Exhibit 99.2
Supplemental Investor Package _______________________________________________ First Quarter 2011 Investor Contact: Jennifer DiBerardino Senior Vice President, Investor Relations and Treasurer Tel: 973-948-1364 jennifer.diberardino@selective.com |
Selective Insurance Group, Inc. | ||||||||||||||||||||||||||||||||||||
Selected Balance Sheet Data (unaudited) | ||||||||||||||||||||||||||||||||||||
($ in thousands, except per share amounts) | ||||||||||||||||||||||||||||||||||||
March 31, | March 31, | December 31, | ||||||||||||||||||||||||||||||||||
2011 | 2010 | 2010 | ||||||||||||||||||||||||||||||||||
Unrealized/ | Unrealized/ | Unrealized/ | ||||||||||||||||||||||||||||||||||
Balance | Market | Unrecognized | Balance | Market | Unrecognized | Balance | Market | Unrecognized | ||||||||||||||||||||||||||||
Sheet | Value | Gain/(Loss) | Sheet | Value | Gain/(Loss) | Sheet | Value | Gain/(Loss) | ||||||||||||||||||||||||||||
Invested Assets: | ||||||||||||||||||||||||||||||||||||
Corporate bonds1, 3 | $ | 1,743,751 | 1,763,993 | 33,499 | $ | 1,214,670 | 1,241,554 | 6,040 | 1,683,336 | 1,704,600 | 35,334 | |||||||||||||||||||||||||
Government and municipal bonds3 | 1,846,872 | 1,865,194 | 71,228 | 2,116,682 | 2,129,245 | 71,224 | 1,873,730 | 1,894,436 | 77,913 | |||||||||||||||||||||||||||
Total bonds | 3,590,623 | 3,629,187 | 104,727 | 3,331,352 | 3,370,799 | 77,264 | 3,557,066 | 3,599,036 | 113,247 | |||||||||||||||||||||||||||
Equities | 77,138 | 77,138 | 9,034 | 82,240 | 82,240 | 16,644 | 69,636 | 69,636 | 11,597 | |||||||||||||||||||||||||||
Short-term investments | 156,437 | 156,437 | - | 282,131 | 282,131 | - | 161,155 | 161,155 | - | |||||||||||||||||||||||||||
Other investments | 136,148 | 136,148 | (2,500 | ) | 148,060 | 148,060 | (24,032 | ) | 137,865 | 137,865 | (4,982 | ) | ||||||||||||||||||||||||
Total invested assets | 3,960,346 | 3,998,910 | 111,261 | 3,843,783 | 3,883,230 | 69,876 | 3,925,722 | 3,967,692 | 119,862 | |||||||||||||||||||||||||||
Invested assets per $ of stockholders' equity | 3.65 | 3.81 | 3.67 | |||||||||||||||||||||||||||||||||
Total assets | 5,275,226 | 5,288,321 | 5,231,772 | |||||||||||||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||||||||||||||
Reserve for losses and loss expenses | 2,864,889 | 2,812,231 | 2,830,058 | |||||||||||||||||||||||||||||||||
Unearned premium reserve | 833,823 | 857,349 | 823,596 | |||||||||||||||||||||||||||||||||
Total liabilities | 4,191,573 | 4,278,159 | 4,160,663 | |||||||||||||||||||||||||||||||||
Stockholders' equity | 1,083,653 | 1,010,162 | 1,071,109 | |||||||||||||||||||||||||||||||||
Total debt to capitalization ratio | 19.5 | % | 21.4 | % | 19.7 | % | ||||||||||||||||||||||||||||||
Adjusted total debt to capitalization ratio 2 | 13.9 | % | 15.5 | % | 14.0 | % | ||||||||||||||||||||||||||||||
Book value per share | 20.06 | 18.97 | 19.95 | |||||||||||||||||||||||||||||||||
Book value per share excluding | ||||||||||||||||||||||||||||||||||||
unrealized gain or loss on bond portfolio | 19.26 | 18.51 | 19.09 | |||||||||||||||||||||||||||||||||
NPW per insurance segment employee | 760 | 777 | 761 | |||||||||||||||||||||||||||||||||
Statutory premiums to surplus ratio | 1.3 | x | 1.4 | x | 1.3 | x | ||||||||||||||||||||||||||||||
Statutory surplus | 1,083,848 | 993,981 | 1,073,025 |
1 Includes mortgage-backed and asset-backed securities. | |||||||||||||||||||||||||||||||||
2 The adjusted debt to capitalization ratio reflects an estimated equity treatment of 75% applied to our $100 million Junior Subordinated Notes issued September 25, 2006. | |||||||||||||||||||||||||||||||||
3 Certain prior year amounts were reclassified to conform with current year presentation. |
Selective Insurance Group, Inc. | ||||||||||
Selected Income Statement Data (unaudited) | ||||||||||
March 2011 | Three Months Ended March 31, | |||||||||
($ in thousands, except per share amounts) | 2011 | 2010 | ||||||||
Per diluted share | Per diluted share | |||||||||
Consolidated | ||||||||||
Revenue | $ | 403,456 | $ | 393,112 | ||||||
Operating income | 17,805 | 0.32 | 6,635 | 0.12 | ||||||
Net realized gains (losses), after tax | 3,744 | 0.07 | (42) | - | ||||||
Income from continuing operations | 21,549 | 0.39 | 6,593 | 0.12 | ||||||
Loss on discontinued operations, after tax | - | - | (790) | (0.01) | ||||||
Net income | 21,549 | 0.39 | 5,803 | 0.11 | ||||||
Operating return on equity | 6.6% | 2.6% | ||||||||
Insurance Operations | ||||||||||
Gross premiums written | 428,995 | 433,078 | ||||||||
Net premiums written | 361,835 | 368,091 | ||||||||
Net premiums earned | 351,343 | 356,202 | ||||||||
Underwriting loss | - before tax | (11,084) | (14,605) | |||||||
- after tax | (7,205) | (0.13) | (9,493) | (0.18) | ||||||
GAAP combined ratio | 103.2% | 104.1% | ||||||||
Commercial lines | ||||||||||
Net premiums earned | 286,763 | 297,908 | ||||||||
GAAP combined ratio | 101.7% | 103.7% | ||||||||
Personal lines | ||||||||||
Net premiums earned | 64,580 | 58,294 | ||||||||
GAAP combined ratio | 109.7% | 106.2% | ||||||||
Investments | ||||||||||
Net investment income | - before tax | 43,473 | 34,706 | |||||||
- after tax | 32,125 | 0.58 | 26,825 | 0.49 | ||||||
Effective tax rate | 26.1% | 22.7% | ||||||||
Annual after-tax yield on investment portfolio | 3.3% | 2.8% | ||||||||
Annual after-tax, after-interest expense yield | 3.0% | 2.3% | ||||||||
Invested assets per $ of stockholders' equity | 3.65 | 3.81 | ||||||||
Other expenses (net of other income) | ||||||||||
Interest expense | - before tax | (4,557) | (4,842) | |||||||
- after tax | (2,962) | (0.05) | (3,147) | (0.06) | ||||||
Other - after tax | $ | (4,153) | (0.08) | $ | (7,550) | (0.13) | ||||
Diluted weighted avg. shares outstanding | 55,054 | 54,217 |
Selective Insurance Group, Inc. and Consolidated Subsidiaries GAAP Investment Income (unaudited) ($ in thousands) | |||||||||||||
Year to Date | % | ||||||||||||
March | March | Increase | |||||||||||
2011 | 2010 | (Decrease) | |||||||||||
Investment Income: | |||||||||||||
Interest: | |||||||||||||
Fixed Maturity Securities | 33,123 | 33,196 | (0 | ) | |||||||||
Short-term | 62 | 100 | (38 | ) | |||||||||
Alternative Investments | 11,641 | 3,895 | 199 | ||||||||||
Dividends | 317 | 452 | (30 | ) | |||||||||
Miscellaneous | 25 | 37 | (32 | ) | |||||||||
45,168 | 37,680 | 20 | |||||||||||
Investment Expense | 1,695 | 2,974 | (43 | ) | |||||||||
Net Investment Income Before Tax | 43,473 | 34,706 | 25 | ||||||||||
Tax | 11,348 | 7,881 | 44 | ||||||||||
Net Investment Income After Tax | $ | 32,125 | 26,825 | 20 | |||||||||
Net Investment Income per Share | $ | 0.58 | 0.49 | 18 | |||||||||
Effective Tax Rate | 26.1 | % | 22.7 | % | |||||||||
Average Yields : | |||||||||||||
Fixed Maturity Securities: | |||||||||||||
Pre Tax | 3.57 | % | 3.66 | % | |||||||||
After Tax | 2.75 | % | 2.88 | % | |||||||||
Portfolio: | |||||||||||||
Pre Tax | 4.41 | % | 3.64 | % | |||||||||
After Tax | 3.26 | % | 2.81 | % | |||||||||
Year to date: | |||||||||||||
March | March | ||||||||||||
Net Realized Gains (Losses) | 2011 | 2010 | |||||||||||
Fixed Maturities | (443 | ) | (4,011 | ) | |||||||||
Equity Securities | 6,203 | 3,947 | |||||||||||
Total | 5,760 | (64 | ) | ||||||||||
Net of Tax | 3,744 | (42 | ) |
Selective Insurance Group, Inc. | ||||||||||||||||||||||||||||||||||||||||||||
2011 Statutory Results by Line of Business | ||||||||||||||||||||||||||||||||||||||||||||
March 2011 YTD (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
Net | Net | Underwriting | Dividends to | |||||||||||||||||||||||||||||||||||||||||
Premiums | Percent | Premiums | Percent | Loss | LAE | Expense | Policyholders | Combined Ratio | Combined Ratio | Underwriting | ||||||||||||||||||||||||||||||||||
Written | Change | Earned | Change | Ratio | Ratio | Ratio | Ratio | 2011 | 2010 | Gain/(Loss) | ||||||||||||||||||||||||||||||||||
Personal Lines: | ||||||||||||||||||||||||||||||||||||||||||||
Homeowners | $ | 22,195 | 21.4 | % | $ | 24,555 | 19.8 | % | 69.7 | % | 7.9 | % | 34.4 | % | 0.0 | % | 112.0 | % | 114.8 | % | $ | (2,139 | ) | |||||||||||||||||||||
Auto | 36,396 | 3.0 | % | 36,962 | 7.7 | % | 75.9 | % | 11.3 | % | 31.6 | % | 0.0 | % | 118.8 | % | 115.5 | % | (6,786 | ) | ||||||||||||||||||||||||
Other (including flood) | 2,910 | 13.7 | % | 3,064 | (12.0 | )% | 75.4 | % | (15.8 | )% | (40.1 | )% | 0.0 | % | 19.5 | % | (38.3 | )% | 2,405 | |||||||||||||||||||||||||
Total | $ | 61,501 | 9.5 | % | $ | 64,580 | 10.8 | % | 73.5 | % | 8.7 | % | 29.3 | % | 0.0 | % | 111.5 | % | 107.1 | % | $ | (6,520 | ) | |||||||||||||||||||||
Commercial Lines: | ||||||||||||||||||||||||||||||||||||||||||||
Commerical property | $ | 48,331 | (3.6 | )% | $ | 48,193 | (4.3 | )% | 44.0 | % | 5.5 | % | 37.2 | % | 0.1 | % | 86.8 | % | 108.4 | % | $ | 6,307 | ||||||||||||||||||||||
Workers compensation | 67,768 | (6.1 | )% | 62,526 | (3.3 | )% | 80.7 | % | 16.0 | % | 24.2 | % | 1.9 | % | 122.8 | % | 116.7 | % | (15,545 | ) | ||||||||||||||||||||||||
General liability | 88,772 | (0.9 | )% | 82,566 | (3.1 | )% | 50.1 | % | 17.6 | % | 32.6 | % | 0.0 | % | 100.3 | % | 92.8 | % | (2,276 | ) | ||||||||||||||||||||||||
Auto | 71,729 | (5.0 | )% | 69,670 | (6.3 | )% | 56.5 | % | 5.4 | % | 30.3 | % | 0.1 | % | 92.3 | % | 90.9 | % | 4,774 | |||||||||||||||||||||||||
Business owners policies | 16,468 | (3.9 | )% | 16,485 | 1.2 | % | 60.0 | % | 13.6 | % | 38.4 | % | 0.0 | % | 112.0 | % | 134.0 | % | (1,971 | ) | ||||||||||||||||||||||||
Bonds | 4,521 | (3.7 | )% | 4,767 | 3.6 | % | 6.6 | % | 5.6 | % | 61.0 | % | 0.0 | % | 73.2 | % | 92.5 | % | 1,427 | |||||||||||||||||||||||||
Other | 2,745 | 0.7 | % | 2,556 | 2.0 | % | 4.5 | % | 0.2 | % | 42.4 | % | 0.0 | % | 47.1 | % | 47.6 | % | 1,271 | |||||||||||||||||||||||||
Total | $ | 300,334 | (3.7 | )% | $ | 286,763 | (3.7 | )% | 56.7 | % | 11.7 | % | 31.8 | % | 0.4 | % | 100.6 | % | 101.9 | % | $ | (6,013 | ) | |||||||||||||||||||||
Grand Total | $ | 361,835 | (1.7 | )% | $ | 351,343 | (1.4 | )% | 59.8 | % | 11.1 | % | 31.3 | % | 0.4 | % | 102.6 | % | 102.8 | % | $ | (12,533 | ) | |||||||||||||||||||||
Note: Some amounts may not foot due to rounding. | ||||||||||||||||||||||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid | $ | 188,841 | $ | 182,223 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid | 38,014 | 36,094 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid | $ | 226,855 | $ | 218,317 | ||||||||||||||||||||||||||||||||||||||||
Selective Insurance Group, Inc. and Consolidated Subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Year on Year Retention | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of March 31, 2011 (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
�� | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Year on Year Retention | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 | 2009 | 2010 | 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | Q1 | Q2 | Q3 | Q4 | Total | Q1 | Q2 | Q3 | Q4 | Total | Q1 | |||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Lines | 81.0 | % | 80.4 | % | 80.6 | % | 80.2 | % | 80.6 | % | 80.5 | % | 79.0 | % | 78.8 | % | 78.7 | % | 79.3 | % | 79.3 | % | 78.9 | % | 79.6 | % | 79.2 | % | 79.2 | % | 80.3 | % | ||||||||||||||||||||||||||||||||
Personal Lines | 82.7 | % | 82.5 | % | 83.0 | % | 82.4 | % | 82.7 | % | 81.2 | % | 82.1 | % | 83.4 | % | 84.2 | % | 82.7 | % | 84.3 | % | 84.9 | % | 84.8 | % | 85.4 | % | 84.8 | % | 85.5 | % | ||||||||||||||||||||||||||||||||
Total | 81.6 | % | 81.2 | % | 81.6 | % | 81.1 | % | 81.4 | % | 80.7 | % | 80.1 | % | 80.6 | % | 80.8 | % | 80.6 | % | 81.1 | % | 81.1 | % | 81.8 | % | 81.8 | % | 81.4 | % | 82.2 | % |
SELECTIVE INSURANCE GROUP, INC. | Unaudited | |||||||
CONSOLIDATED BALANCE SHEETS | March 31, | December 31, | ||||||
($ in thousands, except share amounts) | 2011 | 2010 | ||||||
ASSETS | ||||||||
Investments: | ||||||||
Fixed maturity securities, held-to-maturity – at carrying value | ||||||||
(fair value: $1,192,423 – 2011; $1,256,294 – 2010) | $ | 1,153,859 | 1,214,324 | |||||
Fixed maturity securities, available-for-sale – at fair value | ||||||||
(amortized cost: $2,382,976 – 2011; $2,285,988 – 2010) | 2,436,764 | 2,342,742 | ||||||
Equity securities, available-for-sale – at fair value | ||||||||
(cost of: $68,104 – 2011; $58,039 – 2010) | 77,138 | 69,636 | ||||||
Short-term investments (at cost which approximates fair value) | 156,437 | 161,155 | ||||||
Other investments | 136,148 | 137,865 | ||||||
Total investments | 3,960,346 | 3,925,722 | ||||||
Cash | 496 | 645 | ||||||
Interest and dividends due or accrued | 36,651 | 37,007 | ||||||
Premiums receivable, net of allowance for uncollectible | ||||||||
accounts of: $4,608 – 2011; $4,691 – 2010 | 430,063 | 414,105 | ||||||
Reinsurance recoverables, net | 331,387 | 318,752 | ||||||
Prepaid reinsurance premiums | 110,061 | 110,327 | ||||||
Current federal income tax | 6,919 | 11,200 | ||||||
Deferred federal income tax | 93,574 | 93,234 | ||||||
Property and equipment – at cost, net of accumulated | ||||||||
depreciation and amortization of: $153,961 – 2011; $151,704 – 2010 | 40,780 | 41,775 | ||||||
Deferred policy acquisition costs | 210,245 | 209,627 | ||||||
Goodwill | 7,849 | 7,849 | ||||||
Other assets | 46,855 | 61,529 | ||||||
Total assets | $ | 5,275,226 | 5,231,772 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Liabilities: | ||||||||
Reserve for losses and loss expenses | $ | 2,864,889 | 2,830,058 | |||||
Unearned premiums | 833,823 | 823,596 | ||||||
Notes payable | 262,339 | 262,333 | ||||||
Accrued salaries and benefits | 95,957 | 100,933 | ||||||
Other liabilities | 134,565 | 143,743 | ||||||
Total liabilities | $ | 4,191,573 | 4,160,663 | |||||
Stockholders’ Equity: | ||||||||
Preferred stock of $0 par value per share: | ||||||||
Authorized shares 5,000,000; no shares issued or outstanding | $ | - | - | |||||
Common stock of $2 par value per share | ||||||||
Authorized shares 360,000,000 | ||||||||
Issued: 96,838,773 – 2011; 96,362,667 – 2010 | 193,678 | 192,725 | ||||||
Additional paid-in capital | 248,575 | 244,613 | ||||||
Retained earnings | 1,190,528 | 1,176,155 | ||||||
Accumulated other comprehensive income | 2,776 | 7,024 | ||||||
Treasury stock – at cost (shares: 42,821,299 – 2011; 42,686,204 – 2010) | (551,904 | ) | (549,408 | ) | ||||
Total stockholders’ equity | 1,083,653 | 1,071,109 | ||||||
Commitments and contingencies | ||||||||
Total liabilities and stockholders’ equity | $ | 5,275,226 | 5,231,772 |
SELECTIVE INSURANCE GROUP, INC. | ||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME | Quarter ended | |||||||
March 31, | ||||||||
($ in thousands, except per share amounts) | 2011 | 2010 | ||||||
Revenues: | ||||||||
Net premiums earned | $ | 351,343 | 356,202 | |||||
Net investment income earned | 43,473 | 34,706 | ||||||
Net realized gains (losses): | ||||||||
Net realized investment gains | 6,390 | 8,176 | ||||||
Other-than-temporary impairments | (532 | ) | (6,073 | ) | ||||
Other-than-temporary impairments on fixed maturity securities | ||||||||
recognized in other comprehensive income | (98 | ) | (2,167 | ) | ||||
Total net realized gains (losses) | 5,760 | (64 | ) | |||||
Other income | 2,880 | 2,268 | ||||||
Total revenues | 403,456 | 393,112 | ||||||
Expenses: | ||||||||
Losses and loss expenses incurred | 249,206 | 254,143 | ||||||
Policy acquisition costs | 113,430 | 116,002 | ||||||
Interest expense | 4,557 | 4,842 | ||||||
Other expenses | 8,491 | 10,478 | ||||||
Total expenses | 375,684 | 385,465 | ||||||
Income from continuing operations, before federal income tax | 27,772 | 7,647 | ||||||
Federal income tax expense (benefit): | ||||||||
Current | 4,276 | 8,844 | ||||||
Deferred | 1,947 | (7,790 | ) | |||||
Total federal income tax expense | 6,223 | 1,054 | ||||||
Net income from continuing operations | 21,549 | 6,593 | ||||||
Loss on disposal of discontinued operations, net of tax of $(426) – 2010 | - | (790 | ) | |||||
Net income | $ | 21,549 | 5,803 | |||||
Earnings per share: | ||||||||
Basic net income from continuing operations | $ | 0.40 | 0.12 | |||||
Basic net loss from disposal of discontinued operations | - | (0.01 | ) | |||||
Basic net income | $ | 0.40 | 0.11 | |||||
Diluted net income from continuing operations | $ | 0.39 | 0.12 | |||||
Diluted net loss from disposal of discontinued operations | - | (0.01 | ) | |||||
Diluted net income | $ | 0.39 | 0.11 | |||||
Dividends to stockholders | $ | 0.13 | 0.13 | |||||
SELECTIVE INSURANCE GROUP, INC. | ||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF | ||||||||||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||||||
Quarter ended March 31, | ||||||||||||||||
($ in thousands, except per share amounts) | 2011 | 2010 | ||||||||||||||
Common stock: | ||||||||||||||||
Beginning of year | $ | 192,725 | 191,646 | |||||||||||||
Dividend reinvestment plan | ||||||||||||||||
(shares: 22,697 – 2011; 25,759 – 2010) | 46 | 51 | ||||||||||||||
Stock purchase and compensation plans | ||||||||||||||||
(shares: 453,409 – 2011; 79,289 – 2010) | 907 | 159 | ||||||||||||||
End of period | 193,678 | 191,856 | ||||||||||||||
Additional paid-in capital: | ||||||||||||||||
Beginning of year | 244,613 | 231,933 | ||||||||||||||
Dividend reinvestment plan | 360 | 368 | ||||||||||||||
Stock purchase and compensation plans | 3,602 | 3,309 | ||||||||||||||
End of period | 248,575 | 235,610 | ||||||||||||||
Retained earnings: | ||||||||||||||||
Beginning of year | 1,176,155 | 1,138,978 | ||||||||||||||
Net income | 21,549 | 21,549 | 5,803 | 5,803 | ||||||||||||
Dividends to stockholders ($0.13 per share – 2011 and 2010) | (7,176 | ) | (7,077 | ) | ||||||||||||
End of period | 1,190,528 | 1,137,704 | ||||||||||||||
Accumulated other comprehensive income (loss): | ||||||||||||||||
Beginning of year | 7,024 | (12,460 | ) | |||||||||||||
Other comprehensive income (loss), increase (decrease) in: | ||||||||||||||||
Unrealized (losses) gains on investment securities: | ||||||||||||||||
Non-credit portion of other-than-temporary impairment losses | ||||||||||||||||
recognized in other comprehensive income, net of deferred income tax | 117 | 1,478 | ||||||||||||||
Other net unrealized (losses) gains on investment securities, net of | ||||||||||||||||
deferred income tax | (5,107 | ) | 4,583 | |||||||||||||
Total unrealized (losses) gains on investment securities | (4,990 | ) | (4,990 | ) | 6,061 | 6,061 | ||||||||||
Defined benefit pension plans, net of deferred income tax | 742 | 742 | 626 | 626 | ||||||||||||
End of period | 2,776 | (5,773 | ) | |||||||||||||
Comprehensive income | 17,301 | 12,490 | ||||||||||||||
Treasury stock: | ||||||||||||||||
Beginning of year | (549,408 | ) | (547,722 | ) | ||||||||||||
Acquisition of treasury stock | ||||||||||||||||
(shares: 135,095 – 2011; 97,493 – 2010) | (2,496 | ) | (1,513 | ) | ||||||||||||
End of period | (551,904 | ) | (549,235 | ) | ||||||||||||
Total stockholders’ equity | $ | 1,083,653 | 1,010,162 |
SELECTIVE INSURANCE GROUP, INC. | ||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOW | Quarter ended | |||||||
March 31, | ||||||||
($ in thousands) | 2011 | 2010 | ||||||
Operating Activities | ||||||||
Net income | $ | 21,549 | 5,803 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 8,001 | 7,451 | ||||||
Loss on disposal of discontinued operations | - | 790 | ||||||
Stock-based compensation expense | 4,625 | 6,169 | ||||||
Undistributed income of equity method investments | (2,482 | ) | (3,895 | ) | ||||
Net realized (gains) losses | (5,760 | ) | 64 | |||||
Deferred income tax expense (benefit) | 1,947 | (7,790 | ) | |||||
Changes in assets and liabilities: | ||||||||
Increase in reserves for losses and loss expenses, net of reinsurance recoverables | 22,196 | 34,518 | ||||||
Increase in unearned premiums, net of prepaid reinsurance and advance premiums | 11,297 | 11,647 | ||||||
Decrease in net federal income tax recoverable | 4,281 | 7,698 | ||||||
Increase in premiums receivable | (15,958 | ) | (10,543 | ) | ||||
(Increase) decrease in deferred policy acquisition costs | (618 | ) | 1,024 | |||||
Decrease (increase) in interest and dividends due or accrued | 355 | (730 | ) | |||||
Decrease in accrued salaries and benefits | (6,466 | ) | (7,100 | ) | ||||
Decrease in accrued insurance expenses | (17,082 | ) | (17,187 | ) | ||||
Other-net | 2,105 | 5,176 | ||||||
Net adjustments | 6,441 | 27,292 | ||||||
Net cash provided by operating activities | 27,990 | 33,095 | ||||||
Investing Activities | ||||||||
Purchase of fixed maturity securities, available-for-sale | (114,320 | ) | (142,067 | ) | ||||
Purchase of equity securities, available-for-sale | (59,780 | ) | (23,915 | ) | ||||
Purchase of other investments | (5,008 | ) | (7,714 | ) | ||||
Purchase of short-term investments | (316,769 | ) | (303,668 | ) | ||||
Sale of subsidiary | 415 | 844 | ||||||
Sale of fixed maturity securities, available-for-sale | 14,907 | 39,632 | ||||||
Sale of short-term investments | 321,487 | 235,386 | ||||||
Redemption and maturities of fixed maturity securities, held-to-maturity | 38,483 | 80,963 | ||||||
Redemption and maturities of fixed maturity securities, available-for-sale | 19,771 | 66,122 | ||||||
Sale of equity securities, available-for-sale | 56,836 | 16,419 | ||||||
Distributions from other investments | 9,122 | - | ||||||
Sale of other investments | 16,357 | 13,337 | ||||||
Purchase of property and equipment | (1,366 | ) | (866 | ) | ||||
Net cash used in investing activities | (19,865 | ) | (25,527 | ) | ||||
Financing Activities | ||||||||
Dividends to stockholders | (6,605 | ) | (6,492 | ) | ||||
Acquisition of treasury stock | (2,496 | ) | (1,513 | ) | ||||
Net proceeds from stock purchase and compensation plans | 1,008 | 625 | ||||||
Excess tax benefits from share-based payment arrangements | (181 | ) | (856 | ) | ||||
Net cash used in financing activities | (8,274 | ) | (8,236 | ) | ||||
Net decrease in cash | (149 | ) | (668 | ) | ||||
Cash, beginning of year | 645 | 811 | ||||||
Cash, end of period | $ | 496 | 143 |
Selective Insurance Group, Inc. | ||||||||
Combined Insurance Company Subsidiaries | ||||||||
Unaudited Statutory Balance Sheets | ||||||||
($ in thousands) | ||||||||
Mar-31 | Dec-31 | |||||||
2011 | 2010 | |||||||
ASSETS | ||||||||
Bonds | $ | 3,510,801 | 3,482,204 | |||||
Common stocks | 77,138 | 69,636 | ||||||
Affiliated mortgage loan | 38,625 | 38,785 | ||||||
Other investments | 169,325 | 174,067 | ||||||
Short-term investments | 117,145 | 111,021 | ||||||
Total investments | 3,913,034 | 3,875,713 | ||||||
Cash on hand and in banks | (30,395 | ) | (30,343 | ) | ||||
Interest and dividends due and accrued | 36,719 | 37,172 | ||||||
Premiums receivable | 427,526 | 410,809 | ||||||
Reinsurance recoverable on paid losses and expenses | 5,383 | 5,013 | ||||||
Deferred tax recoverable | 132,040 | 133,100 | ||||||
EDP equipment | 1,247 | 1,409 | ||||||
Equities and deposits in pools and associations | 6,988 | 6,681 | ||||||
Receivable for sold securities | 112 | 16,738 | ||||||
Other assets | 30,357 | 30,164 | ||||||
Total assets | $ | 4,523,011 | 4,486,456 | |||||
LIABILITIES | ||||||||
Reserve for losses | $ | 2,132,892 | 2,111,557 | |||||
Reinsurance payable on paid loss and loss expense | 1,093 | 1,030 | ||||||
Reserve for loss expenses | 402,600 | 401,508 | ||||||
Unearned premiums | 723,761 | 713,268 | ||||||
Reserve for commissions payable | 31,000 | 43,590 | ||||||
Ceded balances payable | 12,568 | 12,835 | ||||||
Federal income tax payable | 10,743 | 1,645 | ||||||
Premium and other taxes payable | 18,968 | 23,466 | ||||||
Borrowed money | 13,018 | 13,018 | ||||||
Reserve for dividends to policyholders | 2,686 | 2,390 | ||||||
Reserves for unauthorized reinsurance | 1,811 | 1,811 | ||||||
Payable for securities | 9,155 | 5,028 | ||||||
Funds withheld on account of others | 5,743 | 7,015 | ||||||
Accrued salaries and benefits | 57,442 | 61,353 | ||||||
Other liabilities | 15,683 | 13,917 | ||||||
Total liabilities | 3,439,163 | 3,413,431 | ||||||
POLICYHOLDERS' SURPLUS | ||||||||
Capital | 28,325 | 28,325 | ||||||
Aggregate write-ins for special surplus funds | 37,353 | 40,521 | ||||||
Paid in surplus | 255,792 | 255,792 | ||||||
Unassigned surplus | 762,378 | 748,387 | ||||||
Total policyholders' surplus | 1,083,848 | 1,073,025 | ||||||
Total liabilities and policyholders' surplus | $ | 4,523,011 | 4,486,456 |
Selective Insurance Group, Inc. | ||||||||||||||
Combined Insurance Company Subsidiaries | ||||||||||||||
Unaudited Statutory Statements Of Income | ||||||||||||||
($ in thousands) | ||||||||||||||
Three Months Ended | ||||||||||||||
March | ||||||||||||||
UNDERWRITING | 2011 | 2010 | ||||||||||||
Net premiums written | $ | 361,835 | 368,091 | |||||||||||
Net premiums earned | 351,343 | 356,202 | ||||||||||||
Net losses paid | 188,841 | 182,223 | ||||||||||||
Change in reserve for losses | 21,335 | 33,047 | ||||||||||||
Net losses incurred | 210,176 | 59.8 | % | 215,270 | 60.4 | % | ||||||||
Net loss expenses paid | 38,014 | 36,094 | ||||||||||||
Change in reserve for loss expenses | 1,092 | 2,583 | ||||||||||||
Net loss expenses incurred | 39,106 | 11.1 | % | 38,677 | 10.9 | % | ||||||||
Net underwriting expenses incurred | 114,809 | 31.7 | % | 115,151 | 31.3 | % | ||||||||
Total deductions | 364,091 | 369,098 | ||||||||||||
Statutory underwriting loss | (12,748 | ) | (12,896 | ) | ||||||||||
Net loss from premium balances charged off | (1,358 | ) | (1,521 | ) | ||||||||||
Finance charges and other income | 2,859 | 2,359 | ||||||||||||
Total other income | 1,501 | -0.4 | % | 838 | -0.2 | % | ||||||||
Policyholders' dividends incurred | (1,286 | ) | 0.4 | % | (1,495 | ) | 0.4 | % | ||||||
Total underwriting loss | (12,533 | ) | 102.6 | % | (13,553 | ) | 102.8 | % | ||||||
INVESTMENT | ||||||||||||||
Net investment income earned | 41,258 | 33,201 | ||||||||||||
Net realized gain / (loss) | 5,760 | (48 | ) | |||||||||||
Total income before income tax | 34,485 | 19,600 | ||||||||||||
Federal income tax expense | 9,270 | 11,498 | ||||||||||||
Net income | $ | 25,215 | 8,102 | |||||||||||
Policyholders' Surplus | ||||||||||||||
Surplus, beginning of period | $ | 1,073,025 | 981,955 | |||||||||||
Net income | 25,215 | 8,102 | ||||||||||||
Change in deferred tax | 447 | 8,183 | ||||||||||||
Change in unrealized gains | 51 | 7,118 | ||||||||||||
Dividends to stockholders | (14,506 | ) | (12,003 | ) | ||||||||||
Change in non-admitted assets | 2,784 | 13 | ||||||||||||
Change in additional admitted deferred tax | (3,168 | ) | 613 | |||||||||||
Net change in surplus for period | 10,823 | 12,026 | ||||||||||||
Surplus, end of period | $ | 1,083,848 | 993,981 | |||||||||||
Statutory underwriting (loss) / gain : | $ | (12,533 | ) | (13,553 | ) | |||||||||
Adjustments under GAAP: | ||||||||||||||
Deferred policy acquisition costs | 618 | (1,024 | ) | |||||||||||
Pension costs | 903 | 396 | ||||||||||||
Other, net | (72 | ) | (424 | ) | ||||||||||
GAAP underwriting (loss) / gain: | $ | (11,084 | ) | (14,605 | ) | |||||||||
Note: Some amounts or ratios may not foot due to rounding. | ||||||||||||||
Certain amounts have been reclassified to conform to the current year's presentation. |
Selective Insurance Group, Inc. and Consolidated Subsidiaries | |||||||||||||||||||||||||||||||||
Alternative Investments (Insurance Cos Portfolio) | |||||||||||||||||||||||||||||||||
as of March 31, 2011 | |||||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||||
(unaudited) | Paid in | ||||||||||||||||||||||||||||||||
Inception | Original | Contributed | Remaining | Total | Current | YTD | DPI(1) | TVPI(2) | |||||||||||||||||||||||||
Fund | Year | Commitment | Capital | Commitment | Distributions | Market Value | Income | Ratio | Ratio | ||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||||||
LEH RE II | 2005 | 20,000,000 | 17,456,594 | 2,543,406 | 7,594,167 | 11,626,062 | 868,652 | 0.44 | 1.10 | ||||||||||||||||||||||||
LEH RE III | 2008 | 15,000,000 | 6,837,113 | 8,162,887 | 58,228 | 3,334,120 | (99,963 | ) | 0.01 | 0.50 | |||||||||||||||||||||||
Total - Real Estate | 35,000,000 | 24,293,707 | 10,706,293 | 7,652,395 | 14,960,182 | 768,689 | 0.31 | 0.93 | |||||||||||||||||||||||||
Mezzanine Financing | |||||||||||||||||||||||||||||||||
LEH Euro Mezz | 2004 | 9,000,000 | 9,000,000 | - | 12,355,149 | 1,797,123 | (111,787 | ) | 1.37 | 1.57 | |||||||||||||||||||||||
GS Mezz V | 2007 | 25,000,000 | 9,876,546 | 15,123,454 | 7,062,730 | 7,128,503 | 471,857 | 0.72 | 1.44 | ||||||||||||||||||||||||
Total - Mezz. Financing | 34,000,000 | 18,876,546 | 15,123,454 | 19,417,879 | 8,925,626 | 360,070 | 1.03 | 1.50 | |||||||||||||||||||||||||
Distressed Debt | |||||||||||||||||||||||||||||||||
Varde VIII | 2006 | 10,000,000 | 10,000,000 | - | 807,224 | 11,137,288 | 428,507 | 0.08 | 1.19 | ||||||||||||||||||||||||
GS Distressed Opp III | 2007 | 15,000,000 | 11,450,751 | 3,549,249 | 1,567,873 | 9,960,181 | 544,828 | 0.14 | 1.01 | ||||||||||||||||||||||||
Total - Distressed Debt | 25,000,000 | 21,450,751 | 3,549,249 | 2,375,097 | 21,097,469 | 973,335 | 0.11 | 1.09 | |||||||||||||||||||||||||
Private Equity | |||||||||||||||||||||||||||||||||
Prospector | 1997 | 5,000,000 | 5,000,000 | - | 13,965,078 | 441,602 | 30,158 | 2.79 | 2.88 | ||||||||||||||||||||||||
Trilantic Capital Partners III | 2004 | 10,000,000 | 8,877,838 | 1,122,162 | 10,652,582 | 5,465,246 | 1,555,568 | 1.20 | 1.82 | ||||||||||||||||||||||||
NB Co-Invest | 2006 | 15,000,000 | 12,598,769 | 2,401,231 | 6,443,969 | 8,989,711 | 562,430 | 0.51 | 1.23 | ||||||||||||||||||||||||
Trilantic Capital Partners IV | 2007 | 11,098,351 | 6,704,215 | 4,394,136 | 326,625 | 7,405,398 | 428,573 | 0.05 | 1.15 | ||||||||||||||||||||||||
Total - Private Equity | 41,098,351 | 33,180,822 | 7,917,529 | 31,388,255 | 22,301,957 | 2,576,730 | 0.95 | 1.62 | |||||||||||||||||||||||||
Private Equity, Secondary Market | |||||||||||||||||||||||||||||||||
NB SOF | 2005 | 12,000,000 | 11,100,506 | 899,494 | 5,826,576 | 7,285,349 | 431,038 | 0.52 | 1.18 | ||||||||||||||||||||||||
GS Vintage IV | 2007 | 20,000,000 | 14,576,802 | 5,423,198 | 5,442,440 | 13,249,870 | 599,479 | 0.37 | 1.28 | ||||||||||||||||||||||||
NB SOF II | 2008 | 12,000,000 | 5,581,088 | 6,418,912 | 1,168,202 | 6,263,369 | 618,328 | 0.21 | 1.33 | ||||||||||||||||||||||||
Total - Pvt. Eq. Sec. Mkt. | 44,000,000 | 31,258,396 | 12,741,604 | 12,437,218 | 26,798,588 | 1,648,844 | 0.40 | 1.26 | |||||||||||||||||||||||||
Energy/Power Generation | |||||||||||||||||||||||||||||||||
ArcLight I | 2002 | 15,000,000 | 13,344,495 | 1,655,505 | 29,480,487 | - | 827,571 | 2.21 | 2.21 | ||||||||||||||||||||||||
ArcLight II | 2003 | 15,000,000 | 12,704,508 | 2,295,492 | 21,878,138 | 3,741,954 | 1,075,287 | 1.72 | 2.02 | ||||||||||||||||||||||||
ArcLight III | 2006 | 15,000,000 | 12,962,206 | 2,037,794 | 6,383,865 | 12,644,147 | 975,575 | 0.49 | 1.47 | ||||||||||||||||||||||||
Quintana Energy | 2006 | 10,000,000 | 7,765,984 | 2,234,016 | 392,978 | 8,326,580 | 1,034,228 | 0.05 | 1.12 | ||||||||||||||||||||||||
ArcLight IV | 2007 | 10,000,000 | 7,595,767 | 2,404,233 | 4,150,461 | 7,596,835 | 642,144 | 0.55 | 1.55 | ||||||||||||||||||||||||
Total - Energy/Power Generation | 65,000,000 | 54,372,960 | 10,627,040 | 62,285,929 | 32,309,516 | 4,554,805 | 1.15 | 1.74 | |||||||||||||||||||||||||
Venture Capital | |||||||||||||||||||||||||||||||||
Venture V | 2001 | 10,000,000 | 8,800,000 | 1,200,000 | 2,315,065 | 7,083,643 | 758,243 | 0.26 | 1.07 | ||||||||||||||||||||||||
Total - Venture Capital | 10,000,000 | 8,800,000 | 1,200,000 | 2,315,065 | 7,083,643 | 758,243 | 0.26 | 1.07 | |||||||||||||||||||||||||
TOTAL - ALTERNATIVE INVESTMENTS | $ | 254,098,351 | 192,233,182 | 61,865,169 | 137,871,837 | 133,476,981 | 11,640,715 | 0.72 | 1.41 | ||||||||||||||||||||||||
(1) Distributed to paid in ratio | |||||||||||||||||||||||||||||||||
(2) Total value to paid in ratio | |||||||||||||||||||||||||||||||||
Note: Some amounts may not foot due to rounding |
Selective Insurance Group, Inc. and Consolidated Subsidiaries
Municipal Bond Portfolio
State and Repayment Source Composition
March 31, 2011
($s in thousands)
(unaudited)
Exposure = 62% Held-to-Maturity; 38% Available-for-Sale
Repayment Source Composition by State %s | ||||||||||
Market Values | ||||||||||
State | Revenue | % of State | General Obligation (GO)-Local | % of State | General Obligation (GO)-State | % of State | TX - Permanent School Fund (PSF) | % of State | Total | % of Total |
TX | 71,026 | 61% | 43,836 | 38% | 1,036 | 1% | - | 0% | 115,898 | 8% |
TX-PSF | - | 0% | - | 0% | - | 0% | 48,388 | 100% | 48,388 | 3% |
WA | 45,158 | 50% | 45,341 | 50% | - | 0% | - | 0% | 90,499 | 6% |
AZ | 67,982 | 91% | 6,693 | 9% | - | 0% | - | 0% | 74,675 | 5% |
FL | 68,614 | 99% | - | 0% | 504 | 1% | - | 0% | 69,118 | 5% |
NC | 22,982 | 34% | 22,844 | 34% | 21,724 | 32% | - | 0% | 67,550 | 5% |
NY | 66,439 | 100% | - | 0% | - | 0% | - | 0% | 66,439 | 5% |
OH | 36,726 | 63% | 13,644 | 24% | 7,315 | 13% | - | 0% | 57,685 | 4% |
IL | 37,241 | 65% | 19,653 | 35% | - | 0% | - | 0% | 56,894 | 4% |
MN | 6,817 | 13% | 5,211 | 10% | 40,617 | 77% | - | 0% | 52,645 | 4% |
CO | 20,726 | 41% | 27,896 | 55% | 1,865 | 4% | - | 0% | 50,487 | 4% |
Pre-refunded | 49,596 | 54% | 29,740 | 32% | 12,408 | 14% | - | 0% | 91,744 | 6% |
Other | 378,853 | 66% | 121,729 | 21% | 75,830 | 13% | - | 0% | 576,412 | 41% |
Grand Total | 872,160 | 62% | 336,587 | 24% | 161,299 | 11% | 48,388 | 3% | 1,418,434 | 100% |
Selective Insurance Group, Inc. and Consolidated Subsidiaries Credit Quality of Available-for-Sale Fixed Maturity Securities March 31, 2011 ($ in millions) (unaudited) | |||||||||||
Fair Value | Unrealized Gain (Loss) | Average Credit Quality | |||||||||
AFS Fixed Maturity Portfolio: | |||||||||||
U.S. government obligations1 | $ | 323.2 | 6.9 | AAA | |||||||
Foreign government obligations | 20.4 | (0.1 | ) | AA | |||||||
State and municipal obligations | 543.6 | 22.0 | AA+ | ||||||||
Corporate securities | 1,040.6 | 17.9 | A | ||||||||
Mortgage-backed securities ("MBS") | 450.2 | 7.0 | AA+ | ||||||||
Asset-backed securities ("ABS")2 | 58.8 | 0.1 | AA+ | ||||||||
Total AFS fixed maturity portfolio | $ | 2,436.8 | 53.8 | AA | |||||||
State and Municipal Obligations: | |||||||||||
Government obligations | $ | 296.9 | 11.4 | AA+ | |||||||
Special revenue obligations | 246.7 | 10.6 | AA | ||||||||
Total state and municipal obligations | $ | 543.6 | 22.0 | AA+ | |||||||
Corporate Securities: | |||||||||||
Financial | $ | 320.9 | 5.5 | A+ | |||||||
Industrials | 78.0 | 3.3 | A | ||||||||
Utilities | 62.8 | (0.1 | ) | A- | |||||||
Consumer discretion | 83.6 | 0.6 | A- | ||||||||
Consumer staples | 115.3 | 1.7 | A | ||||||||
Health care | 140.1 | 3.2 | AA- | ||||||||
Materials | 48.7 | 0.5 | BBB+ | ||||||||
Energy | 54.1 | 1.3 | A | ||||||||
Information technology | 64.4 | 0.2 | A+ | ||||||||
Telecommunications services | 49.6 | 0.1 | A- | ||||||||
Other | 23.1 | 1.6 | AA+ | ||||||||
Total corporate securities | $ | 1,040.6 | 17.9 | A | |||||||
Mortgage-backed securities: | |||||||||||
Government Guaranteed Agency CMBS | $ | 69.7 | 2.4 | AAA | |||||||
Non-agency CMBS | 33.0 | (1.3 | ) | A | |||||||
Government Guaranteed Agency RMBS | 89.5 | 3.0 | AAA | ||||||||
Other Agency RMBS | 211.3 | 3.2 | AAA | ||||||||
Non-agency RMBS | 37.8 | (0.2 | ) | BBB- | |||||||
Alternative-A ("Alt-A") RMBS | 8.9 | (0.1 | ) | AA+ | |||||||
Total MBS | $ | 450.2 | 7.0 | AA+ | |||||||
Asset-backed securities: | |||||||||||
ABS | $ | 58.0 | 0.1 | AAA | |||||||
Sub-prime ABS2,3 | 0.8 | - | D | ||||||||
Total ABS | $ | 58.8 | 0.1 | AA+ | |||||||
1 U.S. Government includes coporate securities fully guaranteed by the FDIC. | |||||||||||
2 We define sub-prime exposure as exposure to direct and indirect investments in non-agency residential mortgages with average FICO® scores below 650. | |||||||||||
3 Sub-prime ABS consists of one security that is currently expected by rating agencies to default on its obligations. |
Selective Insurance Group, Inc. and Consolidated Subsidiaries Credit Quality of Held-to-Maturity Securities March 31, 2011 ($ in millions) (unaudited) | |||||||||||||||||||||||
Fair Value | Carry Value | Unrecognized Holding Gain (Loss) | Unrealized Gain (Loss) in Accumulated Other Comprehensive Income | Total Unrealized Unrecognized Gain (Loss) | Average Credit Quality | ||||||||||||||||||
HTM Fixed Maturity Portfolio: | |||||||||||||||||||||||
U.S. government obligations1 | $ | 97.8 | 94.2 | 3.6 | 4.5 | 8.1 | AAA | ||||||||||||||||
Foreign government obligations | 5.4 | 5.7 | (0.3 | ) | 0.4 | 0.1 | AA+ | ||||||||||||||||
State and municipal obligations | 874.8 | 859.8 | 15.0 | 19.2 | 34.2 | AA | |||||||||||||||||
Corporate securities | 81.5 | 72.8 | 8.7 | (3.7 | ) | 5.0 | A | ||||||||||||||||
Mortgage-backed securities ("MBS") | 122.0 | 111.8 | 10.2 | (5.7 | ) | 4.5 | AA+ | ||||||||||||||||
Asset-backed securities ("ABS") | 10.9 | 9.6 | 1.3 | (2.3 | ) | (1.0 | ) | A | |||||||||||||||
Total HTM fixed maturity portfolio | $ | 1,192.4 | 1,153.9 | 38.5 | 12.4 | 50.9 | AA | ||||||||||||||||
State and Municipal Obligations: | |||||||||||||||||||||||
Government obligations | $ | 249.3 | 245.0 | 4.3 | 8.9 | 13.2 | AA | ||||||||||||||||
Special revenue obligations | 625.5 | 614.8 | 10.7 | 10.3 | 21.0 | AA | |||||||||||||||||
Total state and municipal obligations | $ | 874.8 | 859.8 | 15.0 | 19.2 | 34.2 | AA | ||||||||||||||||
Corporate Securities: | |||||||||||||||||||||||
Financial | $ | 23.6 | 20.3 | 3.3 | (2.2 | ) | 1.1 | A- | |||||||||||||||
Industrials | 22.5 | 19.3 | 3.2 | (1.2 | ) | 2.0 | A | ||||||||||||||||
Utilities | 16.6 | 16.0 | 0.6 | (0.1 | ) | 0.5 | A | ||||||||||||||||
Consumer discretion | 7.7 | 7.0 | 0.7 | 0.2 | 0.9 | AA- | |||||||||||||||||
Consumer staples | 5.3 | 5.0 | 0.3 | (0.1 | ) | 0.2 | A | ||||||||||||||||
Materials | 2.2 | 1.9 | 0.3 | (0.1 | ) | 0.2 | BBB- | ||||||||||||||||
Energy | 3.6 | 3.3 | 0.3 | (0.2 | ) | 0.1 | BBB- | ||||||||||||||||
Total corporate securities | $ | 81.5 | 72.8 | 8.7 | (3.7 | ) | 5.0 | A | |||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
Government guaranteed agency CMBS | $ | 8.0 | 7.8 | 0.2 | - | 0.2 | AAA | ||||||||||||||||
Non-agency CMBS | 40.2 | 32.6 | 7.6 | (6.7 | ) | 0.9 | AA | ||||||||||||||||
Government guaranteed agency RMBS | 4.4 | 3.9 | 0.5 | (0.1 | ) | 0.4 | AAA | ||||||||||||||||
Other agency RMBS | 69.3 | 67.4 | 1.9 | 1.1 | 3.0 | AAA | |||||||||||||||||
Non-agency RMBS | 0.1 | 0.1 | - | - | - | BBB | |||||||||||||||||
Total MBS | $ | 122.0 | 111.8 | 10.2 | (5.7 | ) | 4.5 | AA+ | |||||||||||||||
Asset-backed securities: | |||||||||||||||||||||||
ABS | $ | 8.0 | 7.0 | 1.0 | (0.8 | ) | 0.2 | A- | |||||||||||||||
Alt-A ABS | 2.9 | 2.6 | 0.3 | (1.5 | ) | (1.2 | ) | AA- | |||||||||||||||
Total ABS | $ | 10.9 | 9.6 | 1.3 | (2.3 | ) | (1.0 | ) | A | ||||||||||||||
1 U.S. Government includes coporate securities fully guaranteed by the FDIC. |