||||||||||||||||||
| 2010 | — | — | — | 248,944 | 333,807 | 346,598 | 356,044 | 349,611 | 353,594 | 356,838 | ||||||||||||||||||||
| 2011 | — | — | — | — | 307,397 | 425,522 | 446,687 | 451,135 | 456,707 | 461,039 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 284,916 | 462,315 | 514,064 | 524,678 | 532,900 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 316,170 | 492,780 | 542,173 | 564,813 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 374,214 | 601,225 | 652,405 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 397,084 | 645,601 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 447,240 | ||||||||||||||||||||
| Total | $ | 4,701,669 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 3,099 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 608,228 |
Reinsurance
Casualty
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | |||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | |||||||||||||||||||||||
| 2007 | $ | 370,597 | $ | 350,646 | $ | 343,561 | $ | 333,549 | $ | 313,240 | $ | 326,388 | $ | 318,062 | $ | 330,451 | $ | 330,322 | $ | 329,635 | $ | 9,329 | ||||||||||||
| 2008 | — | 289,826 | 273,071 | 257,676 | 246,116 | 237,149 | 235,122 | 240,631 | 241,337 | 240,434 | 7,806 | |||||||||||||||||||||||
| 2009 | — | — | 266,204 | 260,300 | 254,200 | 240,722 | 241,181 | 236,095 | 226,141 | 227,923 | 11,383 | |||||||||||||||||||||||
| 2010 | — | — | — | 236,460 | 236,246 | 228,052 | 223,537 | 213,384 | 200,288 | 196,105 | 18,259 | |||||||||||||||||||||||
| 2011 | — | — | — | — | 239,562 | 247,663 | 243,468 | 241,309 | 247,739 | 244,833 | 27,815 | |||||||||||||||||||||||
| 2012 | — | — | — | — | — | 291,395 | 295,673 | 282,343 | 273,152 | 281,961 | 53,802 | |||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 300,906 | 259,110 | 264,625 | 275,901 | 72,629 | |||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 311,776 | 307,849 | 306,791 | 119,679 | |||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 250,976 | 224,777 | 115,419 | |||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 234,392 | 173,456 | |||||||||||||||||||||||
| Total | $ | 2,562,752 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 6,580 | $ | 34,100 | $ | 82,716 | $ | 151,243 | $ | 192,654 | $ | 234,173 | $ | 249,420 | $ | 265,680 | $ | 279,051 | $ | 295,987 | ||||||||||
| 2008 | — | 9,675 | 30,151 | 64,589 | 102,511 | 135,642 | 157,689 | 175,813 | 190,494 | 207,257 | ||||||||||||||||||||
| 2009 | — | — | 20,535 | 51,270 | 81,594 | 116,544 | 146,140 | 171,526 | 182,913 | 196,395 | ||||||||||||||||||||
| 2010 | — | — | — | 16,049 | 41,463 | 72,274 | 101,312 | 122,709 | 140,946 | 155,603 | ||||||||||||||||||||
| 2011 | — | — | — | — | 15,670 | 47,500 | 88,490 | 123,450 | 152,163 | 175,933 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 20,749 | 55,884 | 97,666 | 134,122 | 171,102 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 28,154 | 61,692 | 106,396 | 143,071 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 20,394 | 66,656 | 114,334 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 17,259 | 51,082 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 23,741 | ||||||||||||||||||||
| Total | $ | 1,534,505 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 257,239 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 1,285,485 |
Property
(In thousands)
| Loss and Loss Expenses Incurred, Net of Reinsurance | As of December 31, 2016 | ||||||||||||||||||||||||||||||||
| For the Year Ended December 31, | |||||||||||||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | IBNR | ||||||||||||||||||||||
| 2007 | $ | 21,645 | $ | 19,073 | $ | 17,366 | $ | 15,093 | $ | 15,459 | $ | 15,258 | $ | 15,191 | $ | 15,211 | $ | 15,210 | $ | 15,265 | (28 | ) | |||||||||||
| 2008 | — | 23,896 | 21,055 | 19,597 | 19,449 | 18,879 | 19,498 | 18,952 | 18,968 | 19,061 | 66 | ||||||||||||||||||||||
| 2009 | — | — | 26,917 | 25,118 | 25,424 | 24,160 | 24,071 | 23,824 | 23,704 | 23,246 | 60 | ||||||||||||||||||||||
| 2010 | — | — | — | 39,792 | 37,397 | 36,802 | 36,489 | 36,915 | 36,860 | 36,956 | 33 | ||||||||||||||||||||||
| 2011 | — | — | — | — | 66,860 | 69,441 | 69,084 | 70,320 | 69,494 | 69,418 | 152 | ||||||||||||||||||||||
| 2012 | — | — | — | — | — | 73,551 | 69,515 | 64,989 | 65,526 | 64,170 | 545 | ||||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 125,131 | 97,153 | 100,897 | 99,513 | 1,312 | ||||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 102,644 | 86,848 | 88,592 | 1,552 | ||||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 115,942 | 106,965 | 5,887 | ||||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 158,664 | 43,516 | ||||||||||||||||||||||
| Total | $ | 681,850 |
| Cumulative Paid Claims and Claim Adjustment Expenses, Net of Reinsurance | ||||||||||||||||||||||||||||||
| For the Year Ended December 31, | ||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||
| Accident Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||||||||||||||||||||
| 2007 | $ | 2,387 | $ | 9,609 | $ | 12,014 | $ | 13,755 | $ | 13,924 | $ | 14,383 | $ | 14,948 | $ | 14,970 | $ | 15,054 | $ | 15,125 | ||||||||||
| 2008 | — | 7,275 | 13,993 | 16,620 | 17,670 | 18,111 | 18,591 | 18,816 | 18,839 | 18,940 | ||||||||||||||||||||
| 2009 | — | — | 8,256 | 17,216 | 21,384 | 22,510 | 23,159 | 23,026 | 23,053 | 23,009 | ||||||||||||||||||||
| 2010 | — | — | — | 19,859 | 29,231 | 33,656 | 34,632 | 35,442 | 35,764 | 36,285 | ||||||||||||||||||||
| 2011 | — | — | — | — | 27,164 | 51,216 | 63,560 | 66,012 | 67,301 | 67,940 | ||||||||||||||||||||
| 2012 | — | — | — | — | — | 11,908 | 42,504 | 52,640 | 58,760 | 60,917 | ||||||||||||||||||||
| 2013 | — | — | — | — | — | — | 34,625 | 69,056 | 85,182 | 91,192 | ||||||||||||||||||||
| 2014 | — | — | — | — | — | — | — | 36,723 | 61,966 | 74,695 | ||||||||||||||||||||
| 2015 | — | — | — | — | — | — | — | — | 51,982 | 81,565 | ||||||||||||||||||||
| 2016 | — | — | — | — | — | — | — | — | — | 72,976 | ||||||||||||||||||||
| Total | $ | 542,644 | ||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses before 2007, net of reinsurance | 557 | |||||||||||||||||||||||||||||
| Reserves for loss and loss adjustment expenses, net of reinsurance | $ | 139,763 |
The reconciliation of the net incurred and paid claims development tables to the reserves for loss and loss adjustment expenses in the consolidated balance sheet is as follows:
| (In thousands) | December 31, 2016 | |||||||||||
| Undiscounted reserves for loss and loss expenses, net of reinsurance: | ||||||||||||
| Other liability | $ | 3,290,085 | ||||||||||
| Primary workers' compensation | 1,727,362 | |||||||||||
| Excess workers' compensation | 1,723,774 | |||||||||||
| Professional liability | 737,349 | |||||||||||
| Commercial automobile | 559,482 | |||||||||||
| Short-tail lines | 608,228 | |||||||||||
| Other | 158,269 | |||||||||||
| Insurance | 8,804,549 | |||||||||||
| Casualty | 1,285,485 | |||||||||||
| Property | 139,763 | |||||||||||
| Reinsurance | 1,425,248 | |||||||||||
| Total undiscounted reserves for loss and loss expenses, net of reinsurance | $ | 10,229,797 |
| (In thousands) | December 31, 2016 | |||||||||||
| Due from reinsurers on unpaid claims: | ||||||||||||
| Other liability | $ | 362,047 | ||||||||||
| Primary workers' compensation | 585,861 | |||||||||||
| Excess workers' compensation | 55,154 | |||||||||||
| Professional liability | 278,460 | |||||||||||
| Commercial automobile | 7,286 | |||||||||||
| Short-tail lines | 210,859 | |||||||||||
| Other | 32,468 | |||||||||||
| Insurance | 1,532,135 | |||||||||||
| Casualty | 65,314 | |||||||||||
| Property | 9,481 | |||||||||||
| Reinsurance | 74,795 | |||||||||||
| Total due from reinsurers on unpaid claims | $ | 1,606,930 |
| (In thousands) | December 31, 2016 | |||||||||||
| Loss reserve discount: | ||||||||||||
| Other liability | $ | — | ||||||||||
| Primary workers' compensation | (6,367 | ) | ||||||||||
| Excess workers' compensation | (582,384 | ) | ||||||||||
| Professional liability | — | |||||||||||
| Commercial automobile | — | |||||||||||
| Short-tail lines | — | |||||||||||
| Other | — | |||||||||||
| Insurance | (588,751 | ) | ||||||||||
| Casualty | (50,781 | ) | ||||||||||
| Property | — | |||||||||||
| Reinsurance | (50,781 | ) | ||||||||||
| Total loss reserve discount | $ | (639,532 | ) | |||||||||
| Total gross reserves for loss and loss expenses | $ | 11,197,195 |
The following is supplementary information regarding average historical claims duration as of December 31, 2016:
| Insurance | ||||||||||||||||||||
| Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance | ||||||||||||||||||||
| Years | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | ||||||||||
| Other liability | 7.9 | % | 14.0 | % | 18.1 | % | 16.4 | % | 13.4 | % | 8.4 | % | 6.3 | % | 4.2 | % | 3.4 | % | 3.1 | % |
| Primary workers' compensation | 22.8 | % | 27.0 | % | 15.2 | % | 9.2 | % | 5.6 | % | 4.8 | % | 2.7 | % | 2.0 | % | 1.8 | % | 1.2 | % |
| Excess workers' compensation | 1.8 | % | 2.0 | % | 3.4 | % | 3.3 | % | 3.9 | % | 3.9 | % | 4.3 | % | 3.5 | % | 4.1 | % | 2.7 | % |
| Professional liability | 8.5 | % | 26.1 | % | 23.2 | % | 17.8 | % | 9.2 | % | 5.2 | % | 1.8 | % | 1.7 | % | 1.0 | % | 0.9 | % |
| Commercial automobile | 40.1 | % | 21.6 | % | 15.5 | % | 10.6 | % | 6.5 | % | 3.3 | % | 0.9 | % | 0.5 | % | 0.2 | % | — | % |
| Short-tail lines | 58.5 | % | 28.5 | % | 6.0 | % | 2.2 | % | 0.6 | % | 1.0 | % | 0.9 | % | 0.5 | % | 0.4 | % | 0.4 | % |
| Reinsurance | ||||||||||||||||||||
| Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance | ||||||||||||||||||||
| Years | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | ||||||||||
| Casualty | 7.2 | % | 12.3 | % | 15.2 | % | 15.3 | % | 12.5 | % | 10.4 | % | 6.2 | % | 5.7 | % | 5.5 | % | 5.1 | % |
| Property | 37.2 | % | 35.5 | % | 15.4 | % | 6.2 | % | 2.3 | % | 1.3 | % | 1.6 | % | — | % | 0.5 | % | 0.5 | % |
The table below provides a reconciliation of the beginning and ending reserve balances:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Net reserves at beginning of year | $ | 9,244,872 | $ | 8,970,641 | $ | 8,683,797 | |||||
| Net provision for losses and loss expenses: | |||||||||||
| Claims occurring during the current year (1) | 3,826,620 | 3,653,561 | 3,495,825 | ||||||||
| Decrease in estimates for claims occurring in prior years (2) | (29,904 | ) | (46,713 | ) | (75,764 | ) | |||||
| Loss reserve discount accretion (3) | 49,084 | 49,422 | 70,506 | ||||||||
| Total | 3,845,800 | 3,656,270 | 3,490,567 | ||||||||
| Net payments for claims: | |||||||||||
| Current year | 1,052,452 | 914,637 | 898,944 | ||||||||
| Prior year | 2,401,722 | 2,342,378 | 2,216,283 | ||||||||
| Total | 3,454,174 | 3,257,015 | 3,115,227 | ||||||||
| Foreign currency translation | (46,233 | ) | (125,024 | ) | (88,496 | ) | |||||
| Net reserves at end of year | 9,590,265 | 9,244,872 | 8,970,641 | ||||||||
| Ceded reserve at end of year | 1,606,930 | 1,424,278 | 1,399,060 | ||||||||
| Gross reserves at end of year | $ | 11,197,195 | $ | 10,669,150 | $ | 10,369,701 |
| (1) | Claims occurring during the current year are net of loss reserve discounts of $18,929,000, $20,357,000 and $21,306,000 in 2016, 2015, and 2014 , respectively. |
| (2) | The decrease in estimates for claims occurring in prior years is net of loss reserve discount. On an undiscounted basis, the estimates for claims occurring in prior years decreased by $59,175,000, $64,971,000 and $116,866,000 in 2016, 2015 and 2014, respectively. |
| (3) | In 2014, the Company entered into a commutation agreement that resulted in a reduction in prior year workers' compensation reserves of $30 million on an undiscounted basis and $12 million on a discounted basis. |
Favorable prior year development (net of additional and return premiums) was $59 million in 2016.
Insurance - Reserves for the Insurance segment developed favorably by $53 million in 2016. The favorable development was primarily related to workers' compensation business, and was partially offset by unfavorable development for medical professional liability business.
For workers' compensation, the favorable development was related to both primary and excess business and to many accident years, including those prior to 2007. During 2016, reported workers' compensation losses continued to be below our expectations at most of our operating units. Loss frequency and severity trends continued to be better than the assumptions underlying our previous reserve estimates. Loss severity trends also benefited from our continued investment in medical case management services and from our preferred provider networks. The long term trend of declining workers' compensation frequency can be attributed to improved workplace safety.
For medical professional liability business, unfavorable development was primarily related to a class of business that has been discontinued. The adverse development for that business stemmed mainly from accident years 2010 through 2015.
Reinsurance - Reserves for the Reinsurance segment developed favorably by $6 million in 2016. The favorable development was primarily related to direct facultative reinsurance business and to accident years 2008 through 2014.
Favorable prior year development (net of additional and return premiums) was $63 million in 2015.
Insurance - Reserves for the Insurance segment developed favorably by $52 million in 2015. The favorable development was primarily related to workers' compensation, other liability business and commercial property, and was partially offset by unfavorable development for commercial automobile liability business and professional indemnity business.
For workers' compensation, the favorable development was related to both primary and excess business and to many accident years, including those prior to 2006. In 2015, reported workers' compensation losses were below our expectations for many of our operating units. In addition, overall loss frequency and severity trends emerged better than the assumptions underlying our previous reserve estimates. The long term trend of declining workers' compensation claim frequency continued in 2015. The improvement is attributable to better workplace safety and to benign medical severity trends as we continue to invest in medical case management services and higher usage of preferred provider networks.
For other liability business, favorable development was concentrated in accident years 2007 through 2013. The favorable development was primarily related to our excess and surplus lines casualty business that has benefited from a persistent improvement in claim frequency trends over the past several years.
For commercial property business, favorable development was attributable to accident years 2012 through 2014 and was driven by favorable frequency and severity trends on property business written in Lloyd's.
For commercial automobile business, adverse development was primarily related to large losses for long-haul trucking business and to accident years 2011 through 2014. The higher loss cost trends for the commercial automobile industry are attributable, in part, to the increase in miles driven as the economy improved and fuel prices declined over the past several years.
For Professional indemnity business in the U.K., adverse development was primarily for accident years 2006 through 2013.
Reinsurance - Reserves for the Reinsurance segment developed favorably by $11 million in 2015. The favorable development was primarily related to direct facultative reinsurance business and to accident years 2005 through 2013. Loss reserves developed favorably for umbrella business and for other liability coverage for contractors.
Favorable prior year development (net of additional and return premiums) was $85 million in 2014.
Insurance - For the Insurance segment, favorable development in 2014 of $69 million was driven principally by other liability business for accident years 2006 through 2010, primarily related to our excess and surplus lines casualty business. Reported losses during these years continued to be below our initial expectations at the time the business was written, largely as a result of persistent improvement in claim frequency trends (i.e., number of reported claims per unit of exposure). As these accident years have matured, the weighting of actuarial methods has shifted from methods based on initial expected losses to methods based on actual reported losses. We believe the favorable claim frequency trends we have seen during this time period are due to changes in the mix of business written and to the general slowdown in the economy. Commercial automobile reported unfavorable development primarily as a result of large losses for long-haul trucking business in 2012 and 2013. The favorable development was also offset by adverse reserve development driven primarily by unexpected large losses from accident years 2009-2012 in the professional indemnity line of business in the United Kingdom.
Reinsurance - For the Reinsurance segment, favorable reserve development in 2014 of $16 million was driven primarily by assumed professional liability excess of loss and umbrella treaty business, as well as direct facultative business. This was partially offset by adverse development on brokerage facultative business caused by completed operations losses associated with construction projects in accident years prior to 2009.
Environmental and Asbestos — To date, known environmental and asbestos claims have not had a material impact on the Company’s operations, because its subsidiaries generally did not insure large industrial companies that are subject to significant environmental or asbestos exposures prior to 1986 when an absolute exclusion was incorporated into standard policy language.
The Company’s net reserves for losses and loss expenses relating to asbestos and environmental claims on policies written before adoption of the absolute exclusion was $31 million at December 31, 2016 and $33 million at December 31, 2015. The estimation of these liabilities is subject to significantly greater than normal variation and uncertainty because it is difficult to make an actuarial estimate of these liabilities due to the absence of a generally accepted actuarial methodology for these exposures and the potential effect of significant unresolved legal matters, including coverage issues, as well as the cost of litigating the legal issues. Additionally, the determination of ultimate damages and the final allocation of such damages to financially responsible parties are highly uncertain.
Discounting — The Company discounts its liabilities for certain workers’ compensation reserves. The amount of workers’ compensation reserves that were discounted was $1.907 million million and $2.308 million at December 31, 2016 and December 31, 2015, respectively. The aggregate net discount for those reserves, after reflecting the effects of ceded reinsurance, was $640 million and $699 million at December 31, 2016 and 2015, respectively. At December 31, 2016, discount rates by year ranged from 2.0% to 6.5%, with a weighted average discount rate of 3.9%.
Substantially all of discounted workers’ compensation reserves (97% of total discounted reserves at December 31, 2016) are excess workers’ compensation reserves. In order to properly match loss expenses with income earned on investment securities supporting the liabilities, reserves for excess workers’ compensation business are discounted using risk-free discount rates determined by reference to the U.S. Treasury yield curve. These rates are determined annually based on the weighted average rate for the period. Once established, no adjustments are made to the discount rate for that period, and any increases or decreases in loss reserves in subsequent years are discounted at the same rate, without regard to when any such adjustments are recognized. The expected loss and loss expense payout patterns subject to discounting are derived from the Company’s loss payout experience.
The Company also discounts reserves for certain other long-duration workers’ compensation reserves (representing approximately 3% of total discounted reserves at December 31, 2016), including reserves for quota share reinsurance and reserves related to losses regarding occupational lung disease. These reserves are discounted at statutory rates permitted by the Department of Insurance of the State of Delaware.
| (15) | Reinsurance |
The Company reinsures a portion of its insurance exposures in order to reduce its net liability on individual risks and catastrophe losses. Reinsurance coverage and retentions vary depending on the line of business, location of the risk and nature of loss. The Company’s reinsurance purchases include the following: property reinsurance treaties that reduce exposure to large individual property losses and catastrophe events; casualty reinsurance treaties that reduce its exposure to large individual casualty losses, workers’ compensation catastrophe losses and casualty losses involving multiple claimants or insureds; and facultative reinsurance that reduces exposure on individual policies or risks for losses that exceed treaty reinsurance capacity. Depending on the operating unit, the Company purchases specific additional reinsurance to supplement the above programs.
The following is a summary of reinsurance financial information:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Written premiums: | |||||||||||
| Direct | $ | 6,647,600 | $ | 6,412,533 | $ | 6,185,242 | |||||
| Assumed | 896,101 | 837,460 | 877,596 | ||||||||
| Ceded | (1,119,788 | ) | (1,060,478 | ) | (1,065,891 | ) | |||||
| Total net written premiums | $ | 6,423,913 | $ | 6,189,515 | $ | 5,996,947 | |||||
| Earned premiums: | |||||||||||
| Direct | $ | 6,492,240 | $ | 6,245,714 | $ | 5,889,021 | |||||
| Assumed | 900,570 | 845,735 | 886,063 | ||||||||
| Ceded | (1,099,462 | ) | (1,050,840 | ) | (1,030,666 | ) | |||||
| Total net earned premiums | $ | 6,293,348 | $ | 6,040,609 | $ | 5,744,418 | |||||
| Ceded losses and loss expenses incurred | $ | 707,336 | $ | 501,999 | $ | 475,802 | |||||
| Ceded commission earned | $ | 201,957 | $ | 173,288 | $ | 160,215 |
The Company reinsures a portion of its exposures principally to reduce its net liability on individual risks and to protect against catastrophic losses. Estimated amounts due from reinsurers are reported net of reserves for uncollectible reinsurance of $1,049,000, $1,020,000 and $1,144,000 as of December 31, 2016, 2015 and 2014, respectively.
The following table presents the amounts due from reinsurers as of December 31, 2016:
| (In thousands) | |||
| Alleghany Group | $ | 150,604 | |
| Munich Re | 130,623 | ||
| Swiss Re | 120,906 | ||
| Lloyd’s of London | 118,607 | ||
| Partner Re | 74,948 | ||
| Axis Capital | 72,600 | ||
| Everest Re | 53,482 | ||
| Hannover Re Group | 52,472 | ||
| Berkshire Hathaway | 49,340 | ||
| Chubb Limited | 35,304 | ||
| Korean Re | 28,654 | ||
| Validus | 22,871 | ||
| Arch Capital Group | 21,359 | ||
| Other reinsurers less than $20,000 | 246,160 | ||
| Subtotal | 1,177,930 | ||
| Residual market pools | 566,050 | ||
| Total | $ | 1,743,980 |
(16) Indebtedness
Indebtedness consisted of the following as of December 31, 2016 (the difference between the face value and the carrying value is unamortized discount and debt issuance costs):
| (In thousands) | Interest Rate | Face Value | 2016 Carrying Value | 2015 Carrying Value | |||||||||
| Senior notes due on: | |||||||||||||
| August 15, 2019 | 6.15% | $ | 140,651 | $ | 140,301 | $ | 149,484 | ||||||
| September 15, 2019 | 7.375% | 300,000 | 299,308 | 299,054 | |||||||||
| September 15, 2020 | 5.375% | 300,000 | 298,747 | 298,411 | |||||||||
| January 1, 2022 | 8.7% | 76,503 | 76,151 | 76,097 | |||||||||
| March 15, 2022 | 4.625% | 350,000 | 347,834 | 347,417 | |||||||||
| February 15, 2037 | 6.25% | 250,000 | 247,786 | 247,676 | |||||||||
| August 1, 2044 | 4.75% | 350,000 | 344,914 | 344,730 | |||||||||
| Subsidiary debt (1) | Various | 5,554 | 5,554 | 81,752 | |||||||||
| Total senior notes and other debt | $ | 1,772,708 | $ | 1,760,595 | $ | 1,844,621 | |||||||
| Subordinated debentures due on: | |||||||||||||
| April 30, 2053 | 5.625% | $ | 350,000 | $ | 340,579 | $ | 340,320 | ||||||
| March 1, 2056 | 5.9% | 110,000 | 105,952 | — | |||||||||
| June 1, 2056 | 5.75% | 290,000 | 281,099 | — | |||||||||
| Total subordinated debentures | $ | 750,000 | $ | 727,630 | $ | 340,320 |
(1) Subsidiary debt is due as follows: $4 million in 2017 and $2 million in 2019.
(17) Income Taxes
Income tax expense (benefits) consists of:
| (In thousands) | Current Expense | Deferred Expense | Total | ||||||||
| December 31, 2016 | |||||||||||
| Domestic | $ | 259,539 | $ | 3,355 | $ | 262,894 | |||||
| Foreign | 23,634 | 6,425 | 30,059 | ||||||||
| Total expense | $ | 283,173 | $ | 9,780 | $ | 292,953 | |||||
| December 31, 2015 | |||||||||||
| Domestic | $ | 179,150 | $ | 31,145 | $ | 210,295 | |||||
| Foreign | (2,318 | ) | 19,946 | 17,628 | |||||||
| Total expense | $ | 176,832 | $ | 51,091 | $ | 227,923 | |||||
| December 31, 2014 | |||||||||||
| Domestic | $ | 258,337 | $ | 28,029 | $ | 286,366 | |||||
| Foreign | 12,969 | 3,258 | 16,227 | ||||||||
| Total expense | $ | 271,306 | $ | 31,287 | $ | 302,593 |
Income before income taxes from domestic operations was $837 million, $689 million and $910 million for the years ended December 31, 2016, 2015 and 2014, respectively. Income before income taxes from foreign operations was $59 million, $43 million and $42 million for the years ended December 31, 2016, 2015 and 2014, respectively.
A reconciliation of the income tax expense and the amounts computed by applying the Federal and foreign income tax rate of 35% to pre-tax income are as follows:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Computed “expected” tax expense | $ | 313,753 | $ | 256,210 | $ | 333,269 | |||||
| Tax-exempt investment income | (37,379 | ) | (39,283 | ) | (38,757 | ) | |||||
| Change in valuation allowance | 1,420 | 2,702 | 1,335 | ||||||||
| Impact of foreign tax rates | 1,984 | 4,447 | 6,239 | ||||||||
| State and local taxes | 7,748 | 940 | 2,375 | ||||||||
| Other, net | 5,427 | 2,907 | (1,868 | ) | |||||||
| Total expense | $ | 292,953 | $ | 227,923 | $ | 302,593 |
At December 31, 2016 and 2015, the tax effects of differences that give rise to significant portions of the deferred tax asset and deferred tax liability are as follows:
| (In thousands) | 2016 | 2015 | |||||
| Deferred tax asset: | |||||||
| Loss reserve discounting | $ | 86,659 | $ | 100,806 | |||
| Unearned premiums | 187,522 | 176,465 | |||||
| Other-than-temporary impairments | 26,139 | 26,509 | |||||
| Restricted stock units | 72,889 | 62,442 | |||||
| Other | 104,130 | 89,761 | |||||
| Gross deferred tax asset | 477,339 | 455,983 | |||||
| Less valuation allowance | (5,457 | ) | (4,037 | ) | |||
| Deferred tax asset | 471,882 | 451,946 | |||||
| Deferred tax liability: | |||||||
| Amortization of intangibles | 21,192 | 20,316 | |||||
| Deferred policy acquisition costs | 173,481 | 162,344 | |||||
| Unrealized investment gains | 238,232 | 115,499 | |||||
| Property, furniture and equipment | 34,857 | 33,398 | |||||
| Investment funds | 85,075 | 79,124 | |||||
| Other | 53,410 | 48,076 | |||||
| Deferred tax liability | 606,247 | 458,757 | |||||
| Net deferred tax liability | $ | 134,365 | $ | 6,811 |
The Company had current tax receivables of $14,768,000 and $55,763,000 at December 31, 2016 and 2015, respectively. At December 31, 2016, the Company had foreign net operating loss carryforwards of $5.3 million that expire beginning in 2031, and an additional $29.9 million that have no expiration date. At December 31, 2016, the Company had a valuation allowance of $5.5 million, as compared to $4.0 million at December 31, 2015. The Company has provided a valuation allowance against future tax benefits of certain foreign operations. The statute of limitations has closed for the Company’s U.S. Federal tax returns through December 31, 2012.
The realization of the deferred tax asset is dependent upon the Company’s ability to generate sufficient taxable income in future periods. Based on historical results and the prospects for future current operations, management anticipates that it is more likely than not that future taxable income will be sufficient for the realization of this asset.
The Company has not provided U.S. deferred income taxes on the undistributed earnings of approximately $55 million of its non-U.S. subsidiaries since these earnings are intended to be permanently reinvested in the non-U.S. subsidiaries. However, in the future, if such earnings were distributed to the Company, taxes of approximately $6.1 million, assuming all tax credits are realized, would be payable on such undistributed earnings and would be reflected in the tax provision for the year in which these earnings are no longer intended to be permanently reinvested in the foreign subsidiary.
(18) Dividends from Subsidiaries and Statutory Financial Information
The Company’s insurance subsidiaries are restricted by law as to the amount of dividends they may pay without the approval of regulatory authorities. The Company’s lead insurer, Berkley Insurance Company (BIC), directly or indirectly owns all of the Company’s other insurance companies. During 2017, the maximum amount of dividends that can be paid by BIC without such approval is approximately $580 million.
BIC’s combined net income and statutory capital and surplus, as determined in accordance with statutory accounting practices (SAP), are as follows:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Net income | $ | 702,830 | $ | 813,303 | $ | 757,010 | |||||
| Statutory capital and surplus | $ | 5,493,044 | $ | 5,296,435 | $ | 5,438,063 |
The significant variances between SAP and GAAP are that for statutory purposes bonds are carried at amortized cost, acquisition costs are charged to income as incurred, deferred Federal income taxes are subject to limitations, excess and assumed workers’ compensation reserves are discounted at different discount rates and certain assets designated as “non-admitted assets” are charged against surplus. The Commissioner of Insurance of the State of Delaware has allowed BIC to discount non-tabular workers' compensation loss reserves, which is a permitted practice that differs from SAP. The effect of using this permitted practice was an increase to BIC’s statutory capital and surplus by $231 million at December 31, 2016.
The National Association of Insurance Commissioners (“NAIC”) has risk-based capital (“RBC”) requirements that require insurance companies to calculate and report information under a risk-based formula which measures statutory capital and surplus needs based on a regulatory definition of risk in a company’s mix of products and its balance sheet. This guidance is used to calculate two capital measurements: Total Adjusted Capital and RBC Authorized Control Level. Total Adjusted Capital is equal to the Company’s statutory capital and surplus excluding capital and surplus derived from the use of permitted practices that differ from statutory accounting practices. RBC Authorized Control Level is the capital level used by regulatory authorities to determine whether remedial action is required. Generally, no remedial action is required if Total Adjusted Capital is 200% or more of the RBC Authorized Control Level. At December 31, 2016, BIC’s Total Adjusted Capital of $5.262 billion was 422% of its RBC Authorized Control Level.
See Note 4, Investments in Fixed Maturity Securities, for a description of assets held on deposit as security.
(19) Common Stockholders’ Equity
The weighted average number of shares used in the computation of net income per share was as follows:
| 2016 | 2015 | 2014 | ||||||
| Basic | 122,650,997 | 124,040,313 | 127,873,708 | |||||
| Diluted | 128,552,838 | 130,188,866 | 133,651,855 |
Treasury shares have been excluded from average outstanding shares from the date of acquisition. The difference in calculating basic and diluted net income per share is attributable entirely to the dilutive effect of stock-based compensation plans. Changes in shares of common stock outstanding, net of treasury shares, are presented below. Shares of common stock issued and outstanding do not include shares related to unissued restricted stock units and unexercised stock options.
| 2016 | 2015 | 2014 | |||||
| Balance, beginning of year | 123,307,837 | 126,748,836 | 132,233,167 | ||||
| Shares issued | 281,654 | 1,061,026 | 332,137 | ||||
| Shares repurchased | (2,395,892 | ) | (4,502,025 | ) | (5,816,468) | ||
| Balance, end of year | 121,193,599 | 123,307,837 | 126,748,836 |
The amount of dividends paid is dependent upon factors such as the receipt of dividends from our subsidiaries, our results of operations, cash flow, financial condition and business needs, the capital and surplus requirements of our subsidiaries, and applicable insurance regulations that limit the amount of dividends that may be paid by our regulated insurance subsidiaries.
(20) Fair Value of Financial Instruments
The following table presents the carrying amounts and estimated fair values of the Company’s financial instruments as of December 31, 2016 and 2015:
| 2016 | 2015 | ||||||||||||||
| (In thousands) | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||
| Assets: | |||||||||||||||
| Fixed maturity securities | $ | 13,190,668 | $ | 13,204,814 | $ | 12,444,394 | $ | 12,462,847 | |||||||
| Equity securities available for sale | 669,200 | 669,200 | 150,866 | 150,866 | |||||||||||
| Arbitrage trading account | 299,999 | 299,999 | 376,697 | 376,697 | |||||||||||
| Loans receivable | 106,798 | 108,299 | 273,103 | 275,747 | |||||||||||
| Cash and cash equivalents | 795,285 | 795,285 | 763,631 | 763,631 | |||||||||||
| Trading accounts receivable from brokers and clearing organizations | 484,593 | 484,593 | 383,115 | 383,115 | |||||||||||
| Due from broker | — | — | 1,713 | 1,713 | |||||||||||
| Liabilities: | |||||||||||||||
| Due to broker | 19,416 | 19,416 | — | — | |||||||||||
| Trading account securities sold but not yet purchased | 51,179 | 51,179 | 37,035 | 37,035 | |||||||||||
| Subordinated debentures | 727,630 | 687,504 | 340,320 | 355,880 | |||||||||||
| Senior notes and other debt | 1,760,595 | 1,914,727 | 1,844,621 | 2,029,572 |
The estimated fair values of the Company’s fixed maturity securities, equity securities available for sale and arbitrage trading account securities are based on various valuation techniques that rely on fair value measurements as described in Note 13 above. The fair value of loans receivable are estimated by using current institutional purchaser yield requirements for loans with similar credit characteristics, which is considered a Level 2 input. The fair value of the senior notes and other debt and the subordinated debentures is based on spreads for similar securities, which is considered a Level 2 input.
(21) Lease Obligations
The Company and its subsidiaries use office space and equipment under leases expiring at various dates. These leases are considered operating leases for financial reporting purposes. Some of these leases have options to extend the length of the leases and contain clauses for cost of living, operating expense and real estate tax adjustments. Future minimum lease payments, without provision for sublease income, are: $45,305,000 in 2017; $40,634,000 in 2018; $35,805,000 in 2019; $33,575,000 in 2020; $29,374,000 in 2021 and $100,704,000 thereafter. Rental expense was $47,453,000, $46,271,000 and $45,198,000 for 2016, 2015 and 2014, respectively.
(22) Commitments, Litigation and Contingent Liabilities
In the ordinary course of business, the Company is subject to disputes, litigation and arbitration arising from its insurance and reinsurance businesses. These matters are generally related to insurance and reinsurance claims and are considered in the establishment of loss and loss expense reserves. In addition, the Company may also become involved in legal actions which seek extra-contractual damages, punitive damages or penalties, including claims alleging bad faith in handling of insurance claims. The Company expects its ultimate liability with respect to such matters will not be material to its financial condition. However, adverse outcomes on such matters are possible, from time to time, and could be material to the Company’s results of operations in any particular financial reporting period.
At December 31, 2016, the Company had commitments to invest up to $373.2 million and $495.7 million in certain investment funds and real estate construction projects, respectively.
(23) Stock Incentive Plan
Pursuant to the Company's stock incentive plan, the Company may issue restricted stock units (RSUs) to employees of the Company and its subsidiaries. The RSUs generally vest three to five years from the award date and are subject to other vesting and forfeiture provisions contained in the award agreement. The following table summarizes RSU information for the three years ended December 31, 2016:
| 2016 | 2015 | 2014 | ||||||
| RSUs granted and unvested at beginning of period: | 4,158,325 | 5,330,445 | 4,491,520 | |||||
| Granted | 1,000,559 | 997,522 | 1,154,950 | |||||
| Vested | (77,250 | ) | (1,938,000 | ) | (81,500 | ) | ||
| Canceled | (219,536 | ) | (231,642 | ) | (234,525 | ) | ||
| RSUs granted and unvested at end of period: | 4,862,098 | 4,158,325 | 5,330,445 |
Upon vesting, shares of the Company’s common stock equal to the number of vested RSUs are issued or deferred to a later date, depending on the terms of the specific award agreement. As of December 31, 2016, 4,097,497 RSUs had been deferred. RSUs that have not yet vested and vested RSUs that have been deferred are not considered to be issued and outstanding shares.
The fair value of RSUs at the date of grant are recorded as unearned compensation, a component of stockholders’ equity, and expensed over the vesting period. Following is a summary of changes in unearned compensation for the three years ended December 31, 2016:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Unearned compensation at beginning of year | $ | 103,538 | $ | 88,015 | $ | 73,205 | |||||
| RSUs granted, net of cancellations | 52,697 | 50,442 | 51,575 | ||||||||
| RSUs expensed | (35,585 | ) | (30,691 | ) | (27,966 | ) | |||||
| RSUs forfeitures | (4,685 | ) | (4,228 | ) | (8,799 | ) | |||||
| Unearned compensation at end of year | $ | 115,965 | $ | 103,538 | $ | 88,015 |
(24) Compensation Plans
The Company and its subsidiaries have profit sharing plans in which substantially all employees participate. The plans provide for minimum annual contributions of 5% of eligible compensation; contributions above the minimum are discretionary and vary with each participating subsidiary’s profitability. Employees become eligible to participate in the plan on the first day of the calendar quarter following the first full calendar quarter after the employee's date of hire provided the employee has completed 250 hours of service during the calendar quarter. The plans provide that 40% of the contributions vest immediately and that the remaining 60% vest at varying percentages based upon years of service. Profit sharing expense was $39 million, $42 million and $38 million in 2016, 2015 and 2014, respectively.
The Company has a long-term incentive compensation plan ("LTIP") that provides for incentive compensation to key executives based on the growth in the Company's book value per share over a five year period.
The following table summarizes the outstanding LTIP awards as of December 31, 2016:
| Units Outstanding | Maximum Value | Inception to date earned through December 31, 2016 on outstanding units | ||||||
| 2013 grant | 197,500 | $ | 49,375,000 | $ | 31,852,800 | |||
| 2014 grant | 209,750 | 20,975,000 | 9,883,420 | |||||
| 2015 grant | 211,250 | 21,125,000 | 7,239,538 | |||||
| 2016 grant | 230,500 | 23,050,000 | 4,001,480 |
The following table summarizes the LTIP expense for each of the three years ended December 31, 2016:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| 2011 grant | $ | (82 | ) | $ | 7,397 | $ | 9,855 | ||||
| 2013 grant | 8,918 | 7,336 | 9,493 | ||||||||
| 2014 grant | 3,503 | 2,935 | 3,663 | ||||||||
| 2015 grant | 4,072 | 3,205 | — | ||||||||
| 2016 grant | 4,002 | — | — | ||||||||
| Total | $ | 20,413 | $ | 20,873 | $ | 23,011 |
(25) Retirement Benefits
The Company and its executive chairman of the board entered into an unfunded supplemental benefit agreement (SBA) in 2004. On March 28, 2013, the Company agreed to terminate and distribute the retirement benefit of the SBA. As a result, the Company distributed retirement benefits of $4.6 million in 2014. The final retirement benefit of $59.4 million, which was fully accrued at December 31, 2014, was distributed in 2015. Net retirement benefit expense was $9,994,000 in 2014, and none in 2015 and 2016.
(26) Supplemental Financial Statement Data
Other operating costs and expenses consist of the following:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Amortization of deferred policy acquisition costs | $ | 1,155,954 | $ | 1,102,492 | $ | 1,053,397 | |||||
| Operating insurance expenses | 933,249 | 903,006 | 843,133 | ||||||||
| Service company expenses | 138,908 | 127,365 | 102,726 | ||||||||
| Net foreign currency (gains) losses | (11,904 | ) | 400 | (27 | ) | ||||||
| Other costs and expenses | 179,412 | 156,487 | 158,227 | ||||||||
| Total | $ | 2,395,619 | $ | 2,289,750 | $ | 2,157,456 |
(27) Industry Segments
The Company’s reportable segments include the following two business segments, plus a corporate segment:
-
Insurance - commercial insurance business, including excess and surplus lines and admitted lines, throughout the United States, as well as insurance business in the United Kingdom, Continental Europe, South America, Canada, Mexico, Scandinavia, Asia and Australia; and
-
Reinsurance - reinsurance business on a facultative and treaty basis, primarily in the United States, United Kingdom, Continental Europe, Australia, the Asia-Pacific region and South Africa.
Commencing with the first quarter of 2016, the Company changed the aggregation of its reported segments. Operating units in the Insurance-Domestic segment and Insurance-International segment, previously reported separately, were combined into the Insurance segment. The segment disclosures for prior periods have been revised to be consistent with the new reportable business segment presentation.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies. Income tax expense and benefits are calculated based upon the Company’s overall effective tax rate.
Summary financial information about the Company’s reporting segments is presented in the following table. Income before income taxes by segment includes allocated investment income. Identifiable assets by segment are those assets used in or allocated to the operation of each segment.
| Revenues | |||||||||||||||||||||||
| (In thousands) | Earned Premiums | Investment Income | Other | Total (1) | Pre-Tax Income (Loss) | Net Income (Loss) | |||||||||||||||||
| December 31, 2016: | |||||||||||||||||||||||
| Insurance | $ | 5,652,903 | $ | 455,139 | $ | 97,879 | $ | 6,205,921 | $ | 822,617 | $ | 551,482 | |||||||||||
| Reinsurance | 640,445 | 78,967 | — | 719,412 | 74,799 | 51,531 | |||||||||||||||||
| Corporate, other and eliminations(2) | — | 30,057 | 431,789 | 461,846 | (267,983 | ) | (174,650 | ) | |||||||||||||||
| Net investment gains | — | — | 267,005 | 267,005 | 267,005 | 173,553 | |||||||||||||||||
| Consolidated | $ | 6,293,348 | $ | 564,163 | $ | 796,673 | $ | 7,654,184 | $ | 896,438 | $ | 601,916 | |||||||||||
| December 31, 2015: | |||||||||||||||||||||||
| Insurance | $ | 5,431,500 | $ | 410,457 | $ | 96,487 | $ | 5,938,444 | $ | 776,593 | $ | 532,286 | |||||||||||
| Reinsurance | 609,109 | 74,226 | — | 683,335 | 94,852 | 66,627 | |||||||||||||||||
| Corporate, other and eliminations(2) | — | 27,962 | 464,392 | 492,354 | (231,739 | ) | (155,230 | ) | |||||||||||||||
| Net investment gains | — | — | 92,324 | 92,324 | 92,324 | 60,011 | |||||||||||||||||
| Consolidated | $ | 6,040,609 | $ | 512,645 | $ | 653,203 | $ | 7,206,457 | $ | 732,030 | $ | 503,694 | |||||||||||
| December 31, 2014: | |||||||||||||||||||||||
| Insurance | $ | 5,074,308 | $ | 484,039 | $ | 106,853 | $ | 5,665,200 | $ | 826,088 | $ | 561,643 | |||||||||||
| Reinsurance | 670,110 | 88,821 | — | 758,931 | 115,677 | 79,720 | |||||||||||||||||
| Corporate, other and eliminations(2) | — | 28,025 | 421,920 | 449,945 | (244,421 | ) | (158,133 | ) | |||||||||||||||
| Net investment gains | — | — | 254,852 | 254,852 | 254,852 | 165,654 | |||||||||||||||||
| Consolidated | $ | 5,744,418 | $ | 600,885 | $ | 783,625 | $ | 7,128,928 | $ | 952,196 | $ | 648,884 |
| Identifiable Assets | |||||||
| (In thousands) | December 31, | ||||||
| 2016 | 2015 | ||||||
| Insurance | $ | 19,137,758 | $ | 18,063,730 | |||
| Reinsurance | 2,524,338 | 2,441,340 | |||||
| Corporate, other and eliminations(2) | 1,702,748 | 1,225,897 | |||||
| Consolidated | $ | 23,364,844 | $ | 21,730,967 |
(1) Revenues for Insurance includes $830.8 million, $828.3 million and $890.1 million in 2016, 2015 and 2014, respectively, from foreign countries. Revenues for Reinsurance includes $166.6 million, $186.6 million and $249.3 million in 2016, 2015 and 2014, respectively, from foreign countries.
(2) Corporate, other and eliminations represent corporate revenues and expenses and other items that are not allocated to business segments
Net premiums earned by major line of business are as follows:
| (In thousands) | 2016 | 2015 | 2014 | ||||||||
| Insurance | |||||||||||
| Other liability | $ | 1,798,771 | $ | 1,650,131 | $ | 1,541,836 | |||||
| Workers' compensation | 1,408,911 | 1,363,513 | 1,198,701 | ||||||||
| Short-tail lines | 1,299,545 | 1,298,883 | 1,291,021 | ||||||||
| Commercial automobile | 642,452 | 674,078 | 642,713 | ||||||||
| Professional liability | 503,224 | 444,895 | 400,037 | ||||||||
| Total Insurance | 5,652,903 | 5,431,500 | 5,074,308 | ||||||||
| Reinsurance | |||||||||||
| Casualty | 390,863 | 421,811 | 487,264 | ||||||||
| Property | 249,582 | 187,298 | 182,846 | ||||||||
| Total Reinsurance | 640,445 | 609,109 | 670,110 | ||||||||
| Total | $ | 6,293,348 | $ | 6,040,609 | $ | 5,744,418 |
(28) Quarterly Financial Information (Unaudited)
The following is a summary of quarterly financial data:
| (In thousands, except per share data) | 2016 | ||||||||||||||
| Three months ended | March 31 | June 30 | September 30 | December 31 | |||||||||||
| Revenues | $ | 1,807,211 | $ | 1,855,914 | $ | 2,019,727 | $ | 1,971,333 | |||||||
| Net income | 119,511 | 108,967 | 220,650 | 152,790 | |||||||||||
| Net income per share(1) | |||||||||||||||
| Basic | 0.97 | 0.89 | 1.80 | 1.26 | |||||||||||
| Diluted | 0.93 | 0.85 | 1.72 | 1.20 |
| 2015 | |||||||||||||||
| Three months ended | March 31 | June 30 | September 30 | December 31 | |||||||||||
| Revenues | $ | 1,744,679 | $ | 1,789,765 | $ | 1,860,957 | $ | 1,811,056 | |||||||
| Net income | 118,307 | 123,035 | 152,607 | 109,745 | |||||||||||
| Net income per share(1) | |||||||||||||||
| Basic | 0.94 | 0.99 | 1.24 | 0.89 | |||||||||||
| Diluted | 0.89 | 0.95 | 1.18 | 0.85 |
(1) Net income per share (“EPS”) in each quarter is computed using the weighted-average number of shares outstanding during that quarter, while EPS for the full year is computed using the weighted-average number of shares outstanding during the year. Thus, the sum of the four quarters EPS does not necessarily equal the full-year EPS.
Previous: Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK · Next: Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE