UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


_X_

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

For the quarterly period ended June 30, 2019


___March 31, 2020

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


Commission file number 1-14527


EVEREST REINSURANCE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware

22-3263609

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

477 Martinsville Road

Post Office Box 830

Liberty Corner, New Jersey 07938-0830

(908) 604-3000

(908) 604-3000

(Address, including zip code, and telephone number, including area code,

of registrant’s principal executive office)



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.


YESXNO

YES      NO 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).


YESXNO

YES      NO 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer

☐ 

Accelerated filer

☐ 

Non-accelerated filer

Filer ☑ 

X

Smaller reporting company

Emerging growth company



Indicate by check mark if the registrant is an emerging growth company and has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange act.


YESNOX

YES      NO 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).


YESNOX

YES      NO 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.


Number of Shares Outstanding

Class

At AugustMay 1, 20192020

Common Shares, $0.01 par value

1,000


The Registrant meets the conditions set forth in General Instruction H (1)(a) and (b) of Form 10-Q and is therefore filing this form with the reduced disclosure format permitted by General Instruction H of Form 10-Q.







EVEREST REINSURANCE HOLDINGS, INC.


Table of Contents

Form 10-Q



Page
PART I

FINANCIAL INFORMATION

Page

Item 1.Financial Statements

PART I

FINANCIAL INFORMATION

Item 1.

Financial Statements

Consolidated Balance Sheets at June 30, 2019March 31, 2020 (unaudited) and December 31, 2019

1

December 31, 20181

Consolidated Statements of Operations and Comprehensive Income (Loss) for the three months ended March 31, 2020 and 2019 (unaudited)

2

three and six months ended June 30, 2019 and 2018 (unaudited)2

Consolidated Statements of Changes in Stockholder’s Equity for the three months ended March 31, 2020 and six2019 (unaudited)

3

months ended June 30, 2019 and 2018 (unaudited)3

Consolidated Statements of Cash Flows for the sixthree months ended March 31, 2020 and 2019 (unaudited)

4

June 30, 2019 and 2018 (unaudited)4

Notes to Consolidated Interim Financial Statements (unaudited)

5

Item 2.

Management’s Discussion and Analysis of Financial Condition and

Results of Operation

32

34

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

48

45

Item 4.

Controls and Procedures

48

45


PART II

OTHER INFORMATION

Item 1.Legal Proceedings48

PART II

Item 1A.Risk Factors49

OTHER INFORMATION

Item 1.

Legal Proceedings

46

Item 1A.

Risk Factors

46

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

49

46

Item 3.

Defaults Upon Senior Securities

49

46

Item 4.

Mine Safety Disclosures

49

46

Item 5.

Other Information

49

46

Item 6.

Exhibits

49

47




EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS

 

March 31,

 

December 31,

(Dollars in thousands, except share amounts and par value per share)

2020

 

2019

 

(unaudited)

 

 

 

ASSETS:

 

 

 

 

 

Fixed maturities - available for sale, at market value (amortized cost: 2020, $7,539,624; 2019, $7,334,425 allowances for credit losses: 2020, $12,099; 2019, $0)

$

7,496,815

 

$

7,492,079

Fixed maturities - available for sale, at fair value

 

4,703

 

 

5,826

Equity securities, at fair value

 

578,531

 

 

764,049

Short-term investments (cost: 2020, $324,861; 2019, $279,824)

 

324,874

 

 

279,879

Other invested assets (cost: 2020, $1,026,409; 2019, $1,020,766)

 

1,026,409

 

 

1,020,766

Other invested assets, at fair value

 

2,425,061

 

 

1,982,582

Cash

 

385,974

 

 

411,122

Total investments and cash

 

12,242,367

 

 

11,956,303

Note Receivable - affiliated

 

300,000

 

 

300,000

Accrued investment income

 

56,964

 

 

54,383

Premiums receivable

 

1,419,662

 

 

1,337,344

Reinsurance receivables - unaffiliated

 

1,354,520

 

 

1,318,820

Reinsurance receivables - affiliated

 

2,981,436

 

 

3,125,269

Income taxes

 

76,787

 

 

65,793

Funds held by reinsureds

 

247,444

 

 

228,297

Deferred acquisition costs

 

414,953

 

 

388,238

Prepaid reinsurance premiums

 

381,953

 

 

413,612

Other assets

 

554,683

 

 

518,127

TOTAL ASSETS

$

20,030,769

 

 

19,706,186

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Reserve for losses and loss adjustment expenses

$

10,271,222

 

$

10,209,519

Unearned premium reserve

 

2,307,999

 

 

2,198,932

Funds held under reinsurance treaties

 

39,649

 

 

41,233

Other net payable to reinsurers

 

349,121

 

 

267,367

Losses in course of payment

 

71,107

 

 

70,541

Senior notes due 6/1/2044

 

397,104

 

 

397,074

Long term notes due 5/1/2067

 

235,083

 

 

236,758

Accrued interest on debt and borrowings

 

7,571

 

 

2,878

Unsettled securities payable

 

45,797

 

 

25,230

Other liabilities

 

309,387

 

 

399,229

Total liabilities

 

14,034,040

 

 

13,848,761

 

 

 

 

 

 

Commitments and Contingencies (Note 6)

 

-

 

 

-

 

 

 

 

 

 

STOCKHOLDER'S EQUITY:

 

 

 

 

 

Common stock, par value: $0.01; 3,000 shares authorized;

  1,000 shares issued and outstanding (2019 and 2018)

 

-

 

 

-

Additional paid-in capital

 

1,100,781

 

 

1,100,678

Accumulated other comprehensive income (loss), net of deferred income

  tax expense (benefit) of ($29,426) at 2020 and $16,977 at 2019

 

(114,027)

 

 

64,324

Retained earnings

 

5,009,975

 

 

4,692,423

Total stockholder's equity

 

5,996,729

 

 

5,857,425

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY

$

20,030,769

 

$

19,706,186

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.





  June 30,  December 31, 
(Dollars in thousands, except share amounts and par value per share) 2019  2018 
  (unaudited)    
ASSETS:
      
Fixed maturities - available for sale, at market value 
$
6,971,971
  
$
6,962,075
 
     (amortized cost: 2019, $6,838,605; 2018, $7,032,749)        
Fixed maturities - available for sale, at fair value  -   
2,337
 
Equity securities, at fair value  
751,642
   
564,338
 
Short-term investments (cost: 2019, $368,833; 2018, $174,155)  
368,898
   
174,131
 
Other invested assets (cost: 2019, $943,022; 2018, $882,647)  
943,022
   
882,647
 
Other invested assets, at fair value  
1,892,988
   
1,717,336
 
Cash  
377,189
   
404,522
 
         Total investments and cash  
11,305,710
   
10,707,386
 
Accrued investment income  
50,276
   
47,232
 
Premiums receivable  
1,564,911
   
1,471,805
 
Reinsurance receivables - unaffiliated  
1,293,452
   
1,295,961
 
Reinsurance receivables - affiliated  
3,467,105
   
3,544,975
 
Income taxes  151,109   
409,892
 
Funds held by reinsureds  
250,903
   
238,566
 
Deferred acquisition costs  
361,621
   
353,630
 
Prepaid reinsurance premiums  
439,433
   
328,796
 
Other assets  
351,312
   
289,962
 
TOTAL ASSETS 
$
19,235,832
  
$
18,688,205
 
         
LIABILITIES:
        
Reserve for losses and loss adjustment expenses 
$
10,148,412
  
$
10,167,018
 
Unearned premium reserve  
2,003,530
   
1,826,868
 
Funds held under reinsurance treaties  
39,275
   
41,600
 
Other net payable to reinsurers  
320,100
   
316,826
 
Senior notes due 6/1/2044  
397,014
   
396,954
 
Long term notes due 5/1/2067  
236,709
   
236,659
 
Note payable - affiliated  -   
300,000
 
Accrued interest on debt and borrowings  
3,063
   
3,093
 
Unsettled securities payable  63,050   
50,912
 
Other liabilities  280,933   303,610 
         Total liabilities  
13,492,086
   
13,643,540
 
         
Commitments and Contingencies (Note 6)
        
         
STOCKHOLDER'S EQUITY:
        
Common stock, par value: $0.01; 3,000 shares authorized;        
     1,000 shares issued and outstanding (2019 and 2018)  -   - 
Additional paid-in capital  
1,100,489
   
1,100,315
 
Accumulated other comprehensive income (loss), net of deferred income tax expense        
     (benefit) of $10,403 at 2019 and ($33,506) at 2018
  
39,523
   
(126,254
)
Retained earnings  
4,603,734
   
4,070,604
 
         Total stockholder's equity  
5,743,746
   
5,044,665
 
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY 
$
19,235,832
  
$
18,688,205
 
         
The accompanying notes are an integral part of the consolidated financial statements.
        


1



EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME (LOSS)

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

 

(unaudited)

REVENUES:

 

 

 

 

 

Premiums earned

$

1,494,005

 

$

1,270,454

Net investment income

 

74,201

 

 

84,534

Net realized capital gains (losses):

 

 

 

 

 

Credit allowances on fixed maturity securities

 

(12,099)

 

 

-

Other-than-temporary impairments on fixed maturity securities

 

-

 

 

(2,290)

Other net realized capital gains (losses)

 

268,966

 

 

137,346

Total net realized capital gains (losses)

 

256,867

 

 

135,056

Other income (expense)

 

(4,498)

 

 

(730)

Total revenues

 

1,820,575

 

 

1,489,314

 

 

 

 

 

 

CLAIMS AND EXPENSES:

 

 

 

 

 

Incurred losses and loss adjustment expenses

 

1,029,513

 

 

796,096

Commission, brokerage, taxes and fees

 

323,104

 

 

288,218

Other underwriting expenses 

 

101,208

 

 

78,382

Corporate expenses

 

3,721

 

 

1,651

Interest, fee and bond issue cost amortization expense

 

7,460

 

 

9,828

Total claims and expenses

 

1,465,006

 

 

1,174,175

 

 

 

 

 

 

INCOME (LOSS) BEFORE TAXES

 

355,569

 

 

315,139

Income tax expense (benefit) 

 

38,924

 

 

63,531

 

 

 

 

 

 

NET INCOME (LOSS) 

$

316,645

 

$

251,608

 

 

 

 

 

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

Unrealized appreciation (depreciation) ("URA(D)")

  on securities arising during the period

 

(177,524)

 

 

88,449

Less: reclassification adjustment for realized

  losses (gains) included in net income (loss)

 

27,886

 

 

(1,016)

Total URA(D) on securities arising during

  the period

 

(149,638)

 

 

87,433

 

 

 

 

 

 

Foreign currency translation adjustments

 

(29,633)

 

 

9,564

 

 

 

 

 

 

Reclassification adjustment for amortization of net

  (gain) loss included in net income (loss)

 

920

 

 

1151

Total benefit plan net gain (loss) for the period

 

920

 

 

1,151

Total other comprehensive income (loss), net of tax

 

(178,351)

 

 

98,148

 

 

 

 

 

 

COMPREHENSIVE INCOME (LOSS)  

$

138,294

 

$

349,756

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 

 

 

 





  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
  (unaudited)


(unaudited)
 
REVENUES:            
Premiums earned
 
$
1,375,623
  
$
1,179,836
  
$
2,646,077
  
$
2,295,846
 
Net investment income
  
90,709
   
72,070
   
175,243
   
141,979
 
Net realized capital gains (losses):
                
Other-than-temporary impairments on fixed maturity securities  
(4,929
)
  
(872
)
  
(7,219
)
  
(907
)
Other-than-temporary impairments on fixed maturity securities                
transferred to other comprehensive income (loss)  -   -   -   - 
Other net realized capital gains (losses)  
147,492
   
(41,399
)
  
284,838
   
(101,565
)
Total net realized capital gains (losses)
  
142,563
   
(42,271
)
  
277,619
   
(102,472
)
Other income (expense)
  
(3,812
)
  
77,682
   
(5,026
)
  
2,805
 
Total revenues
  
1,605,083
   
1,287,317
   
3,093,913
   
2,338,158
 
                 
CLAIMS AND EXPENSES:                
Incurred losses and loss adjustment expenses
  
843,222
   
1,228,760
   
1,639,318
   
1,942,015
 
Commission, brokerage, taxes and fees
  
316,775
   
288,002
   
604,993
   
544,459
 
Other underwriting expenses
  
83,351
   
74,226
   
161,733
   
151,577
 
Corporate expenses
  
2,519
   
1,513
   
4,170
   
5,109
 
Interest, fee and bond issue cost amortization expense
  
9,684
   
7,623
   
19,512
   
14,936
 
Total claims and expenses
  
1,255,551
   
1,600,124
   
2,429,726
   
2,658,096
 
                 
INCOME (LOSS) BEFORE TAXES  
349,532
   
(312,807
)
  
664,187
   
(319,938
)
Income tax expense (benefit)
  
67,628
   
(47,399
)
  
131,057
   
(42,358
)
                 
NET INCOME (LOSS) 
$
281,904
  
$
(265,408
)
 
$
533,130
  
$
(277,580
)
                 
Other comprehensive income (loss), net of tax:
                
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period  
68,095
   
(18,165
)
  
156,544
   
(64,987
)
Less: reclassification adjustment for realized losses (gains) included in net income (loss)  
5,858
   
154
   
4,842
   
(4,681
)
Total URA(D) on securities arising during the period  
73,953
   
(18,011
)
  
161,386
   
(69,668
)
                 
Foreign currency translation adjustments  
(7,475
)
  
(20,812
)
  
2,089
   
(22,154
)
                 
Reclassification adjustment for amortization of net (gain) loss included in net income (loss)  
1,151
   
1,815
   
2,302
   
3,630
 
Total benefit plan net gain (loss) for the period  
1,151
   
1,815
   
2,302
   
3,630
 
Total other comprehensive income (loss), net of tax
  
67,629
   
(37,008
)
  
165,777
   
(88,192
)
                 
COMPREHENSIVE INCOME (LOSS)
 
$
349,533
  
$
(302,416
)
 
$
698,907
  
$
(365,772
)
                 
The accompanying notes are an integral part of the consolidated financial statements.                


2



EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF

CHANGES IN STOCKHOLDER’S EQUITY

(Dollars in thousands, except share amounts)

2020

 

2019

 

(unaudited)

COMMON STOCK (shares outstanding):

 

 

 

 

 

Balance, January 1

 

1,000

 

 

1,000

Balance, March 31

 

1,000

 

 

1,000

 

 

 

 

 

 

ADDITIONAL PAID-IN CAPITAL:

 

 

 

 

 

Balance, January 1

$

1,100,678

 

$

1,100,315

Share-based compensation plans

 

103

 

 

87

Balance, March 31

 

1,100,781

 

 

1,100,402

 

 

 

 

 

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),

NET OF DEFERRED INCOME TAXES:

 

 

 

 

 

Balance, January 1

 

64,324

 

 

(126,254)

Net increase (decrease) during the period

 

(178,351)

 

 

98,148

Balance, March 31

 

(114,027)

 

 

(28,106)

 

 

 

 

 

 

RETAINED EARNINGS:

 

 

 

 

 

Balance, January 1

 

4,692,423

 

 

4,062,696

Change to beginning balance due to adoption of ASU 2016-13

 

907

 

 

-

Net income (loss)

 

316,645

 

 

251,608

Balance, March 31

 

5,009,975

 

 

4,314,306

 

 

 

 

 

 

TOTAL STOCKHOLDER'S EQUITY, March 31

$

5,996,729

 

$

5,386,602

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.





(Dollars in thousands, except share amounts)
 2019  2018 
  (unaudited) 
COMMON STOCK (shares outstanding):
      
Balance, January 1
  
1,000
   
1,000
 
Balance, March 31
  
1,000
   
1,000
 
Balance, June 30
  
1,000
   
1,000
 
         
ADDITIONAL PAID-IN CAPITAL:
        
Balance, January 1
 
$
1,100,315
  
$
387,841
 
Share-based compensation plans  
87
   
48
 
Balance, March 31
  
1,100,402
   
387,889
 
Share-based compensation plans  
87
   
47
 
Balance, June 30
  
1,100,489
   
387,936
 
         
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
        
NET OF DEFERRED INCOME TAXES:
        
Balance, January 1
  
(126,254
)
  
(942
)
Change to beginning balance due to adoption of ASU 2016-01  
-
   
(2,447
)
Net increase (decrease) during the period  98,148   
(51,184
)
Balance, March 31
  
(28,106
)
  
(54,573
)
Net increase (decrease) during the period  
67,629
   
(37,008
)
Balance, June 30
  
39,523
   
(91,581
)
         
RETAINED EARNINGS:
        
Balance, January 1
  
4,070,604
   
5,025,824
 
Change to beginning balance due to adoption of ASU 2016-01  -   
2,447
 
Net income (loss)  
251,226
   
(12,172
)
Balance, March 31
  
4,321,830
   
5,016,099
 
Net income (loss)  
281,904
   
(265,408
)
Balance, June 30
  
4,603,734
   
4,750,691
 
         
TOTAL STOCKHOLDER'S EQUITY, June 30
 
$
5,743,746
  
$
5,047,046
 
         
The accompanying notes are an integral part of the consolidated financial statements.
        

3




EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

 

(unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income (loss) 

$

316,645

 

$

251,608

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Decrease (increase) in premiums receivable

 

(88,422)

 

 

(104,944)

Decrease (increase) in funds held by reinsureds, net

 

(20,983)

 

 

(14,361)

Decrease (increase) in reinsurance receivables

 

97,388

 

 

(63,291)

Decrease (increase) in income taxes

 

35,413

 

 

94,733

Decrease (increase) in prepaid reinsurance premiums

 

30,259

 

 

(2,163)

Increase (decrease) in reserve for losses and loss adjustment expenses

 

106,144

 

 

(3,035)

Increase (decrease) in unearned premiums

 

112,401

 

 

123,901

Increase (decrease) in other net payable to reinsurers

 

84,561

 

 

(61,808)

Increase (decrease) in losses in course of payment

 

976

 

 

(78,061)

Change in equity adjustments in limited partnerships

 

6,063

 

 

(7,836)

Distribution of limited partnership income

 

9,486

 

 

7,162

Change in other assets and liabilities, net

 

(76,651)

 

 

44,139

Non-cash compensation expense

 

7,528

 

 

7,551

Amortization of bond premium (accrual of bond discount)

 

1,385

 

 

(366)

Net realized capital (gains) losses

 

(256,867)

 

 

(135,056)

Net cash provided by (used in) operating activities

 

365,327

 

 

58,173

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Proceeds from fixed maturities matured/called - available for sale, at market value

 

257,000

 

 

184,894

Proceeds from fixed maturities sold - available for sale, at market value

 

164,244

 

 

1,603,889

Proceeds from equity securities sold - at fair value

 

204,161

 

 

69,238

Distributions from other invested assets

 

76,391

 

 

43,469

Cost of fixed maturities acquired - available for sale, at market value

 

(713,474)

 

 

(1,522,903)

Cost of equity securities acquired - at fair value

 

(167,914)

 

 

(146,335)

Cost of other invested assets acquired

 

(101,663)

 

 

(89,216)

Net change in short-term investments

 

(45,503)

 

 

(283,094)

Net change in unsettled securities transactions

 

(34,793)

 

 

19,330

Net cash provided by (used in) investing activities

 

(361,551)

 

 

(120,728)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Tax benefit from share-based compensation, net of expense

 

(7,425)

 

 

(7,464)

Cost of debt repurchase

 

(1,198)

 

 

-

Net cash provided by (used in) financing activities

 

(8,623)

 

 

(7,464)

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

(20,301)

 

 

2,722

 

 

 

 

 

 

Net increase (decrease) in cash

 

(25,148)

 

 

(67,297)

Cash, beginning of period

 

411,122

 

 

404,522

Cash, end of period

$

385,974

 

$

337,225

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

Income taxes paid (recovered)

$

3,558

 

$

(90,148)

Interest paid

 

2,712

 

 

3,049

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.





  Six Months Ended 
  June 30, 
(Dollars in thousands)
 2019  2018 
  (unaudited) 
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income (loss)
 $533,130  $(277,580)
Adjustments to reconcile net income to net cash provided by operating activities:
        
Decrease (increase) in premiums receivable
  (93,371)  (31,486)
Decrease (increase) in funds held by reinsureds, net
  (14,688)  (13,233)
Decrease (increase) in reinsurance receivables
  82,701   627,965 
Decrease (increase) in income taxes
  
214,830
   
4,652
 
Decrease (increase) in prepaid reinsurance premiums
  (110,643)  (6,626)
Increase (decrease) in reserve for losses and loss adjustment expenses
  (21,387)  (34,332)
Increase (decrease) in unearned premiums
  176,412   54,516 
Increase (decrease) in other net payable to reinsurers
  3,307   (76,825)
Increase (decrease) in losses in course of payment
  (22,634)  78,740 
Change in equity adjustments in limited partnerships
  (23,662)  (29,160)
Distribution of limited partnership income
  24,969   28,278 
Change in other assets and liabilities, net
  (65,421)  14,713 
Non-cash compensation expense
  13,913   5,903 
Amortization of bond premium (accrual of bond discount)
  826   3,478 
Net realized capital (gains) losses
  (277,619)  102,472 
Net cash provided by (used in) operating activities
  420,663   451,475 
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Proceeds from fixed maturities matured/called - available for sale, at market value
  
437,371
   
416,065
 
Proceeds from fixed maturities sold - available for sale, at market value
  
2,004,602
   
368,858
 
Proceeds from fixed maturities sold - available for sale, at fair value
  
2,706
   
1,065
 
Proceeds from equity securities sold - at fair value
  
148,973
   
429,927
 
Distributions from other invested assets
  
76,149
   
941,415
 
Cost of fixed maturities acquired - available for sale, at market value
  
(2,251,818
)
  
(971,395
)
Cost of fixed maturities acquired - available for sale, at fair value
  -   
(4,381
)
Cost of equity securities acquired - at fair value
  
(228,872
)
  
(555,998
)
Cost of other invested assets acquired
  
(138,096
)
  (964,209)
Net change in short-term investments
  (192,889)  47,613 
Net change in unsettled securities transactions
  13,100   
(16,558
)
Net cash provided by (used in) investing activities  (128,774)  (307,598)
         
CASH FLOWS FROM FINANCING ACTIVITIES:
        
Tax benefit from share-based compensation, net of expense  (13,739)  (3,362)
Cost of repayment of note payable-affiliated  (300,000)  - 
Net cash provided by (used in) financing activities
  (313,739)  (3,362)
         
EFFECT OF EXCHANGE RATE CHANGES ON CASH  (5,483)  (5,217)
         
Net increase (decrease) in cash
  
(27,333
)
  
135,298
 
Cash, beginning of period
  
404,522
   
229,552
 
Cash, end of period
 
$
377,189
  
$
364,850
 
         
SUPPLEMENTAL CASH FLOW INFORMATION:
        
Income taxes paid (recovered)
 
$
(87,045
)
 
$
(46,386
)
Interest paid
  
19,433
   
14,544
 
         
The accompanying notes are an integral part of the consolidated financial statements.
        


4



NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)


For the Three and Six Months Ended June 30,March 31, 2020, and 2019 and 2018


1.GENERAL


As used in this document, “Holdings” means Everest Reinsurance Holdings, Inc., a Delaware company and direct subsidiary of Everest Underwriting Group (Ireland) Limited (“Holdings Ireland”); “Group” means Everest Re Group, Ltd. (Holdings Ireland’s parent); “Bermuda Re” means Everest Reinsurance (Bermuda), Ltd., a subsidiary of Group; “Everest Re” means Everest Reinsurance Company and its subsidiaries, a subsidiary of Holdings (unless the context otherwise requires) and the “Company” means Holdings and its subsidiaries.


During the fourth quarter of 2018, Everest Global Services (“Global Services”), a previously affiliated company, was contributed to Holdings from its parent company, Holdings Ireland.


2.BASIS OF PRESENTATION


The unaudited consolidated financial statements of the Company for the three and six months ended June 30,March 31, 2020 and 2019 and 2018 include all adjustments, consisting of normal recurring accruals, which, in the opinion of management, are necessary for a fair statement of the results on an interim basis.  Certain financial information, which is normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), has been omitted since it is not required for interim reporting purposes.  The December 31, 20182019 consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP.  The results for the three and six months ended June 30,March 31, 2020 and 2019 and 2018 are not necessarily indicative of the results for a full year.  These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the years ended December 31, 2019, 2018 2017 and 20162017 included in the Company’s most recent Form 10-K filing.


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 disclosure of contingent assets and liabilities) at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Ultimate actual results could differ, possibly materially, from those estimates.


This is particularly true given the fluid and continuing nature of the COVID-19 pandemic.  This is an ongoing event and so is the Company’s evaluation and analysis.  While the Company’s analysis considers all aspects of its operations, it does not take into account legal, regulatory or legislative intervention that could retroactively mandate or expand coverage provisions. Given the uncertainties in the current public health and economic environment, there could be an adverse impact on results for the Property & Casualty industry and the Company for the remainder of the year.  The impact is dependent on the shape and length of the economic recovery.

With recent changes in executive management and organizational structure, the Company manages its reinsurance and insurance operations as autonomous units and key strategic decisions are based on the aggregate operating results and projections for these segments of business.  Accordingly, effective January 1, 2020, the Company revised it reporting segments to Reinsurance Operations and Insurance Operations.  This replaces the previous reported segments of U.S. Reinsurance, International (reinsurance) and Insurance.  The prior year presented segment information has been reformatted to reflect this change. 

All intercompany accounts and transactions have been eliminated.


Certain reclassifications and format changes have been made to prior years’ amounts to conform to the 20192020 presentation.

5



Application of Recently Issued Accounting Standard Changes.


Accounting for Cloud Computing Arrangement.  Income TaxesIn August 2018,December 2019, The Financial Accounting Standards Board (“FASB”) issued ASU 2019-12, which provides simplification of existing guidance for income taxes, including the removal of certain exceptions related to recognition of deferred tax liabilities on foreign subsidiaries. The guidance is effective for annual reporting periods beginning after December 15, 2020 and interim periods within that annual reporting period. The Company is currently evaluating the impact of the adoption of ASU 2019-12 on its financial statements.

Simplification of Disclosure Requirements.  In August 2018, the Securities and Exchange Commission (“SEC”) issued Final Rule Release #33-10532 (“the Rule”) which addresses the simplification of the SEC’s disclosure requirements for quarterly and annual financial reports.  The main change addressed by the Rule that is applicable to the Company is a new requirement to disclose changes in equity by line item with subtotals for each interim reporting period on the Statements of Changes in Shareholders’ Equity.  The Rule became effective for all financial reports filed after November 5, 2018 (30 days after its publication in the Federal Register), except for the additional requirement for the Statements of Changes in Shareholders’ Equity which was to be implemented for first quarter 2019 reporting. The Company has adopted the portions of the Rule that became effective November 5, 2018.  The portion of the Rule related to the new requirement for the Statements of Changes in Shareholders’ Equity was adopted by the Company in the first quarter of 2019.

Accounting Standards Update (“ASU”)for Cloud Computing Arrangement.  In August 2018, FASB issued ASU 2018-15, which outlines accounting for implementation costs of a cloud computing arrangement that is a service contract.  This guidance requires that implementation costs of a cloud computing arrangement that is a service contract must be capitalized and expensed in accordance with the existing provisions provided in Subtopic 350-40 regarding development of internal use software. In addition, any capitalized implementation costs should be amortized over the term of the hosting arrangement.  The guidance is effective for annual reporting periods beginning after December 15, 2019 and interim periods within that annual reporting period. The Company is currently evaluatingadopted the impactguidance as of theJanuary 1, 2020. The adoption of ASU 2018-15 did not have a material impact on itsthe Company’s financial statements.


Accounting for Long Duration Contracts.  In August 2018, FASB issued ASU 2018-12, which discusses changes to the recognition, measurement and presentation of long duration contracts.  The main provisions of this guidance address the following:  1) In determining liability for future policy benefits, companies must review cash flow assumptions at least annually and the discount rate assumption at each reporting period date 2) Amortization of deferred acquisition costs has been simplified to be in constant level proportion to
5


either premiums, gross profits or gross margins 3) Disaggregated roll forwards of beginning and ending liabilities for future policy benefits are required.  The guidance is effective for annual reporting periods beginning after December 15, 2020 and interim periods within that annual reporting period.  The Company is currently evaluating the impact of the adoption of ASU 2018-12 on its financial statements.

Accounting for Deferred Taxes in Accumulated Other Comprehensive Income (AOCI).  In February 2018, FASB issued ASU 2018-02, which outlines guidance on the treatment of trapped deferred taxes contained within AOCI on the consolidated balance sheets.  The new guidance allows the amount of trapped deferred taxes in AOCI, resulting from the change in the U.S. tax rate from 35% to 21% upon enactment of the Tax Cuts and Jobs Act (“TCJA”), to be reclassed as part of retained earnings in the consolidated balance sheets.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2018, but early adoption is allowed.  The Company decided to early adopt the guidance as of December 31, 2017.  The adoption resulted in a reclass of $325 thousand between AOCI and retained earnings during the fourth quarter of 2017.  As an accounting policy, the Company has adopted the aggregate portfolio approach for releasing disproportionate income tax effects from AOCI.

Accounting for Impact on Income Taxes due to Tax Reform.  ReformIn December 2017, the SEC issued Staff Accounting Bulletin (“SAB”) 118, which provides guidance on the application of FASB Accounting Standards Codification (“ASC”) Topic 740, Income Taxes, due to the enactment of TCJA.  SAB 118 became effective upon release.  The Company has adopted the provisions of SAB 118 with respect to measuring the tax effects for the modifications to the determination of tax basis loss reserves.  In 2018, the Company recorded adjustments to the amount of tax expense it recorded in 2017 with respect to the TCJA as estimated amounts were finalized, which did not have a material impact on the Company’s financial statements.


Amortization of Bond Premium.  In March 2017, FASB issued ASU 2017-08 which outlines guidance on the amortization period for premium on callable debt securities.  The new guidance requires that the premium on callable debt securities be amortized through the earliest call date rather than through the maturity date of the callable security.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2018.  The Company adopted the guidance effective January 1, 2019. The adoption of ASU 2017-08 did not have a material impact on the Company’s financial statements.


Presentation and Disclosure of Net Periodic Benefit Costs.  In March 2017, FASB issued ASU 2017-07, which outlines guidance on the presentation of net periodic costs of benefit plans.  The new guidance requires that the service cost component of net periodic benefit costs be reported within the same line item of the statements of operations as other compensation costs are reported.  Other components of net periodic benefit costs should be reported separately.  Footnote disclosure is required to state within which line items of the statements of operations the components are reported.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company adopted the guidance effective January 1, 2018.  The adoption of ASU 2017-07 did not have a material impact on the Company’s financial statements.

Disclosure of Restricted Cash.  In November 2016, FASB issued ASU 2016-18 and in August 2016, FASB issued ASU 2016-15, which outlines guidance on the presentation in the statements of cash flows of changes in restricted cash.  The new guidance requires that the statements of cash flows should reflect all changes in cash, cash equivalents and restricted cash in total and not segregated individually.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company adopted the guidance effective January 1, 2018.  The adoption of ASU 2016-18 and ASU 2016-15 did not have a material impact on the Company’s financial statements.

Intra-Entity Asset Transfers.  In October 2016, FASB issued ASU 2016-16, which outlines guidance on the tax accounting for intra-entity asset sales and transfers, other than inventory.  The new guidance requires that reporting entities recognize tax expense from the intra-entity transfer of an asset in the seller’s tax jurisdiction at the time of transfer and recognize any deferred tax asset in the buyer’s tax jurisdiction at the time of transfer.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company adopted the guidance effective January 1, 2018.  The adoption of ASU 2016-16 did not have a material impact on the Company’s financial statements.
6


Valuation of Financial Instruments.  In June 2016, FASB issued ASU 2016-13 (and has subsequently issued related guidance and amendments in ASU 2019-11 and ASU 2019-10 in November 2019) which outline guidance on the valuation of and accounting for assets measured at amortized cost and available for sale debt securities.  The carrying value of assets measured at amortized cost will now be presented as the amount expected to be collected on the financial asset (amortized cost less an allowance for credit losses valuation account).  Available for sale debt securities will now record credit losses through an allowance for credit losses, which will be limited to the amount by which fair value is below amortized cost.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2019.  The Company adopted the guidance effective January 1, 2020.  The adoption resulted in a cumulative adjustment of $907 thousand in retained earnings, which is currently evaluatingdisclosed separately within the impactConsolidated Statements of the adoption of ASU 2016-13 on its financial statements.Shareholders’ Equity.

6



Leases.  In February 2016, FASB issued ASU 2016-02 (and subsequently issued ASU 2018-11 in July, 2018) which outline new guidance on the accounting for leases.  The new guidance requires the recognition of lease assets and lease liabilities on the balance sheets for most leases that were previously deemed operating leases and required only lease expense presentation in the statements of operations.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2018.  The Company adopted ASU 2016-02 effective January 1, 2019 and elected to utilize a cumulative-effect adjustment to the opening balance of retained earnings for the year of adoption.  Accordingly, the Company’s reporting for the comparative periods prior to adoption continue to be presented in the financial statements in accordance with previous lease accounting guidance.  The Company also elected to apply the package of practical expedients applicable to the Company in the updated guidance for transition for leases in effect at adoption.  The Company did not elect the hindsight practical expedient to determine the lease term of existing leases (e.g. The Company did not re-assess lease renewals, termination options nor purchase options in determining lease terms).  The adoption of the updated guidance resulted in the Company recognizing a right-of-use asset of $60,325 thousand as part of other assets and a lease liability of $66,551 thousand as part of other liabilities in the consolidated balance sheet, as well as de-recognizing the liability for deferred rent that was required under the previous guidance.  The cumulative effect adjustment to the opening balance of retained earnings was zero.zero. The adoption of the updated guidance did not have a material effect on the Company’s results of operations or liquidity.


Recognition and Measurement of Financial Instruments.  In January 2016, the FASB issued ASU 2016-01, which outlines revised guidance on the accounting for equity investments.  The new guidance states that all equity investments in unconsolidated entities will be measured at fair value, with the change in value being recorded through the income statement rather than being recorded within other comprehensive income.  The updated guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company adopted the guidance effective January 1, 2018.  The adoption of ASU 2016-01 resulted in a cumulative change adjustment of $2,447 thousand between AOCI and retained earnings, which is disclosed separately within the consolidated statement of changes in shareholders equity.


Revenue Recognition.  In May 2014, the FASB issued ASU 2014-09 and in August 2015, FASB issued ASU 2015-14, which outline revised guidance on the recognition of revenue arising from contracts with customers.  The new guidance states that reporting entities should apply certain steps to determine when revenue should be recognized, based upon fulfillment of performance obligations to complete contracts.  The updated guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company adopted the guidance effective January 1, 2018.  The adoption of ASU 2014-09 and ASU 2015-14 did not have a material impact on the Company’s financial statements.

Any issued guidance and pronouncements, other than those directly referenced above, are deemed by the Company to be either not applicable or immaterial to its financial statements.

7



3.  INVESTMENTS

Effective January 1, 2020, the Company adopted ASU 2016-13 which provides guidance on the accounting for fixed maturity securities.  The guidance requires the Company to record allowances for credit losses for securities that are deemed to have valuation deterioration due to credit risk issues.  The initial table below presents the amortized cost, allowance for credit losses, gross unrealized appreciation/(depreciation) and market value andof fixed maturity securities as of March 31, 2020 in accordance with ASU 2016-13 guidance.  The second table presents the amortized cost, gross unrealized appreciation and depreciation of available for sale, fixed maturity, investments, carried atappreciation/(depreciation), market value and other-than-temporary impairments (“OTTI”) in accumulated other comprehensive income (“AOCI”) areAOCI as follows for the periods indicated:of December 31, 2019, in accordance with previously applicable guidance

 

At March 31, 2020

 

Amortized

 

Allowances for

 

Unrealized

 

Unrealized

 

Market

(Dollars in thousands)

Cost

 

Credit Losses

 

Appreciation

 

Depreciation

 

Value

Fixed maturity securities 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

$

771,122

 

$

-

 

$

35,125

 

$

(835)

 

$

805,412

Obligations of U.S. states and political

  subdivisions

 

507,155

 

 

-

 

 

21,733

 

 

(4,994)

 

 

523,894

Corporate securities

 

2,903,505

 

 

(11,468)

 

 

48,755

 

 

(128,058)

 

 

2,812,734

Asset-backed securities

 

875,091

 

 

-

 

 

1,701

 

 

(76,674)

 

 

800,118

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

313,624

 

 

-

 

 

16,479

 

 

(775)

 

 

329,328

Agency residential

 

638,008

 

 

-

 

 

28,502

 

 

(782)

 

 

665,728

Non-agency residential

 

1,090

 

 

-

 

 

-

 

 

(13)

 

 

1,077

Foreign government securities

 

654,644

 

 

(70)

 

 

28,238

 

 

(11,960)

 

 

670,852

Foreign corporate securities

 

875,385

 

 

(561)

 

 

32,524

 

 

(19,676)

 

 

887,672

Total fixed maturity securities

$

7,539,624

 

$

(12,099)

 

$

213,057

 

$

(243,767)

 

$

7,496,815

7



 

At December 31, 2019

 

Amortized

 

Unrealized

 

Unrealized

 

Market

 

OTTI in AOCI

(Dollars in thousands)

Cost

 

Appreciation

 

Depreciation

 

Value

 

(a)

Fixed maturity securities 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

$

768,374

 

$

10,128

 

$

(987)

 

$

777,515

 

$

-

Obligations of U.S. states and political

  subdivisions

 

506,347

 

 

29,651

 

 

(87)

 

 

535,911

 

 

-

Corporate securities

 

2,777,097

 

 

70,898

 

 

(26,438)

 

 

2,821,557

 

 

245

Asset-backed securities

 

761,607

 

 

5,659

 

 

(1,309)

 

 

765,957

 

 

-

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

311,961

 

 

17,242

 

 

(154)

 

 

329,049

 

 

-

Agency residential

 

625,612

 

 

19,395

 

 

(320)

 

 

644,687

 

 

-

Non-agency residential

 

1,638

 

 

-

 

 

-

 

 

1,638

 

 

-

Foreign government securities

 

646,149

 

 

18,908

 

 

(7,050)

 

 

658,007

 

 

27

Foreign corporate securities

 

935,640

 

 

31,257

 

 

(9,139)

 

 

957,758

 

 

333

Total fixed maturity securities

$

7,334,425

 

$

203,138

 

$

(45,484)

 

$

7,492,079

 

$

605


  At June 30, 2019 
  Amortized  Unrealized  Unrealized  Market  OTTI in AOCI 
(Dollars in thousands) Cost  Appreciation  Depreciation  Value  (a) 
Fixed maturity securities
               
U.S. Treasury securities and obligations of               
U.S. government agencies and corporations 
$
892,226
  
$
11,066
  
$
(2,043
)
 
$
901,249
  
$
- 
Obligations of U.S. states and political subdivisions  
501,019
   
27,035
   
(348
)
  
527,706
   - 
Corporate securities  
2,518,720
   
59,026
   
(23,056
)
  
2,554,690
   
135
 
Asset-backed securities  
516,941
   
1,201
   
(935
)
  
517,207
   - 
Mortgage-backed securities                    
Commercial  
271,298
   
15,385
   
(72
)
  
286,611
   - 
Agency residential  
602,695
   
14,283
   
(387
)
  
616,591
   - 
Non-agency residential  
2,701
   
3
   -   
2,704
   - 
Foreign government securities  
520,922
   
21,323
   
(6,517
)
  
535,728
   - 
Foreign corporate securities  
1,012,083
   
32,315
   
(14,913
)
  
1,029,485
   
316
 
Total fixed maturity securities
 
$
6,838,605
  
$
181,637
  
$
(48,271
)
 
$
6,971,971
  
$
451
 



  At December 31, 2018 
  Amortized  Unrealized  Unrealized  Market  OTTI in AOCI 
(Dollars in thousands) Cost  Appreciation  Depreciation  Value  (a) 
Fixed maturity securities
               
U.S. Treasury securities and obligations of               
U.S. government agencies and corporations 
$
2,250,312
  
$
3,573
  
$
(11,088
)
 
$
2,242,797
  
$
- 
Obligations of U.S. states and political subdivisions  
489,013
   
12,915
   
(2,839
)
  
499,089
   
440
 
Corporate securities  
2,273,581
   
12,487
   
(69,915
)
  
2,216,153
   
430
 
Asset-backed securities  
223,192
   
102
   
(2,039
)
  
221,255
   - 
Mortgage-backed securities                    
Commercial  
135,380
   
1,947
   
(723
)
  
136,604
   - 
Agency residential  
149,306
   
1,177
   
(1,709
)
  
148,774
   - 
Non-agency residential  
3,115
   
3
   
(4
)
  
3,114
   - 
Foreign government securities  
576,540
   
14,399
   
(11,353
)
  
579,586
   - 
Foreign corporate securities  
932,310
   
13,325
   
(30,932
)
  
914,703
   
281
 
Total fixed maturity securities
 
$
7,032,749
  
$
59,928
  
$
(130,602
)
 
$
6,962,075
  
$
1,151
 


(a)  Represents the amount of OTTI recognized in AOCI.  Amount includes unrealized gains and losses on impaired securities relating to changes in the value of such securities subsequent to the impairment measurement date.


Effective January 1, 2018, the Company adopted ASU 2016-01, which requires equity investments in unconsolidated entities to be measured at fair value, with any change in value being recorded within net realized capital gains/(losses) as part of the consolidated statements of operations and comprehensive income (loss).  Previously, changes in the market value had been recorded within AOCI as part of the consolidated balance sheets.  Therefore, effective January 1, 2018, equity security investments no longer have an impact upon the AOCI balance.
8


The amortized cost and market value of fixed maturity securities are shown in the following tables by contractual maturity. Mortgage-backed securities are generally more likely to be prepaid than other fixed maturity securities. As the stated maturity of such securities may not be indicative of actual maturities, the totals for mortgage-backed and asset-backed securities are shown separately.

 

At March 31, 2020

 

At December 31, 2019

 

Amortized

 

Market

 

Amortized

 

Market

(Dollars in thousands)

Cost

 

Value

 

Cost

 

Value

Fixed maturity securities – available for sale

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

$

617,696

 

$

611,935

 

$

569,506

 

$

563,730

Due after one year through five years

 

2,878,464

 

 

2,885,401

 

 

2,919,966

 

 

2,963,903

Due after five years through ten years

 

1,626,513

 

 

1,654,400

 

 

1,541,695

 

 

1,602,642

Due after ten years

 

589,138

 

 

548,828

 

 

602,440

 

 

620,473

Asset-backed securities

 

875,091

 

 

800,118

 

 

761,607

 

 

765,957

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

313,624

 

 

329,328

 

 

311,961

 

 

329,049

Agency residential

 

638,008

 

 

665,728

 

 

625,612

 

 

644,687

Non-agency residential

 

1,090

 

 

1,077

 

 

1,638

 

 

1,638

Total fixed maturity securities

$

7,539,624

 

$

7,496,815

 

$

7,334,425

 

$

7,492,079


8



  At June 30, 2019  At December 31, 2018 
  Amortized  Market  Amortized  Market 
(Dollars in thousands) Cost  Value  Cost  Value 
Fixed maturity securities – available for sale            
    Due in one year or less
 
$
637,109
  
$
631,917
  
$
511,193
  
$
507,572
 
    Due after one year through five years
  
2,922,404
   
2,955,499
   
4,271,245
   
4,230,451
 
    Due after five years through ten years
  
1,294,439
   
1,348,170
   
1,177,752
   
1,163,831
 
    Due after ten years
  
591,018
   
613,272
   
561,566
   
550,474
 
Asset-backed securities
  
516,941
   
517,207
   
223,192
   
221,255
 
Mortgage-backed securities
                
Commercial  
271,298
   
286,611
   
135,380
   
136,604
 
Agency residential  
602,695
   
616,591
   
149,306
   
148,774
 
Non-agency residential  
2,701
   
2,704
   
3,115
   
3,114
 
Total fixed maturity securities 
$
6,838,605
  
$
6,971,971
  
$
7,032,749
  
$
6,962,075
 


The changes in net unrealized appreciation (depreciation) for the Company’s investments are derived from the following sources for the periods as indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Increase (decrease) during the period between the market value and cost of investments

  carried at market value, and deferred taxes thereon:

 

 

 

 

 

Fixed maturity securities

$

(188,407)

 

$

110,909

Fixed maturity securities, other-than-temporary impairment

 

-

 

 

(332)

Change in unrealized appreciation (depreciation), pre-tax

 

(188,407)

 

 

110,577

Deferred tax benefit (expense)

 

38,769

 

 

(23,214)

Deferred tax benefit (expense), other-than-temporary impairment

 

-

 

 

70

Change in unrealized appreciation (depreciation),  net of deferred taxes, included in

  stockholder's equity

$

(149,638)

 

$

87,433



  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Increase (decrease) during the period between the market value and cost
            
of investments carried at market value, and deferred taxes thereon:            
Fixed maturity securities 
$
93,919
  
$
(23,064
)
 
$
204,828
  
$
(88,552
)
Fixed maturity securities, other-than-temporary impairment  
(368
)
  
266
   
(700
)
  
365
 
Change in unrealized  appreciation (depreciation), pre-tax  
93,551
   
(22,798
)
  
204,128
   
(88,187
)
Deferred tax benefit (expense)  
(19,675
)
  
4,843
   
(42,889
)
  
18,596
 
Deferred tax benefit (expense), other-than-temporary impairment  
77
   
(56
)
  
147
   
(77
)
Change in unrealized appreciation (depreciation),
                
net of deferred taxes, included in stockholder's equity 
$
73,953
  
$
(18,011
)
 
$
161,386
  
$
(69,668
)


The Company frequently reviews all of its fixed maturity, available for sale securities for declines in market value and focuses its attention on securities whose fair value has fallen below 80% of their amortized cost at the time of review.  The Company then assesses whether the decline in value is temporary or other-than-temporary.credit related.  In making its assessment, the Company evaluates the current market and interest rate environment as well as specific issuer information.  Generally, a change in a security’s value caused by a change in the market, interest rate or foreign exchange environment does not constitute an other-than-temporarya credit impairment, but rather a temporary decline in market value.  Temporary declines in market value are recorded as unrealized losses in accumulated other comprehensive income (loss).  If the Company intends to sell the security or is more likely than not to sell the security, the Company records the entire fair value adjustment in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).  If the Company determines that the decline is other-than-temporarycredit related and the Company does not have the intent to sell the security; and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis, the carrying value ofCompany establishes a credit allowance equal to the investment is written down to fair value.  The fair value adjustment that isestimated credit or foreign exchange relatedloss and is recorded in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).  The amount of the allowance for a given security will generally be the difference between a discounted cash flow model and the Company’s carrying value.  The fair value adjustment that is non-credit related is recorded as a component of other comprehensive income (loss), net of tax, and is included in accumulated other comprehensive income (loss) in the Company’s consolidated balance sheets. We will adjust the credit allowance account for future changes in credit loss estimates for a security and record this adjustment through net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).

The Company does not create an allowance for uncollectible interest.  If interest is not received when due, the interest receivable is immediately reversed and no additional interest is accrued. If future interest is received that has not been accrued, it is recorded as income at that time.

Prior to the adoption of ASU 2016-13 effective January 1, 2020, estimated credit losses were recorded as adjustments to the carrying value of the security and any subsequent improvement in market value were recorded through other comprehensive income.

The Company’s assessments are based on the issuers’ current and expected future financial position, timeliness with respect to interest and/or principal payments, speed of repayments and any applicable credit enhancements or breakeven constant default rates on mortgage-backed and asset-backed securities, as well as relevant information provided by rating agencies, investment advisors and analysts.


9



Upon the adoption of ASU 2016-01 as of January 1, 2018, all equity investments in unconsolidated entities are recorded at fair value.  Prior to the adoption of ASU 2016-01, the Company presented certain equity securities at market value.  The majority of the Company’s equity securities presented at market value prior to January 1, 2018 were primarily comprised of mutual fund investments whose underlying securities consisted of fixed maturity securities.  When a fund’s value reflected an unrealized loss, the Company assessed whether the decline in value was temporary or other-than-temporary.  In making its assessment, the Company considered the composition of its portfolios and their related markets, reports received from the portfolio managers and discussions with portfolio managers.  If the Company determined that the declines were temporary and it had the ability and intent to continue to hold the investments, then the declines were recorded as unrealized losses in accumulated other comprehensive income (loss).  If declines were deemed to be other-than-temporary, then the carrying value of the investment was written down to fair value and recorded in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).

Retrospective adjustments are employed to recalculate the values of asset-backed securities. All of the Company’s asset-backed and mortgage-backed securities have a pass-through structure. Each acquisition lot is reviewed to recalculate the effective yield. The recalculated effective yield is used to derive a book value as if the new yield were applied at the time of acquisition. Outstanding principal factors from the time of acquisition to the adjustment date are used to calculate the prepayment history for all applicable securities. Conditional

9


prepayment rates, computed with life to date factor histories and weighted average maturities, are used in the calculation of projected prepayments for pass-through security types.


The tables below display the aggregate market value and gross unrealized depreciation of fixed maturity securities, by security type and contractual maturity, in each case subdivided according to length of time that individual securities had been in a continuous unrealized loss position for the periods indicated:

 

Duration of Unrealized Loss at March 31, 2020 By Security Type

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities -

  available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and

  obligations of U.S. government

  agencies and corporations

$

-

 

$

-

 

$

9,003

 

$

(835)

 

$

9,003

 

$

(835)

Obligations of U.S. states and

  political subdivisions

 

78,392

 

 

(4,745)

 

 

3,309

 

 

(249)

 

 

81,701

 

 

(4,994)

Corporate securities

 

1,006,791

 

 

(69,967)

 

 

117,380

 

 

(58,091)

 

 

1,124,171

 

 

(128,058)

Asset-backed securities

 

603,807

 

 

(68,849)

 

 

107,550

 

 

(7,825)

 

 

711,357

 

 

(76,674)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

13,302

 

 

(491)

 

 

14,094

 

 

(284)

 

 

27,396

 

 

(775)

Agency residential

 

20,787

 

 

(761)

 

 

1,872

 

 

(21)

 

 

22,659

 

 

(782)

Non-agency residential

 

553

 

 

(12)

 

 

517

 

 

(1)

 

 

1,070

 

 

(13)

Foreign government securities

 

144,468

 

 

(3,758)

 

 

38,825

 

 

(8,202)

 

 

183,293

 

 

(11,960)

Foreign corporate securities

 

207,389

 

 

(11,354)

 

 

61,954

 

 

(8,322)

 

 

269,343

 

 

(19,676)

Total fixed maturity securities

$

2,075,489

 

$

(159,937)

 

$

354,504

 

$

(83,830)

 

$

2,429,993

 

$

(243,767)


 

Duration of Unrealized Loss at March 31, 2020 By Maturity

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

$

102,257

 

$

(3,625)

 

$

56,571

 

$

(7,462)

 

$

158,828

 

$

(11,087)

Due in one year through five years

 

692,049

 

 

(35,783)

 

 

130,311

 

 

(16,942)

 

 

822,360

 

 

(52,725)

Due in five years through ten years

 

491,144

 

 

(38,231)

 

 

8,969

 

 

(1,254)

 

 

500,113

 

 

(39,485)

Due after ten years

 

151,590

 

 

(12,185)

 

 

34,620

 

 

(50,041)

 

 

186,210

 

 

(62,226)

Asset-backed securities

 

603,807

 

 

(68,849)

 

 

107,550

 

 

(7,825)

 

 

711,357

 

 

(76,674)

Mortgage-backed securities

 

34,642

 

 

(1,264)

 

 

16,483

 

 

(306)

 

 

51,125

 

 

(1,570)

Total fixed maturity securities

$

2,075,489

 

$

(159,937)

 

$

354,504

 

$

(83,830)

 

$

2,429,993

 

$

(243,767)


  Duration of Unrealized Loss at June 30, 2019 By Security Type 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities - available for sale
                  
U.S. Treasury securities and obligations of                  
U.S. government agencies and corporations 
$
37,960
  
$
(12
)
 
$
304,142
  
$
(2,031
)
 
$
342,102
  
$
(2,043
)
Obligations of U.S. states and political subdivisions  
1,991
   
(48
)
  
9,840
   
(300
)
  
11,831
   
(348
)
Corporate securities  
191,106
   
(8,266
)
  
307,906
   
(14,790
)
  
499,012
   
(23,056
)
Asset-backed securities  
295,890
   
(833
)
  
52,686
   
(102
)
  
348,576
   
(935
)
Mortgage-backed securities                        
Commercial  
1,578
   
(2
)
  
17,342
   
(70
)
  
18,920
   
(72
)
Agency residential  
13,049
   
(32
)
  
38,667
   
(355
)
  
51,716
   
(387
)
Non-agency residential  
1,435
   -   -   -   
1,435
   - 
Foreign government securities  
16,603
   
(124
)
  
138,472
   
(6,393
)
  
155,075
   
(6,517
)
Foreign corporate securities  
27,650
   
(350
)
  
225,895
   
(14,563
)
  
253,545
   
(14,913
)
Total fixed maturity securities
 
$
587,262
  
$
(9,667
)
 
$
1,094,950
  
$
(38,604
)
 
$
1,682,212
  
$
(48,271
)



  Duration of Unrealized Loss at June 30, 2019 By Maturity 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities
                  
Due in one year or less 
$
37,823
  
$
(624
)
 
$
188,033
  
$
(9,133
)
 
$
225,856
  
$
(9,757
)
Due in one year through five years  
115,774
   
(960
)
  
593,416
   
(15,494
)
  
709,190
   
(16,454
)
Due in five years through ten years  
101,238
   
(6,438
)
  
95,780
   
(3,859
)
  
197,018
   
(10,297
)
Due after ten years  
20,475
   
(778
)
  
109,026
   
(9,591
)
  
129,501
   
(10,369
)
Asset-backed securities
  
295,890
   
(833
)
  
52,686
   
(102
)
  
348,576
   
(935
)
Mortgage-backed securities
  
16,062
   
(34
)
  
56,009
   
(425
)
  
72,071
   
(459
)
Total fixed maturity securities
 
$
587,262
  
$
(9,667
)
 
$
1,094,950
  
$
(38,604
)
 
$
1,682,212
  
$
(48,271
)


10



The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at June 30, 2019March 31, 2020 were $1,682,212$2,429,993 thousand and $48,271$243,767 thousand, respectively.  The market value of securities for the single issuer whose securities comprised the largest unrealized loss position at June 30, 2019,March 31, 2020, did not exceed 0.5%0.1% of the overall market value of the Company’s fixed maturity securities.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $9,667$159,937 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of domestic and foreign corporate securities and asset backed securities.  Of these unrealized losses, $1,291$123,786 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating agency.  The $38,604$83,830 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities, foreign government securities and U.S. government agencies.asset backed securities.  Of these unrealized losses $26,147$26,723 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating agency.

10


There was no gross unrealized depreciation for mortgage-backed securities related to sub-prime and alt-A loans. In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.


The Company, given the size of its investment portfolio and capital position, does not have the intent to sell these securities; and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis.  In addition, all securities currently in an unrealized loss position are current with respect to principal and interest payments.


The tables below display the aggregate market value and gross unrealized depreciation of fixed maturity securities, by security type and contractual maturity, in each case subdivided according to length of time that individual securities had been in a continuous unrealized loss position for the periods indicated:

 

Duration of Unrealized Loss at December 31, 2019 By Security Type

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities -

  available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and

  obligations of U.S. government

  agencies and corporations

$

8,997

 

$

(141)

 

$

203,780

 

$

(846)

 

$

212,777

 

$

(987)

Obligations of U.S. states and

  political subdivisions

 

4,600

 

 

(38)

 

 

4,518

 

 

(49)

 

 

9,118

 

 

(87)

Corporate securities

 

334,973

 

 

(5,186)

 

 

230,679

 

 

(21,252)

 

 

565,652

 

 

(26,438)

Asset-backed securities

 

159,695

 

 

(887)

 

 

76,351

 

 

(422)

 

 

236,046

 

 

(1,309)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

13,083

 

 

(87)

 

 

16,374

 

 

(67)

 

 

29,457

 

 

(154)

Agency residential

 

19,019

 

 

(82)

 

 

17,147

 

 

(238)

 

 

36,166

 

 

(320)

Non-agency residential

 

-

 

 

-

 

 

690

 

 

-

 

 

690

 

 

-

Foreign government securities

 

113,256

 

 

(858)

 

 

109,953

 

 

(6,192)

 

 

223,209

 

 

(7,050)

Foreign corporate securities

 

105,551

 

 

(1,260)

 

 

121,710

 

 

(7,879)

 

 

227,261

 

 

(9,139)

Total fixed maturity securities

$

759,174

 

$

(8,539)

 

$

781,202

 

$

(36,945)

 

$

1,540,376

 

$

(45,484)


 

Duration of Unrealized Loss at December 31, 2019 By Maturity

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

$

34,542

 

$

(1,067)

 

$

188,755

 

$

(6,411)

 

$

223,297

 

$

(7,478)

Due in one year through five years

 

226,521

 

 

(2,554)

 

 

357,728

 

 

(11,562)

 

 

584,249

 

 

(14,116)

Due in five years through ten years

 

251,967

 

 

(3,292)

 

 

43,129

 

 

(6,785)

 

 

295,096

 

 

(10,077)

Due after ten years

 

54,347

 

 

(570)

 

 

81,028

 

 

(11,460)

 

 

135,375

 

 

(12,030)

Asset-backed securities

 

159,695

 

 

(887)

 

 

76,351

 

 

(422)

 

 

236,046

 

 

(1,309)

Mortgage-backed securities

 

32,102

 

 

(169)

 

 

34,211

 

 

(305)

 

 

66,313

 

 

(474)

Total fixed maturity securities

$

759,174

 

$

(8,539)

 

$

781,202

 

$

(36,945)

 

$

1,540,376

 

$

(45,484)


  Duration of Unrealized Loss at December 31, 2018 By Security Type 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities - available for sale
                  
U.S. Treasury securities and obligations of                  
U.S. government agencies and corporations 
$
245,357
  
$
(6,099
)
 
$
373,377
  
$
(4,989
)
 
$
618,734
  
$
(11,088
)
Obligations of U.S. states and political subdivisions  
107,183
   
(2,829
)
  
1,475
   
(10
)
  
108,658
   
(2,839
)
Corporate securities  
1,390,942
   
(57,043
)
  
194,770
   
(12,872
)
  
1,585,712
   
(69,915
)
Asset-backed securities  
127,052
   
(1,408
)
  
47,551
   
(631
)
  
174,603
   
(2,039
)
Mortgage-backed securities                        
Commercial  
51,357
   
(695
)
  
2,259
   
(28
)
  
53,616
   
(723
)
Agency residential  
44,071
   
(1,221
)
  
21,889
   
(488
)
  
65,960
   
(1,709
)
Non-agency residential  
3,093
   
(4
)
  -   -   
3,093
   
(4
)
Foreign government securities  
192,510
   
(10,690
)
  
101,137
   
(663
)
  
293,647
   
(11,353
)
Foreign corporate securities  
501,532
   
(25,821
)
  
65,279
   
(5,111
)
  
566,811
   
(30,932
)
Total fixed maturity securities
 
$
2,663,097
  
$
(105,810
)
 
$
807,737
  
$
(24,792
)
 
$
3,470,834
  
$
(130,602
)



  Duration of Unrealized Loss at December 31, 2018 By Maturity 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities
                  
Due in one year or less 
$
165,545
  
$
(7,618
)
 
$
118,322
  
$
(1,164
)
 
$
283,867
  
$
(8,782
)
Due in one year through five years  
1,423,431
   
(44,924
)
  
525,554
   
(9,530
)
  
1,948,985
   
(54,454
)
Due in five years through ten years  
624,875
   
(35,360
)
  
42,902
   
(2,773
)
  
667,777
   
(38,133
)
Due after ten years  
223,673
   
(14,580
)
  
49,260
   
(10,178
)
  
272,933
   
(24,758
)
Asset-backed securities
  
127,052
   
(1,408
)
  
47,551
   
(631
)
  
174,603
   
(2,039
)
Mortgage-backed securities
  
98,521
   
(1,920
)
  
24,148
   
(516
)
  
122,669
   
(2,436
)
Total fixed maturity securities
 
$
2,663,097
  
$
(105,810
)
 
$
807,737
  
$
(24,792
)
 
$
3,470,834
  
$
(130,602
)



11



The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 20182019 were $3,470,834$1,540,376 thousand and $130,602$45,484 thousand, respectively.  The market value of securities for the single issuer (the United States government) whose securities comprised the largest unrealized loss position at December 31, 2018,2019, did not exceed 9.0%0.2% of the overall market value of the Company’s fixed maturity securities.  The market value of securities for the issuer with the second largest unrealized loss comprised less than 0.8% of the company’s fixed maturity securities.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector. The $105,810$8,539 thousand of unrealized losses related to fixed maturity securities that have

11


been in an unrealized loss position for less than one year were generally comprised of domestic and foreign corporate securities, foreign government securities and U.S. government agencies and corporations.securities. Of these unrealized losses, $68,010$5,645 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating agency.  The $24,792$36,945 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities and U.S.foreign government agencies.securities. Of these unrealized losses $14,802$16,976 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating agency. There was no gross unrealized depreciation for mortgage-backed securities related to sub-prime and alt-A loans. In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.


The components of net investment income are presented in the tables below for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Fixed maturities

$

74,088

 

$

67,054

Equity securities

 

1,592

 

 

1,431

Short-term investments and cash

 

1,570

 

 

2,736

Other invested assets

 

 

 

 

 

Limited partnerships

 

6,996

 

 

8,055

Dividends from preferred shares of affiliate

 

7,758

 

 

7,758

Other

 

(13,072)

 

 

2,980

Gross investment income before adjustments

 

78,932

 

 

90,014

Funds held interest income (expense)

 

3,257

 

 

2,881

Interest income from Parent

 

1,282

 

 

-

Gross investment income

 

83,471

 

 

92,895

Investment expenses

 

(9,270)

 

 

(8,361)

Net investment income

$

74,201

 

$

84,534

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)



  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Fixed maturities
 
$
65,374
  
$
48,523
  
$
132,428
  
$
90,942
 
Equity securities
  
2,319
   
3,627
   
3,750
   
8,030
 
Short-term investments and cash
  
3,169
   
1,302
   
5,905
   
2,230
 
Other invested assets
                
Limited partnerships  
15,116
   
14,168
   
23,171
   
28,640
 
Dividends from preferred shares of affiliate  
7,758
   
7,758
   
15,516
   
15,516
 
Other  
3,299
   
1,460
   
6,279
   
4,655
 
Gross investment income before adjustments  
97,035
   
76,838
   
187,049
   
150,013
 
Funds held interest income (expense)
  
1,445
   
731
   
4,326
   
3,599
 
Interest income from Parent
  -   
1,075
   -   
2,150
 
Gross investment income  
98,480
   
78,644
   
191,375
   
155,762
 
Investment expenses
  
(7,771
)
  
(6,574
)
  
(16,132
)
  
(13,783
)
Net investment income 
$
90,709
  
$
72,070
  
$
175,243
  
$
141,979
 
                 
(Some amounts may not reconcile due to rounding.)                


The Company records results from limited partnership investments on the equity method of accounting with changes in value reported through net investment income. Due to the timing of receiving financial information from these partnerships, the results are generally reported on a one month or quarter lag.  If the Company determines there has been a significant decline in value of a limited partnership during this lag period, a loss will be recorded in the period in which the Company identifies the decline.


The Company had contractual commitments to invest up to an additional $565,479$880,460 thousand in limited partnerships and private placement loans at June 30, 2019.March 31, 2020.  These commitments will be funded when called in accordance with the partnership and loan agreements, which have investment periods that expire, unless extended, through 2023.


Beginning in the first quarter of 2016, the2026.

The Company participatedparticipates in a private placement liquidity sweep facility (“the facility”).  The primary purpose of the facility is to enhance the Company’s return on its short-term investments and cash positions.  The facility invests in high quality, short-duration securities and permits daily liquidity. Through the second quarter of 2018, the Company’s participation in the facility was classified within other invested assets on the Company’s Balance Sheets.


12

As of the third quarter of 2018, theThe Company has consolidatedconsolidates its participation in the facility. As a result, the underlying investments are now recorded in the various investment line items within the Company’s balance sheet, rather than as part of other invested assets.  As of June 30, 2019,March 31, 2020, the market value of investments in the facility consolidated within the Company’s balance sheets was $305,548$214,344 thousand.

Other invested assets, at fair value, as of June 30, 2019March 31, 2020 and December 31, 2018,2019, were comprised of preferred shares held in Preferred Holdings, an affiliated company.

12



The components of net realized capital gains (losses) are presented in the table below for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Fixed maturity securities, market value:

 

 

 

 

 

Allowances for credit losses

$

(12,099)

 

$

-

Other-than-temporary impairments

 

-

 

 

(2,290)

Gains (losses) from sales

 

(20,937)

 

 

3,426

Fixed maturity securities, fair value:

 

 

 

 

 

Gains (losses) from fair value adjustments

 

(1,123)

 

 

13

Equity securities, fair value:

 

 

 

 

 

Gains (losses) from sales

 

(27,602)

 

 

5,044

Gains (losses) from fair value adjustments

 

(121,669)

 

 

77,846

Other invested assets

 

(2,327)

 

 

396

Other invested assets, fair value:

 

 

 

 

 

Gains (losses) from fair value adjustments

 

442,479

 

 

50,627

Short-term investment gains (losses)

 

145

 

 

(6)

Total net realized capital gains (losses)

$

256,867

 

$

135,056


 

 

 

 

 

Foreign

 

Foreign

 

 

 

 

 

Corporate

 

Government

 

Corporate

 

 

 

 

 

Securities

 

Securities

 

Securities

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2019

$

-

 

$

-

 

$

-

 

$

-

Provision for credit losses

 

(11,468)

 

 

(70)

 

 

(561)

 

 

(12,099)

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2020

$

(11,468)

 

$

(70)

 

$

(561)

 

$

(12,099)


  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands)
 2019  2018  2019  2018 
Fixed maturity securities, market value:
            
Other-than-temporary impairments 
$
(4,929
)
 
$
(872
)
 
$
(7,219
)
 
$
(907
)
Gains (losses) from sales  
(2,313
)
  
(172
)
  
1,113
   
5,958
 
Fixed maturity securities, fair value:
                
Gains (losses) from sales  
356
   
(1,068
)
  
356
   
(1,082
)
Gains (losses) from fair value adjustments  -   
958
   
13
   
958
 
Equity securities, fair value:
                
Gains (losses) from sales  
(1,314
)
  
(1,601
)
  
3,730
   
(4,082
)
Gains (losses) from fair value adjustments  
25,829
   
25,550
   
103,675
   
(1,464
)
Other invested assets
  
(152
)
  
581
   
244
   
584
 
Other invested assets, fair value:
                
Gains (losses) from fair value adjustments  
125,024
   
(65,647
)
  
175,651
   
(102,436
)
Short-term investment gains (losses)
  
62
   -   
56
   
(1
)
Total net realized capital gains (losses)
 
$
142,563
  
$
(42,271
)
 
$
277,619
  
$
(102,472
)


The Company recorded as net realized capital gains (losses) in the consolidated statements of operations and comprehensive income (loss) both fair value re-measurements, allowances for credit losses per ASU 2016-13 and write-downs in the value of securities deemed to be impaired on an other-than-temporary basis in prior years as displayed in the table above.  The Company had no other-than-temporary impaired securities where the impairment had both a credit and non-credit component.


The proceeds and split between gross gains and losses, from sales of fixed maturity and equity securities, are presented in the table below for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Proceeds from sales of fixed maturity securities

$

164,244

 

$

1,603,889

Gross gains from sales

 

1,846

 

 

8,104

Gross losses from sales

 

(22,783)

 

 

(4,678)

 

 

 

 

 

 

Proceeds from sales of equity securities

$

204,161

 

$

69,238

Gross gains from sales

 

2,581

 

 

5,671

Gross losses from sales

 

(30,183)

 

 

(627)



  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Proceeds from sales of fixed maturity securities $403,419  $214,942  $2,007,308  $369,923 
Gross gains from sales  3,133   2,066   11,237   8,993 
Gross losses from sales  (5,090)  (3,306)  (9,768)  (4,117)
                 
Proceeds from sales of equity securities $79,735  $301,448  $148,973  $429,927 
Gross gains from sales  2,577   4,678   8,248   7,906 
Gross losses from sales  (3,891)  (6,279)  (4,518)  (11,988)

13




4.  RESERVES FOR LOSSES AND LAE


Activity in the reserve for losses and LAE is summarized for the periods indicated:

 

Three Months

 Ended 

 

Three Months

 Ended 

   

March 31,

 

March 31,

(Dollars in thousands)

2020

 

2019

Gross reserves beginning of period

$

10,209,519

 

$

10,167,018

Less reinsurance recoverables

 

(4,215,348)

 

 

(4,697,543)

Net reserves beginning of period

 

5,994,171

 

 

5,469,475

Incurred related to:

 

 

 

 

 

Current year

 

1,026,442

 

 

788,837

Prior years

 

3,071

 

 

7,259

Total incurred losses and LAE

 

1,029,513

 

 

796,096

Paid related to:

 

 

 

 

 

Current year 

 

138,778

 

 

100,676

Prior years

 

593,482

 

 

607,365

Total paid losses and LAE

 

732,260

 

 

708,041

 

 

 

 

 

 

Foreign exchange/translation adjustment and cumulative adjustment due to adoption of ASU 2016-13

 

(36,673)

 

 

7,368

 

 

 

 

 

 

Net reserves end of period

 

6,254,751

 

 

5,564,898

Plus reinsurance recoverables

 

4,016,471

 

 

4,608,571

Gross reserves end of period

$

10,271,222

 

$

10,173,469

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 



  Six Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018 
Gross reserves beginning of period
 
$
10,167,018
  
$
9,343,028
 
Less reinsurance recoverables  
(4,697,543
)
  
(5,727,268
)
Net reserves beginning of period
  
5,469,475
   
3,615,760
 
         
Incurred related to:        
Current year  
1,615,277
   
1,451,011
 
Prior years  
24,041
   
491,004
 
Total incurred losses and LAE  
1,639,318
   
1,942,015
 
         
Paid related to:        
Current year  
391,381
   
378,985
 
Prior years  
1,144,204
   
912,199
 
Total paid losses and LAE  
1,535,585
   
1,291,184
 
         
Foreign exchange/translation adjustment  
228
   
(16,509
)
         
Net reserves end of period
  
5,573,437
   
4,250,082
 
Plus reinsurance recoverables  
4,574,975
   
5,037,479
 
Gross reserves end of period
 
$
10,148,412
  
$
9,287,561
 
         
(Some amounts may not reconcile due to rounding.)
        


Incurred prior years

Current year incurred losses increased by $24,041were $1,026,442 thousand for the sixthree months ended June 30, 2019March 31, 2020 and by $491,004$788,837 thousand for the sixthree months ended June 30, 2018,March 31, 2019, respectively.  The increase for 2018in current year incurred losses in 2020 compared to 2019 was mainlyprimarily due to $494,221$35,700 thousand of adverse development on prior years catastropheincurred losses primarily relateddue to Hurricanes Harvey, Irma and Maria,COVID-19 as well as the 2017 California wildfires.  Theimpact of the increase in loss estimates for Hurricanes Harvey, Irma and Maria was mostly driven by re-opened claims, loss inflation from higher than expected loss adjustment expenses and in particular, their impact on aggregate covers.


premiums earned.

5.  FAIR VALUE


GAAP guidance regarding fair value measurements address how companies should measure fair value when they are required to use fair value measures for recognition or disclosure purposes under GAAP and provides a common definition of fair value to be used throughout GAAP.  It defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly fashion between market participants at the measurement date.  In addition, it establishes a three-level valuation hierarchy for the disclosure of fair value measurements.  The valuation hierarchy is based on the transparency of inputs to the valuation of an asset or liability.  The level in the hierarchy within which a given fair value measurement falls is determined based on the lowest level input that is significant to the measurement, with Level 1 being the highest priority and Level 3 being the lowest priority.


The levels in the hierarchy are defined as follows:


Level 1:

Inputs to the valuation methodology are observable inputs that reflect unadjusted quoted prices for identical assets or liabilities in an active market;


Level 2:

Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument;


Level 3:

Inputs to the valuation methodology are unobservable and significant to the fair value measurement.

14




The Company’s fixed maturity and equity securities are primarily managed by third party investment asset managers.  The investment asset managers managing publicly traded securities obtain prices from nationally recognized pricing services.  These services seek to utilize market data and observations in their evaluation process.  They use pricing applications that vary by asset class and incorporate available market information and when fixed maturity securities do not trade on a daily basis the services will apply available information through processes such as benchmark curves, benchmarking of like securities, sector groupings and matrix pricing.  In addition, they use model processes, such as the Option Adjusted Spread model to develop prepayment and interest rate scenarios for securities that have prepayment features.


In limited instances where prices are not provided by pricing services or in rare instances when a manager may not agree with the pricing service, price quotes on a non-binding basis are obtained from investment brokers.  The investment asset managers do not make any changes to prices received from either the pricing services or the investment brokers.  In addition, the investment asset managers have procedures in place to review the reasonableness of the prices from the service providers and may request verification of the prices.  In addition, the Company continually performs analytical reviews of price changes and tests the prices on a random basis to an independent pricing source.  No material variances were noted during these price validation procedures.  In limited situations, where financial markets are inactive or illiquid, the Company may use its own assumptions about future cash flows and risk-adjusted discount rates to determine fair value.  At June 30, 2019, $474,322March 31, 2020, $881,064 thousand of fixed maturities, market value and $4,703 thousand of fixed maturities, fair value were fair valued using unobservable inputs.  The majority of the fixed maturities, market value, $412,095$722,948 thousand and all of the $4,703 thousand of fixed maturities, fair value, were valued by investment managers’ valuation committees and a majoritymany of these fair values were substantiated by valuations from independent third parties.  The Company has procedures in place to review and evaluate these independent third party valuations.  The remaining Level 3 fixed maturities of $62,228$158,116 thousand were fair valued by the Company at either par or amortized cost, which the Company believes approximates fair value.  At December 31, 2018, $383,9942019, $702,331 thousand of fixed maturities, market value and $2,337$5,826 thousand of fixed maturities, fair value were fair valued using unobservable inputs.  The majority of the fixed maturities, market value, $354,133$610,873 thousand and all of the $2,337$5,826 thousand of fixed maturities, fair value, were valued by investment managers’ valuation committees and a majority of these fair values were substantiated by valuations from independent third parties.  The remaining Level 3 fixed maturities of $28,708$91,458 thousand were fair valued by the Company at either par or amortized cost, and $1,153 thousand were priced using a non-binding broker quote.


which the Company believes approximates fair value. 

The Company internally manages a public equity portfolio which had a fair value at June 30, 2019March 31, 2020 and December 31, 20182019 of $155,784$210,845 thousand and $124,228$170,888 thousand, respectively, and all prices were obtained from publicly published sources.


Equity securities denominated in U.S. currency with quoted prices in active markets for identical assets are categorized as level 1 since the quoted prices are directly observable.  Equity securities traded on foreign exchanges are categorized as level 2 due to the added input of a foreign exchange conversion rate to determine fair or market value.  The Company uses foreign currency exchange rates published by nationally recognized sources.


All categories of fixed maturity securities listed in the tables below are generally categorized as level 2, since a particular security may not have traded but the pricing services are able to use valuation models with observable market inputs such as interest rate yield curves and prices for similar fixed maturity securities in terms of issuer, maturity and seniority.  For foreign government securities and foreign corporate securities, the fair values provided by the third party pricing services in local currencies, and where applicable, are converted to U.S. dollars using currency exchange rates from nationally recognized sources.


The fixed maturities with fair values categorized as level 3 result when prices are not available from the nationally recognized pricing services. The asset managers will then obtain non-binding price quotes for the securities from brokers. The single broker quotes are provided by market makers or broker-dealers who are recognized as market participants in the markets in which they are providing the quotes.  The prices received from brokers are reviewed for reasonableness by the third party asset managers and the Company.  If the broker quotes are for foreign denominated securities, the quotes are converted to U.S. dollars using currency exchange rates from nationally recognized sources. In limited circumstances when broker prices are not

15


available for private placements, the Company will value the securities using comparable market information or receive fair values from investment managers.

The composition and valuation inputs for the presented fixed maturities categories are as follows:


·U.S. Treasury securities and obligations of U.S. government agencies and corporations are primarily comprised of U.S. Treasury bonds and the fair value is based on observable market inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields;

15



·Obligations of U.S. states and political subdivisions are comprised of state and municipal bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;


·Corporate securities are primarily comprised of U.S. corporate and public utility bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;


·Asset-backed and mortgage-backed securities fair values are based on observable inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields and cash flow models using observable inputs such as prepayment speeds, collateral performance and default spreads;


·Foreign government securities are comprised of global non-U.S. sovereign bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source;


·Foreign corporate securities are comprised of global non-U.S. corporate bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source.


Other invested assets, at fair value, waswere categorized as Level 3 at June 30, 2019March 31, 2020 and December 31, 2018,2019, since it represented a privately placed convertible preferred stock issued by an affiliate. The stock was received in exchange for shares of the Company’s parent.  The 25 year redeemable, convertible preferred stock with a 1.75%1.75% coupon is valued using a pricing model. The pricing model includes observable inputs such as the U.S. Treasury yield curve rate T note constant maturity 2010 year and the swap rate on the Company’s June 1, 2044 4.868%, 4.868% senior notes, with adjustments to reflect the Company’s own assumptions about the inputs that market participants would use in pricing the asset.


16




The following table presents the fair value measurement levels for all assets, which the Company has recorded at fair value (fair and market value) as of the period indicated:

 

 

 

 

Fair Value Measurement Using:

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

Identical

 

Observable

 

Unobservable

 

March 31,

 

Assets

 

Inputs

 

Inputs

(Dollars in thousands)

2020

 

(Level 1)

 

(Level 2)

 

(Level 3)

Assets:

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, market value

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

$

805,412

 

$

-

 

$

805,412

 

$

-

Obligations of U.S. States and political subdivisions

 

523,894

 

 

-

 

 

523,894

 

 

-

Corporate securities

 

2,812,734

 

 

-

 

 

2,170,301

 

 

642,433

Asset-backed securities

 

800,118

 

 

-

 

 

561,487

 

 

238,631

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

329,328

 

 

-

 

 

329,328

 

 

-

Agency residential

 

665,728

 

 

-

 

 

665,728

 

 

-

Non-agency residential

 

1,077

 

 

-

 

 

1,077

 

 

-

Foreign government securities

 

670,852

 

 

-

 

 

670,852

 

 

-

Foreign corporate securities

 

887,672

 

 

-

 

 

887,672

 

 

-

Total fixed maturities, market value

 

7,496,815

 

 

-

 

 

6,615,751

 

 

881,064

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, fair value

 

4,703

 

 

-

 

 

-

 

 

4,703

Equity securities, fair value

 

578,531

 

 

544,056

 

 

34,475

 

 

-

Other invested assets, fair value

 

2,425,061

 

 

-

 

 

-

 

 

2,425,061



     Fair Value Measurement Using: 
     Quoted Prices       
     in Active  Significant    
     Markets for  Other  Significant 
     Identical  Observable  Unobservable 
     Assets  Inputs  Inputs 
(Dollars in thousands) June 30, 2019  (Level 1)  (Level 2)  (Level 3) 
Assets:
            
Fixed maturities, market value
            
U.S. Treasury securities and obligations of            
U.S. government agencies and corporations 
$
901,249
  
$
-  
$
901,249
  
$
- 
Obligations of U.S. States and political subdivisions  
527,706
   -   
527,706
   - 
Corporate securities  
2,554,690
   -   
2,082,461
   
472,229
 
Asset-backed securities  
517,207
   -   
517,207
   - 
Mortgage-backed securities                
Commercial  
286,611
   -   
286,611
   - 
Agency residential  
616,591
   -   
616,591
   - 
Non-agency residential  
2,704
   -   
2,704
   - 
Foreign government securities  
535,728
   -   
535,728
   - 
Foreign corporate securities  
1,029,485
   -   
1,027,392
   
2,093
 
Total fixed maturities, market value
  
6,971,971
   -   
6,497,649
   
474,322
 
                 
Fixed maturities, fair value
  -   -   -   - 
Equity securities, fair value
  
751,642
   
690,230
   
61,412
   - 
Other invested assets, fair value
  
1,892,988
   -   -   
1,892,988
 


There were no transfers between Level 1 and Level 2 for the sixthree months ended June 30, 2019.March 31, 2020.

17



The following table presents the fair value measurement levels for all assets, which the Company has recorded at fair value (fair and market value) as of the period indicated:indicated.

 

 

 

 

Fair Value Measurement Using:

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

Identical

 

Observable

 

Unobservable

 

December 31,

 

Assets

 

Inputs

 

Inputs

(Dollars in thousands)

2019

 

(Level 1)

 

(Level 2)

 

(Level 3)

Assets:

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, market value

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

$

777,515

 

$

-

 

$

777,515

 

$

-

Obligations of U.S. States and political subdivisions

 

535,911

 

 

-

 

 

535,911

 

 

-

Corporate securities

 

2,821,557

 

 

-

 

 

2,274,618

 

 

546,939

Asset-backed securities

 

765,957

 

 

-

 

 

612,316

 

 

153,641

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

329,049

 

 

-

 

 

329,049

 

 

-

Agency residential

 

644,687

 

 

-

 

 

644,687

 

 

-

Non-agency residential

 

1,638

 

 

-

 

 

1,638

 

 

-

Foreign government securities

 

658,007

 

 

-

 

 

658,007

 

 

-

Foreign corporate securities

 

957,758

 

 

-

 

 

956,007

 

 

1,751

Total fixed maturities, market value

 

7,492,079

 

 

-

 

 

6,789,748

 

 

702,331

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, fair value

 

5,826

 

 

-

 

 

-

 

 

5,826

Equity securities, fair value

 

764,049

 

 

719,548

 

 

44,501

 

 

-

Other invested assets, fair value

 

1,982,582

 

 

-

 

 

-

 

 

1,982,582



     Fair Value Measurement Using: 
     Quoted Prices       
     in Active  Significant    
     Markets for  Other  Significant 
     Identical  Observable  Unobservable 
     Assets  Inputs  Inputs 
(Dollars in thousands) December 31, 2018  (Level 1)  (Level 2)  (Level 3) 
Assets:
            
Fixed maturities, market value
            
U.S. Treasury securities and obligations of            
U.S. government agencies and corporations 
$
2,242,797
  
$
-  
$
2,242,797
  
$
- 
Obligations of U.S. States and political subdivisions  
499,089
   -   
499,089
   - 
Corporate securities  
2,216,153
   -   
1,839,903
   
376,250
 
Asset-backed securities  
221,255
   -   
221,255
   - 
Mortgage-backed securities                
Commercial  
136,604
   -   
136,604
   - 
Agency residential  
148,774
   -   
148,774
   - 
Non-agency residential  
3,114
   -   
3,114
   - 
Foreign government securities  
579,586
   -   
579,586
   - 
Foreign corporate securities  
914,703
   -   
906,959
   
7,744
 
Total fixed maturities, market value
  
6,962,075
   -   
6,578,081
   
383,994
 
                 
Fixed maturities, fair value
  
2,337
   -   -   
2,337
 
Equity securities, fair value
  
564,338
   
540,894
   
23,444
   - 
Other invested assets, fair value
  
1,717,336
   -   -   
1,717,336
 

17



In addition, $154,908$212,677 thousand and $117,662$209,578 thousand of investments within other invested assets on the consolidated balance sheets as of June 30, 2019March 31, 2020 and December 31, 2018,2019, respectively, are not included within the fair value hierarchy tables as the assets are measured at NAV as a practical expedient to determine fair value.

18



The following tables present the activity under Level 3, fair value measurements using significant unobservable inputs by asset type, for the periods indicated:

 

Total Fixed Maturities, Market Value

 

Three Months Ended March 31, 2020

 

Three Months Ended March 31, 2019

 

Corporate

 

Asset

 

Foreign

 

 

 

Corporate

 

Asset

 

Foreign

 

 

 

(Dollars in thousands)

Securities

 

Backed Securities

 

Corporate

 

Total

 

Securities

 

Backed Securities

 

Corporate

 

Total

Beginning balance

$

546,939

 

$

153,641

 

$

1,751

 

$

702,331

 

$

376,250

 

$

-

 

$

7,744

 

$

383,994

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(214)

 

 

4

 

 

-

 

 

(210)

 

 

4,858

 

 

-

 

 

119

 

 

4,977

Included in other comprehensive

  income (loss)

 

(3,357)

 

 

(15,882)

 

 

-

 

 

(19,239)

 

 

574

 

 

-

 

 

-

 

 

574

Purchases, issuances and settlements

 

99,064

 

 

100,868

 

 

(1,751)

 

 

198,181

 

 

(12,046)

 

 

-

 

 

(565)

 

 

(12,611)

Transfers in and/or (out) of Level 3

 

-

 

 

-

 

 

-

 

 

-

 

 

(2,458)

 

 

-

 

 

-

 

 

(2,458)

Ending balance

$

642,432

 

$

238,631

 

$

-

 

$

881,063

 

$

367,178

 

$

-

 

$

7,298

 

$

374,476

The amount of total gains or losses for the

  period included in earnings (or changes in

  net assets) attributable to the change in

  unrealized gains or losses relating to

  assets still held at the reporting date

$

(539)

 

$

-

 

$

-

 

$

(539)

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)


 

Total Fixed Maturities, Fair Value

 

Three Months Ended

March 31, 2020

 

Three Months Ended

March 31, 2019

 

Foreign

 

 

 

Foreign

 

 

 

(Dollars in thousands)

Corporate

 

Total

 

Corporate

 

Total

Beginning balance fixed maturities at fair value

$

5,826

 

$

5,826

 

$

2,337

 

$

2,337

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(1,123)

 

 

(1,123)

 

 

13

 

 

13

Included in other comprehensive income (loss)

 

-

 

 

-

 

 

-

 

 

-

Transfers in and/or (out) of Level 3

 

-

 

 

-

 

 

-

 

 

-

Ending balance

$

4,703

 

$

4,703

 

$

2,350

 

$

2,350

The amount of total gains or losses for the period

  included in earnings (or changes in net assets)

  attributable to the change in unrealized gains or

  losses relating to assets still held at the

  reporting date

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 

 

 

 

 

 

 


  Total Fixed Maturities, Market Value 
  Three Months Ended June 30, 2019  Six Months Ended June 30, 2019 
  Corporate  Foreign     Corporate  Foreign    
(Dollars in thousands) Securities  Corporate  Total  Securities  Corporate  Total 
Beginning balance 
$
367,178
  
$
7,298
  
$
374,476
  
$
376,250
  
$
7,744
  
$
383,994
 
Total gains or (losses) (realized/unrealized)                        
Included in earnings  
(2,528
)
  
(238
)
  
(2,766
)
  
2,330
   
(119
)
  
2,211
 
Included in other comprehensive income (loss)  
1,870
   -   
1,870
   
2,444
   -   
2,444
 
Purchases, issuances and settlements  
101,732
   
(4,967
)
  
96,765
   
89,686
   
(5,532
)
  
84,154
 
Transfers in and/or (out) of Level 3  
3,977
   -   
3,977
   
1,519
   -   
1,519
 
Ending balance
 
$
472,229
  
$
2,093
  
$
474,322
  
$
472,229
  
$
2,093
  
$
474,322
 
                         
The amount of total gains or losses for the period included
                        
in earnings (or changes in net assets) attributable to the                        
change in unrealized gains or losses relating to assets                        
still held at the reporting date 
$
-  
$
-  
$
-  
$
-  
$
-  
$
- 
                         
(Some amounts may not reconcile due to rounding.)                        



  Total Fixed Maturities, Market Value 
  Three Months Ended June 30, 2018  Six Months Ended June 30, 2018 
  Corporate  Foreign     Corporate  Foreign    
(Dollars in thousands) Securities  Corporate  Total  Securities  Corporate  Total 
Beginning balance 
$
168,590
  
$
11,368
  
$
179,958
  
$
158,221
  
$
6,952
  
$
165,173
 
Total gains or (losses) (realized/unrealized)                        
Included in earnings  
623
   
(504
)
  
119
   
1,345
   
(410
)
  
935
 
Included in other comprehensive income (loss)  
190
   -   
190
   
425
   -   
425
 
Purchases, issuances and settlements  
159,846
   
1
   
159,847
   
169,258
   
4,323
   
173,581
 
Transfers in and/or (out) of Level 3  -   
1,750
   
1,750
   
-
   
1,750
   
1,750
 
Ending balance
 
$
329,249
  
$
12,615
  
$
341,864
  
$
329,249
  
$
12,615
  
$
341,864
 
                         
The amount of total gains or losses for the period included
                        
in earnings (or changes in net assets) attributable to the                        
change in unrealized gains or losses relating to assets                        
still held at the reporting date 
$
-  
$
-  
$
-  
$
-  
$
-  
$
- 
                         
(Some amounts may not reconcile due to rounding.)                        


  Total Fixed Maturities, Fair Value 
  Three Months Ended June 30, 2019  Six Months Ended June 30, 2019 
  Foreign     Foreign    
(Dollars in thousands)
 Corporate  Total  Corporate  Total 
Beginning balance fixed maturities at fair value
 
$
2,350
  
$
2,350
  
$
2,337
  
$
2,337
 
Total gains or (losses) (realized/unrealized)                
Included in earnings  
356
   
356
   
369
   
369
 
Included in other comprehensive income (loss)  
-
   
-
   
-
   
-
 
Purchases, issuances and settlements  
(2,706
)
  
(2,706
)
  
(2,706
)
  
(2,706
)
Transfers in and/or (out) of Level 3  
-
   
-
   
-
   
-
 
Ending balance
 
$
-
  
$
-
  
$
-
  
$
-
 
                 
The amount of total gains or losses for the period included
                
in earnings (or changes in net assets) attributable to the                
change in unrealized gains or losses relating to assets                
still held at the reporting date 
$
-
  
$
-
  
$
-
  
$
-
 
                 
(Some amounts may not reconcile due to rounding.)                

18



  Total Fixed Maturities, Fair Value 
  Three Months Ended June 30, 2018  Six Months Ended June 30, 2018 
  Foreign     Foreign    
(Dollars in thousands)
 Corporate  Total  Corporate  Total 
Beginning balance fixed maturities at fair value
 
$
1,821
  
$
1,821
  
$
-
  
$
-
 
Total gains or (losses) (realized/unrealized)                
Included in earnings  
(142
)
  
(142
)
  
(156
)
  
(156
)
Included in other comprehensive income (loss)  
32
   
32
   
32
   
32
 
Purchases, issuances and settlements  
1,481
   
1,481
   
3,316
   
3,316
 
Transfers in and/or (out) of Level 3  
-
   
-
   
-
   
-
 
Ending balance
 
$
3,192
  
$
3,192
  
$
3,192
  
$
3,192
 
                 
The amount of total gains or losses for the period included
                
in earnings (or changes in net assets) attributable to the                
change in unrealized gains or losses relating to assets                
still held at the reporting date 
$
-
  
$
-
  
$
-
  
$
-
 
                 
(Some amounts may not reconcile due to rounding.)                


The net transfers to/(from) level 3, fair value measurements using significant unobservable inputs for fixed maturities, market value were $3,977$0 thousand and $1,519$(2,458) thousand for the three and six months ended June 30, 2019.March 31, 2020 and 2019, respectively.  The transfers during 2019 were related to securities that were priced using investment managers as of December 31, 2018 and were subsequently priced by a recognized pricing service as of DecemberMarch 31, 2018.  These securities were subsequently priced using single non-binding broker quotes as of June 30, 2019.

19



The following table presents the activity under Level 3, fair value measurements using significant unobservable inputs by other invested assets, for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Other invested assets, fair value:

 

 

 

 

 

Beginning balance

$

1,982,582

 

$

1,717,336

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

Included in earnings

 

442,479

 

 

50,627

Included in other comprehensive income (loss)

 

-

 

 

-

Purchases, issuances and settlements

 

-

 

 

-

Transfers in and/or (out) of Level 3

 

-

 

 

-

Ending balance

$

2,425,061

 

$

1,767,963

The amount of total gains or losses for the period included in earnings (or changes in

  net assets) attributable to the change in unrealized gains or losses relating to assets still

  held at the reporting date

$

-

 

$

-

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 



  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Other invested assets, fair value:            
Beginning balance 
$
1,767,963
  
$
1,770,684
  
$
1,717,336
  
$
1,807,473
 
Total gains or (losses) (realized/unrealized)  
-
             
Included in earnings  
125,025
   
(65,647
)
  
175,652
   
(102,436
)
Included in other comprehensive income (loss)  
-
   
-
   
-
   
-
 
Purchases, issuances and settlements  
-
   
-
   
-
   
-
 
Transfers in and/or (out) of Level 3  
-
   
-
   
-
   
-
 
Ending balance
 
$
1,892,988
  
$
1,705,037
  
$
1,892,988
  
$
1,705,037
 
                 
The amount of total gains or losses for the period included in earnings
                
(or changes in net assets) attributable to the change in unrealized                
gains or losses relating to assets still held at the reporting date 
$
-
  
$
-
  
$
-
  
$
-
 
                 
(Some amounts may not reconcile due to rounding.)                


6.  COMMITMENTS AND CONTINGENCIES


In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company’s rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.


19

Aside from litigation and arbitrations related to these insurance and reinsurance agreements, the Company is not a party to any other material litigation or arbitration.


The Company has entered into separate annuity agreements with The Prudential Insurance Company of America (“The Prudential”) and an additional unaffiliated life insurance company in which the Company has either purchased annuity contracts or become the assignee of annuity proceeds that are meant to settle claim payment obligations in the future. In both instances, the Company would become contingently liable if either The Prudential or the unaffiliated life insurance company were unable to make payments related to the respective annuity contract.


The table below presents the estimated cost to replace all such annuities for which the Company was contingently liable for the periods indicated:

 

At March 31,

 

At December 31,

(Dollars in thousands)

2020

 

2019

The Prudential

$

141,281

 

$

141,703

Unaffiliated life insurance company

 

33,116

 

 

35,082


20



  At June 30,  At December 31, 
(Dollars in thousands) 2019  2018 
The Prudential $141,386  $142,754 
Unaffiliated life insurance company  33,720   34,717 


7.  COMPREHENSIVE INCOME (LOSS)


The following tables present the components of comprehensive income (loss) in the consolidated statements of operations and comprehensive income (loss) for the periods indicated:

 

Three Months Ended

March 31, 2020

(Dollars in thousands)

Before Tax

 

Tax Effect

 

Net of Tax

Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary

$

(223,770)

 

 

46,246

 

$

(177,524)

Reclassification of net realized losses (gains) included in net income (loss)

 

35,364

 

 

(7,478)

 

 

27,886

Foreign currency translation adjustments

 

(37,532)

 

 

7,899

 

 

(29,633)

Reclassification of amortization of net gain (loss) included in net income (loss)

 

1,165

 

 

(245)

 

 

920

Total other comprehensive income (loss)

$

(224,773)

 

$

46,422

 

$

(178,351)

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)

 

 

 

 

 

 

 

 


 

Three Months Ended

March 31, 2019

(Dollars in thousands)

Before Tax

 

Tax Effect

 

Net of Tax

Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary

$

112,441

 

$

(23,730)

 

$

88,711

URA(D) on securities - OTTI

 

(332)

 

 

70

 

 

(262)

Reclassification of net realized losses (gains) included in net income (loss)

 

(1,532)

 

 

516

 

 

(1,016)

Foreign currency translation adjustments

 

12,110

 

 

(2,546)

 

 

9,564

Reclassification of amortization of net gain (loss) included in net income (loss)

 

1,457

 

 

(306)

 

 

1,151

Total other comprehensive income (loss)

$

124,144

 

$

(25,996)

 

$

98,148

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)

 

 

 

 

 

 

 

 


  Three Months Ended June 30, 2019  Six Months Ended June 30, 2019 
(Dollars in thousands) Before Tax  Tax Effect  Net of Tax  Before Tax  Tax Effect  Net of Tax 
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary $86,524  $(18,138) $68,386  $198,965  $(41,868) $157,097 
URA(D) on securities - OTTI  (368)  77   (291) $(700)  147  $(553)
Reclassification of net realized losses (gains) included in net income (loss)  7,394   (1,536)  5,858   5,862   (1,020)  4,842 
Foreign currency translation adjustments  (9,465)  1,990   (7,475)  2,645   (556)  2,089 
Reclassification of amortization of net gain (loss) included in net income (loss)  1,457   (306)  1,151   2,914   (612)  2,302 
Total other comprehensive income (loss) $85,542  $(17,913) $67,629  $209,686  $(43,909) $165,777 
                         
(Some amounts may not reconcile due to rounding)                        



  Three Months Ended June 30, 2018  Six Months Ended June 30, 2018 
(Dollars in thousands) Before Tax  Tax Effect  Net of Tax  Before Tax  Tax Effect  Net of Tax 
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary $(23,527) $5,152  $(18,375) $(82,917) $17,642  $(65,275)
URA(D) on securities - OTTI  266   (56)  210   365   (77)  288 
Reclassification of net realized losses (gains) included in net income (loss)  463   (309)  154   (5,635)  954   (4,681)
Foreign currency translation adjustments  (26,362)  5,550   (20,812)  (28,058)  5,904   (22,154)
Reclassification of amortization of net gain (loss) included in net income (loss)  2,297   (482)  1,815   4,595   (965)  3,630 
Total other comprehensive income (loss) $(46,863) $9,855  $(37,008) $(111,650) $23,458  $(88,192)
                         
(Some amounts may not reconcile due to rounding)                        

20


The following table presents details of the amounts reclassified from AOCI for the periods indicated:

 

Three Months Ended

 

Affected line item within the

 

March 31,

 

statements of operations and

AOCI component

2020

 

2019

 

comprehensive income (loss)

(Dollars in thousands)

 

 

 

 

 

 

 

URA(D) on securities

$

35,364

 

$

(1,532)

 

Other net realized capital gains (losses)

 

 

(7,478)

 

 

516

 

Income tax expense (benefit)

 

$

27,886

 

$

(1,016)

 

Net income (loss)

Benefit plan net gain (loss)

$

1,165

 

$

1,457

 

Other underwriting expenses

 

 

(245)

 

 

(306)

 

Income tax expense (benefit)

 

$

920

 

$

1,151

 

Net income (loss)

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)


21



  Three Months Ended  Six Months Ended   
  June 30,  June 30,  Affected line item within the statements of
AOCI component 2019  2018  2019  2018  operations and comprehensive income (loss)
(Dollars in thousands)                  
URA(D) on securities $7,394  $463  $5,862  $(5,635) Other net realized capital gains (losses)
   (1,536)  (309)  (1,020)  954  Income tax expense (benefit)
  $5,858  $154  $4,842  $(4,681) Net income (loss)
                        
Benefit plan net gain (loss) $1,457  $2,297  $2,914  $4,595  Other underwriting expenses
   (306)  (482)  (612)  (965) Income tax expense (benefit)
  $1,151  $1,815  $2,302  $3,630  Net income (loss)
                        
(Some amounts may not reconcile due to rounding)                      



The following table presents the components of accumulated other comprehensive income (loss), net of tax, in the consolidated balance sheets for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)                   

2020

 

2019

Beginning balance of URA (D) on securities

$

124,612

 

$

(55,950)

Current period change in URA (D) of investments - temporary

 

(149,638)

 

 

87,695

Current period change in URA (D) of investments - non-credit OTTI

 

-

 

 

(262)

Ending balance of URA (D) on securities

 

(25,025)

 

 

31,483

 

 

 

 

 

 

Beginning balance of foreign currency translation adjustments

 

14,267

 

 

(2,886)

Current period change in foreign currency translation adjustments

 

(29,633)

 

 

9,564

Ending balance of foreign currency translation adjustments

 

(15,367)

 

 

6,678

 

 

 

 

 

 

Beginning balance of benefit plan net gain (loss)

 

(74,556)

 

 

(67,418)

Current period change in benefit plan net gain (loss)

 

920

 

 

1,151

Ending balance of benefit plan net gain (loss)

 

(73,635)

 

 

(66,267)

 

 

 

 

 

 

Ending balance of accumulated other comprehensive income (loss)

$

(114,027)

 

$

(28,106)



  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
             
Beginning balance of URA (D) on securities
 
$
31,483
  
$
(16,662
)
 
$
(55,950
)
 
$
37,442
 
Change to beginning balance due to adoption of ASU 2016-01
  
-
   
-
   
-
   
(2,447
)
Current period change in URA (D) of investments - temporary
  
74,244
   
(18,221
)
  
161,939
   
(69,956
)
Current period change in URA (D) of investments - non-credit OTTI
  
(291
)
  
210
   
(553
)
  
288
 
Ending balance of URA (D) on securities
  
105,436
   
(34,673
)
  
105,436
   
(34,673
)
                 
Beginning balance of foreign currency translation adjustments
  
6,678
   
32,203
   
(2,886
)
  
33,545
 
Current period change in foreign currency translation adjustments
  
(7,475
)
  
(20,812
)
  
2,089
   
(22,154
)
Ending balance of foreign currency translation adjustments
  
(797
)
  
11,391
   
(797
)
  
11,391
 
                 
Beginning balance of benefit plan net gain (loss)
  
(66,267
)
  
(70,114
)
  
(67,418
)
  
(71,929
)
Current period change in benefit plan net gain (loss)
  
1,151
   
1,815
   
2,302
   
3,630
 
Ending balance of benefit plan net gain (loss)
  
(65,116
)
  
(68,299
)
  
(65,116
)
  
(68,299
)
                 
Ending balance of accumulated other comprehensive income (loss)
 
$
39,523
  
$
(91,581
)
 
$
39,523
  
$
(91,581
)


8.  COLLATERALIZED REINSURANCE AND TRUST AGREEMENTS


A subsidiary of the Company, Everest Re, has established a trust agreement, which effectively uses Everest Re’s investments as collateral, as security for assumed losses payable to non-affiliated ceding companies.  At June 30, 2019,March 31, 2020, the total amount on deposit in the trust account was $644,803$752,337 thousand.


On April 24, 2014, the Company entered into two collateralized reinsurance agreements with Kilimanjaro Re Limited (“Kilimanjaro”), a Bermuda based special purpose reinsurer, to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts, which cover specified named storm and earthquake events.  The first agreement provides up to $250,000 thousand of reinsurance coverage from named storms in specified states of the Southeastern United States.  The second agreement provides up to $200,000 thousand of reinsurance coverage from named storms in specified states of the Southeast, Mid-Atlantic and Northeast regions of the United States and Puerto Rico as well as reinsurance coverage from earthquakes in specified states of the Southeast, Mid-Atlantic, Northeast and West regions of the United States, Puerto Rico and British Columbia.  These reinsurance agreements expired in April 2018.

2018.

21


On November 18, 2014, the Company entered into a collateralized reinsurance agreement with Kilimanjaro to provide the Company with catastrophe reinsurance coverage. This agreement is a multi-year reinsurance contract which covers specified earthquake events.  The agreement provides up to $500,000 thousand of reinsurance coverage from earthquakes in the United States, Puerto Rico and Canada.

These reinsurance agreements expired in November, 2019.

On December 1, 2015, the Company entered into two collateralized reinsurance agreements with Kilimanjaro to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts which cover named storm and earthquake events. The first agreement provides up to $300,000 thousand of reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada.  The second agreement provides up to $325,000 thousand of reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada.


On April 13, 2017, the Company entered into six collateralized reinsurance agreements with Kilimanjaro to provide the Company with annual aggregate catastrophe reinsurance coverage.  The initial three agreements are four year reinsurance contracts which cover named storm and earthquake events.  These agreements provide up to $225,000 thousand, $400,000 thousand and $325,000 thousand, respectively, of annual

22


aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada. The subsequent three agreements are five year reinsurance contracts which cover named storm and earthquake events.  These agreements provide up to $50,000 thousand, $75,000 thousand and $175,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada. The subsequent three agreements are five year reinsurance contracts which cover named storm and earthquake events.  These agreements provide up to $50,000 thousand, $75,000 thousand and $175,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada.


On April 30, 2018, the Company entered into four collateralized reinsurance agreements with Kilimanjaro to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts which cover named storm and earthquake events. The first two agreements are four year reinsurance contracts which provide up to $62,500 thousand and $200,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.  The remaining two agreements are five year reinsurance contracts which provide up to $62,500 thousand and $200,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.


On December 12, 2019, the Company entered into four collateralized reinsurance agreements with Kilimanjaro to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts which cover named storm and earthquake events.  The first two agreements are four year reinsurance contracts which provide up to $150,000 thousand and $275,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.  The remaining two agreements are five year reinsurance contracts which provide up to $150,000 thousand and $275,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United State, Puerto Rico, the U.S. Virgin Islands and Canada.

Recoveries under these collateralized reinsurance agreements with Kilimanjaro are primarily dependent on estimated industry level insured losses from covered events, as well as, the geographic location of the events.  The estimated industry level of insured losses is obtained from published estimates by an independent recognized authority on insured property losses.  Currently, none of the published insured loss estimates for the 2017 catastrophe events during the applicable covered periods of the various agreements have exceeded the single event retentions or aggregate retentions under the terms of the agreements that would result in a recovery.  In addition, the aggregation of the to date published insured loss estimates for the 2017 covered events have not exceeded the aggregated retentions for recovery.  However, if the published estimates for insured losses for the covered 2017 events increase, the aggregate losses may exceed the aggregate event retentions under the agreements resulting in a recovery.


Kilimanjaro has financed the various property catastrophe reinsurance coverages by issuing catastrophe bonds to unrelated, external investors.  On April 24, 2014, Kilimanjaro issued $450,000 thousand of notes (“Series 2014-1 Notes”). The $450,000 thousand of Series 2014-1 Notes were fully redeemed on April 30, 2018 and are no longer outstanding.  On November 18, 2014, Kilimanjaro issued $500,000 thousand of notes (“Series 2014-2 Notes”). The $450,000 thousand of Series 2014-2 Notes were fully redeemed in November 2019 and are no longer outstanding. On December 1, 2015, Kilimanjaro issued $625,000 thousand of notes (“Series 2015-1 Notes).  On April 13, 2017, Kilimanjaro issued $950,000 thousand of notes (“Series 2017-1 Notes) and $300,000 thousand of notes (“Series 2017-2 Notes). On April 30, 2018, Kilimanjaro issued $262,500 thousand of notes (“Series 2018-1 Notes”) and $262,500 thousand of notes (“Series 2018-2 Notes”). On December 12, 2019 Kilimanjaro issued $425,000 thousand of notes (“Series 2019-1 Notes”) and $425,000 thousand of notes (“Series 2019-2 Notes’”). The proceeds from the issuance of the Notes listed above are held in reinsurance trust throughout the duration of the applicable reinsurance agreements and invested solely in US government money market funds with a rating of at least “AAAm” by Standard & Poor’s.

23


22


9.  SENIOR NOTES

The table below displays Holdings’ outstanding senior notes.  Market value is based on quoted market prices, but due to limited trading activity, these senior notes are considered Level 2 in the fair value hierarchy.

 

 

 

 

 

 

 

March 31, 2020

 

December 31, 2019

 

 

 

 

 

 

 

Consolidated

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

Principal

 

Balance Sheet

 

Market

 

Balance Sheet

 

Market

(Dollars in thousands)

Date Issued

 

Date Due

 

Amounts

 

Amount

 

Value

 

Amount

 

Value

Senior notes

06/05/2014

 

06/01/2044

 

400,000

 

$

397,104

 

$

454,224

 

$

397,074

 

$

452,848

                  


        June 30, 2019  December 31, 2018 
        Consolidated Balance     Consolidated Balance    
(Dollars in thousands)Date Issued Date Due Principal Amounts  Sheet Amount  Market Value  Sheet Amount  Market Value 
Senior notes06/05/2014 06/01/2044  400,000  $397,014  $429,048  $396,954  $396,968 


On June 5, 2014, Holdings issued $400,000 thousand of 30 year senior notes at 4.868%4.868%, which will mature on June 1, 2044.2044. Interest will be paid semi-annually on June 1 and December 1 of each year.


Interest expense incurred in connection with these senior notes is as follows for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Interest expense incurred

$

4,868

 

$

4,868

      


  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Interest expense incurred $4,868  $4,868  $9,736  $9,736 


10.  LONG TERM SUBORDINATED NOTES


The table below displays Holdings’ outstanding fixed to floating rate long term subordinated notes.  Market value is based on quoted market prices, but due to limited trading activity, these subordinated notes are considered Level 2 in the fair value hierarchy.

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

December 31, 2019

 

 

 

Original

 

 

 

 

 

Consolidated

 

 

 

 

Consolidated

 

 

 

 

 

 

Principal

 

Maturity Date

 

 

 

Balance

 

Market

 

Balance

 

Market

(Dollars in thousands)

Date Issued

 

Amount

 

Scheduled

 

Final

 

Sheet Amount

 

Value

 

Sheet Amount

 

Value

Long term subordinated notes

04/26/2007

 

$

400,000

 

05/15/2037

 

05/01/2067

 

$

235,083

 

$

181,834

 

$

236,758

 

$

233,191

                     


     Maturity Date June 30, 2019 December 31, 2018 
    Original       Consolidated Balance     Consolidated Balance    
(Dollars in thousands)Date Issued Principal Amount Scheduled Final  Sheet Amount  Market Value  Sheet Amount  Market Value 
Long term subordinated notes04/26/2007 $400,000 05/15/2037 05/01/2067  $236,709  $211,125  $236,659  $200,390 

During the fixed rate interest period from May 3, 2007 through May 14, 2017, interest was at the annual rate of 6.6%6.6%, payable semi-annually in arrears on November 15 and May 15 of each year, commencing on November 15, 2007.  During the floating rate interest period from May 15, 2017 through maturity, interest will be based on the 3 month LIBOR plus 238.5 basis points, reset quarterly, payable quarterly in arrears on February 15, May 15, August 15 and November 15 of each year, subject to Holdings’ right to defer interest on one or more occasions for up to ten consecutive years.  Deferred interest will accumulate interest at the applicable rate compounded quarterly for periods from and including May 15, 2017.  The reset quarterly interest rate for February 18, 2020 to May 15, 2019 to August 14, 20192020 is 4.9%4.08%.


Holdings may redeem the long term subordinated notes on or after May 15, 2017, in whole or in part at 100%100% of the principal amount plus accrued and unpaid interest; however, redemption on or after the scheduled maturity date and prior to May 1, 2047 is subject to a replacement capital covenant.  This covenant is for the benefit of certain senior note holders and it mandates that Holdings receive proceeds from the sale of another subordinated debt issue, of at least similar size, before it may redeem the subordinated notes.  Effective upon the maturity of the Company’s 5.40%5.40% senior notes on October 15, 2014, the Company’s 4.868%4.868% senior notes, due on June 1, 2044, have become the Company’s long term indebtedness that ranks senior to the long term subordinated notes.

The Company repurchased and retired $1,700 thousand of its outstanding long term subordinated notes during the three months ended March 31, 2020.  The Company realized a gain of $502 thousand from the repurchase of the long term subordinated notes.

24



On March 19, 2009, Group announced the commencement of a cash tender offer for any and all of the 6.60% fixed to floating rate long term subordinated notes.  Upon expiration of the tender offer, the Company had reduced its outstanding debt by $161,441 thousand.

23

Interest expense incurred in connection with these long term subordinated notes is as follows for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Interest expense incurred

$

2,538

 

$

2,605

      


  
Three Months Ended
June 30,
  
Six Months Ended
June 30,
 
     
(Dollars in thousands) 2019  2018  2019  2018 
Interest expense incurred $3,406  $2,702  $6,011  $5,093 


11.  FEDERAL HOME LOAN BANK MEMBERSHIP

Effective August 15, 2019, Everest Re became a member of the Federal Home Loan Bank (“FHLB”) organization, which allows Everest Re to borrow up to 10% of its statutory admitted assets.  As of March 31, 2020, Everest Re had admitted assets of approximately $12,879,681 thousand which provides borrowing capacity of up to approximately $1,287,968 thousand.  Through March 31, 2020, Everest Re had no borrowings through the FHLB.

12.  LEASES


Effective January 1, 2019, the Company adopted ASU 2016-02 and ASU 2018-11 which outline new guidance on the accounting for leases.  The Company enters into lease agreements for real estate that is primarily used for office space in the ordinary course of business.  These leases are accounted for as operating leases, whereby lease expense is recognized on a straight-line basis over the term of the lease.  Most leases include an option to extend or renew the lease term.  The exercise of the renewal is at the Company’s discretion.  The operating lease liability includes lease payments related to options to extend or renew the lease term if the Company is reasonably certain of exercise those options.  The Company, in determining the present value of lease payments utilizes either the rate implicit in the lease if that rate is readily determinable or the Company’s incremental secured borrowing rate commensurate with terms of the underlying lease.


Supplemental information related to operating leases is as follows for the periods indicated:


 

Three Months

Ended

 

Three Months

Ended

 

March 31,

 

March 31,

(Dollars in thousands)

2020

 

2019

Lease expense incurred:

 

 

 

 

 

Operating lease cost

$

7,248

 

$

4,562

 

At March 31,

 

At December 31,

(Dollars in thousands)

2020

 

2019

Operating lease right of use assets

$

148,855

 

$

152,978

Operating lease liabilities

 

158,350

 

 

160,387

 

Three Months Ended

 

Three Months Ended

 

March 31,

 

March 31,

(Dollars in thousands)

2020

 

2019

Operating cash flows from operating leases

$

(4,357)

 

$

(4,304)

      

25



 

At March 31,

At December 31,

 

2020

2019

Weighted average remaining operating lease term

12.8 years

 

12.8 years

 

Weighted average discount rate on operating leases

3.83

%

3.91

%

  Six Months Ended 
(Dollars in thousands) June 30, 
Lease expense incurred: 2019 
Operating lease cost $9,355 



  At June 30, 
(Dollars in thousands) 2019 
Operating lease right of use assets
 $53,690 
Operating lease liabilities
  59,335 



  Six Months Ended 
  June 30, 
(Dollars in thousands) 2019 
Operating cash flows from operating leases $8,617 



At June 30,
2019
Weighted average remaining operating lease term5.9 years
Weighted average discount rate on operating leases4.48%


Maturities of the existing lease liabilities are expected to occur as follows:

(Dollars in thousands)

 

 

Remainder of 2020

$

13,649

2021

 

15,844

2022

 

17,879

2023

 

17,450

2024

 

17,438

2025

 

14,430

Thereafter

 

111,609

Undiscounted lease payments

 

208,299

Less:  present value adjustment

 

49,949

Total operating lease liability

$

158,350



(Dollars in thousands)   
Remainder of 2019 $8,464 
2020  16,883 
2021  8,160 
2022  7,864 
2023  7,757 
2024  7,611 
Thereafter  12,480 
Undiscounted lease payments  69,219 
Less:  present value adjustment  9,884 
Total operating lease liability
 $59,335 

24


The amount of operating lease liabilities is not separately presented in the consolidated financial statements but is included in other liabilities.  Disclosures regarding minimum lease payments under previous lease accounting guidance can be found in the Company’s 2018 Form 10-K.

On July 2, 2019, the Company entered into a lease agreement to relocate its corporate offices from Liberty Corner, New Jersey to a corporate complex in Warren, New Jersey.  The new lease, which covers approximately 315,000 square feet of office space, will be effective October 1, 2019 and runs through 2036.2036.  The initial base rent payment of the lease will be approximately $650 thousand per month or $7,800 thousand per year.  The Company expects to relocate the existing operations and employees of the Liberty Corner, New Jersey facility to the new corporate complex by the end of 2020.


12.2021.

13.  SEGMENT REPORTING


The U.S. Reinsurance operation writes worldwide property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and Accident and Health (“A&H”) business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily withincompanies.  Business is written in the U.S.  The International operation writes non-U.S. property and casualty reinsuranceUnited States as well as through Everest Re’s branches in Canada Singapore and through offices in Brazil, Miami and New Jersey.Singapore.  The Insurance operation writes property and casualty insurance directly and through brokers, surplus lines brokers and general agents mainly within the U.S.


United States.

These segments are managed independently, but conform with corporate guidelines with respect to pricing, risk management, control of aggregate catastrophe exposures, capital, investments and support operations.  Management generally monitors and evaluates the financial performance of these operating segments based upon their underwriting results.


Underwriting results include earned premium less losses and LAE incurred, commission and brokerage expenses and other underwriting expenses.  We measure our underwriting results using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which, respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.


The Company does not maintain separate balance sheet data for its operating segments.  Accordingly, the Company does not review and evaluate the financial results of its operating segments based upon balance sheet data.

26


25


The following tables present the underwriting results for the operating segments for the periods indicated:

 

Three Months Ended

Reinsurance

March 31,

(Dollars in thousands)

2020

 

2019

Gross written premiums

$

1,308,194

 

$

1,153,111

Net written premiums

 

1,114,235

 

 

975,999

 

 

 

 

 

 

Premiums earned

$

1,007,034

 

$

897,278

Incurred losses and LAE

 

682,707

 

 

553,714

Commission and brokerage

 

260,901

 

 

236,965

Other underwriting expenses

 

29,847

 

 

24,056

Underwriting gain (loss)

$

33,579

 

$

82,543


 

Three Months Ended

Insurance

March 31,

(Dollars in thousands)

2020

 

2019

Gross written premiums

$

666,771

 

$

531,771

Net written premiums

 

524,474

 

 

416,244

 

 

 

 

 

 

Premiums earned

$

486,970

 

$

373,176

Incurred losses and LAE

 

346,805

 

 

242,382

Commission and brokerage

 

62,203

 

 

51,253

Other underwriting expenses

 

71,361

 

 

54,326

Underwriting gain (loss)

$

6,601

 

$

25,215


  Three Months Ended  Six Months Ended 
U.S. Reinsurance
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Gross written premiums
 
$
641,763
  
$
652,110
  
$
1,405,903
  
$
1,296,332
 
Net written premiums
  
487,694
   
429,931
   
1,105,835
   
853,762
 
                 
Premiums earned
 
$
605,136
  
$
467,509
  
$
1,180,040
  
$
908,894
 
Incurred losses and LAE
  
367,473
   
708,524
   
684,111
   
1,009,728
 
Commission and brokerage
  
172,589
   
148,711
   
339,692
   
276,031
 
Other underwriting expenses
  
15,728
   
15,472
   
31,319
   
32,358
 
Underwriting gain (loss)
 
$
49,346
  
$
(405,198
)
 
$
124,918
  
$
(409,223
)



  Three Months Ended  Six Months Ended 
International
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Gross written premiums
 
$
372,671
  
$
398,714
  
$
761,642
  
$
765,738
 
Net written premiums
  
350,219
   
337,357
   
708,077
   
672,232
 
                 
Premiums earned
 
$
353,086
  
$
343,133
  
$
675,460
  
$
672,072
 
Incurred losses and LAE
  
213,808
   
259,487
   
450,884
   
435,846
 
Commission and brokerage  
85,974
   
84,379
   
155,836
   
162,773
 
Other underwriting expenses  
9,632
   
9,869
   
18,097
   
19,955
 
Underwriting gain (loss) 
$
43,672
  
$
(10,602
)
 
$
50,643
  
$
53,498
 



  Three Months Ended  Six Months Ended 
Insurance
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Gross written premiums
 
$
673,603
  
$
581,460
  
$
1,205,374
  
$
1,036,445
 
Net written premiums
  
481,952
   
423,066
   
898,196
   
771,387
 
                 
Premiums earned
 
$
417,401
  
$
369,194
  
$
790,577
  
$
714,880
 
Incurred losses and LAE
  
261,941
   
260,749
   
504,323
   
496,441
 
Commission and brokerage
  
58,212
   
54,912
   
109,465
   
105,655
 
Other underwriting expenses
  
57,991
   
48,885
   
112,317
   
99,264
 
Underwriting gain (loss)
 
$
39,257
  
$
4,648
  
$
64,472
  
$
13,520
 


The following table reconciles the underwriting results for the operating segments to income (loss) before taxes as reported in the consolidated statements of operations and comprehensive income (loss) for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Underwriting gain (loss)

$

40,180

 

$

107,758

Net investment income

 

74,201

 

 

84,534

Net realized capital gains (losses)

 

256,867

 

 

135,056

Corporate expense

 

(3,721)

 

 

(1,651)

Interest, fee and bond issue cost amortization expense

 

(7,460)

 

 

(9,828)

Other income (expense)

 

(4,498)

 

 

(730)

Income (loss) before taxes

$

355,569

 

$

315,139



  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Underwriting gain (loss) 
$
132,275
  
$
(411,152
)
 
$
240,033
  
$
(342,205
)
Net investment income  
90,709
   
72,070
   
175,243
   
141,979
 
Net realized capital gains (losses)
  
142,563
   
(42,271
)
  
277,619
   
(102,472
)
Corporate expense
  
(2,519
)
  
(1,513
)
  
(4,170
)
  
(5,109
)
Interest, fee and bond issue cost amortization expense
  
(9,684
)
  
(7,623
)
  
(19,512
)
  
(14,936
)
Other income (expense)
  
(3,812
)
  
77,682
   
(5,026
)
  
2,805
 
Income (loss) before taxes 
$
349,532
  
$
(312,807
)
 
$
664,187
  
$
(319,938
)

26


The Company produces business in the U.S. and internationally.  The net income deriving from assets residing in the individual foreign countries in which the Company writes business are not identifiable in the Company’s financial records.  Based on gross written premium, the table below presents the largest country, other than the U.S., in which the Company writes business, for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Canada gross written premiums

$

63,637

 

$

39,050

      


  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Canada gross written premiums $47,206  $44,189  $86,256  $84,581 


No other country represented more than 5%5% of the Company’s revenues.

27



13.

14.  RELATED-PARTY TRANSACTIONS


Parent


Group entered into a $300,000 thousand long term note agreement with Everest Re as of December 17, 2019. The note will pay interest annually at a rate of 1.69% and is scheduled to mature in December, 2028. This transaction is presented as a Note Receivable – Affiliated in the Consolidated Balance Sheet of Holdings. The Company recognized interest income related to the this long term note of $1,282 thousand and $0 thousand for the three months ended March 31, 2020 and 2019, respectively.

Group entered into a $250,000 thousand long term promissory note agreement with Holdings as of December 31, 2014.  The note was repaid in December 2018. Interest income in the amount of $0 thousand and $1,075 thousand was recorded by Holdings for the three months ended June 30, 2019 and 2018, respectively.  Interest income in the amount of $0 thousand and $2,150 thousand was recorded by Holdings for the six months ended June 30, 2019 and 2018, respectively.


Group’s Board of Directors approved an amended share repurchase program authorizing Group and/or its subsidiary Holdings to purchase Group’s common shares through open market transactions, privately negotiated transactions or both.  The table below represents the amendments to the share repurchase program for the common shares approved for repurchase.



Common Shares

 Authorized for

Shares

Amendment Date

 Repurchase

Authorized for

Amendment Date

Repurchase

(Dollars in thousands)

09/21/2004

5,000,000

09/

07/21/2004

2008

5,000,000

07/21/2008

02/24/2010

5,000,000

02/24/2010

22/2012

5,000,000

02/22/2012

05/15/2013

5,000,000

05/15/2013

11/19/2014

5,000,000

11/19/2014

 5,000,000

30,000,000



Holdings had purchased and held 9,719,971 Common Shares of Group, which were purchased in the open market between February 2007 and March 2011.


In December, 2015, Holdings transferred the 9,719,971 Common Shares of Group, which it held as other invested assets, at fair value, valued at $1,773,214 thousand, to Preferred Holdings, an affiliated entity and subsidiary of Group, in exchange for 1,773.214 preferred shares of Preferred Holdings with a $1,000 thousand par value and 1.75%1.75% annual dividend rate.  After the exchange, Holdings no longer holds any shares or has any ownership interest in Group.

27

Holdings has reported both its Parent shares andthe preferred shares in Preferred Holdings, as other invested assets, fair value, in the consolidated balance sheets with changes in fair value re-measurement recorded in net realized capital gains (losses) in the consolidated statements of operations and comprehensive income (loss).  The following table presents the dividends received on the preferred shares of Preferred Holdings and on the Parent shares that are reported as net investment income in the consolidated statements of operations and comprehensive income (loss) for the period indicated.

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Dividends received on preferred stock of affiliate

$

7,758

 

$

7,758

      


  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Dividends received on preferred stock of affiliate $7,758  $7,758  $15,516  $15,516 


Affiliated Companies


Effective December 31, 2018, Holdings entered into a $300,000 thousand long-term promissory note agreement with Bermuda Re.  The note was repaid in May, 2019.  This transaction was presented as a Note

28


Payable – Affiliated in the consolidated balance sheets of Holdings as of December 31, 2018.  Interest expense of $1,356$0 thousand and $3,658$2,303 thousand was recorded by Holdings for the three and six months ended June 30,March 31, 2020 and 2019, respectively.


Effective October 1, 2018, Holdings Ireland made a capital contribution of Global Services, an affiliated entity, to Holdings.  Global Services had an equity value of $227,253 thousand at the time of contribution and that value is classified as additional paid in capital in the Company’s consolidated balance sheet as of December 31, 2018.


sheets.

Affiliates


The table below represents affiliated quota share reinsurance agreements ("whole account quota share") for all new and renewal business for the indicated coverage period:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single

 

 

 

 

 

 

 

Percent

 

Assuming

 

 

 

Occurrence

 

Aggregate

 

Coverage Period

 

Ceding Company

 

Ceded

 

Company

 

Type of Business

 

Limit

 

Limit

 

01/01/2010-12/31/2010

 

Everest Re

 

44.0

%

 

Bermuda Re

 

property / casualty business

 

150,000

 

325,000

 

01/01/2011-12/31/2011

 

Everest Re

 

50.0

%

 

Bermuda Re

 

property / casualty business

 

150,000

 

300,000

 

01/01/2012-12/31/2014

 

Everest Re

 

50.0

%

 

Bermuda Re

 

property / casualty business

 

100,000

 

200,000

 

01/01/2015-12/31/2016

 

Everest Re

 

50.0

%

 

Bermuda Re

 

property / casualty business

 

162,500

 

325,000

 

01/01/2017-12/31/2017

 

Everest Re

 

60.0

%

 

Bermuda Re

 

property / casualty business

 

219,000

 

438,000

 

01/01/2010-12/31/2010

 

Everest Re- Canadian Branch

 

60.0

%

 

Bermuda Re

 

property business

 

350,000

(1)

-

 

01/01/2011-12/31/2011

 

Everest Re- Canadian Branch

 

60.0

%

 

Bermuda Re

 

property business

 

350,000

(1)

-

 

01/01/2012-12/31/2012

 

Everest Re- Canadian Branch

 

75.0

%

 

Bermuda Re

 

property / casualty business

 

206,250

(1)

412,500

(1)

01/01/2013-12/31/2013

 

Everest Re- Canadian Branch

 

75.0

%

 

Bermuda Re

 

property / casualty business

 

150,000

(1)

412,500

(1)

01/01/2014-12/31/2017

 

Everest Re- Canadian Branch

 

75.0

%

 

Bermuda Re

 

property / casualty business

 

262,500

(1)

412,500

(1)

01/01/2012-12/31/2017

 

Everest Canada

 

80.0

%

 

Everest Re-

  Canadian Branch

 

property business

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Amounts shown are Canadian dollars.



(Dollars in thousands)              
     Percent Assuming   Single  Aggregate 
Coverage Period Ceding Company Ceded Company Type of Business Occurrence Limit   Limit 
                
01/01/2010-12/31/2010 Everest Re 44.0% Bermuda Re property / casualty business  150,000   325,000 
                
01/01/2011-12/31/2011 Everest Re 50.0% Bermuda Re property / casualty business  150,000   300,000 
                
01/01/2012-12/31/2014 Everest Re 50.0% Bermuda Re property / casualty business  100,000   200,000 
                
01/01/2015-12/31/2016 Everest Re 50.0% Bermuda Re property / casualty business  162,500   325,000 
                
01/01/2017-12/31/2017 Everest Re 60.0% Bermuda Re property / casualty business  219,000   438,000 
                
01/01/2010-12/31/2010 Everest Re- Canadian Branch60.0% Bermuda Re property business  350,000
(1)
  - 
01/01/2011-12/31/2011 Everest Re- Canadian Branch60.0% Bermuda Re property business  350,000
(1)
  - 
01/01/2012-12/31/2012 Everest Re- Canadian Branch75.0% Bermuda Re property / casualty business  206,250
(1)
  412,500
(1)
01/01/2013-12/31/2013 Everest Re- Canadian Branch75.0% Bermuda Re property / casualty business  150,000
(1)
  412,500
(1)
01/01/2014-12/31/2017 Everest Re- Canadian Branch75.0% Bermuda Re property / casualty business  262,500
(1)
  412,500
(1)
                
01/01/2012-12/31/2017 Everest Canada 80.0% Everest Re- Canadian Branchproperty business  -   - 
                
(1)
     Amounts shown are Canadian dollars.

             

28



Effective January 1, 2018, Everest Re entered into a twelve month whole account aggregate stop loss reinsurance contract (“stop loss agreement”) with Bermuda Re.  The stop loss agreement provides coverage for ultimate net losses on applicable net earned premiums above a retention level, subject to certain other coverage limits and conditions.  The stop loss agreement was renewed effective January 1, 2019.

In addition, Everest Re entered into a property catastrophe excess of loss reinsurance contract with Bermuda Re, effective January 1, 2019.  The contract provides $100,000 thousand of reinsurance coverage for property catastrophe losses above certain attachment points.


The table below represents loss portfolio transfer (“LPT”) reinsurance agreements whereby net insurance exposures and reserves were transferred to an affiliate.

(Dollars in thousands)

Effective

 

Transferring

 

Assuming

 

 

% of Business or

 

 

Covered Period

Date

 

Company

 

Company

 

 

Amount of Transfer

 

 

of Transfer

10/01/2001

 

Everest Re  (Belgium Branch)

 

Bermuda Re

 

 

100

%

 

 

All years

10/01/2008

 

Everest Re

 

Bermuda Re

 

$

747,022

 

 

 

01/01/2002-12/31/2007

12/31/2017

 

Everest Re

 

Bermuda Re

 

$

970,000

 

 

 

All years



(Dollars in thousands)            
              
Effective Transferring Assuming % of Business or  Covered Period
Date Company Company Amount of Transfer  of Transfer
              
10/01/2001
 
Everest Re  (Belgium Branch)
 
Bermuda Re
  
100
%
 All years
10/01/2008
 
Everest Re
 
Bermuda Re
 
$
747,022
  01/01/2002-12/31/2007
12/31/2017
 
Everest Re
 
Bermuda Re
 
$
970,000
  All years


On December 31, 2017, the Company entered into a LPT agreement with Bermuda Re.  The LPT agreement covers subject loss reserves of $2,336,242 thousand for accident years 2017 and prior.  As a result of the LPT agreement, the Company transferred $1,000,000 thousand of cash and fixed maturity securities and transferred $970,000 thousand of loss reserves to Bermuda Re.  As part of the LPT agreement, Bermuda Re will provide an additional $500,000 thousand of adverse development coverage on the subject loss reserves.

29



The following tables summarize the premiums and losses ceded by the Company to Bermuda Re and Everest International, respectively, and premiums and losses assumed by the Company from Everest Canada and Lloyd’s syndicate 2786 for the periods indicated:

 

Three Months Ended

Bermuda Re

March 31,

(Dollars in thousands)

2020

 

2019

Ceded written premiums

$

30,500

 

$

51,473

Ceded earned premiums

 

30,500

 

 

52,524

Ceded losses and LAE

 

(22,159)

 

 

11,733


 

Three Months Ended

Everest International

March 31,

(Dollars in thousands)

2020

 

2019

Ceded written premiums

$

-

 

$

-

Ceded earned premiums

 

-

 

 

-

Ceded losses and LAE

 

22

 

 

10


 

Three Months Ended

Everest Canada

March 31,

(Dollars in thousands)

2020

 

2019

Assumed written premiums

$

236

 

$

-

Assumed earned premiums

 

39

 

 

-

Assumed losses and LAE

 

1,598

 

 

(1,601)

  Three Months Ended  Six Months Ended 
Bermuda Re
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Ceded written premiums
 
$
19,534
  
$
142,971
  
$
71,007
  
$
275,291
 
Ceded earned premiums
  
16,598
   
148,073
   
69,122
   
284,231
 
Ceded losses and LAE
  
(3,417
)
  
(157,443
)
  
8,316
   
36,108
 


 

Three Months Ended

Lloyd's Syndicate 2786

March 31,

(Dollars in thousands)

2020

 

2019

Assumed written premiums

$

(3,031)

 

$

(9,209)

Assumed earned premiums

 

(2,822)

 

 

(18,827)

Assumed losses and LAE

 

814

 

 

(7,918)



  Three Months Ended  Six Months Ended 
Everest International
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Ceded written premiums
 
$
-
  
$
-
  
$
-
  
$
-
 
Ceded earned premiums
  
-
   
-
   
-
   
-
 
Ceded losses and LAE
  
(46
)
  
(357
)
  
(36
)
  
(357
)



  Three Months Ended  Six Months Ended 
Everest Canada
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Assumed written premiums
 
$
-
  
$
-
  
$
-
  
$
-
 
Assumed earned premiums
  
-
   
-
   
-
   
-
 
Assumed losses and LAE
  
2,296
   
373
   
695
   
3,346
 


29




  Three Months Ended  Six Months Ended 
Lloyd's Syndicate 2786
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Assumed written premiums
 
$
483
  
$
2,421
  
$
(8,726
)
 
$
(261
)
Assumed earned premiums
  
1,596
   
6,064
   
(17,231
)
  
10,950
 
Assumed losses and LAE
  
4,391
   
1,441
   
(3,527
)
  
8,026
 


In 2013, Group established Mt. Logan Re, which is a Class 3 insurer based in Bermuda.  Mt. Logan Re then established separate segregated accounts for its business activity, which invest in a diversified set of catastrophe exposures.

The following table summarizes the premiums and losses that are ceded by the Company to Mt. Logan Re segregated accounts and assumed by the Company from Mt. Logan Re segregated accounts.

 

Three Months Ended

Mt. Logan Re Segregated Accounts

March 31,

(Dollars in thousands)

2020

 

2019

Ceded written premiums

$

95,350

 

$

63,223

Ceded earned premiums

 

79,855

 

 

44,822

Ceded losses and LAE

 

37,465

 

 

34,623

Assumed written premiums

 

-

 

 

-

Assumed earned premiums

 

-

 

 

-

Assumed losses and LAE

 

-

 

 

-



  Three Months Ended  Six Months Ended 
Mt. Logan Re Segregated Accounts
 June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Ceded written premiums
 
$
51,289
  
$
40,622
  
$
114,512
  
$
101,439
 
Ceded earned premiums
  
61,812
   
54,885
   
106,634
   
104,975
 
Ceded losses and LAE
  
30,159
   
92,100
   
64,781
   
107,907
 
                 
Assumed written premiums
  
-
   
1,604
   
-
   
4,647
 
Assumed earned premiums
  
-
   
1,604
   
-
   
4,647
 
Assumed losses and LAE
  
-
   
-
   
-
   
-
 


14.15.  RETIREMENT BENEFITS


The Company maintains both qualified and non-qualified defined benefit pension plans for its U.S. employees employed prior to April 1, 2010.  Generally, the Company computes the benefits based on average earnings over a period prescribed by the plans and credited length of service.  The Company’s non-qualified defined benefit pension plan provided compensating pension benefits for participants whose benefits have been

30


curtailed under the qualified plan due to Internal Revenue Code limitations.  Effective January 1, 2018, participants of the Company’s non-qualified defined benefit pension plan may no longer accrue additional service benefits.


Net periodic benefit cost for U.S. employees included the following components for the periods indicated:

Pension Benefits

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Service cost

$

4,011

 

$

2,276

Interest cost

 

2,483

 

 

2,930

Expected return on plan assets

 

(5,197)

 

 

(5,016)

Amortization of net (income) loss 

 

1,213

 

 

1,601

Settlement charge

 

-

 

 

104

Net periodic benefit cost

$

2,510

 

$

1,895


Other Benefits

Three Months Ended

 

March 31,

(Dollars in thousands)

2020

 

2019

Service cost

$

141

 

$

286

Interest cost

 

215

 

 

295

Amortization of prior service cost

 

(48)

 

 

(144)

Amortization of net (income) loss 

 

-

 

 

-

Net periodic benefit cost

$

308

 

$

437

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)


Pension Benefits
 Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Service cost
 
$
2,276
  
$
2,977
  
$
4,553
  
$
5,954
 
Interest cost
  
2,930
   
2,585
   
5,860
   
5,170
 
Expected return on plan assets
  
(5,016
)
  
(3,670
)
  
(10,031
)
  
(7,341
)
Amortization of net (income) loss
  
1,601
   
2,237
   
3,203
   
4,473
 
FAS 88 settlement charge
  
104
   
-
   
208
   
-
 
Net periodic benefit cost
 
$
1,895
  
$
4,129
  
$
3,793
  
$
8,256
 



Other Benefits
 Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in thousands) 2019  2018  2019  2018 
Service cost
 
$
286
  
$
446
  
$
573
  
$
893
 
Interest cost
  
295
   
307
   
590
   
614
 
Amortization of prior service cost
  
(144
)
  
(33
)
  
(289
)
  
(66
)
Amortization of net (income) loss
  
-
   
94
   
-
   
188
 
Net periodic benefit cost
 
$
437
  
$
814
  
$
874
  
$
1,629
 
                 
(Some amounts may not reconcile due to rounding.)                

30


The service cost component of net periodic benefit costs is included within other underwriting expenses on the consolidated statement of operations and comprehensive income (loss).  In accordance with ASU 2017-07, other staff compensation costs are also primarily recorded within this line item.

The Company did not make any contributions to the qualified pension benefit plan for the three and six months ended June 30,March 31, 2020 and 2019, and 2018.


15.respectively.

16.  INCOME TAXES


The Company is domiciled in the United States and has subsidiaries domiciled within the United States with significant branches in Canada and Singapore.  The Company’s non-U.S. branches are subject to income taxation at varying rates in their respective domiciles.


The Company generally applies the estimated annual effective tax rate approach for calculating its tax provision for interim periods as prescribed by ASC 740-270, Interim Reporting.  Under the estimated annual effective tax rate approach, the estimated annual effective tax rate is applied to the interim year-to-date pre-tax income/loss to determine the income tax expense or benefit for the year-to-date period.  If the annual effective tax rate approach produces a year-to-date tax benefit which exceeds the amount which is estimated to be recoverable for the full year, then the tax benefit for the interim reporting period will be limited as prescribed under ASC 740-270 to the estimated recoverable based on the year-to-date result.  The tax expense or benefit for the quarter represents the difference between the year-to-date tax expense or benefit for the current year-to-date period less such amount for the immediately preceding year-to-date period. Management considers the impact of all known events in its estimation of the Company’s annual pre-tax income/loss and effective tax rate.


16.

17.  SUBSEQUENT EVENTS


The Company has evaluated known recognized and non-recognized subsequent events.  The Company does not have any subsequent events to report.



31


18.   REVISIONS TO FINANCIAL STATEMENTS

In preparing third quarter 2019 financial statements, the Company identified errors in the handling of foreign exchange related to premium funds held from reinsureds.  Although management determined that the impact of the foreign exchange differences were not material to prior period financial statements, the impact of recording the cumulative difference would have significantly impacted results within the third quarter 2019.  As a result, prior period balances have been revised in the applicable financial statements and corresponding footnotes to correct the foreign exchange adjustments.

Management assessed the materiality of this change within prior period financial statements based upon SEC Staff Accounting Bulletin Number 99, Materiality, which is since codified in Accounting Standards Codification ("ASC") 250, Accounting Changes and Error Corrections. The prior period comparative financial statements that are presented herein have been revised.

The following tables present line items for prior period financial statements that have been affected by the revision. For these line items, the tables detail the amounts as previously reported, the impact upon those line items due to the revision, and the amounts as currently revised within the financial statements.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

Three Months Ended March 31, 2019

AND COMPREHENSIVE INCOME (LOSS):

 

As Previously

 

Impact of

 

 

 

 

 

Reported

 

Revisions

 

As Revised

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

(1,214)

 

 

484

 

 

(730)

Total revenues

 

$

1,488,830

 

$

484

 

$

1,489,314

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE TAXES

 

$

314,655

 

$

484

 

$

315,139

Income tax expense (benefit) 

 

 

63,429

 

 

102

 

 

63,531

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

251,226

 

$

382

 

$

251,608

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE INCOME (LOSS)  

 

$

349,374

 

$

382

 

$

349,756

CONSOLIDATED STATEMENTS OF

 

Three Months Ended March 31, 2019

CHANGES IN STOCKHOLDER'S EQUITY

 

As Previously

 

Impact of

 

 

 

 

 

Reported

 

Revisions

 

As Revised

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

RETAINED EARNINGS:

 

 

 

 

 

 

 

 

 

Balance, January 1

 

$

4,070,604

 

$

(7,908)

 

$

4,062,696

Net income (loss)

 

 

251,226

 

 

382

 

 

251,608

Balance, March 31

 

 

4,321,830

 

 

(7,524)

 

 

4,314,306

32



CONSOLIDATED STATEMENTS OF CASH FLOWS 

 

Three Months Ended March 31, 2019

 

 

As Previously

 

Impact of

 

 

 

 

 

Reported

 

Revisions

 

As Revised

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Net income (loss) 

 

$

251,226

 

$

382

 

$

251,608

Decrease (increase) in funds held by reinsureds, net

 

 

(13,877)

 

 

(484)

 

 

(14,361)

Decrease (increase) in income taxes

 

 

94,631

 

 

102

 

 

94,733

33


ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION


Industry Conditions.

The worldwide reinsurance and insurance businesses are highly competitive, as well as cyclical by product and market.  As such, financial results tend to fluctuate with periods of constrained availability, higher rates and stronger profits followed by periods of abundant capacity, lower rates and constrained profitability.  Competition in the types of reinsurance and insurance business that we underwrite is based on many factors, including the perceived overall financial strength of the reinsurer or insurer, ratings of the reinsurer or insurer by A.M. Best and/or Standard & Poor’s, underwriting expertise, the jurisdictions where the reinsurer or insurer is licensed or otherwise authorized, capacity and coverages offered, premiums charged, other terms and conditions of the reinsurance and insurance business offered, services offered, speed of claims payment and reputation and experience in lines written.  Furthermore, the market impact from these competitive factors related to reinsurance and insurance is generally not consistent across lines of business, domestic and international geographical areas and distribution channels.


We compete

The Company competes in the U.S. and internationalglobal reinsurance and insurance markets with numerous global competitors. OurThe Company’s competitors include independent reinsurance and insurance companies, subsidiaries or affiliates of established worldwide insurance companies, reinsurance departments of certain insurance companies, domestic and international underwriting operations, including underwriting syndicates at Lloyd’s of London and certain government sponsored risk transfer vehicles.  Some of these competitors have greater financial resources than we do and have established long term and continuing business relationships, which can be a significant competitive advantage.  In addition, the lack of strong barriers to entry into the reinsurance business and recently, the securitization of reinsurance and insurance risks through capital markets provide additional sources of potential reinsurance and insurance capacity and competition.


Worldwide insurance and reinsurance market conditions continued to be very competitive, particularly in the property catastrophe and casualty reinsurance lines of business.competitive. Generally, there was ample insurance and reinsurance capacity relative to demand, as well as, additional capital from the capital markets through insurance linked financial instruments.  These financial instruments such as side cars, catastrophe bonds and collateralized reinsurance funds, provide capital markets with access to insurance and reinsurance risk exposure.  The capital markets demand for these products is being primarily driven by the current low interest rate environment and the desire to achieve greater risk diversification and potentially higher returns on their investments.  This increased competition is generally having a negative impact on rates, terms and conditions; however, the impact varies widely by market and coverage.


Rates tend

The industry is currently dealing with the impacts of a global pandemic, COVID-19.��   Globally, many countries have mandated that their citizens remain at home and non-essential businesses have been physically closed.  We have closed our physical offices; however, we have activated our operational resiliency plan across our global footprint and all of our critical operations are functioning effectively from remote locations.  We continue to fluctuate by specific regionservice and products, particularly areas recentlymeet the needs of our clients while ensuring the safety and health of our employees and customers.

The pandemic has caused significant volatility in the global financial markets.  Interest rates plummeted, credit spreads widened and the equity markets lost value.  We saw our fixed maturity and equity portfolios decline in value; however, some of the declines reflected in our March 31, 2020 financial statements have already recovered in April.  Nevertheless, the lack of business activity may lead to an increase in bankruptcies and corresponding credit losses. Our other invested assets are comprised primarily of limited partnership investments.  The change in limited partnership values are generally recorded on a quarter lag, As a result, the impact on the limited partnership values during the first quarter volatility will not be reflected in our results until the second quarter of 2020.

There will also be a negative impact on the industry underwriting results. With the closing of non-essential businesses, there has been a significant decline in business activity.  To the extent that premiums are based on business activity, there will be a decline in premium volume.  Incurred losses from the pandemic will be impacted by large catastrophic events.  There were numerous natural catastrophes in 2018 with total industrythe duration of the event and will vary by line of business and geographical location.  For the quarter ended March 31, 2020, our underwriting results include $35.7 million of estimated losses estimatedrelated to be $90 billion.  The costliest event was the Camp Wildfire in California, the deadliest and most destructive California firepandemic.  We anticipate this pandemic could have a meaningful impact on record.  These 2018 catastrophe losses followed another record year of catastrophes in 2017 where total industry losses for the worldwide events were estimated at $140 billion.  These catastrophe losses included an unprecedented series of catastrophes in the third quarter of 2017 with Hurricanes Harvey, Irma and Maria,our revenue, as well as net

34


and operating income in future quarters as a significant earthquake in Mexico City.  Additional catastrophe events occurred inresult of reinsurance and insurance claims due to the fourth quarterpandemic and resulting macro-economic market conditions.

Many regulators have issued moratoriums on the cancellation of 2017policies for the non-payment of premiums and also on non-renewals. We are complying with the wild firesvarious regulatory requests for accommodations to policyholders during this difficult period.  The moratoriums combined with the forced closure of businesses may lead to an increase in California and Hurricanes Nate and Ophelia.  During 2016, catastrophe losses includeduncollectible premium expense.

Prior to the Fort McMurray Canadian wildfire, Hurricane Matthew which affectedpandemic, there was a large area of the Caribbean and southeastern United States, storms and an earthquake in Ecuador.  While the future impact on market conditions from these catastrophes cannot be determined at this time,growing industry consensus that there has beenwas some firming inof (re)insurance rates for the marketsareas impacted by the catastrophes, as well, improvements in raterecent catastrophes.  Rates also appeared to be firming in some other reinsurance lines, includingof the casualty lines, and also improvements in the insurance property and casualty lines.


Commencing in 2015, we initiated a strategic build out of our insurance platform through the investment in key leadership hires, which in turn has brought significant underwriting talent and stronger direction in achieving our insurance program strategic goals of increased premium volume and improved underwriting results.  Recent growth is coming from highly diversified areas including newly launched lines of business, particularly in the casualty lines that had seen significant losses such as excess casualty and directors’ and officers’ liability.  Other casualty lines were experiencing modest rate increase, while some lines such as workers’ compensation were experiencing softer market conditions. It is too early to tell what will be the impact on pricing conditions but it is likely to change depending on the line of business and geography.

While we are unable to predict the full impact the pandemic will have on the insurance industry as it continues to have a negative impact on the global economy, we are well as, product and geographic expansion in existing lines of business.  We are building a world-class insurance platform capable of offering products across lines and geographies, complementing our leading global reinsurance franchise.

32


Overall, we believe that given our size, strong ratings, distribution system, reputation, expertise and capital market vehicle activity the current marketplace conditions provide profit opportunities.  Wepositioned to continue to employservice our strategyclients.  Our capital position remains a source of targeting business that offers the greatest profit potential, while maintaining balancestrength, with high quality invested assets, significant liquidity, low financial leverage, and diversification in our overall portfolio.a low operating expense ratio. Our diversified global platform with its broad mix of products, distribution and geography is resilient.

35



Financial Summary.

We monitor and evaluate our overall performance based upon financial results.  The following table displays a summary of the consolidated net income (loss), ratios and stockholder’s equity for the periods indicated:

 

Three Months Ended

 

 Percentage  

 

March 31,

 

Increase/

(Dollars in millions)

2020

 

2019

 

(Decrease)

Gross written premiums

$

1,975.0

 

$

1,684.9

 

17.2%

Net written premiums

 

1,638.7

 

 

1,392.2

 

17.7%

 

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

 

 

Premiums earned

$

1,494.0

 

$

1,270.5

 

17.6%

Net investment income

 

74.2

 

 

84.5

 

-12.2%

Net realized capital gains (losses)

 

256.9

 

 

135.1

 

90.2%

Other income (expense)

 

(4.5)

 

 

(0.7)

 

NM

Total revenues

 

1,820.6

 

 

1,489.3

 

22.2%

 

 

 

 

 

 

 

 

CLAIMS AND EXPENSES:

 

 

 

 

 

 

 

Incurred losses and loss adjustment expenses

 

1,029.5

 

 

796.1

 

29.3%

Commission, brokerage, taxes and fees

 

323.1

 

 

288.2

 

12.1%

Other underwriting expenses

 

101.2

 

 

78.4

 

29.1%

Corporate expense

 

3.7

 

 

1.7

 

125.4%

Interest, fee and bond issue cost amortization expense

 

7.5

 

 

9.8

 

-24.1%

Total claims and expenses

 

1,465.0

 

 

1,174.2

 

24.8%

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE TAXES

 

355.6

 

 

315.1

 

12.8%

Income tax expense (benefit)

 

38.9

 

 

63.5

 

-38.7%

NET INCOME (LOSS)

$

316.6

 

$

251.6

 

25.8%

 

 

 

 

 

 

 

 

RATIOS:

 

 

 

 

 

 

Point

Change

Loss ratio

 

68.9%

 

 

62.7%

 

6.2

Commission and brokerage ratio

 

21.6%

 

 

22.7%

 

(1.1)

Other underwriting expense ratio

 

6.8%

 

 

6.1%

 

0.7

Combined ratio

 

97.3%

 

 

91.5%

 

5.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in millions)

 

 

 

 

 

 

 

Balance sheet data:

 

 

 

 

 

 

 

Total investments and cash

$

12,242.4

 

$

 11,956.3  

 

2.4%

Total assets

 

20,030.8

 

 

 19,706.2  

 

1.6%

Loss and loss adjustment expense reserves

 

10,271.2

 

 

 10,209.5  

 

0.6%

Total debt

 

632.2

 

 

 633.8  

 

-0.3%

Total liabilities

 

14,034.0

 

 

 13,848.8  

 

1.3%

Stockholder's equity

 

5,996.7

 

 

 5,857.4  

 

2.4%

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)

(NM, not meaningful)


36


  Three Months Ended  Percentage  Six Months Ended  Percentage 
  June 30,  Increase/  June 30,  Increase/ 
(Dollars in millions)
 2019  2018  (Decrease)  2019  2018  (Decrease) 
Gross written premiums
 
$
1,688.0
  
$
1,632.3
   
3.4
%
 
$
3,372.9
  
$
3,098.5
   
8.9
%
Net written premiums
  
1,319.9
   
1,190.4
   
10.9
%
  
2,712.1
   
2,297.4
   
18.1
%
                         
REVENUES:
                        
Premiums earned
 
$
1,375.6
  
$
1,179.8
   
16.6
%
 
$
2,646.1
  
$
2,295.8
   
15.3
%
Net investment income
  
90.7
   
72.1
   
25.9
%
  
175.2
   
142.0
   
23.4
%
Net realized capital gains (losses)
  
142.6
   
(42.3
)
 NM   
277.6
   
(102.5
)
 NM 
Other income (expense)
  
(3.8
)
  
77.7
   
-104.9
%
  
(5.0
)
  
2.8
  NM 
Total revenues
  
1,605.0
   
1,287.3
   
24.7
%
  
3,093.9
   
2,338.2
   
32.3
%
                         
CLAIMS AND EXPENSES:
                        
Incurred losses and loss adjustment expenses
  
843.2
   
1,228.8
   
-31.4
%
  
1,639.3
   
1,942.0
   
-15.6
%
Commission, brokerage, taxes and fees
  
316.8
   
288.0
   
10.0
%
  
605.0
   
544.5
   
11.1
%
Other underwriting expenses
  
83.3
   
74.2
   
12.3
%
  
161.7
   
151.6
   
6.7
%
Corporate expense
  
2.5
   
1.5
   
66.5
%
  
4.2
   
5.1
   
-18.4
%
Interest, fee and bond issue cost amortization expense
  
9.7
   
7.6
   
27.0
%
  
19.5
   
14.9
   
30.6
%
Total claims and expenses
  
1,255.5
   
1,600.1
   
-21.5
%
  
2,429.7
   
2,658.1
   
-8.6
%
                         
INCOME (LOSS) BEFORE TAXES
  
349.5
   
(312.8
)
  
-211.7
%
  
664.2
   
(319.9
)
 NM 
Income tax expense (benefit)
  
67.6
   
(47.4
)
  
-242.7
%
  
131.1
   
(42.4
)
 NM 
NET INCOME (LOSS)
 
$
281.9
  
$
(265.4
)
  
-206.2
%
 
$
533.1
  
$
(277.6
)
 NM 
                         
RATIOS:
         Point Change          Point Change 
Loss ratio
  
61.3
%
  
104.1
%
  
(42.8
)
  
62.0
%
  
84.6
%
  
(22.6
)
Commission and brokerage ratio
  
23.0
%
  
24.4
%
  
(1.4
)
  
22.9
%
  
23.7
%
  
(0.8
)
Other underwriting expense ratio
  
6.1
%
  
6.3
%
  
(0.2
)
  
6.1
%
  
6.6
%
  
(0.6
)
Combined ratio
  
90.4
%
  
134.8
%
  
(44.4
)
  
90.9
%
  
114.9
%
  
(24.0
)
                         
              At  At  Percentage 
              June 30,  December 31,  Increase/ 
(Dollars in millions)              2019   2018  (Decrease) 
Balance sheet data:
                        
Total investments and cash
             
$
11,305.7
  
$
10,707.4
   
5.6
%
Total assets
              
19,235.8
   
18,688.2
   
2.9
%
Loss and loss adjustment expense reserves
              
10,148.4
   
10,167.0
   
-0.2
%
Total debt
              
633.7
   
933.6
   
-32.1
%
Total liabilities
              
13,492.1
   
13,643.5
   
-1.1
%
Stockholder's equity
              
5,743.7
   
5,044.7
   
13.9
%
                         
(Some amounts may not reconcile due to rounding)
                        
(NM, not meaningful)
                        


Revenues.


Premiums.  Gross written premiums increased by 3.4%17.2% to $1,688.0$1,975.0 million for the three months ended June 30, 2019,March 31, 2020, compared to $1,632.3$1,684.9 million for the three months ended June 30, 2018,March 31, 2019, reflecting a $92.1$135.0 million, or 15.8%25.4%, increase in our insurance business and a $36.4$155.1 million, or 3.5% decrease in our reinsurance business.  The rise in insurance premiums was primarily due to increases in many lines of business, including property, casualty, energy and specialty lines.  The decrease in reinsurance premiums was mainly due to decreases in treaty property writings, partially offset by an increase in treaty casualty writings.  Gross written premiums increased by 8.9% to $3,372.9 million for the six months ended June 30, 2019, compared to $3,098.5 million for the six months ended June 30, 2018, reflecting a $168.9 million, or

33

16.3%, increase in our insurance business and a $105.5 million, or 5.1%13.4%, increase in our reinsurance business. The rise in insurance premiums was primarily due to increases in many lines of business, including property, casualty, energy, specialty lines and accident and health. The increase in reinsurance premiums was mainly due to anthe increase in treaty casualty writings, partially offset by a decline intreaty property business and facultative business.

Net written premiums increased by 10.9%17.7% to $1,319.9$1,638.7 million for the three months ended June 30, 2019,March 31, 2020, compared to $1,990.4$1,392.2 million for the three months ended June 30, 2018, and increased by 18.1% to $2,712.1 million for the six months ended June 30,March 31, 2019, compared to $2,297.4 million for the six months ended June 30, 2018.  The difference betweenwhich is consistent with the change in gross written premiums compared to the change in net written premiums is primarily due to the impact of changes in affiliated reinsurance contracts.  Premiums ceded to Bermuda Re during the three months ended June 30, 2019 were $19.5 million compared with $143.0 million during the three months ended June 30, 2018.  Premiums ceded to Bermuda Re during the six months ended June 30, 2019 were $71.0 million compared with $275.3 million during the six months ended June 30, 2018.premiums. Premiums earned increased by 16.6%17.6% to $1,375.6$1,494.0 million for the three months ended June 30, 2019,March 31, 2020, compared to $1,179.8$1,270.5 million for the three months ended June 30, 2018, and increased by 15.3% to $2,646.1 million for the six months ended June 30, 2019, compared to $2,295.8 million for the six months ended 2018.March 31, 2019. The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Net Investment Income.  Net investment income increased 25.9%decreased 12.2% to $90.7$74.2 million for the three months ended June 30, 2019March 31, 2020 compared with net investment income of $72.1$84.5 million for the three months ended June 30, 2018.  Net investment income increased 23.4% to $175.2 million for the six months ended June 30, 2019 compared with net investment income of $142.0 million for the six months ended June 30, 2018.March 31, 2019.  Net pre-tax investment income as a percentage of average invested assets was 3.3%2.6% and 3.1% for the three months ended June 30,March 31, 2020 and 2019, compared to 3.2% for the three months ended June 30, 2018,respectively. The decrease in income and was 3.2% for the six months ended June 30, 2019 and June 30, 2018.  The increase in incomeyield was primarily the result of lower income from other invested assets, partially offset by higher income from our growing fixed maturity portfolio.


Net Realized Capital Gains (Losses).  Net realized capital gains were $142.6$256.9 million and net realized capital losses were $42.3$135.1 million for the three months ended June 30,March 31, 2020 and 2019, and 2018, respectively.  The net realized capital gains of $142.6$256.9 million for the three months ended June 30, 2019in 2020 were comprised of $150.7$319.7 million of gains from fair value re-measurements, partially offset by $4.9 million of other than temporary impairments and $3.3 million of net losses from sales of investments.  The net realized capital losses of $42.3 million for the three months ended June 30, 2018 were comprised of $39.1 million of losses from fair value re-measurements, $2.3$50.7 million of losses from sales of investments and $0.9$12.1 million of other-than-temporary investments.


Net realized capital gains were $277.6 million and net realized capital losses were $102.5 million allowances for the six months ended June 30, 2019credit losses. and 2018, respectively.  The net realized capital gains of $277.6$135.1 million for the six months ended June 30,in 2019 were comprised of $279.2$128.5 million of gains from fair value re-measurements and $5.6$8.9 million of net gains from sales of investments, partially offset by $7.2$2.3 million of other-than-temporary impairments.

The net realized capital losses of $102.5 million for the six months ended June 30, 2018 were comprised of $102.9 million of losses from fair value re-measurements and $0.9 million of other-than-temporary investments, partially offset by $1.3 million of gains from sales of investments.


Other Income (Expense).  We recorded other expense of $3.8$4.5 million and other income of $77.7$0.7 million for the three months ended June 30,March 31, 2020 and 2019, and 2018, respectively.  We recorded other expense of $5.0 million and other income of $2.8 million for the six months ended June 30, 2019 and 2018, respectively.respectively. The changes werechange was primarily the result of fluctuations in foreign currency exchange rates and changes in deferred gains under retroactive reinsurance agreements.
rates. 

34


Claims and Expenses.

Incurred Losses and Loss Adjustment Expenses.  The following table presents our incurred losses and loss adjustment expenses (“LAE”) for the periods indicated.

 

Three Months Ended March 31,

 

Current

 

Ratio %/

 

Prior

 

Ratio %/

 

Total

 

Ratio %/

(Dollars in millions)

Year

 

Pt Change

 

Years

 

Pt Change

 

Incurred

 

Pt Change

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

996.4

 

66.7%

 

 

$

(1.1)

 

-0.1%

 

 

$

995.3

 

66.6%

 

Catastrophes

 

30.0

 

2.0%

 

 

 

4.2

 

0.3%

 

 

 

34.2

 

2.3%

 

Total

$

1,026.4

 

68.7%

 

 

$

3.1

 

0.2%

 

 

$

1,029.5

 

68.9%

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

763.8

 

60.1%

 

 

$

-

 

0.0%

 

 

$

763.8

 

60.1%

 

Catastrophes

 

25.0

 

2.0%

 

 

 

7.3

 

0.6%

 

 

 

32.3

 

2.6%

 

Total

$

788.8

 

62.1%

 

 

$

7.3

 

0.6%

 

 

$

796.1

 

62.7%

 

Variance 2020/2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

232.6

 

6.6

pts

 

$

(1.1)

 

(0.1)

pts

 

$

231.5

 

6.5

pts

Catastrophes

 

5.0

 

               -

pts

 

 

(3.1)

 

(0.3)

pts

 

 

1.9

 

(0.3)

pts

Total

$

237.6

 

6.6

pts

 

$

(4.2)

 

(0.4)

pts

 

$

233.4

 

6.2

pts


37



  Three Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
826.5
   
60.1
%
  
$
(13.8
)
  
-1.0
%
  
$
812.7
   
59.1
%
 
Catastrophes
  
(0.1
)
  
0.0
%
 
  
30.6
   
2.2
%
 
  
30.5
   
2.2
%
 
Total
 
$
826.4
   
60.1
%
 
 
$
16.8
   
1.2
%
 
 
$
843.2
   
61.3
%
 
                                     
2018
                                   
Attritional
 
$
673.5
   
57.0
%
  
$
(3.5
)
  
-0.3
%
  
$
670.0
   
56.7
%
 
Catastrophes
  
64.6
   
5.5
%
 
  
494.2
   
41.9
%
 
  
558.8
   
47.4
%
 
Total
 
$
738.1
   
62.5
%
 
 
$
490.7
   
41.6
%
 
 
$
1,228.8
   
104.1
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
153.0
   
3.1
 
pts
 
$
(10.3
)
  
(0.7
)
pts
 
$
142.7
   
2.4
 
pts
Catastrophes
  
(64.7
)
  
(5.5
)
pts
  
(463.6
)
  
(39.7
)
pts
  
(528.3
)
  
(45.2
)
pts
Total
 
$
88.3
   
(2.4
)
pts
 
$
(473.9
)
  
(40.4
)
pts
 
$
(385.6
)
  
(42.8
)
pts



  Six Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
1,590.4
   
60.1
%
  
$
(13.8
)
  
-0.5
%
  
$
1,576.5
   
59.6
%
 
Catastrophes
  
24.9
   
0.9
%
 
  
37.9
   
1.4
%
 
  
62.8
   
2.4
%
 
Total
 
$
1,615.3
   
61.0
%
 
 
$
24.0
   
0.9
%
 
 
$
1,639.3
   
62.0
%
 
                                     
2018
                                   
Attritional
 
$
1,386.4
   
60.4
%
  
$
(3.2
)
  
-0.1
%
  
$
1,383.2
   
60.3
%
 
Catastrophes
  
64.6
   
2.8
%
 
  
494.2
   
21.5
%
 
  
558.8
   
24.3
%
 
Total
 
$
1,451.0
   
63.2
%
 
 
$
491.0
   
21.4
%
 
 
$
1,942.0
   
84.6
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
204.0
   
(0.3
)
pts
 
$
(10.6
)
  
(0.4
)
pts
 
$
193.3
   
(0.7
)
pts
Catastrophes
  
(39.7
)
  
(1.9
)
pts
  
(456.3
)
  
(20.1
)
pts
  
(496.0
)
  
(21.9
)
pts
Total
 
$
164.3
   
(2.2
)
pts
 
$
(467.0
)
  
(20.5
)
pts
 
$
(302.7
)
  
(22.6
)
pts
                                     
(Some amounts may not reconcile due to rounding.)                                   


Incurred losses and LAE decreasedincreased by 31.4%29.3% to $843.2$1,029.5 million for the three months ended June 30, 2019March 31, 2020 compared to $1,228.8$796.1 million for the three months ended June 30, 2018,March 31, 2019, primarily due to $463.6an increase of $232.6 million in current year attritional losses, related primarily to $35.7 million of less unfavorable development on prior year catastrophe losses from the COVID-19 pandemic and a decreasethe impact of the increase in premiums earned. The current year catastrophe losses of $64.7 million, partially offset by an increase in current year attritional losses of $153.0 million primarily due to the increase in premiums earned.  There were no current year catastrophe losses for the three months ended June 30, 2019.  The $494.2 million of unfavorable development on prior years catastrophe losses, for the three months ended June 30, 2018 mainly related to Hurricanes Harvey, Irma and Maria.  The increase in loss estimates for Hurricanes Harvey, Irma and Maria was mostly driven by re-opened claims reported in the second quarter of 2018 and loss inflation from higher than expected loss adjustment expenses and in particular, their impact on aggregate covers.  The current year catastrophe losses of $64.6$30.0 million for the three months ended June 30, 2018March 31, 2020 related to Cyclone Mekunuthe Nashville tornadoes ($50.010.0 million), Australia East Coast storms ($10.0 million) and the U.S. winter stormsAustralia fires ($14.610.0 million).

35

Incurred losses and LAE decreased by 15.6% to $1,639.3 million for the six months ended June 30, 2019 compared to $1,942.0 million for the six months ended June 30, 2018, primarily due to $456.3 million of less unfavorable development on prior year catastrophe losses and a decrease in current year catastrophe losses of $39.7 million, partially offset by an increase in current year attritional losses of $204.0 million. The current year catastrophe losses of $24.9 million for the six months ended June 30, 2019 are primarily due to Townsville monsoon in Australia.  The $494.2 million of unfavorable development on prior years catastrophe losses, for the six months ended June 30, 2018 mainly related to Hurricanes Harvey, Irma and Maria.  The increase in loss estimates for Hurricanes Harvey, Irma and Maria was mostly driven by re-opened claims reported in the second quarter of 2018 and loss inflation from higher than expected loss adjustment expenses and in particular, their impact on aggregate covers.  The current year catastrophe losses of $64.6 million for the six months ended June 30, 2018 related to Cyclone Mekunu ($50.0 million) and the U.S. winter storms ($14.6 million).

Commission, Brokerage, Taxes and Fees.  Commission, brokerage, taxes and fees increased to $316.8$25.0 million for the three months ended June 30,March 31, 2019 comparedrelated to the Townsville monsoon in Australia ($25.0 million).

Commission, Brokerage, Taxes and Fees.$288.0   Commission, brokerage, taxes and fees increased to $323.1 million for the three months ended June 30, 2018.  Commission, brokerage, taxes and fees increasedMarch 31, 2020 compared to $605.0$288.2 million for the sixthree months ended June 30, 2019 compared to $544.5 million for the six months ended June 30, 2018.March 31, 2019. The increases wereincrease was mainly due to the impactsimpact of the increaseincreases in premiums earned and changes in the mix of business.affiliated reinsurance agreements.


Other Underwriting Expenses. Other underwriting expenses increased slightly to $83.3$101.2 million compared to $78.4 million for the three months ended June 30,March 31, 2020 and 2019, compared to $74.2 million for the three months ended June 30, 2018.  Other underwriting expenses increased to $161.7 million for the six months ended June 30, 2019 compared to $151.6 million for the six months ended June 30, 2018.  These increases were primarilyrespectively. The increase was mainly due to the increase in premiums earned, changes in the mixaffiliated reinsurance agreements, impact of businessincreases in premium earned and costs incurred to support the continued expansion of the insurance business.


Corporate Expenses.  Corporate expenses, which are general operating expenses that are not allocated to segments, have increased to $2.5$3.7 million from $1.5$1.7 million for the three months ended June 30,March 31, 2020 and 2019, and 2018, respectively, and decreasedrespectively. The increase was mainly due to $4.2 million from $5.1 million for the six months ended June 30, 2019 and 2018, respectively.higher incentive compensation costs.


Interest, Fees and Bond Issue Cost Amortization Expense.  Interest, fees and other bond amortization expense was $9.7$7.5 million and $7.6$9.8 million for the three months ended June 30,March 31, 2020 and 2019, and 2018, respectively.  Interest, fees and other bond amortization expense was $19.5 million and $14.9 million for the six months ended June 30, 2019 and 2018, respectively. The changedecrease in expense was primarily due to interest expense on the $300.0 million affiliated loan agreement with Bermuda Re effective on December 31, 2018in 2019 and the movement in the floating interest rate related to the long term subordinated notes, which is reset quarterly per the note agreement. The floating rate was 4.9%4.1% as of June 30, 2019March 31, 2020 compared to 4.7%5.1% as of June 30, 2018.


March 31, 2019.

Income Tax Expense (Benefit).  We had an income tax expense of $67.6$38.9 million and an income tax benefit of $47.4$63.5 million for the three months ended June 30,March 31, 2020 and 2019, and 2018, respectively. We had an income tax expense of $131.1 million and an incomeIncome tax benefit or expense is primarily a function of $42.4 million for the six months ended June 30, 2019geographic location of the Company’s pre-tax income and 2018, respectively. the statutory tax rates in those jurisdictions.  The effective tax rate (“ETR”) is primarily affected by tax-exempt investment income, foreign tax credits and dividends. Variations in taxesthe ETR generally result from changes in the relative levels of pre-tax income, including the impact of catastrophe losses and net capital gains (losses) as well as changes in, among jurisdictions with different tax exempt investment income and creditable foreign taxes.rates.  The change in income tax expense (benefit) for the three months ended March 31, 2020compared to the three months ended March 31, 2019 was primarily due to estimated incurred losses from the increaseCOVID-19 pandemic and the impact from the Coronavirus Aid, Relief and Economic Securities Act (“the CARES Act”).

The CARES Act was passed by Congress and signed into law by the President on March 27, 2020 in response to the COVID-19 pandemic.  Among the provisions of the CARES Act was a special tax provision which allows companies to elect to carryback five years net capital gainsoperating losses incurred in the 2018, 2019 and/or 2020 tax years.  The Tax Cuts and underwriting income Jobs Act of 2017 had eliminated net operating loss carrybacks for most companies. The Company determined that the three and six monthsspecial 5 year loss carryback tax provision provided a tax benefit of $31.0 million which it recorded in the quarter ended June 30, 2019 compared toMarch 31, 2020.

the three and six months ended June 30, 2018.


Net Income (Loss).

Our net income was $281.9$316.6 million and $251.6 million, for the three months ended June 30,March 31, 2020 and 2019 and our net loss was $265.4 million, for the three months ended June 30, 2018 respectively.  Our net income was $533.1 million for the six months ended June 30, 2019, and our net loss was $277.6 million, for the six months ended June 30, 2018 respectively. The changes were primarily driven by the financial component fluctuations explained above.

36Ratios.


Ratios.

Our combined ratio decreasedincreased by 44.45.8 points to 90.4%97.3% for the three months ended June 30, 2019March 31, 2020 compared to 134.8%91.5% for the three months ended June 30, 2018, and decreased by 24.0 points to 90.9% for the six months ended June 30, 2019 compared to 114.9% for the six months ended June 30, 2018.March 31, 2019. The loss ratio component decreasedincreased by 42.8 points and 22.66.2 points in for the three and six months ended June 30, 2019, respectively,2020 over the same period last year mainly due to a lower loss ratio on prior year catastrophe$35.7 million of losses, 2.4 points, related to the COVID-19 pandemic and changes in 2019 compared to 2018.affiliated reinsurance agreements. The commission and brokerage ratio component decreased to 23.0%21.6% for the three months ended June 30, 2019March 31, 2020 compared to 24.4%22.7% for the three months

38


ended June 30, 2018, and decreased to 22.9% for the six months ended June 30,March 31, 2019, compared to 23.7% for the six months ended June 30, 2018, reflecting changes in affiliated reinsurance agreements and changes in the mix of business. The other underwriting expense ratio decreased slightlyincreased to 6.8% for the three months ended March 31, 2020 from 6.1% for the three months ended June 30,March 31, 2019, from 6.3% for the three months ended June 30, 2018 and decreased slightly to 6.1% for the six months ended June 30, 2019 from 6.6% for the six months ended June 30, 2018, mainly due to the impact of changes in affiliated reinsurance contracts and the increase in premiums earned.


contracts.

Stockholder's Equity.

Stockholder’s equity increased by $699.0$139.3 million to $5,743.7$5,996.7 million at June 30, 2019 March 31, 2020 from $5,044.7$5,857.4 million at December 31, 2018,2019, principally as a result of $533.1$316.6 million of net income, $161.4 million of net unrealized appreciation on investments, net of tax, $2.3$0.9 million of net benefit plan obligation adjustments and $2.1$0.9 million of cumulative adjustment from the adoption of ASU-2016-13, partially offset by $149.6 million of net unrealized depreciation on investments, net of tax, and $29.6 million of net foreign currency translation adjustments.


Consolidated Investment Results


Net Investment Income.

Net investment income increaseddecreased by 25.9%12.2% to $90.7$74.2 million for the three months ended June 30, 2019March 31, 2020 compared with net investment income of $72.1to $84.5 million for the three months ended June 30, 2018.  Net investment income increased by 23.4% to $175.2 million for the six months ended June 30, 2019 compared with net investment income of $142.0 million for the six months ended June 30, 2018.March 31, 2019. The increasedecrease in income2020 was primarily the result ofdue to lower income from other invested assets, partially offset by higher income from our growing fixed maturity portfolio.


The following table shows the components of net investment income for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in millions)

2020

 

2019

Fixed maturities

$

74.1

 

$

67.1

Equity securities

 

1.6

 

 

1.4

Short-term investments and cash

 

1.6

 

 

2.7

Other invested assets

 

 

 

 

 

Limited partnerships

 

7.0

 

 

8.1

Dividends from preferred shares of affiliate

 

7.8

 

 

7.8

Other

 

(13.1)

 

 

3.0

Gross investment income before adjustments

 

79.0

 

 

90.0

Funds held interest income (expense)

 

3.2

 

 

2.9

Interest income from Parent

 

1.3

 

 

-

Gross investment income

 

83.5

 

 

92.9

Investment expenses

 

9.3

 

 

(8.4)

Net investment income

$

74.2

 

$

84.5

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 



  Three Months Ended  Six Months Ended 
  June 30,  June 30, 
(Dollars in millions) 2019  2018  2019  2018 
Fixed maturities
 
$
65.3
  
$
48.5
  
$
132.4
  
$
90.9
 
Equity securities
  
2.4
   
3.6
   
3.8
   
8.0
 
Short-term investments and cash
  
3.2
   
1.3
   
5.9
   
2.2
 
Other invested assets
                
Limited partnerships  
15.1
   
14.1
   
23.2
   
28.6
 
Dividends from preferred shares of affiliate  
7.7
   
7.7
   
15.5
   
15.5
 
Other  
3.3
   
1.5
   
6.3
   
4.7
 
Gross investment income before adjustments  
97.1
   
76.8
   
187.1
   
150.0
 
Funds held interest income (expense)
  
1.4
   
0.7
   
4.3
   
3.6
 
Interest income from Parent
  
-
   
1.1
   
-
   
2.2
 
Gross investment income  
98.5
   
78.7
   
191.4
   
155.8
 
Investment expenses
  
(7.8
)
  
(6.6
)
  
(16.1
)
  
(13.8
)
Net investment income
 
$
90.7
  
$
72.1
  
$
175.3
  
$
142.0
 
                 
(Some amounts may not reconcile due to rounding.)                

37

The following tables show a comparison of various investment yields for the periods indicated:

 

At

 

At

 

March 31,

 

December 31,

 

2020

 

2019

Imbedded pre-tax yield of cash and invested assets

3.5%

 

3.5%

Imbedded after-tax yield of cash and invested assets

2.8%

 

2.8%


 

Three Months Ended

 

March 31,

 

2020

 

2019

Annualized pre-tax yield on average cash and invested assets

2.6%

 

3.1%

Annualized after-tax yield on average cash and invested assets

2.1%

 

2.5%


39

     At At
     June 30, December 31,
     2019 2018
Imbedded pre-tax yield of cash and invested assets
    3.6% 3.5%
Imbedded after-tax yield of cash and invested assets
    2.9% 2.8%



 Three Months Ended Six Months Ended
 June 30, June 30,
 2019 2018 2019 2018
Annualized pre-tax yield on average cash and invested assets
3.3% 3.2% 3.2% 3.2%
Annualized after-tax yield on average cash and invested assets
2.7% 2.6% 2.6% 2.6%


Net Realized Capital Gains (Losses).

The following table presents the composition of our net realized capital gains (losses) for the periods indicated:

 

Three Months Ended March 31,

(Dollars in millions)

2019

 

2018

 

Variance

Gains (losses) from sales:

 

 

 

 

 

 

 

 

Fixed maturity securities, market value

 

 

 

 

 

 

 

 

Gains

$

1.8

 

$

8.1

 

$

(6.3)

Losses

 

(22.8)

 

 

(4.7)

 

 

(18.1)

Total

 

(21.0)

 

 

3.4

 

 

(24.4)

Equity securities, fair value

 

 

 

 

 

 

 

 

Gains

 

2.6

 

 

5.7

 

 

(3.1)

Losses

 

(30.2)

 

 

(0.6)

 

 

(29.6)

Total

 

(27.6)

 

 

5.1

 

 

(32.7)

Other invested assets

 

 

 

 

 

 

 

 

Gains

 

3.0

 

 

0.4

 

 

2.6

Losses

 

(5.4)

 

 

-

 

 

(5.4)

Total

 

(2.4)

 

 

0.4

 

 

(2.8)

    Short Term Investments:

 

 

 

 

 

 

 

 

         Gains

 

0.1

 

 

-

 

 

0.1

         Losses

 

-

 

 

-

 

 

-

     Total

 

0.1

 

 

-

 

 

0.1

Total net realized gains (losses) from sales

 

 

 

 

 

 

 

 

Gains

 

7.5

 

 

14.2

 

 

(6.7)

Losses

 

(58.4)

 

 

(5.3)

 

 

(53.1)

Total

 

(50.7)

 

 

8.9

 

 

(59.6)

 

 

 

 

 

 

 

 

 

Allowances for credit losses:

 

(12.1)

 

 

-

 

 

(12.1)

 

 

 

 

 

 

 

 

 

Other than temporary impairments:

 

-

 

 

(2.3)

 

 

2.3

 

 

 

 

 

 

 

 

 

Gains (losses) from fair value adjustments:

 

 

 

 

 

 

 

 

Fixed maturities, fair value

 

(1.1)

 

 

-

 

 

(1.1)

Equity securities, fair value

 

(121.7)

 

 

77.8

 

 

(199.5)

Other invested assets, fair value

 

442.5

 

 

50.6

 

 

391.9

Total

 

319.7

 

 

128.5

 

 

191.2

 

 

 

 

 

 

 

 

 

Total net realized gains (losses)

$

256.9

 

$

135.1

 

$

121.8

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 

 

 

 



  Three Months Ended June 30,  Six Months Ended June 30, 
(Dollars in millions)
��2019  2018  Variance  2019  2018  Variance 
Gains (losses) from sales:
                  
Fixed maturity securities, market value                  
Gains 
$
2.8
  
$
2.1
  
$
0.7
  
$
10.9
  
$
9.0
  
$
1.9
 
Losses  
(5.0
)
  
(2.2
)
  
(2.8
)
  
(9.7
)
  
(3.0
)
  
(6.7
)
Total  
(2.2
)
  
(0.1
)
  
(2.1
)
  
1.2
   
6.0
   
(4.8
)
                         
Fixed maturity securities, fair value                        
Gains  
0.4
  

-
  
0.4
  
0.4
  

-
  

0.4
 
Losses  
-
   
(1.1
)
  
1.1
   
-
   
(1.1
)
  
1.1
 
Total  
0.4
   
(1.1
)
  
1.5
   
0.4
   
(1.1
)
  
1.5
 
                         
Equity securities, fair value                        
Gains  
2.5
   
4.7
   
(2.2
)
  
8.2
   
7.9
   
0.3
 
Losses  
(3.9
)
  
(6.3
)
  
2.4
   
(4.5
)
  
(12.0
)
  
7.5
 
Total  
(1.3
)
  
(1.6
)
  
0.3
   
3.7
   
(4.1
)
  
7.8
 
                         
Other invested assets                        
Gains  
-
   
0.6
   
(0.6
)
  
0.3
   
0.6
   
(0.3
)
Losses  
(0.1
)
  
-
   
(0.1
)
  
(0.1
)
  
-
   
(0.1
)
Total  
(0.1
)
  
0.6
   
(0.7
)
  
0.2
   
0.6
   
(0.4
)
                         
    Short Term Investments:
                        
         Gains
  
0.1
   
-
   
0.1
   
0.1
   
-
   
0.1
 
         Losses
  
-
   
-
   
-
   
(0.0
)
  
-
   
(0.0
)
     Total
  
0.1
   
-
   
0.1
   
0.1
   
-
   
0.1
 
                         
Total net realized gains (losses) from sales
                        
Gains  
5.7
   
7.3
   
(1.6
)
  
19.9
   
17.4
   
2.5
 
Losses  
(9.0
)
  
(9.6
)
  
0.6
   
(14.3
)
  
(16.1
)
  
1.8
 
Total
  
(3.3
)
  
(2.3
)
  
(1.0
)
  
5.6
   
1.3
   
4.3
 
                         
Other than temporary impairments:
  
(4.9
)
  
(0.9
)
  
(4.0
)
  
(7.2
)
  
(0.9
)
  
(6.3
)
                         
Gains (losses) from fair value adjustments:
                        
Fixed maturities, fair value  
-
   
1.0
   
(1.0
)
  
-
   
1.0
   
(1.0
)
Equity securities, fair value  
25.8
   
25.5
   
0.3
   
103.6
   
(1.5
)
  
105.1
 
Other invested assets, fair value  
125.0
   
(65.6
)
  
190.6
   
175.6
   
(102.4
)
  
278.0
 
Total
  
150.7
   
(39.1
)
  
189.8
   
279.2
   
(102.9
)
  
382.1
 
                         
Total net realized gains (losses)
 
$
142.6
  
$
(42.3
)
 
$
184.9
  
$
277.6
  
$
(102.5
)
 
$
380.1
 
                         
(Some amounts may not reconcile due to rounding.)                        

38Net Realized Capital Gains (Losses).


Net realized capital gains were $142.6$256.9 million and net realized capital losses were $42.3$135.1 million for the three months ended June 30,March 31, 2020 and 2019, and 2018, respectively. ForThe net realized capital gains of $256.9 million for the three months ended June 30, 2019, we recorded $150.7March 31, 2020, were comprised of $319.7 million of gains from fair value re-measurements, partially offset by $4.9 million of other-than-temporary impairments and $3.3 million of net losses from sales of investments.  For the three months ended June 30, 2018 we recorded $39.1 million of losses from fair value re-measurements, $2.3$50.7 million of losses from sales of investments and $0.9$12.1 million of other-than-temporary investments.allowances for credit losses. The fixed maturity and equity sales related primarily to adjusting the portfolios for overall market changes and individual credit shifts.

Netnet realized capital gains were $277.6of $135.1 million and net realized capital losses were $102.5 million for the sixthree months ended June 30,March 31, 2019, and 2018, respectively.  For the six months ended June 30, 2019, we recorded $279.2 were comprised of $128.5 million of gains from fair value re-measurements and $5.6$8.9 million of net gains from sales of investments, partially offset by $7.2$2.3 million of other-than-temporary impairments.  For the six months ended June 30, 2018, we recorded

$102.9 million of losses from fair value re-measurements and $0.9 million of other-than-temporary impairments, partially offset by $1.3 million of gains from sales of investments.  The fixed maturity and equity sales related primarily to adjusting the portfolios for overall market changes and individual credit shifts.


Segment Results.

The U.S. Reinsurance operation writes worldwide property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and A&H business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily withincompanies.  Business is written in the U.S.  The International operation writes non-U.S. property and casualty reinsuranceUnited States as well as through Everest Re’s branches in Canada Singapore and through offices in Brazil, Miami and New Jersey.Singapore.  The Insurance operation writes property and casualty insurance directly and through brokers, surplus lines brokers and general agents mainly within the U.S.United States.

40



These segments are managed independently, but conform with corporate guidelines with respect to pricing, risk management, control of aggregate catastrophe exposures, capital, investments and support operations.  Management generally monitors and evaluates the financial performance of these operating segments based upon their underwriting results.


Underwriting results include earned premium less losses and LAE incurred, commission and brokerage expenses and other underwriting expenses.  We measure our underwriting results using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.


Our loss and LAE reserves are management’s best estimate of our ultimate liability for unpaid claims.  We re-evaluate our estimates on an ongoing basis, including all prior period reserves, taking into consideration all available information and, in particular, recently reported loss claim experience and trends related to prior periods.  Such re-evaluations are recorded in incurred losses in the period in which the re-evaluation is made.

39

The following discusses the underwriting results for each of our segments for the periods indicated:


U.S.

Reinsurance.

The following table presents the underwriting results and ratios for the U.S. Reinsurance segment for the periods indicated.

 

Three Months Ended March 31,

(Dollars in millions)

2020

 

2019

 

Variance

 

% Change

Gross written premiums

$

1,308.2

 

$

1,153.1

 

$

155.1

 

13.5%

Net written premiums

 

1,114.2

 

 

976.0

 

 

138.2

 

14.2%

 

 

 

 

 

 

 

 

 

 

 

Premiums earned

$

1,007.0

 

$

897.3

 

$

109.7

 

12.2%

Incurred losses and LAE

 

682.7

 

 

553.7

 

 

129.0

 

23.3%

Commission and brokerage

 

260.9

 

 

237.0

 

 

23.9

 

10.1%

Other underwriting expenses

 

29.8

 

 

24.1

 

 

5.7

 

23.7%

Underwriting gain (loss)

$

33.6

 

$

82.5

 

$

(48.9)

 

-59.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Point Chg

Loss ratio

 

67.8%

 

 

61.7%

 

 

 

 

6.1

Commission and brokerage ratio

 

25.9%

 

 

26.4%

 

 

 

 

(0.5)

Other underwriting ratio

 

3.0%

 

 

2.7%

 

 

 

 

0.3

Combined ratio

 

96.7%

 

 

90.8%

 

 

 

 

5.9

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

(NM, not meaningful)



  Three Months Ended June 30,  Six Months Ended June 30, 
(Dollars in millions)
 2019  2018  Variance  % Change  2019  2018  Variance  % Change 
Gross written premiums
 
$
641.8
  
$
652.1
  
$
(10.3
)
  
-1.6
%
 
$
1,405.9
  
$
1,296.3
  
$
109.6
   
8.5
%
Net written premiums
  
487.7
   
429.9
   
57.8
   
13.4
%
  
1,105.8
   
853.8
   
252.0
   
29.5
%
                                 
Premiums earned
 
$
605.1
  
$
467.5
  
$
137.6
   
29.4
%
 
$
1,180.0
  
$
908.9
  
$
271.1
   
29.8
%
Incurred losses and LAE
  
367.5
   
708.5
   
(341.0
)
  
-48.1
%
  
684.1
   
1,009.7
   
(325.6
)
  
-32.2
%
Commission and brokerage
  
172.6
   
148.7
   
23.9
   
16.1
%
  
339.7
   
276.0
   
63.7
   
23.1
%
Other underwriting expenses
  
15.7
   
15.5
   
0.2
   
1.3
%
  
31.3
   
32.4
   
(1.1
)
  
-3.4
%
Underwriting gain (loss)
 
$
49.3
  
$
(405.2
)
 
$
454.5
   
-112.2
%
 
$
124.9
  
$
(409.2
)
 
$
534.1
   
-130.5
%
                                 
              Point Chg              Point Chg 
Loss ratio
  
60.7
%
  
151.6
%
      
(90.9
)
  
58.0
%
  
111.1
%
      
(53.1
)
Commission and brokerage ratio
  
28.5
%
  
31.8
%
      
(3.3
)
  
28.8
%
  
30.4
%
      
(1.6
)
Other underwriting ratio
  
2.6
%
  
3.3
%
      
(0.7
)
  
2.6
%
  
3.5
%
      
(0.9
)
Combined ratio
  
91.8
%
  
186.7
%
      
(94.9
)
  
89.4
%
  
145.0
%
      
(55.6
)
                                 
(Some amounts may not reconcile due to rounding.)                                
(NM, not meaningful)                                


Premiums.Gross written premiums decreasedincreased by 1.6%13.5% to $641.8$1,308.2 million for the three months ended June 30, 2019 March 31, 2020 from $652.1$1,153.1 million for the three months ended June 30, 2018,March 31, 2019 primarily due to a decreaseincreases in casualty writings and treaty property writings, partially offset by an increase in treaty casualty business. Net written premiums increased by 13.4%14.2% to $487.7$1,114.2 million for the three months ended June 30, 2019 March 31, 2020 compared to $429.9$976.0 million for the three months ended June 30, 2018.  The difference betweenMarch 31, 2019, which is consistent with the change in gross written premiums compared to the change in net written premiums is primarily due to varying utilization of reinsurance, including the impact of changes in affiliated reinsurance contracts.  premiums. Premiums earned increased by 29.4%12.2% to $605.1$1,007.0 million for the three months ended June 30, 2019March 31, 2020 compared to $467.5$897.3 million for the three months ended June 30, 2018March 31, 2019. The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

41



Incurred Losses and LAE.The following tables present the incurred losses and LAE for the U.S. Reinsurance segment for the periods indicated.

 

Three Months Ended March 31,

 

Current

 

Ratio %/

 

Prior

 

Ratio %/

 

Total

 

Ratio %/

(Dollars in millions)

Year

 

Pt Change

 

Years

 

Pt Change

 

Incurred

 

Pt Change

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

654.7

 

65.0%

 

 

$

(0.6)

 

-0.1%

 

 

$

654.0

 

64.9%

 

Catastrophes

 

24.5

 

2.4%

 

 

 

4.2

 

0.4%

 

 

 

28.7

 

2.8%

 

Total segment

$

679.2

 

67.4%

 

 

$

3.5

 

0.3%

 

 

$

682.7

 

67.8%

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

522.1

 

58.2%

 

 

$

-

 

0.0%

 

 

$

522.1

 

58.2%

 

Catastrophes

 

25.0

 

2.8%

 

 

 

6.7

 

0.7%

 

 

 

31.7

 

3.5%

 

Total segment

$

547.1

 

61.0%

 

 

$

6.7

 

0.7%

 

 

$

553.7

 

61.7%

 

Variance 2020/2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

132.6

 

6.8

pts

 

$

(0.6)

 

(0.1)

pts

 

$

131.9

 

6.7

pts

Catastrophes

 

(0.5)

 

(0.4)

pts

 

 

(2.5)

 

(0.3)

pts

 

 

(3.0)

 

(0.7)

pts

Total segment

$

132.1

 

6.4

pts

 

$

(3.1)

 

(0.4)

pts

 

$

129.0

 

6.1

pts

Incurred losses increased by 23.3% to $682.7 million for the three months ended March 31, 2020 compared to $553.7 million for the three months ended March 31, 2019.  The increase was primarily due to an increase of $132.6 million in current year attritional losses, primarily related to $20.0 million of losses from the COVID-19 pandemic and the impact of the increase in premiums earned. The current year catastrophe losses of $24.5 million for the three months ended March 31, 2020 primarily related to Australia East Coast storms ($10.0 million), Australia fires (10.0 million) and the Nashville tornadoes ($4.5 million). The $25.0 million of current year catastrophe losses for the three months ended March 31, 2019 related to the Townsville monsoon in Australia ($25.0 million).

Segment Expenses.  Commission and brokerage increased to $260.9 million for the three months ended March 31, 2020 compared to $237.0 million for the three months ended March 31, 2019. The increase was mainly due to the impact of the increase in premiums earned. Segment other underwriting expenses increased to $29.8 million for the three months ended March 31, 2020 from $24.1 million for the three months ended March 31, 2019, mainly due to the impact of the increase in premiums earned and changes in affiliated reinsurance agreements.

Insurance.

The following table presents the underwriting results and ratios for the Insurance segment for the periods indicated. 

 

Three Months Ended March 31,

(Dollars in millions)

2020

 

2019

 

Variance

 

% Change

Gross written premiums

$

666.8

 

$

531.8

 

$

135.0

 

25.4%

Net written premiums

 

524.5

 

 

416.2

 

 

108.3

 

26.0%

 

 

 

 

 

 

 

 

 

 

 

Premiums earned

$

487.0

 

$

373.2

 

$

113.8

 

30.5%

Incurred losses and LAE

 

346.8

 

 

242.4

 

 

104.4

 

43.1%

Commission and brokerage

 

62.2

 

 

51.3

 

 

10.9

 

21.2%

Other underwriting expenses

 

71.4

 

 

54.3

 

 

17.1

 

31.5%

Underwriting gain (loss)

$

6.6

 

$

25.2

 

$

(18.6)

 

-73.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Point Chg

Loss ratio

 

71.2%

 

 

65.0%

 

 

 

 

6.2

Commission and brokerage ratio

 

12.8%

 

 

13.7%

 

 

 

 

(0.9)

Other underwriting ratio

 

14.6%

 

 

14.5%

 

 

 

 

0.1

Combined ratio

 

98.6%

 

 

93.2%

 

 

 

 

5.4

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

(NM, not meaningful)

42


Premiums.Gross written premiums increased by 8.5%25.4% to $1,405.9$666.8 million for the sixthree months ended June 30, 2019 from $1,296.3March 31, 2020 compared to $531.8 million for the sixthree months ended June 30, 2018, primarily dueMarch 31, 2019.  This increase was related to an increase in treatymost lines of business including casualty, writings, partially offset by a decline in treaty property, business.energy, specialty lines and accident and health.  Net written premiums increased by 29.5%26.0% to $1,105.8$524.5 million for the sixthree months ended June 30, 2019 March 31, 2020 compared to $853.8$416.2 million for the sixthree months ended June 30, 2018.  The difference betweenMarch 31, 2019, which is consistent with the change in gross written premiums compared to the change in net written premiums is primarily due to varying utilization of reinsurance, including the impact of changes in affiliated reinsurance contracts.  premiums. Premiums earned increased by 29.8%30.5% to $1,180.0$487.0 million for the sixthree months ended June 30, 2019March 31, 2020 compared to $908.9$373.2 million for the sixthree months ended June 30, 2018March 31, 2019. The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

40



Incurred Losses and LAE.  The following tables present the incurred losses and LAE for the U.S. Reinsurance segment for the periods indicated.


  Three Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
356.0
   
58.8
%
  
$
3.0
   
0.5
%
  
$
359.0
   
59.3
%
 
Catastrophes
  
(0.1
)
  
0.0
%
 
  
8.5
   
1.4
%
 
  
8.5
   
1.4
%
 
Total segment
 
$
355.9
   
58.8
%
 
 
$
11.5
   
1.9
%
 
 
$
367.5
   
60.7
%
 
                                     
2018
                                   
Attritional
 
$
260.4
   
55.7
%
  
$
(5.2
)
  
-1.1
%
  
$
255.2
   
54.6
%
 
Catastrophes
  
4.1
   
0.9
%
 
  
449.2
   
96.1
%
 
  
453.3
   
97.0
%
 
Total segment
 
$
264.5
   
56.6
%
 
 
$
444.0
   
95.0
%
 
 
$
708.5
   
151.6
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
95.6
   
3.1
 
pts
 
$
8.2
   
1.6
 
pts
 
$
103.8
   
4.7
 
pts
Catastrophes
  
(4.2
)
  
(0.9
)
pts
  
(440.7
)
  
(94.7
)
pts
  
(444.8
)
  
(95.6
)
pts
Total segment
 
$
91.4
   
2.2
 
pts
 
$
(432.5
)
  
(93.1
)
pts
 
$
(341.0
)
  
(90.9
)
pts



  Six Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
708.0
   
60.0
%
  
$
3.0
   
0.3
%
  
$
711.0
   
60.2
%
 
Catastrophes
  
(0.1
)
  
0.0
%
 
  
(26.8
)
  
-2.3
%
 
  
(26.9
)
  
-2.3
%
 
Total segment
 
$
707.9
   
60.0
%
 
 
$
(23.8
)
  
-2.0
%
 
 
$
684.1
   
58.0
%
 
                                     
2018
                                   
Attritional
 
$
561.6
   
61.9
%
  
$
(5.2
)
  
-0.6
%
  
$
556.4
   
61.3
%
 
Catastrophes
  
4.1
   
0.4
%
 
  
449.2
   
49.4
%
 
  
453.3
   
49.8
%
 
Total segment
 
$
565.7
   
62.3
%
 
 
$
444.0
   
48.8
%
 
 
$
1,009.7
   
111.1
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
146.4
   
(1.9
)
pts
 
$
8.2
   
0.9
 
pts
 
$
154.6
   
(1.1
)
pts
Catastrophes
  
(4.2
)
  
(0.4
)
pts
  
(476.0
)
  
(51.7
)
pts
  
(480.2
)
  
(52.1
)
pts
Total segment
 
$
142.2
   
(2.3
)
pts
 
$
(467.8
)
  
(50.8
)
pts
 
$
(325.6
)
  
(53.1
)
pts
                                     
(Some amounts may not reconcile due to rounding.)                                   


Incurred losses decreased by 48.1% to $367.5 million for the three months ended June 30, 2019 compared to $708.5 million for the three months ended June 30, 2018.  The decrease was primarily due to $440.7 million of less unfavorable development on prior years catastrophe losses in 2019 compared to 2018.  The unfavorable development in 2018 mainly related to Hurricanes Harvey, Irma and Maria.  This decline was partially offset by an increase of $95.6 million in current year attritional losses, mainly due to the impact of the increase in premiums earned and changes in mix of business.  The current year catastrophe losses of $4.1 million for the three months ended June 30, 2018 related to the U.S. winter storms ($4.1 million).

Incurred losses decreased by 32.2% to $684.1 million for the six months ended June 30, 2019 compared to $1,009.7 million for the six months ended June 30, 2018.  The decrease was primarily due to $476.0 million of less unfavorable development on prior year catastrophe losses in 2019 compared to 2018. The unfavorable development mainly related to Hurricanes Harvey, Irma and Maria as well as the 2017 California wildfires.  This decline was partially offset by an increase of $146.4 million in current year attritional losses, mainly due to the impact of the increase in premiums earned and changes in the mix of business.  The current year catastrophe losses of $4.1 million for the six months ended June 30, 2018 related to the U.S. winter storms ($4.1 million).
41


Segment Expenses.  Commission and brokerage increased to $172.6 million for the three months ended June 30, 2019 compared to $148.7 million for the three months ended June 30, 2018.  Commission and brokerage increased to $339.7 million for the six months ended June 30, 2019 compared to $276.0 million for the six months ended June 30, 2018The increases were mainly due to the impact of the increases in premium earned, changes in the mix of business and changes in affiliated reinsurance agreements.

Segment other underwriting expenses increased slightly to $15.7 million for the three months ended June 30, 2019 from $15.5 million for the three months ended June 30, 2018.  Segment other underwriting expenses decreased slightly to $31.3 million for the six months ended June 30, 2019 from $32.4 million for the six months ended June 30, 2018.

International.
The following table presents the underwriting results and ratios for the International segment for the periods indicated.


  Three Months Ended June 30,  Six Months Ended June 30, 
(Dollars in millions)
 2019  2018  Variance  % Change  2019  2018  Variance  % Change 
Gross written premiums
 
$
372.7
  
$
398.7
  
$
(26.0
)
  
-6.5
%
 
$
761.6
  
$
765.7
  
$
(4.1
)
  
-0.5
%
Net written premiums
  
350.2
   
337.4
   
12.8
   
3.8
%
  
708.1
   
672.2
   
35.9
   
5.3
%
                                 
Premiums earned
 
$
353.1
  
$
343.1
  
$
10.0
   
2.9
%
 
$
675.5
  
$
672.1
  
$
3.4
   
0.5
%
Incurred losses and LAE
  
213.8
   
259.5
   
(45.7
)
  
-17.6
%
  
450.9
   
435.8
   
15.1
   
3.5
%
Commission and brokerage
  
86.0
   
84.4
   
1.6
   
1.9
%
  
155.8
   
162.8
   
(7.0
)
  
-4.3
%
Other underwriting expenses
  
9.6
   
9.9
   
(0.3
)
  
-3.0
%
  
18.1
   
20.0
   
(1.9
)
  
-9.5
%
Underwriting gain (loss)
 
$
43.7
  
$
(10.6
)
 
$
54.4
  NM  
$
50.6
  
$
53.5
  
$
(2.9
)
  
-5.4
%
                                 
              Point Chg              Point Chg 
Loss ratio
  
60.6
%
  
75.6
%
      
(15.0
)
  
66.8
%
  
64.9
%
      
1.9
 
Commission and brokerage ratio
  
24.3
%
  
24.6
%
      
(0.3
)
  
23.1
%
  
24.2
%
      
(1.1
)
Other underwriting ratio
  
2.8
%
  
2.9
%
      
(0.1
)
  
2.6
%
  
2.9
%
      
(0.3
)
Combined ratio
  
87.7
%
  
103.1
%
      
(15.4
)
  
92.5
%
  
92.0
%
      
0.5
 
                                 
(Some amounts may not reconcile due to rounding.)                                
(NM, not meaningful)                                

Premiums.  Gross written premiums decreased by 6.5% to $372.7 million for the three months ended June 30, 2019 compared to $398.7 million for the three months ended June 30, 2018, primarily due to a decline in Latin American business and the negative impact of $9.1 million from the movement of foreign exchange rates, partially offset by increases in Middle East and Africa business and facultative business.  Net written premiums increased by 3.8% to $350.2 million for the three months ended June 30, 2019 compared to $337.4 million for the three months ended June 30, 2018.  The difference between the change in gross written premiums compared to the change in net written premiums is primarily due to the varying utilization of reinsurance, including the impact of changes in affiliated reinsurance contracts.  Premiums earned increased 2.9% to $353.1 million for the three months ended June 30, 2019 compared to $343.1 million for the three months ended June 30, 2018The change in premiums earned relative to net written premiums is due to changes in affiliated reinsurance agreements and is also the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums decreased by 0.5% to $761.6 million for the six months ended June 30, 2019 compared to $765.7 million for the six months ended June 30, 2018, primarily due to a decline in Latin American business and the negative impact of $23.3 million from the movement of foreign exchange rates, partially offset by increases in Middle East and Africa business and facultative business.  Net written premiums increased by 5.3% to $708.1 million for the six months ended June 30, 2019 compared to $672.2 million for the six months ended June 30, 2018.  The difference between the change in gross written premiums compared to the change in net written premiums is primarily due to the varying utilization of reinsurance, including the impact of changes in affiliated reinsurance contracts.  Premiums earned increased 0.5% to $675.5 million for the six months ended June 30, 2019 compared to $672.1 million for
42

the six months ended June 30, 2018The change in premiums earned relative to net written premiums is due to changes in affiliated reinsurance agreements and is also the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Incurred Losses and LAE. The following tables present the incurred losses and LAE for the International segment for the periods indicated.


  Three Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
191.4
   
54.2
%
  
$
1.9
   
0.5
%
  
$
193.3
   
54.7
%
 
Catastrophes
  
(0.0
)
  
0.0
%
 
  
20.6
   
5.8
%
 
  
20.5
   
5.8
%
 
Total segment
 
$
191.4
   
54.2
%
 
 
$
22.4
   
6.4
%
 
 
$
213.8
   
60.6
%
 
                                     
2018
                                   
Attritional
 
$
161.7
   
47.1
%
  
$
-
   
0.0
%
  
$
161.7
   
47.1
%
 
Catastrophes
  
50.0
   
14.6
%
 
  
47.8
   
13.9
%
 
  
97.8
   
28.5
%
 
Total segment
 
$
211.7
   
61.7
%
 
 
$
47.8
   
13.9
%
 
 
$
259.5
   
75.6
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
29.7
   
7.1
 
pts
 
$
1.9
   
0.5
 
pts
 
$
31.6
   
7.6
 
pts
Catastrophes
  
(50.0
)
 ��
(14.6
)
pts
  
(27.2
)
  
(8.1
)
pts
  
(77.3
)
  
(22.7
)
pts
Total segment
 
$
(20.3
)
  
(7.5
)
pts
 
$
(25.4
)
  
(7.5
)
pts
 
$
(45.7
)
  
(15.0
)
pts



  Six Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
361.5
   
53.5
%
  
$
1.9
   
0.3
%
  
$
363.4
   
53.8
%
 
Catastrophes
  
25.0
   
3.7
%
 
  
62.6
   
9.3
%
 
  
87.5
   
13.0
%
 
Total segment
 
$
386.5
   
57.2
%
 
 
$
64.4
   
9.5
%
 
 
$
450.9
   
66.8
%
 
                                     
2018
                                   
Attritional
 
$
338.1
   
50.4
%
  
$
-
   
0.0
%
  
$
338.1
   
50.4
%
 
Catastrophes
  
50.0
   
7.4
%
 
  
47.8
   
7.1
%
 
  
97.8
   
14.5
%
 
Total segment
 
$
388.1
   
57.8
%
 
 
$
47.8
   
7.1
%
 
 
$
435.8
   
64.9
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
23.4
   
3.1
 
pts
 
$
1.9
   
0.3
 
pts
 
$
25.3
   
3.4
 
pts
Catastrophes
  
(25.0
)
  
(3.7
)
pts
  
14.8
   
2.2
 
pts
  
(10.3
)
  
(1.5
)
pts
Total segment
 
$
(1.6
)
  
(0.6
)
pts
 
$
16.6
   
2.4
 
pts
 
$
15.1
   
1.9
 
pts
                                     
(Some amounts may not reconcile due to rounding.)                                   


Incurred losses and LAE decreased by 17.6% to $213.8 million for the three months ended June 30, 2019 compared to $259.5 million for the three months ended June 30, 2018, primarily due to a decrease of $50.0 million in current year catastrophe losses and $27.2 million of less unfavorable development on prior years catastrophe losses partially offset by an increase of $29.7 million in current year attritional losses.  There were no current year catastrophe losses for the three months ended June 30, 2019.  The current year catastrophe losses of $50.0 million for the three months ended June 30, 2018 related to Cyclone Mekunu ($50.0 million).

Incurred losses and LAE increased by 3.5% to $450.9 million for the six months ended June 30, 2019 compared to $435.8 million for the six months ended June 30, 2018, primarily due to an increase of $23.4 million in current year attritional losses and an additional $14.8 million of unfavorable development on prior years catastrophe losses partially offset by a decrease of $25.0 million in current year catastrophe losses.  The current year catastrophe losses of $25.0 million for the six months ended June 30, 2019 related to the Townsville monsoon in Australia ($25 million).  The current year catastrophe losses of $50.0 million for the six months ended June 30, 2018 related to Cyclone Mekunu ($50.0 million).
43


Segment Expenses.  Commission and brokerage increased to $86.0 million for the three months ended June 30, 2019 compared to $84.4 million for the three months ended June 30, 2018.  Commission and brokerage decreased to $155.8 million for the six months ended June 30, 2019 compared to $162.8 million for the six months ended June 30, 2018The fluctuations were mainly due to the impact of changes in affiliated reinsurance agreements and changes in the mix of business.

Segment other underwriting expenses decreased slightly to $9.6 million for the three months ended June 30, 2019 from $9.9 million for the three months ended June 30, 2018.  Segment other underwriting expenses decreased slightly to $18.1 million for the six months ended June 30, 2019 from $20.0 million for the six months ended June 30, 2018.

Insurance.
The following table presents the underwriting results and ratios for the Insurance segment for the periods indicated.


  Three Months Ended June 30,  Six Months Ended June 30, 
(Dollars in millions)
 2019  2018  Variance  % Change  2019  2018  Variance  % Change 
Gross written premiums
 
$
673.6
  
$
581.5
  
$
92.1
   
15.8
%
 
$
1,205.4
  
$
1,036.4
  
$
169.0
   
16.3
%
Net written premiums
  
482.0
   
423.1
   
58.9
   
13.9
%
  
898.2
   
771.4
   
126.8
   
16.4
%
                                 
Premiums earned
 
$
417.4
  
$
369.2
  
$
48.2
   
13.1
%
 
$
790.6
  
$
714.9
  
$
75.7
   
10.6
%
Incurred losses and LAE
  
261.9
   
260.7
   
1.2
   
0.5
%
  
504.3
   
496.4
   
7.9
   
1.6
%
Commission and brokerage
  
58.2
   
54.9
   
3.3
   
6.0
%
  
109.5
   
105.7
   
3.8
   
3.6
%
Other underwriting expenses
  
58.0
   
48.9
   
9.1
   
18.6
%
  
112.3
   
99.3
   
13.0
   
13.1
%
Underwriting gain (loss)
 
$
39.3
  
$
4.6
  
$
34.6
  NM  
$
64.5
  
$
13.5
  
$
51.0
  NM 
                                 
              Point Chg              Point Chg 
Loss ratio
  
62.8
%
  
70.6
%
      
(7.8
)
  
63.8
%
  
69.4
%
      
(5.6
)
Commission and brokerage ratio
  
13.9
%
  
14.9
%
      
(1.0
)
  
13.8
%
  
14.8
%
      
(1.0
)
Other underwriting ratio
  
13.9
%
  
13.2
%
      
0.7
   
14.2
%
  
13.9
%
      
0.3
 
Combined ratio
  
90.6
%
  
98.7
%
      
(8.1
)
  
91.8
%
  
98.1
%
      
(6.3
)
                                 
(Some amounts may not reconcile due to rounding.)                                
(NM, not meaningful)                                


Premiums. Gross written premiums increased by 15.8% to $673.6 million for the three months ended June 30, 2019 compared to $581.5 million for the three months ended June 30, 2018.  This increase was related to most lines of business including property, casualty, energy and specialty lines.  Net written premiums increased by 13.9% to $482.0 million for the three months ended June 30, 2019 compared to $423.1 million for the three months ended June 30, 2018, which is consistent with the change in written premiums.  Premiums earned increased by 13.1% to $417.4 million for the three months ended June 30, 2019 compared to $369.2 million for the three months ended June 30, 2018The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums increased by 16.3% to $1,205.4 million for the six months ended June 30, 2019 compared to $1,036.4 million for the six months ended June 30, 2018.  This increase was related to most lines of business including property, casualty, energy, specialty lines and accident and health.  Net written premiums increased by 16.4% to $898.2 million for the six months ended June 30, 2019 compared to $771.4 million for the six months ended June 30, 2018, which is consistent with the change in written premiums.  Premiums earned increased by 10.6% to $790.6 million for the six months ended June 30, 2019 compared to $714.9 million for the six months ended June 30, 2018The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.
44

Incurred Losses and LAE.The following tables present the incurred losses and LAE for the Insurance segment for the periods indicated.

 

Three Months Ended March 31,

 

Current

 

Ratio %/

 

Prior

 

Ratio %/

 

Total

 

Ratio %/

(Dollars in millions)

Year

 

Pt Change

 

Years

 

Pt Change

 

Incurred

 

Pt Change

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

341.8

 

70.2%

 

 

$

(0.5)

 

-0.1%

 

 

$

341.3

 

70.1%

 

Catastrophes

 

5.5

 

1.1%

 

 

 

-

 

0.0%

 

 

 

5.5

 

1.1%

 

Total segment

$

347.3

 

71.3%

 

 

$

(0.5)

 

-0.1%

 

 

$

346.8

 

71.2%

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

241.8

 

64.8%

 

 

$

-

 

0.0%

 

 

$

241.8

 

64.8%

 

Catastrophes

 

-

 

0.0%

 

 

 

0.6

 

0.2%

 

 

 

0.6

 

0.2%

 

Total segment

$

241.8

 

64.8%

 

 

$

0.6

 

0.2%

 

 

$

242.4

 

65.0%

 

Variance 2020/2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

100.0

 

5.4

pts

 

$

(0.5)

 

(0.1)

pts

 

$

99.5

 

5.3

pts

Catastrophes

 

5.5

 

1.1

pts

 

 

(0.6)

 

(0.2)

pts

 

 

4.9

 

0.9

pts

Total segment

$

105.5

 

6.5

pts

 

$

(1.1)

 

(0.3)

pts

 

$

104.4

 

6.2

pts



  Three Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
279.1
   
66.9
%
  
$
(18.7
)
  
-4.5
%
  
$
260.4
   
62.4
%
 
Catastrophes
  
-
   
0.0
%
 
  
1.5
   
0.4
%
 
  
1.5
   
0.4
%
 
Total segment
 
$
279.1
   
66.9
%
 
 
$
(17.2
)
  
-4.1
%
 
 
$
261.9
   
62.8
%
 
                                     
2018
                                   
Attritional
 
$
251.4
   
68.1
%
  
$
1.6
   
0.4
%
  
$
253.0
   
68.5
%
 
Catastrophes
  
10.5
   
2.8
%
 
  
(2.7
)
  
-0.7
%
 
  
7.8
   
2.1
%
 
Total segment
 
$
261.9
   
70.9
%
 
 
$
(1.1
)
  
-0.3
%
 
 
$
260.7
   
70.6
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
27.7
   
(1.2
)
pts
 
$
(20.3
)
  
(4.9
)
pts
 
$
7.4
   
(6.1
)
pts
Catastrophes
  
(10.5
)
  
(2.8
)
pts
  
4.2
   
1.1
 
pts
  
(6.3
)
  
(1.7
)
pts
Total segment
 
$
17.2
   
(4.0
)
pts
 
$
(16.1
)
  
(3.8
)
pts
 
$
1.2
   
(7.8
)
pts



  Six Months Ended June 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2019
                             
Attritional
 
$
520.9
   
65.9
%
  
$
(18.7
)
  
-2.4
%
  
$
502.2
   
63.5
%
 
Catastrophes
  
-
   
0.0
%
 
  
2.1
   
0.3
%
 
  
2.1
   
0.3
%
 
Total segment
 
$
520.9
   
65.9
%
 
 
$
(16.6
)
  
-2.1
%
 
 
$
504.3
   
63.8
%
 
                                     
2018
                                   
Attritional
 
$
486.7
   
68.0
%
  
$
2.0
   
0.3
%
  
$
488.7
   
68.3
%
 
Catastrophes
  
10.5
   
1.5
%
 
  
(2.7
)
  
-0.4
%
 
  
7.8
   
1.1
%
 
Total segment
 
$
497.2
   
69.5
%
 
 
$
(0.7
)
  
-0.1
%
 
 
$
496.4
   
69.4
%
 
                                     
Variance 2019/2018
                                   
Attritional
 
$
34.2
   
(2.1
)
pts
 
$
(20.7
)
  
(2.7
)
pts
 
$
13.5
   
(4.8
)
pts
Catastrophes
  
(10.5
)
  
(1.5
)
pts
  
4.8
   
0.7
 
pts
  
(5.7
)
  
(0.8
)
pts
Total segment
 
$
23.7
   
(3.6
)
pts
 
$
(15.9
)
  
(2.0
)
pts
 
$
7.9
   
(5.6
)
pts
                                     
(Some amounts may not reconcile due to rounding.)                                   


Incurred losses and LAE increased by 0.5%43.1% to $261.9$346.8 million for the three months ended June 30, 2019March 31, 2020 compared to $260.7$242.4 million for the three months ended June 30, 2018, March 31, 2019, mainly due to an increase of $27.7$100.0 million in current year attritional losses, mainly due to resulting from $15.7 million of losses from the COVID-19 pandemic, the impact of the increase in premiums earned partially offset by  a netand an increase of $5.5 million in favorable development of $20.3 million on priorcurrent year attritionalcatastrophe losses.  There were noThe current year catastrophe losses for the three months ended June 30, 2019.  The current yearMarch 31, 2020 of $5.5 million related to the Nashville tornadoes ($5.5 million). There were no catastrophe losses of $10.5for the three months ended March 31, 2019.

Segment Expenses.Commission and brokerage increased to $62.2 million for the three months ended June 30, 2018 related to the U.S. winter storms ($10.5 million).


Incurred losses and LAE increased by 1.6% to $504.3 million for the six months ended June 30, 2019March 31, 2020 compared to $496.4$51.3 million for the six months ended June 30, 2018, mainly due to an increase of $34.2 million in current year attritional losses mainly due to the increase in premiums earned, partially offset by a net increase in favorable development of $20.7 million in prior year attritional losses.  There were no current year catastrophe losses for the six months ended June 30, 2019.  The current year catastrophe losses of $10.5 million for the six months ended June 30, 2018 related to the U.S. winter storms ($10.5 million).
45

Segment Expenses.  Commission and brokerage increased to $58.2 million for the three months ended June 30, 2019 compared to $54.9 million for the three months ended June 30, 2018.  Commission and brokerage increased to $109.5 million for the six months ended June 30, 2019 compared to $105.7 million for the six months ended June 30, 2018March 31, 2019. The increases wereincrease was mainly due to the impact of the increase in premiums earned and changes in affiliated reinsurance agreements.

earned. Segment other underwriting expenses increased to $58.0$71.4 million for the three months ended June 30, 2019 March 31, 2020 compared to $48.9$54.3 million for the three months ended June 30, 2018.  Segment other underwriting expenses increased to $112.3 million for the six months ended June 30, 2019 compared to $99.3 million for the six months ended June 30, 2018.March 31, 2019. The increase was mainly due to the impact of the increase in premiums earned and expenses related to the continued build out of the insurance business.

Market Sensitive Instruments.

The SEC’s Financial Reporting Release #48 requires registrants to clarify and expand upon the existing financial statement disclosure requirements for derivative financial instruments, derivative commodity instruments and other financial instruments (collectively, “market sensitive instruments”).  We do not generally enter into market sensitive instruments for trading purposes.


Our current investment strategy seeks to maximize after-tax income through a high quality, diversified, taxable and tax-preferenced fixed maturity portfolio, while maintaining an adequate level of liquidity.  Our mix of taxable and tax-preferenced investments is adjusted periodically, consistent with our current and projected operating results, market conditions and our tax position.  The fixed maturity securities in the investment portfolio are comprised of non-trading available for sale securities.  Additionally, we have invested in equity securities.

43



The overall investment strategy considers the scope of present and anticipated Company operations.  In particular, estimates of the financial impact resulting from non-investment asset and liability transactions, together with our capital structure and other factors, are used to develop a net liability analysis.  This analysis includes estimated payout characteristics for which our investments provide liquidity.  This analysis is considered in the development of specific investment strategies for asset allocation, duration and credit quality.  The change in overall market sensitive risk exposure principally reflects the asset changes that took place during the period.


Interest Rate Risk.Risk.  Our $11.3$12.2 billion investment portfolio, at June 30, 2019,March 31, 2020, is principally comprised of fixed maturity securities, which are generally subject to interest rate risk and some foreign currency exchange rate risk, and some equity securities, which are subject to price fluctuations and some foreign exchange rate risk.  The overall economic impact of the foreign exchange risks on the investment portfolio is partially mitigated by changes in the dollar value of foreign currency denominated liabilities and their associated income statement impact.


Interest rate risk is the potential change in value of the fixed maturity securities portfolio, including short-term investments, from a change in market interest rates.  In a declining interest rate environment, it includes prepayment risk on the $905.9$996.1 million of mortgage-backed securities in the $6,972.0$7,501.5 million fixed maturity portfolio.  Prepayment risk results from potential accelerated principal payments that shorten the average life and thus the expected yield of the security.

46

The table below displays the potential impact of market value fluctuations and after-tax unrealized appreciation on our fixed maturity portfolio (including $368.9$324.9 million of short-term investments) for the period indicated based on upward and downward parallel and immediate 100 and 200 basis point shifts in interest rates.  For legal entities with a U.S. dollar functional currency, this modeling was performed on each security individually.  To generate appropriate price estimate on mortgage-backed securities, changes in prepayment expectations under different interest rate environments were taken into account.  For legal entities with non-U.S. dollar functional currency, the effective duration of the involved portfolio of securities was used as a proxy for the market value change under the various interest rate change scenarios.

 

Impact of Interest Rate Shift in Basis Points

 

At March 31, 2020

(Dollars in millions)

-200

 

-100

 

-

 

100

 

200

Total Market/Fair Value

$

8,362.9

 

$

8,094.7

 

$

7,826.4

 

$

7,558.0

 

$

7,289.9

Market/Fair Value Change from Base (%)

 

6.9%

 

 

3.4%

 

 

0.0%

 

 

-3.4%

 

 

-6.9%

Change in Unrealized Appreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After-tax from Base ($)

$

423.8

 

$

211.9

 

$

-

 

$

(212.0)

 

$

(423.8)


  Impact of Interest Rate Shift in Basis Points 
  At June 30, 2019 
(Dollars in millions)  -200   -100   0   100   200 
Total Market/Fair Value
 
$
7,813.7
  
$
7,576.0
  
$
7,340.9
  
$
7,101.2
  
$
6,862.5
 
Market/Fair Value Change from Base (%)
  
6.4
%
  
3.2
%
  
0.0
%
  
-3.3
%
  
-6.5
%
Change in Unrealized Appreciation
                    
After-tax from Base ($) 
$
373.5
  
$
185.9
  
$
-
  
$
(189.4
)
 
$
(377.9
)


We had $10,148.4$10,271.2 million and $10,167.0$10,209.5 million of gross reserves for losses and LAE as of June 30, 2019March 31, 2020 and December 31, 2018,2019, respectively. These amounts are recorded at their nominal value, as opposed to present value, which would reflect a discount adjustment to reflect the time value of money. Since losses are paid out over a period of time, the present value of the reserves is less than the nominal value. As interest rates rise, the present value of the reserves decreases and, conversely, as interest rates decline, the present value increases. These movements are the opposite of the interest rate impacts on the fair value of investments. While the difference between present value and nominal value is not reflected in our financial statements, our financial results will include investment income over time from the investment portfolio until the claims are paid. Our loss and loss reserve obligations have an expected duration that is reasonably consistent with our fixed income portfolio.


Equity Risk.Risk. Equity risk is the potential change in fair and/or market value of the common stock, preferred stock and mutual fund portfolios arising from changing prices. Our equity investments consist of a diversified portfolio of individual securities. The primary objective of the equity portfolio is to obtain greater total return relative to our core bonds over time through market appreciation and income.

44



The table below displays the impact on fair/market value and after-tax change in fair/market value of a 10% and 20% change in equity prices up and down for the periods indicated.

 

Impact of Percentage Change in Equity Fair/Market Values

 

At March 31, 2020

(Dollars in millions)

-20%

 

-10%

 

0%

 

10%

 

20%

Fair/Market Value of the Equity Portfolio

$

462.8

 

$

520.7

 

$

578.5

 

$

636.4

 

$

694.2

After-tax Change in Fair/Market Value

 

(91.4)

 

 

(45.7)

 

 

-

 

 

45.7

 

 

91.4



  Impact of Percentage Change in Equity Fair/Market Values 
  At June 30, 2019 
(Dollars in millions) -20% 10%
 0%   10%   20%
Fair/Market Value of the Equity Portfolio
 
$
601.3
  
$
676.5
  
$
751.6
  
$
826.8
  
$
902.0
 
After-tax Change in Fair/Market Value
  
(118.8
)
  
(59.4
)
  
-
   
59.4
   
118.8
 


Foreign Currency Risk.  Foreign currency risk is the potential change in value, income and cash flow arising from adverse changes in foreign currency exchange rates.  Each of our non-U.S. (“foreign”) operations maintains capital in the currency of the country of its geographic location consistent with local regulatory guidelines.  Each foreign operation may conduct business in its local currency, as well as the currency of other countries in which it operates.  The primary foreign currency exposures for these foreign operations are the Singapore and Canadian Dollars.  We mitigate foreign exchange exposure by generally matching the currency and duration of our assets to our corresponding operating liabilities.  In accordance with FASB guidance, the impact on the market value of available for sale fixed maturities due to changes in foreign currency exchange rates, in relation to functional currency, is reflected as part of other comprehensive income.  Conversely, the impact of changes in foreign currency exchange rates, in relation to functional currency, on other assets and liabilities is reflected through net income as a component of other income (expense).  In addition, we translate the assets, liabilities and income of non-U.S. dollar functional currency legal entities to the U.S. dollar.  This translation amount is reported as a component of other comprehensive income.



47


SAFE HARBOR DISCLOSURE

This report contains forward-looking statements within the meaning of the U.S. federal securities laws.  We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the federal securities laws.  In some cases, these statements can be identified by the use of forward-looking words such as “may”, “will”, “should”, “could”, “anticipate”, “estimate”, “expect”, “plan”, “believe”, “predict”, “potential” and “intend”.  Forward-looking statements contained in this report include information regarding our reserves for losses and LAE, the CARES Act, the impact of the TCJA, the adequacy of our provision for uncollectible balances, estimates of our catastrophe exposure, the effects of catastrophic and pandemic events on our financial statements and the ability of our subsidiaries to pay dividends.  Forward-looking statements only reflect our expectations and are not guarantees of performance.  These statements involve risks,

uncertainties and assumptions.  Actual events or results may differ materially from our expectations.  Important factors that could cause our actual events or results to be materially different from our expectations include those discussed under the caption ITEM 1A, “Risk Factors” in the Company’s most recent 10-K filing.  We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.



ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Market Risk Instruments.  See “Market Sensitive Instruments” in PART I – ITEM 2.



ITEM 4.CONTROLS AND PROCEDURES


As of the end of the period covered by this report, our management carried out an evaluation, with the participation of the Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)).  Based on their evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.  Our

45


management, with the participation of the Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of our internal control over financial reporting to determine whether any changes occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.  Based on that evaluation, there has been no such change during the quarter covered by this report.



PART II


ITEM 1.  LEGAL PROCEEDINGS


In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company’s rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.


Aside from litigation and arbitrations related to these insurance and reinsurance agreements, the Company is not a party to any other material litigation or arbitration.



48



ITEM 1A.  RISK FACTORS

No material changes.



ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


None.

None.



ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.


None.



ITEM 4.  MINE SAFETY DISCLOSURES

Not applicable.



ITEM 5.  OTHER INFORMATION

None. 



46



None.


ITEM 6.  EXHIBITSEXHIBITS


Exhibit Index:

Exhibit No.

Description

31.1

Section 302 Certification of Dominic J. Addesso

Juan C. Andrade

31.2

Section 302 Certification of Craig Howie

32.1

Section 906 Certification of Dominic J. AddessoJuan C. Andrade and Craig Howie

101.INS

XBRL Instance Document

101.SCH

XBRL Taxonomy Extension Schema

101.CAL

XBRL Taxonomy Extension Calculation Linkbase

101.DEF

XBRL Taxonomy Extension Definition Linkbase

101.LAB

XBRL Taxonomy Extension Labels Linkbase

101.PRE

XBRL Taxonomy Extension Presentation Linkbase

47


49


Everest Reinsurance Holdings, Inc.

Signatures




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




Everest Reinsurance Holdings, Inc.

(Registrant)

/S/ CRAIG HOWIE

Craig Howie

Executive Vice President and

Chief Financial Officer

(Duly Authorized Officer and Principal Financial Officer)

Dated:  May 15, 2020

     
/S/ CRAIG HOWIE
Craig Howie
Executive Vice President and
Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer)
Dated:  August 14, 2019   







48