Exhibit 99.2
Supplemental Investor Package ___________________________________________________ Fourth Quarter and Full Year 2013 Investor Contact: Jennifer DiBerardino Senior Vice President, Investor Relations and Treasurer Tel: 973-948-1364 jennifer.diberardino@selective.com |
Selective Insurance Group, Inc. & Consolidated Subsidiaries
Selected Balance Sheet Data
(unaudited)
December 31, | December 31, | |||||||||||||||||||||||
($ in thousands, except per share data) | 2013 | 2012 | ||||||||||||||||||||||
Unrecognized/ | Unrecognized/ | |||||||||||||||||||||||
Balance | Market | Unrealized | Balance | Market | Unrealized | |||||||||||||||||||
Sheet | Value | Gain/(Loss) | Sheet | Value | Gain/(Loss) | |||||||||||||||||||
Invested Assets: | ||||||||||||||||||||||||
Corporate bonds 1 | $ | 2,595,256 | 2,601,556 | 27,812 | $ | 2,239,284 | 2,250,536 | 110,822 | ||||||||||||||||
Government and Municipal bonds | 1,513,159 | 1,530,961 | 38,106 | 1,610,798 | 1,640,138 | 99,026 | ||||||||||||||||||
Total bonds | 4,108,415 | 4,132,517 | 65,918 | 3,850,082 | 3,890,674 | 209,848 | ||||||||||||||||||
Equities | 192,771 | 192,771 | 37,420 | 151,382 | 151,382 | 18,941 | ||||||||||||||||||
Short-term investments | 174,251 | 174,251 | - | 214,479 | 214,479 | - | ||||||||||||||||||
Other investments | 107,875 | 107,875 | - | 114,076 | 114,076 | - | ||||||||||||||||||
Total invested assets | 4,583,312 | 4,607,414 | 103,338 | 4,330,019 | 4,370,611 | 228,789 | ||||||||||||||||||
Invested assets per $ of stockholders' equity | 3.97 | 3.97 | ||||||||||||||||||||||
Total assets | 6,270,170 | 6,794,216 | ||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||||
Reserve for losses and loss expenses | 3,349,770 | 4,068,941 | ||||||||||||||||||||||
Unearned premium reserve | 1,059,155 | 974,706 | ||||||||||||||||||||||
Total liabilities | 5,116,242 | 5,703,624 | ||||||||||||||||||||||
Stockholders' equity | 1,153,928 | 1,090,592 | ||||||||||||||||||||||
Total debt to capitalization ratio | 25.4 | % | 22.0 | % | ||||||||||||||||||||
Adjusted total debt to capitalization ratio 2 | 25.4 | % | 15.6 | % | ||||||||||||||||||||
Book value per share | 20.63 | 19.77 | ||||||||||||||||||||||
Book value per share excluding | ||||||||||||||||||||||||
unrealized gain or loss on bond portfolio | 20.15 | 17.78 | ||||||||||||||||||||||
NPW per insurance segment employee 3 | 908 | 842 | ||||||||||||||||||||||
Statutory premiums to surplus ratio | 1.4 | x | 1.6 | x | ||||||||||||||||||||
Statutory surplus | 1,256,431 | 1,050,107 |
1 Includes mortgage-backed and asset-backed securities. |
2 For December 31, 2012, the adjusted debt to capitalization ratio reflects an estimated equity treatment of 90% applied to our $100 million Junior Subordinated Notes issued September 25, 2006 as applied by A.M. Best. This debt was paid off in March of 2013, eliminating its effect on equity. |
3 Prior year amounts have been restated to include the impact of E&S |
Selective Insurance Group, Inc. & Consolidated Subsidiaries
Selected Income Statement Data
(unaudited)
THREE MONTHS ENDED December 31, | TWELVE MONTHS ENDED December 31, | ||||||||||||||||||||||||||||||||
($ in thousands, except per share amounts) | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||||||||||
Per diluted share | Per diluted share | Per diluted share | Per diluted share | ||||||||||||||||||||||||||||||
Consolidated | |||||||||||||||||||||||||||||||||
Revenue | $ | 488,034 | $ | 448,975 | 1,903,741 | $ | 1,734,102 | ||||||||||||||||||||||||||
Operating income (loss) | 26,120 | 0.45 | (2,293 | ) | (0.04 | ) | 93,939 | 1.65 | 32,121 | 0.58 | |||||||||||||||||||||||
Net realized (losses) gains, after tax | (785 | ) | (0.01 | ) | 3,601 | 0.06 | 13,476 | 0.24 | 5,842 | 0.10 | |||||||||||||||||||||||
Income from continuing operations | 25,335 | 0.44 | 1,308 | 0.02 | 107,415 | 1.89 | 37,963 | 0.68 | |||||||||||||||||||||||||
Loss on discontinued operations, after tax | - | - | - | - | (997 | ) | (0.02 | ) | - | - | |||||||||||||||||||||||
Net income | 25,335 | 0.44 | 1,308 | 0.02 | 106,418 | 1.87 | 37,963 | 0.68 | |||||||||||||||||||||||||
Operating return on equity | 9.2 | % | -0.8 | % | 8.4 | % | 3.0 | % | |||||||||||||||||||||||||
Total Insurance Operations | |||||||||||||||||||||||||||||||||
Gross premiums written | 491,675 | 457,464 | 2,177,443 | 2,006,605 | |||||||||||||||||||||||||||||
Net premiums written | 405,110 | 370,630 | 1,810,159 | 1,666,883 | |||||||||||||||||||||||||||||
Net premiums earned | 451,312 | 406,853 | 1,736,072 | 1,584,119 | |||||||||||||||||||||||||||||
Underwriting gain (loss) | - before tax | 11,971 | (36,543 | ) | 38,766 | (64,007 | ) | ||||||||||||||||||||||||||
- after tax | 7,781 | 0.14 | (23,753 | ) | (0.42 | ) | 25,198 | 0.44 | (41,605 | ) | (0.74 | ) | |||||||||||||||||||||
GAAP combined ratio | 97.3 | % | 109.0 | % | 97.8 | % | 104.0 | % | |||||||||||||||||||||||||
Total Standard lines | |||||||||||||||||||||||||||||||||
Net premiums earned | 418,189 | 378,041 | 1,610,951 | 1,504,890 | |||||||||||||||||||||||||||||
GAAP combined ratio | 96.8 | % | 108.6 | % | 97.4 | % | 103.0 | % | |||||||||||||||||||||||||
Standard Commercial lines | |||||||||||||||||||||||||||||||||
Net premiums earned | 345,155 | 308,856 | 1,316,619 | 1,225,335 | |||||||||||||||||||||||||||||
GAAP combined ratio | 97.3 | % | 108.5 | % | 97.4 | % | 103.3 | % | |||||||||||||||||||||||||
Standard Personal lines | |||||||||||||||||||||||||||||||||
Net premiums earned | 73,034 | 69,185 | 294,332 | 279,555 | |||||||||||||||||||||||||||||
GAAP combined ratio | 94.1 | % | 109.3 | % | 97.1 | % | 101.3 | % | |||||||||||||||||||||||||
Excess and Surplus lines | |||||||||||||||||||||||||||||||||
Net premiums earned | 33,123 | 28,812 | 125,121 | 79,229 | |||||||||||||||||||||||||||||
GAAP combined ratio | 104.7 | % | 113.4 | % | 103.0 | % | 124.7 | % | |||||||||||||||||||||||||
Investments | |||||||||||||||||||||||||||||||||
Net investment income | - before tax | 35,313 | 34,593 | 134,643 | 131,877 | ||||||||||||||||||||||||||||
- after tax | 26,361 | 0.46 | 26,286 | 0.47 | 101,410 | 1.79 | 100,265 | 1.79 | |||||||||||||||||||||||||
Effective tax rate | 25.4 | % | 24.0 | % | 24.7 | % | 24.0 | % | |||||||||||||||||||||||||
Annual after-tax yield on investment portfolio | 2.3 | % | 2.4 | % | |||||||||||||||||||||||||||||
Annual after-tax, after-interest expense yield | 1.9 | % | 2.1 | % | |||||||||||||||||||||||||||||
Invested assets per $ of stockholders' equity | 3.97 | 3.97 | |||||||||||||||||||||||||||||||
Other expenses (net of other income) | |||||||||||||||||||||||||||||||||
Interest expense | - before tax | (5,567 | ) | (4,724 | ) | (22,538 | ) | (18,872 | ) | ||||||||||||||||||||||||
- after tax | (3,619 | ) | (0.06 | ) | (3,071 | ) | (0.05 | ) | (14,650 | ) | (0.26 | ) | (12,267 | ) | (0.22 | ) | |||||||||||||||||
Other Expense - after tax | $ | (4,403 | ) | (0.09 | ) | $ | (1,755 | ) | (0.04 | ) | (18,019 | ) | (0.32 | ) | $ | (14,272 | ) | (0.25 | ) | ||||||||||||||
Diluted weighted avg shares outstanding | 57,065 | 56,128 | 56,810 | 55,933 |
Selective Insurance Group, Inc. & Consolidated Subsidiaries
GAAP Insurance Operations Results
Fourth Quarter | ||||||||||||||||||||||||||||||||||||||||
($ in thousands) | Quarter Ended December 31, 2013 | Quarter Ended December 31, 2012 | ||||||||||||||||||||||||||||||||||||||
Standard Commercial Lines | Standard Personal Lines | Total Standard Lines | Excess & Surplus Lines | Grand Total | Standard Commercial Lines | Standard Personal Lines | Total Standard Lines | Excess & Surplus Lines | Grand Total | |||||||||||||||||||||||||||||||
Net Premiums Written | 300,527 | 69,542 | 370,069 | 35,041 | 405,110 | 273,170 | 68,061 | 341,231 | 29,399 | 370,630 | ||||||||||||||||||||||||||||||
Net Premiums Earned | 345,155 | 73,034 | 418,189 | 33,123 | 451,312 | 308,856 | 69,185 | 378,041 | 28,812 | 406,853 | ||||||||||||||||||||||||||||||
Loss and Loss Expenses Incurred | 217,035 | 48,728 | 265,763 | 23,215 | 288,978 | 231,041 | 54,316 | 285,357 | 22,573 | 307,930 | ||||||||||||||||||||||||||||||
Net Underwriting Expenses Incurred | 118,004 | 20,021 | 138,025 | 11,457 | 149,482 | 103,465 | 21,286 | 124,751 | 10,096 | 134,847 | ||||||||||||||||||||||||||||||
Dividends to Policyholders | 881 | - | 881 | - | 881 | 619 | - | 619 | - | 619 | ||||||||||||||||||||||||||||||
GAAP Underwriting Gain (Loss) | 9,235 | 4,285 | 13,520 | (1,549 | ) | 11,971 | (26,269 | ) | (6,417 | ) | (32,686 | ) | (3,857 | ) | (36,543 | ) | ||||||||||||||||||||||||
GAAP Ratios | ||||||||||||||||||||||||||||||||||||||||
Loss and Loss Expense Ratio | 62.9 | % | 66.7 | % | 63.6 | % | 70.1 | % | 64.0 | % | 74.8 | % | 78.5 | % | 75.5 | % | 78.3 | % | 75.7 | % | ||||||||||||||||||||
Underwriting Expense Ratio | 34.1 | % | 27.4 | % | 33.0 | % | 34.6 | % | 33.1 | % | 33.5 | % | 30.8 | % | 32.9 | % | 35.1 | % | 33.1 | % | ||||||||||||||||||||
Dividends to Policyholders Ratio | 0.3 | % | 0.0 | % | 0.2 | % | 0.0 | % | 0.2 | % | 0.2 | % | 0.0 | % | 0.2 | % | 0.0 | % | 0.2 | % | ||||||||||||||||||||
Combined Ratio | 97.3 | % | 94.1 | % | 96.8 | % | 104.7 | % | 97.3 | % | 108.5 | % | 109.3 | % | 108.6 | % | 113.4 | % | 109.0 | % | ||||||||||||||||||||
Year to Date | ||||||||||||||||||||||||||||||||||||||||
($ in thousands) | Year to Date December 31, 2013 | Year to Date December 31, 2012 | ||||||||||||||||||||||||||||||||||||||
Standard Commercial Lines | Standard Personal Lines | Total Standard Lines | Excess & Surplus Lines | Grand Total | Standard Commercial Lines | Standard Personal Lines | Total Standard Lines | Excess & Surplus Lines | Grand Total | |||||||||||||||||||||||||||||||
Net Premiums Written | 1,380,740 | 297,757 | 1,678,497 | 131,662 | 1,810,159 | 1,263,738 | 289,848 | 1,553,586 | 113,297 | 1,666,883 | ||||||||||||||||||||||||||||||
Net Premiums Earned | 1,316,619 | 294,332 | 1,610,951 | 125,121 | 1,736,072 | 1,225,335 | 279,555 | 1,504,890 | 79,229 | 1,584,119 | ||||||||||||||||||||||||||||||
Loss and Loss Expenses Incurred | 831,261 | 206,450 | 1,037,711 | 84,027 | 1,121,738 | 853,143 | 204,644 | 1,057,787 | 63,203 | 1,120,990 | ||||||||||||||||||||||||||||||
Net Underwriting Expenses Incurred | 447,228 | 79,237 | 526,465 | 44,829 | 571,294 | 409,679 | 78,425 | 488,104 | 35,584 | 523,688 | ||||||||||||||||||||||||||||||
Dividends to Policyholders | 4,274 | - | 4,274 | - | 4,274 | 3,448 | - | 3,448 | - | 3,448 | ||||||||||||||||||||||||||||||
GAAP Underwriting Gain (Loss) | 33,856 | 8,645 | 42,501 | (3,735 | ) | 38,766 | (40,935 | ) | (3,514 | ) | (44,449 | ) | (19,558 | ) | (64,007 | ) | ||||||||||||||||||||||||
GAAP Ratios | ||||||||||||||||||||||||||||||||||||||||
Loss and Loss Expense Ratio | 63.1 | % | 70.1 | % | 64.4 | % | 67.2 | % | 64.6 | % | 69.6 | % | 73.2 | % | 70.3 | % | 79.8 | % | 70.8 | % | ||||||||||||||||||||
Underwriting Expense Ratio | 34.0 | % | 27.0 | % | 32.7 | % | 35.8 | % | 33.0 | % | 33.4 | % | 28.1 | % | 32.5 | % | 44.9 | % | 33.0 | % | ||||||||||||||||||||
Dividends to Policyholders Ratio | 0.3 | % | 0.0 | % | 0.3 | % | 0.0 | % | 0.2 | % | 0.3 | % | 0.0 | % | 0.2 | % | 0.0 | % | 0.2 | % | ||||||||||||||||||||
Combined Ratio | 97.4 | % | 97.1 | % | 97.4 | % | 103.0 | % | 97.8 | % | 103.3 | % | 101.3 | % | 103.0 | % | 124.7 | % | 104.0 | % | ||||||||||||||||||||
Selective Insurance Group, Inc. and Consolidated Subsidiaries
GAAP Investment Income
December 2013 (unaudited)
For the three months ended | % | Year to Date | % | |||||||||||||||||||||
December | December | Increase | December | December | Increase | |||||||||||||||||||
($ in thousands, except per share data) | 2013 | 2012 | (Decrease) | 2013 | 2012 | (Decrease) | ||||||||||||||||||
Investment Income: | ||||||||||||||||||||||||
Interest: | ||||||||||||||||||||||||
Fixed Maturity Securities | 30,626 | 30,739 | (0.4 | ) | 121,582 | 124,687 | (2.5 | ) | ||||||||||||||||
Short-term | 15 | 48 | (68.8 | ) | 117 | 151 | (22.5 | ) | ||||||||||||||||
Other Investments: | ||||||||||||||||||||||||
Alternative Investments | 5,098 | 3,995 | 27.6 | 15,846 | 10,391 | 52.5 | ||||||||||||||||||
Other | - | (459 | ) | 100.0 | (638 | ) | (1,395 | ) | 54.3 | |||||||||||||||
Dividends | 1,718 | 2,430 | (29.3 | ) | 6,140 | 6,215 | (1.2 | ) | ||||||||||||||||
Miscellaneous | - | (105 | ) | 100.0 | - | - | - | |||||||||||||||||
37,457 | 36,648 | 2.2 | 143,047 | 140,049 | 2.1 | |||||||||||||||||||
Investment Expense | 2,144 | 2,055 | 4.3 | 8,404 | 8,172 | 2.8 | ||||||||||||||||||
Net Investment Income Before Tax | 35,313 | 34,593 | 2.1 | 134,643 | 131,877 | 2.1 | ||||||||||||||||||
Tax | 8,952 | 8,307 | 7.8 | 33,233 | 31,612 | 5.1 | ||||||||||||||||||
Net Investment Income After Tax | $ | 26,361 | 26,286 | 0.3 | $ | 101,410 | 100,265 | 1.1 | ||||||||||||||||
Net Investment Income per Share | $ | 0.46 | 0.47 | (2.1 | ) | $ | 1.79 | 1.79 | 0.0 | |||||||||||||||
Effective Tax Rate | 25.4 | % | 24.0 | % | 24.7 | % | 24.0 | % | ||||||||||||||||
Average Yields : | ||||||||||||||||||||||||
Fixed Maturity Securities: | ||||||||||||||||||||||||
Pre Tax | 3.06 | % | 3.34 | % | ||||||||||||||||||||
After Tax | 2.31 | % | 2.53 | % | ||||||||||||||||||||
Portfolio: | ||||||||||||||||||||||||
Pre Tax | 3.02 | % | 3.12 | % | ||||||||||||||||||||
After Tax | 2.28 | % | 2.38 | % | ||||||||||||||||||||
For the three months ended: | Year to date: | |||||||||||||||||||||||
December | December | December | December | |||||||||||||||||||||
Net Realized Gains (Losses) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||
Fixed Maturities | 831 | 1,204 | 3,019 | 2,867 | ||||||||||||||||||||
Equity Securities | (1,919 | ) | 4,736 | 20,620 | 6,522 | |||||||||||||||||||
Short Term | - | - | - | (2 | ) | |||||||||||||||||||
Other Investments | (120 | ) | (400 | ) | (2,907 | ) | (399 | ) | ||||||||||||||||
Total | (1,208 | ) | 5,540 | 20,732 | 8,988 | |||||||||||||||||||
Net of Tax | (785 | ) | 3,601 | 13,476 | 5,842 |
As of December 31, 2013 year-to-date new money rates for fixed maturity securities were 1.98% on a pre-tax basis and 1.43% on an after tax-basis.
Selective Insurance Group, Inc.
Combined Insurance Company Subsidiaries
2013 Statutory Results by Line of Business
Fourth Quarter 2013 (unaudited)
Net | Net | Underwriting | Dividends to | |||||||||||||||||||||||||||||||||||||||||
Premiums | Percent | Premiums | Percent | Loss | LAE | Expense | Policyholders | Combined Ratio | Combined Ratio | Underwriting | ||||||||||||||||||||||||||||||||||
($ in thousands) | Written | Change | Earned | Change | Ratio | Ratio | Ratio | Ratio | 2013 | 2012 | Gain/(Loss) | |||||||||||||||||||||||||||||||||
Standard Personal Lines: | ||||||||||||||||||||||||||||||||||||||||||||
Homeowners | $ | 32,071 | 15.6 | % | $ | 32,781 | 20.7 | % | 41.4 | % | 9.9 | % | 33.8 | % | 0.0 | % | 85.1 | % | 159.8 | % | $ | 5,139 | ||||||||||||||||||||||
Auto | 35,121 | (4.2 | )% | 37,937 | (1.4 | )% | 71.4 | % | 9.6 | % | 34.2 | % | 0.0 | % | 115.1 | % | 118.9 | % | (4,750 | ) | ||||||||||||||||||||||||
Other (including flood) | 3,714 | 1.2 | % | 3,681 | 4.4 | % | 38.8 | % | 8.5 | % | (66.8 | )% | 0.0 | % | (19.5 | )% | (413.5 | )% | 4,416 | |||||||||||||||||||||||||
Total | $ | 70,907 | 4.2 | % | $ | 74,399 | 7.5 | % | 56.5 | % | 9.0 | % | 29.4 | % | 0.0 | % | 94.9 | % | 107.7 | % | $ | 4,806 | ||||||||||||||||||||||
Standard Commercial Lines: | ||||||||||||||||||||||||||||||||||||||||||||
Commercial property | $ | 51,025 | 13.8 | % | $ | 59,056 | 17.2 | % | 36.7 | % | 5.0 | % | 41.1 | % | 0.0 | % | 82.7 | % | 116.4 | % | $ | 13,516 | ||||||||||||||||||||||
Workers compensation | 62,680 | 9.0 | % | 70,163 | 9.6 | % | 76.6 | % | 19.5 | % | 30.2 | % | 1.1 | % | 127.3 | % | 119.2 | % | (16,878 | ) | ||||||||||||||||||||||||
General liability | 90,741 | 10.6 | % | 106,928 | 10.4 | % | 39.6 | % | 21.0 | % | 37.9 | % | 0.0 | % | 98.5 | % | 108.3 | % | 7,693 | |||||||||||||||||||||||||
Auto | 68,055 | 6.0 | % | 80,804 | 10.3 | % | 51.6 | % | 8.3 | % | 36.6 | % | 0.0 | % | 96.4 | % | 100.2 | % | 7,576 | |||||||||||||||||||||||||
Business owners policies | 21,544 | 18.9 | % | 20,303 | 22.4 | % | 48.3 | % | 4.0 | % | 37.7 | % | 0.0 | % | 90.0 | % | 145.2 | % | 1,560 | |||||||||||||||||||||||||
Bonds | 3,623 | (5.6 | )% | 4,756 | (1.2 | )% | 13.7 | % | 10.0 | % | 76.7 | % | 0.0 | % | 100.4 | % | 64.1 | % | 851 | |||||||||||||||||||||||||
Other | 2,858 | 6.6 | % | 3,144 | 6.9 | % | (1.0 | )% | 0.3 | % | 55.3 | % | 0.0 | % | 54.6 | % | 48.8 | % | 1,585 | |||||||||||||||||||||||||
Total | $ | 300,527 | 10.0 | % | $ | 345,153 | 11.8 | % | 49.2 | % | 13.6 | % | 37.1 | % | 0.3 | % | 100.2 | % | 110.7 | % | $ | 15,902 | ||||||||||||||||||||||
Total Standard Operations | $ | 371,433 | 8.9 | % | $ | 419,553 | 11.0 | % | 50.5 | % | 12.8 | % | 35.7 | % | 0.2 | % | 99.2 | % | 110.0 | % | $ | 20,708 | ||||||||||||||||||||||
E&S | 35,042 | 20.2 | % | 33,124 | 16.0 | % | 52.8 | % | 17.4 | % | 35.4 | % | 0.0 | % | 105.6 | % | 114.8 | % | (2,550 | ) | ||||||||||||||||||||||||
Total Insurance Operations | $ | 406,475 | 9.7 | % | $ | 452,677 | 11.3 | % | 50.7 | % | 13.1 | % | 35.6 | % | 0.2 | % | 99.6 | % | 110.4 | % | $ | 18,157 | ||||||||||||||||||||||
Note: Some amounts may not foot due to rounding. | ||||||||||||||||||||||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid | $ | 204,847 | $ | 248,663 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid | 51,322 | 29,828 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid | $ | 256,169 | $ | 278,491 | ||||||||||||||||||||||||||||||||||||||||
Selective Insurance Group, Inc.
Combined Insurance Company Subsidiaries
2013 Statutory Results by Line of Business
December 2013 YTD (unaudited)
Net | Net | Underwriting | Dividends to | |||||||||||||||||||||||||||||||||||||||||
Premiums | Percent | Premiums | Percent | Loss | LAE | Expense | Policyholders | Combined Ratio | Combined Ratio | Underwriting | ||||||||||||||||||||||||||||||||||
($ in thousands) | Written | Change | Earned | Change | Ratio | Ratio | Ratio | Ratio | 2013 | 2012 | Gain/(Loss) | |||||||||||||||||||||||||||||||||
Standard Personal Lines: | ||||||||||||||||||||||||||||||||||||||||||||
Homeowners | $ | 132,197 | 8.8 | % | $ | 127,991 | 12.4 | % | 52.5 | % | 9.7 | % | 32.8 | % | 0.0 | % | 95.0 | % | 109.3 | % | $ | 5,061 | ||||||||||||||||||||||
Auto | 152,661 | (0.8 | )% | 153,370 | 0.8 | % | 67.5 | % | 11.5 | % | 31.1 | % | 0.0 | % | 110.1 | % | 113.0 | % | (15,301 | ) | ||||||||||||||||||||||||
Other (including flood) | 14,263 | (1.1 | )% | 14,336 | 5.7 | % | 52.4 | % | 8.7 | % | (91.0 | )% | 0.0 | % | (29.9 | )% | (108.6 | )% | 18,575 | |||||||||||||||||||||||||
Total | $ | 299,122 | 3.2 | % | $ | 295,697 | 5.8 | % | 60.3 | % | 9.6 | % | 27.0 | % | 0.0 | % | 96.9 | % | 100.7 | % | $ | 8,334 | ||||||||||||||||||||||
Standard Commercial Lines: | ||||||||||||||||||||||||||||||||||||||||||||
Commerical property | $ | 237,556 | 11.4 | % | $ | 224,412 | 10.9 | % | 36.0 | % | 5.5 | % | 37.4 | % | 0.0 | % | 78.9 | % | 99.1 | % | $ | 42,479 | ||||||||||||||||||||||
Workers compensation | 277,135 | 5.1 | % | 267,612 | 2.1 | % | 75.0 | % | 16.7 | % | 27.3 | % | 1.6 | % | 120.6 | % | 114.5 | % | (57,778 | ) | ||||||||||||||||||||||||
General liability | 426,244 | 9.9 | % | 405,322 | 8.6 | % | 43.8 | % | 18.2 | % | 34.1 | % | 0.0 | % | 96.2 | % | 102.7 | % | 8,347 | |||||||||||||||||||||||||
Auto | 325,895 | 10.2 | % | 310,994 | 8.0 | % | 56.1 | % | 8.3 | % | 32.1 | % | 0.0 | % | 96.4 | % | 97.1 | % | 6,513 | |||||||||||||||||||||||||
Business owners policies | 82,167 | 13.3 | % | 77,097 | 12.6 | % | 39.0 | % | 8.5 | % | 39.1 | % | 0.0 | % | 86.6 | % | 112.0 | % | 8,339 | |||||||||||||||||||||||||
Bonds | 19,186 | 2.9 | % | 19,000 | 0.6 | % | 13.7 | % | 6.1 | % | 63.8 | % | 0.0 | % | 83.5 | % | 80.5 | % | 3,019 | |||||||||||||||||||||||||
Other | 12,556 | 5.0 | % | 12,181 | 0.3 | % | (0.4 | )% | 0.4 | % | 48.5 | % | 0.0 | % | 48.5 | % | 46.1 | % | 6,092 | |||||||||||||||||||||||||
Total | $ | 1,380,740 | 9.3 | % | $ | 1,316,618 | 7.4 | % | 50.6 | % | 12.5 | % | 33.7 | % | 0.3 | % | 97.1 | % | 103.0 | % | $ | 17,011 | ||||||||||||||||||||||
Total Standard Operations | $ | 1,679,862 | 8.1 | % | $ | 1,612,315 | 7.1 | % | 52.3 | % | 12.0 | % | 32.5 | % | 0.3 | % | 97.1 | % | 102.5 | % | $ | 25,345 | ||||||||||||||||||||||
E&S | 131,662 | 16.5 | % | 125,122 | 58.4 | % | 50.9 | % | 16.3 | % | 35.7 | % | 0.0 | % | 102.9 | % | 118.8 | % | $ | (5,905 | ) | |||||||||||||||||||||||
Total Insurance Operations | $ | 1,811,524 | 8.7 | % | $ | 1,737,437 | 9.7 | % | 52.2 | % | 12.3 | % | 32.8 | % | 0.2 | % | 97.5 | % | 103.5 | % | $ | 19,439 | ||||||||||||||||||||||
Note: Some amounts may not foot due to rounding. | ||||||||||||||||||||||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid | $ | 793,495 | $ | 899,619 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid | 184,870 | 157,717 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid | $ | 978,365 | $ | 1,057,336 | ||||||||||||||||||||||||||||||||||||||||
Selective Insurance Group, Inc.
Combined Insurance Company Subsidiaries
2013 Net Catastrophe Losses and Prior Year Casualty Reserve Development
Statutory Results by Line of Business
(unaudited)
Quarter ended | Year Ended | |||||||||||||||||||||||||||||||
Net Catastrophe Losses Incurred | December 31, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | ||||||||||||||||||||||||||||
($ in thousands) | Loss and Loss Expense Incurred | Impact on Loss Ratio | Loss and Loss Expense Incurred | Impact on Loss Ratio | Loss and Loss Expense Incurred | Impact on Loss Ratio | Loss and Loss Expense Incurred | Impact on Loss Ratio | ||||||||||||||||||||||||
Standard Personal Lines | $ | 2,668 | 3.6 | % | $ | 24,078 | 34.8 | % | $ | 19,807 | 6.7 | % | $ | 40,490 | 14.5 | % | ||||||||||||||||
Standard Commercial Lines | $ | 10,882 | 3.2 | % | $ | 27,313 | 8.8 | % | $ | 23,010 | 1.7 | % | $ | 56,419 | 4.6 | % | ||||||||||||||||
Total Standard Operations | $ | 13,550 | 3.2 | % | $ | 51,391 | 13.6 | % | $ | 42,817 | 2.7 | % | $ | 96,909 | 6.4 | % | ||||||||||||||||
E&S | $ | 755 | 2.3 | % | $ | 555 | 1.9 | % | $ | 4,598 | 3.7 | % | $ | 1,698 | 2.1 | % | ||||||||||||||||
Total Insurance Operations | $ | 14,305 | 3.2 | % | $ | 51,946 | 12.8 | % | $ | 47,415 | 2.7 | % | $ | 98,607 | 6.2 | % | ||||||||||||||||
Prior Year Casualty Reserve Development | Quarter ended | Year Ended | ||||||||||||||||||||||||||||||
(Favorable) / Unfavorable | December 31, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | ||||||||||||||||||||||||||||
($ in thousands) | Loss and Loss Expense Incurred | Impact on Loss Ratio | Loss and Loss Expense Incurred | Impact on Loss Ratio | Loss and Loss Expense Incurred | Impact on Loss Ratio | Loss and Loss Expense Incurred | Impact on Loss Ratio | ||||||||||||||||||||||||
Standard Personal Lines | $ | (2,000 | ) | (2.7 | )% | $ | (2,000 | ) | (2.9 | )% | $ | (5,500 | ) | (1.9 | )% | $ | (6,500 | ) | (2.3 | )% | ||||||||||||
Standard Commercial Lines | $ | (5,500 | ) | (1.6 | )% | $ | - | 0.0 | % | $ | (11,500 | ) | (0.9 | )% | $ | (10,500 | ) | (0.9 | )% | |||||||||||||
Total Standard Operations | $ | (7,500 | ) | (1.8 | )% | $ | (2,000 | ) | (0.5 | )% | $ | (17,000 | ) | (1.0 | )% | $ | (17,000 | ) | (1.1 | )% | ||||||||||||
E&S | $ | - | 0.0 | % | $ | - | 0.0 | % | $ | 2,500 | 2.0 | % | $ | - | 0.0 | % | ||||||||||||||||
Total Insurance Operations | $ | (7,500 | ) | (1.7 | )% | $ | (2,000 | ) | (0.5 | )% | $ | (14,500 | ) | (0.8 | )% | $ | (17,000 | ) | (1.1 | )% |
Note: Some amounts may not foot due to rounding.
Selective Insurance Group, Inc. & Consolidated Subsidiaries | ||||||||
Consolidated Balance Sheets | ||||||||
December 31, | Unaudited | |||||||
($ in thousands) | 2013 | 2012 | ||||||
ASSETS | ||||||||
Investments: | ||||||||
Fixed maturity securities, held-to-maturity – at carrying value (fair value: $416,981 – 2013; $594,661 – 2012) | $ | 392,879 | 554,069 | |||||
Fixed maturity securities, available-for-sale – at fair value (amortized cost: $3,675,977 – 2013; $3,130,683 – 2012) | 3,715,536 | 3,296,013 | ||||||
Equity securities, available-for-sale – at fair value (cost of: $155,350– 2013; $132,441 – 2012) | 192,771 | 151,382 | ||||||
Short-term investments (at cost which approximates fair value) | 174,251 | 214,479 | ||||||
Other investments | 107,875 | 114,076 | ||||||
Total investments | 4,583,312 | 4,330,019 | ||||||
Cash | 193 | 210 | ||||||
Interest and dividends due or accrued | 37,382 | 35,984 | ||||||
Premiums receivable, net of allowance for uncollectible accounts of: $4,442– 2013; $3,906– 2012 | 524,870 | 484,388 | ||||||
Reinsurance recoverable, net | 550,897 | 1,421,109 | ||||||
Prepaid reinsurance premiums | 143,000 | 132,637 | ||||||
Current federal income tax | 512 | 2,569 | ||||||
Deferred federal income tax | 122,613 | 119,136 | ||||||
Property and equipment – at cost, net of accumulated depreciation and amortization of: $179,192 – 2013; $169,428 – 2012 | 50,834 | 47,131 | ||||||
Deferred policy acquisition costs | 172,981 | 155,523 | ||||||
Goodwill | 7,849 | 7,849 | ||||||
Other assets | 75,727 | 57,661 | ||||||
Total assets | $ | 6,270,170 | 6,794,216 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Liabilities: | ||||||||
Reserve for losses and loss expenses | $ | 3,349,770 | 4,068,941 | |||||
Unearned premiums | 1,059,155 | 974,706 | ||||||
Notes payable | 392,414 | 307,387 | ||||||
Accrued salaries and benefits | 111,427 | 152,396 | ||||||
Other liabilities | 203,476 | 200,194 | ||||||
Total liabilities | $ | 5,116,242 | 5,703,624 | |||||
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: 99,120,235 – 2013; 98,194,224 – 2012 | 198,240 | 196,388 | ||||||
Additional paid-in capital | 288,182 | 270,654 | ||||||
Retained earnings | 1,202,015 | 1,125,154 | ||||||
Accumulated other comprehensive income | 24,851 | 54,040 | ||||||
Treasury stock – at cost (shares: 43,198,622 – 2013; 43,030,776 – 2012) | (559,360 | ) | (555,644 | ) | ||||
Total stockholders’ equity | 1,153,928 | 1,090,592 | ||||||
Commitments and contingencies | ||||||||
Total liabilities and stockholders’ equity | $ | 6,270,170 | 6,794,216 |
Selective Insurance Group, Inc. & Consolidated Subsidiaries | ||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||
Unaudited Quarter ended | Year ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
($ in thousands, except per share amounts) | 2013 | 2012 | Unaudited 2013 | 2012 | ||||||||||||
Revenues: | ||||||||||||||||
Net premiums earned | $ | 451,312 | 406,853 | 1,736,072 | 1,584,119 | |||||||||||
Net investment income earned | 35,313 | 34,593 | 134,643 | 131,877 | ||||||||||||
Net realized gains: | ||||||||||||||||
Net realized investment gains | 1,251 | 6,345 | 26,375 | 13,252 | ||||||||||||
Other-than-temporary impairments | (2,459 | ) | (493 | ) | (5,566 | ) | (1,711 | ) | ||||||||
Other-than-temporary impairments on fixed maturity securities recognized in other comprehensive income | - | (312 | ) | (77 | ) | (2,553 | ) | |||||||||
Total net realized (losses) gains | (1,208 | ) | 5,540 | 20,732 | 8,988 | |||||||||||
Other income | 2,617 | 1,989 | 12,294 | 9,118 | ||||||||||||
Total revenues | 488,034 | 448,975 | 1,903,741 | 1,734,102 | ||||||||||||
Expenses: | ||||||||||||||||
Losses and loss expenses incurred | 288,978 | 307,930 | 1,121,738 | 1,120,990 | ||||||||||||
Policy acquisition costs | 151,407 | 135,117 | 579,977 | 526,143 | ||||||||||||
Interest expense | 5,567 | 4,724 | 22,538 | 18,872 | ||||||||||||
Other expenses | 7,834 | 6,382 | 35,686 | 30,462 | ||||||||||||
Total expenses | 453,786 | 454,153 | 1,759,939 | 1,696,467 | ||||||||||||
Income (loss) from continuing operations, before federal income tax | 34,248 | (5,178 | ) | 143,802 | 37,635 | |||||||||||
Federal income tax expense (benefit): | ||||||||||||||||
Current | 4,106 | 4,057 | 24,147 | 5,647 | ||||||||||||
Deferred | 4,807 | (10,543 | ) | 12,240 | (5,975 | ) | ||||||||||
Total federal income tax expense (benefit) | 8,913 | (6,486 | ) | 36,387 | (328 | ) | ||||||||||
Net income from continuing operations | 25,335 | 1,308 | 107,415 | 37,963 | ||||||||||||
Loss on disposal of discontinued operations, net of tax of | ||||||||||||||||
$(538) - 2013 | - | - | (997 | ) | - | |||||||||||
Net income | $ | 25,335 | 1,308 | 106,418 | 37,963 | |||||||||||
Earnings per share: | ||||||||||||||||
Basic net income from continuing operations | $ | 0.45 | 0.02 | 1.93 | 0.69 | |||||||||||
Basic net loss from discontinued operations | - | - | (0.02 | ) | - | |||||||||||
Basic net income | $ | 0.45 | 0.02 | 1.91 | 0.69 | |||||||||||
Diluted net income from continuing operations | $ | 0.44 | 0.02 | 1.89 | 0.68 | |||||||||||
Diluted net loss from discontinued operations | - | - | (0.02 | ) | - | |||||||||||
Diluted net income | $ | 0.44 | 0.02 | 1.87 | 0.68 | |||||||||||
Dividends to stockholders | $ | 0.13 | 0.13 | 0.52 | 0.52 |
Selective Insurance Group, Inc. & Consolidated Subsidiaries | ||||||||||||
Consolidated Statements of Comprehensive Income | ||||||||||||
December 31, | Unaudited | |||||||||||
($ in thousands) | 2013 | 2012 | 2011 | |||||||||
Net income | $ | 106,418 | 37,963 | 22,033 | ||||||||
Other comprehensive income, net of tax: | ||||||||||||
Unrealized (losses) gains on investment securities: | ||||||||||||
Unrealized holding (losses) gains arising during period | (54,557 | ) | 30,937 | 45,592 | ||||||||
Non-credit portion of other-than-temporary impairments recognized in other comprehensive income | 50 | 1,660 | 772 | |||||||||
Amount reclassified into net income: | ||||||||||||
Held-to-maturity securities | (1,025 | ) | (1,581 | ) | (1,484 | ) | ||||||
Non-credit other-than-temporary impairment | 9 | 182 | 321 | |||||||||
Realized gains on available for sale securities | (15,301 | ) | (6,118 | ) | (1,821 | ) | ||||||
Total unrealized (losses) gains on investment securities | (70,824 | ) | 25,080 | 43,380 | ||||||||
Defined benefit pension and post-retirement plans: | ||||||||||||
Net actuarial gain (loss) | 38,775 | (17,268 | ) | (10,919 | ) | |||||||
Amounts reclassified into net income: | ||||||||||||
Net actuarial loss | 2,843 | 3,837 | 2,712 | |||||||||
Prior service cost | 6 | 97 | 97 | |||||||||
Curtailment expense | 11 | — | — | |||||||||
Total defined benefit pension and post-retirement plans | 41,635 | (13,334 | ) | (8,110 | ) | |||||||
Other comprehensive (loss) income | (29,189 | ) | 11,746 | 35,270 | ||||||||
Comprehensive income | $ | 77,229 | 49,709 | 57,303 |
Selective Insurance Group, Inc. & Consolidated Subsidiaries | ||||||||||||
Consolidated Statements of Stockholders’ Equity | ||||||||||||
December 31, | Unaudited | |||||||||||
($ in thousands) | 2013 | 2012 | 2011 | |||||||||
Common stock: | ||||||||||||
Beginning of year | $ | 196,388 | 194,494 | 192,725 | ||||||||
Dividend reinvestment plan (shares: 63,349 – 2013; 90,110 – 2012; 100,383 – 2011) | 127 | 180 | 201 | |||||||||
Stock purchase and compensation plans (shares: 862,662 – 2013; 857,403 – 2012; 783,661 – 2011) | 1,725 | 1,714 | 1,568 | |||||||||
End of year | 198,240 | 196,388 | 194,494 | |||||||||
Additional paid-in capital: | ||||||||||||
Beginning of year | 270,654 | 257,370 | 244,613 | |||||||||
Dividend reinvestment plan | 1,396 | 1,419 | 1,417 | |||||||||
Stock purchase and compensation plans | 16,132 | 11,865 | 11,340 | |||||||||
End of year | 288,182 | 270,654 | 257,370 | |||||||||
Retained earnings: | ||||||||||||
Beginning of year | 1,125,154 | 1,116,319 | 1,123,087 | |||||||||
Net income | 106,418 | 37,963 | 22,033 | |||||||||
Dividends to stockholders ($0.52 per share – 2013, 2012, and 2011) | (29,557 | ) | (29,128 | ) | (28,801 | ) | ||||||
End of year | 1,202,015 | 1,125,154 | 1,116,319 | |||||||||
Accumulated other comprehensive income: | ||||||||||||
Beginning of year | 54,040 | 42,294 | 7,024 | |||||||||
Other comprehensive (loss) income | (29,189 | ) | 11,746 | 35,270 | ||||||||
End of year | 24,851 | 54,040 | 42,294 | |||||||||
Treasury stock: | ||||||||||||
Beginning of year | (555,644 | ) | (552,149 | ) | (549,408 | ) | ||||||
Acquisition of treasury stock (shares: 167,846 – 2013; 194,575 – 2012; 149,997 – 2011) | (3,716 | ) | (3,495 | ) | (2,741 | ) | ||||||
End of year | (559,360 | ) | (555,644 | ) | (552,149 | ) | ||||||
Total stockholders’ equity | $ | 1,153,928 | 1,090,592 | 1,058,328 |
Selective Insurance Group, Inc. & Consolidated Subsidiaries | ||||||||||||
Consolidated Statements of Cash Flow | ||||||||||||
December 31, | Unaudited | |||||||||||
($ in thousands) | 2013 | 2012 | 2011 | |||||||||
Operating Activities: | ||||||||||||
Net Income | $ | 106,418 | 37,963 | 22,033 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 43,461 | 38,693 | 34,645 | |||||||||
Loss on disposal of discontinued operations | 997 | — | 650 | |||||||||
Stock-based compensation expense | 8,630 | 6,939 | 7,422 | |||||||||
Undistributed (income) losses of equity method investments | 202 | 1,651 | (323 | ) | ||||||||
Net realized (gains) losses | (20,732 | ) | (8,988 | ) | (2,240 | ) | ||||||
Retirement income plan curtailment expense | 16 | — | — | |||||||||
Changes in assets and liabilities: | ||||||||||||
Increase in reserves for losses and loss expenses, net of reinsurance recoverables | 151,037 | 64,763 | 56,905 | |||||||||
Increase in unearned premiums, net of prepaid reinsurance and advance premiums | 75,246 | 82,777 | 46,334 | |||||||||
Decrease (increase) in net federal income taxes | 14,834 | (7,812 | ) | 372 | ||||||||
Increase in premiums receivable | (40,482 | ) | (18,094 | ) | (45,116 | ) | ||||||
Increase in deferred policy acquisition costs | (17,458 | ) | (19,762 | ) | (7,777 | ) | ||||||
(Increase) decrease in interest and dividends due or accrued | (1,372 | ) | 468 | 633 | ||||||||
Increase in accrued salaries and benefits | 18,685 | 6,533 | 1,521 | |||||||||
Increase (decrease) in accrued insurance expenses | 14,444 | 8,831 | (636 | ) | ||||||||
Other-net | (17,802 | ) | 32,737 | 8,534 | ||||||||
Net adjustments | 229,706 | 188,736 | 100,924 | |||||||||
Net cash provided by operating activities | 336,124 | 226,699 | 122,957 | |||||||||
Investing Activities: | ||||||||||||
Purchase of fixed maturity securities, available-for-sale | (1,069,387 | ) | (884,911 | ) | (487,813 | ) | ||||||
Purchase of equity securities, available-for-sale | (118,072 | ) | (83,833 | ) | (150,551 | ) | ||||||
Purchase of other investments | (9,332 | ) | (12,990 | ) | (16,033 | ) | ||||||
Purchase of short-term investments | (2,056,576 | ) | (1,735,691 | ) | (1,448,782 | ) | ||||||
Purchase of subsidiary, net of cash acquired | — | 255 | (51,728 | ) | ||||||||
Sale of subsidiary | 1,225 | 751 | 1,152 | |||||||||
Sale of fixed maturity securities, available-for-sale | 20,126 | 103,572 | 146,435 | |||||||||
Sale of short-term investments | 2,096,805 | 1,738,255 | 1,433,441 | |||||||||
Redemption and maturities of fixed maturity securities, held-to-maturity | 116,584 | 118,260 | 177,350 | |||||||||
Redemption and maturities of fixed maturity securities, available-for-sale | 513,804 | 439,957 | 162,796 | |||||||||
Sale of equity securities, available-for-sale | 115,782 | 101,740 | 60,071 | |||||||||
Distributions from other investments | 12,039 | 24,801 | 25,622 | |||||||||
Sale of other investments | — | 1 | 16,357 | |||||||||
Purchase of property, equipment, and other assets | (14,023 | ) | (12,879 | ) | (11,824 | ) | ||||||
Net cash used in investing activities | (391,025 | ) | (202,712 | ) | (143,507 | ) | ||||||
Financing Activities: | ||||||||||||
Dividends to stockholders | (27,416 | ) | (26,944 | ) | (26,513 | ) | ||||||
Acquisition of treasury stock | (3,716 | ) | (3,495 | ) | (2,741 | ) | ||||||
Net proceeds from stock purchase and compensation plans | 7,119 | 4,840 | 5,011 | |||||||||
Proceeds from issuance of notes payable, net of debt issuance costs | 178,435 | — | — | |||||||||
Proceeds from borrowings | — | — | 45,000 | |||||||||
Repayment of notes payable | (100,000 | ) | — | — | ||||||||
Excess tax benefits (expense) from share-based payment arrangements | 1,545 | 1,060 | (90 | ) | ||||||||
Repayment of capital lease obligations | (1,083 | ) | — | — | ||||||||
Net cash provided by (used in) financing activities | 54,884 | (24,539 | ) | 20,667 | ||||||||
Net (decrease) increase in cash | (17 | ) | (552 | ) | 117 | |||||||
Cash, beginning of year | 210 | 762 | 645 | |||||||||
Cash, end of year | $ | 193 | 210 | 762 |
Selective Insurance Group, Inc.
Combined Insurance Company Subsidiaries
Statutory Balance Sheets
(unaudited)
December 31, | December 31, | |||||||
($ in thousands) | 2013 | 2012 | ||||||
ASSETS | ||||||||
Bonds | $ | 4,010,464 | 3,617,371 | |||||
Common stocks | 192,771 | 151,382 | ||||||
Affiliated mortgage loan | 36,721 | 37,443 | ||||||
Other investments | 173,856 | 180,110 | ||||||
Short-term investments | 158,827 | 208,845 | ||||||
Total investments | 4,572,639 | 4,195,151 | ||||||
Cash on hand and in banks | (31,186 | ) | (76,957 | ) | ||||
Interest and dividends due and accrued | 37,267 | 35,979 | ||||||
Premiums receivable | 522,907 | 482,227 | ||||||
Reinsurance recoverable on paid losses and expenses | 10,059 | 11,354 | ||||||
Deferred tax recoverable | 154,320 | 147,495 | ||||||
EDP equipment | 913 | 1,372 | ||||||
Equities and deposits in pools and associations | 9,555 | 12,734 | ||||||
Receivable for sold securities | 7 | 257 | ||||||
Other assets | 30,671 | 28,541 | ||||||
Total assets | $ | 5,307,152 | 4,838,153 | |||||
LIABILITIES | ||||||||
Reserve for losses | $ | 2,341,476 | 2,226,858 | |||||
Reinsurance payable on paid loss and loss expense | 2,557 | 2,298 | ||||||
Reserve for loss expenses | 455,983 | 427,560 | ||||||
Unearned premiums | 916,155 | 842,068 | ||||||
Reserve for commissions payable | 63,482 | 52,304 | ||||||
Ceded balances payable | 33,721 | 271 | ||||||
Federal income tax payable | 27,749 | 5,346 | ||||||
Premium and other taxes payable | 27,870 | 24,604 | ||||||
Borrowed money | 58,044 | 58,044 | ||||||
Reserve for dividends to policyholders | 2,070 | 2,665 | ||||||
Reserves for unauthorized reinsurance | 2,735 | 7,498 | ||||||
Payable for securities | - | 7,682 | ||||||
Funds withheld on account of others | 6,623 | 11,231 | ||||||
Accrued salaries and benefits | 65,053 | 102,070 | ||||||
Other liabilities | 47,203 | 17,547 | ||||||
Total liabilities | 4,050,721 | 3,788,046 | ||||||
POLICYHOLDERS' SURPLUS | ||||||||
Capital | 42,725 | 42,725 | ||||||
Paid in surplus | 492,869 | 435,744 | ||||||
Unassigned surplus | 720,837 | 571,638 | ||||||
Total policyholders' surplus | 1,256,431 | 1,050,107 | ||||||
Total liabilities and policyholders' surplus | $ | 5,307,152 | 4,838,153 |
Selective Insurance Group, Inc.
Combined Insurance Company Subsidiaries
Statutory Statements Of Income
(unaudited)
Three Months Ended December | Twelve Months Ended December | |||||||||||||||||||||||||||||||
($ in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||||
UNDERWRITING | ||||||||||||||||||||||||||||||||
Net premiums written | $ | 406,475 | 370,380 | 1,811,524 | 1,666,633 | |||||||||||||||||||||||||||
Net premiums earned | 452,677 | 406,603 | 1,737,437 | 1,583,869 | ||||||||||||||||||||||||||||
Net losses paid | 204,847 | 248,663 | 793,495 | 899,619 | ||||||||||||||||||||||||||||
Change in reserve for losses | 24,515 | 35,020 | 114,618 | 53,830 | ||||||||||||||||||||||||||||
Net losses incurred | 229,362 | 50.7 | % | 283,683 | 69.8 | % | 908,113 | 52.2 | % | 953,449 | 60.2 | % | ||||||||||||||||||||
Net loss expenses paid | 51,322 | 29,828 | 184,870 | 157,717 | ||||||||||||||||||||||||||||
Change in reserve for loss expenses | 8,145 | (5,941 | ) | 28,423 | 9,019 | |||||||||||||||||||||||||||
Net loss expenses incurred | 59,467 | 13.1 | % | 23,887 | 5.8 | % | 213,293 | 12.3 | % | 166,736 | 10.5 | % | ||||||||||||||||||||
Net underwriting expenses incurred | 146,967 | 36.1 | % | 129,545 | 35.0 | % | 602,698 | 33.3 | % | 548,631 | 32.9 | % | ||||||||||||||||||||
Total deductions | 435,796 | 437,115 | 1,724,104 | 1,668,816 | ||||||||||||||||||||||||||||
Statutory underwriting gain / (loss) | 16,881 | (30,512 | ) | 13,333 | (84,947 | ) | ||||||||||||||||||||||||||
Net loss from premium balances charged off | (676 | ) | (727 | ) | (2,697 | ) | (3,398 | ) | ||||||||||||||||||||||||
Finance charges and other income | 2,834 | 2,141 | 13,078 | 9,694 | ||||||||||||||||||||||||||||
Total other income | 2,158 | -0.5 | % | 1,414 | -0.4 | % | 10,381 | -0.5 | % | 6,296 | -0.3 | % | ||||||||||||||||||||
Policyholders' dividends incurred | (882 | ) | 0.2 | % | (620 | ) | 0.2 | % | (4,275 | ) | 0.2 | % | (3,449 | ) | 0.2 | % | ||||||||||||||||
Total underwriting gain / (loss) | 18,157 | 99.6 | % | (29,718 | ) | 110.4 | % | 19,439 | 97.5 | % | (82,100 | ) | 103.5 | % | ||||||||||||||||||
INVESTMENT | ||||||||||||||||||||||||||||||||
Net investment income earned | 35,246 | 35,202 | 134,866 | 133,756 | ||||||||||||||||||||||||||||
Net realized (loss) / gain | (5,200 | ) | 5,457 | 14,593 | 8,766 | |||||||||||||||||||||||||||
Total income before income tax | 48,203 | 10,941 | 168,898 | 60,422 | ||||||||||||||||||||||||||||
Federal income tax expense / (benefit) | 3,773 | (3,204 | ) | 46,710 | 10,026 | |||||||||||||||||||||||||||
Net income | $ | 44,430 | 14,145 | 122,188 | 50,396 | |||||||||||||||||||||||||||
Policyholders' Surplus | ||||||||||||||||||||||||||||||||
Surplus, beginning of period | $ | 1,194,797 | 1,088,494 | 1,050,107 | 1,062,707 | |||||||||||||||||||||||||||
Net income | 44,430 | 14,145 | 122,188 | 50,396 | ||||||||||||||||||||||||||||
Change in deferred taxes | (11,861 | ) | 3,008 | (5,657 | ) | 7,732 | ||||||||||||||||||||||||||
Change in unrealized gains | 12,759 | (6,020 | ) | 16,434 | 2,599 | |||||||||||||||||||||||||||
Dividends to stockholders | (6,685 | ) | (16,378 | ) | (32,129 | ) | (196,091 | ) | ||||||||||||||||||||||||
Change in cumulative effect of acctg principle | - | - | - | 44,296 | ||||||||||||||||||||||||||||
Paid in common stock | - | 100 | - | 10,400 | ||||||||||||||||||||||||||||
Paid in surplus | - | - | 57,125 | 130,722 | ||||||||||||||||||||||||||||
Surplus - transferred to capital | - | (100 | ) | - | (2,000 | ) | ||||||||||||||||||||||||||
Change in reserve for unauthorized | 4,764 | (5,713 | ) | 4,764 | (5,713 | ) | ||||||||||||||||||||||||||
Change in non-admitted assets | 11,399 | (9,593 | ) | 27,099 | 7,165 | |||||||||||||||||||||||||||
Change in additional admitted deferred taxes | - | - | - | (44,296 | ) | |||||||||||||||||||||||||||
Change in Overfunded Contra Asset | (503 | ) | - | (11,594 | ) | - | ||||||||||||||||||||||||||
Qual Pen Transitional Liability | 8,427 | - | (23,605 | ) | - | |||||||||||||||||||||||||||
Excess Plan Transitional Liability | (432 | ) | - | (994 | ) | - | ||||||||||||||||||||||||||
PRL Plan Transitional Liability | 242 | - | (947 | ) | - | |||||||||||||||||||||||||||
Change in minimum pension liability | - | (17,836 | ) | 54,755 | (17,836 | ) | ||||||||||||||||||||||||||
Surplus adjustments | (906 | ) | - | (1,115 | ) | 26 | ||||||||||||||||||||||||||
Net change in surplus for period | 61,634 | (38,387 | ) | 206,324 | (12,600 | ) | ||||||||||||||||||||||||||
Surplus, end of period | $ | 1,256,431 | 1,050,107 | 1,256,431 | 1,050,107 | |||||||||||||||||||||||||||
Statutory underwriting gain / (loss) | $ | 18,157 | (29,718 | ) | 19,439 | (82,100 | ) | |||||||||||||||||||||||||
Adjustments under GAAP: | ||||||||||||||||||||||||||||||||
Deferred policy acquisition costs | (4,229 | ) | (5,982 | ) | 17,458 | 19,762 | ||||||||||||||||||||||||||
Pension costs | (116 | ) | 49 | 5,606 | 259 | |||||||||||||||||||||||||||
Other, net | (1,841 | ) | (892 | ) | (3,737 | ) | (1,928 | ) | ||||||||||||||||||||||||
GAAP underwriting gain / (loss) | $ | 11,971 | (36,543 | ) | 38,766 | (64,007 | ) | |||||||||||||||||||||||||
Note: Some amounts or ratios may not foot due to rounding
Selective Insurance Group, Inc. and Consolidated Subsidiaries
Alternative Investments
as of December 31, 2013
(unaudited)
Inception | Original | Remaining | Current | YTD | DPI(1) | TVPI(2) | |||||||||||||||||||
Fund | Year | Commitment | Commitment | Market Value | Income | Ratio | Ratio | ||||||||||||||||||
Real Estate | |||||||||||||||||||||||||
Silverpeak RE II | 2005 | 20,000,000 | 2,230,449 | 8,911,704 | 1,098,706 | 0.58 | 1.01 | ||||||||||||||||||
Silverpeak RE III | 2008 | 15,000,000 | 7,973,056 | 2,786,119 | (120,499 | ) | 0.04 | 0.43 | |||||||||||||||||
Total - Real Estate | 35,000,000 | 10,203,505 | 11,697,823 | 978,207 | 0.44 | 0.86 | |||||||||||||||||||
Mezzanine Financing | |||||||||||||||||||||||||
Neovara Euro Mezz | 2004 | 9,000,000 | - | 579,578 | 118,830 | 0.98 | 1.02 | ||||||||||||||||||
GS Mezz V | 2007 | 25,000,000 | 12,373,976 | 8,896,239 | 1,008,613 | 0.76 | 1.30 | ||||||||||||||||||
New Canaan V | 2012 | 7,000,000 | 3,797,454 | 2,478,190 | 243,498 | 0.27 | 1.04 | ||||||||||||||||||
Centerfield Capital | 2012 | 3,000,000 | 2,077,118 | 784,151 | 5,692 | 0.08 | 0.93 | ||||||||||||||||||
Total - Mezz. Financing | 44,000,000 | 18,248,548 | 12,738,158 | 1,376,634 | 0.78 | 1.16 | |||||||||||||||||||
Distressed Debt | |||||||||||||||||||||||||
Varde VIII | 2006 | 10,000,000 | - | 3,678,662 | 1,197,914 | 0.93 | 1.30 | ||||||||||||||||||
Distressed Managers III | 2007 | 15,000,000 | 2,964,514 | 7,900,459 | 1,906,039 | 0.59 | 1.18 | ||||||||||||||||||
Total - Distressed Debt | 25,000,000 | 2,964,514 | 11,579,121 | 3,103,953 | 0.73 | 1.23 | |||||||||||||||||||
Private Equity | |||||||||||||||||||||||||
Prospector | 1997 | 5,000,000 | - | 410,408 | 192 | 2.79 | 2.88 | ||||||||||||||||||
Trilantic Capital Partners III | 2004 | 10,000,000 | 1,443,707 | 2,440,164 | 875,538 | 1.61 | 1.87 | ||||||||||||||||||
NB Co-Invest | 2006 | 15,000,000 | 1,513,183 | 6,987,856 | 499,976 | 0.87 | 1.35 | ||||||||||||||||||
Trilantic Capital Partners IV | 2007 | 11,098,351 | 1,315,089 | 9,314,410 | 2,703,562 | 0.83 | 1.69 | ||||||||||||||||||
Trilantic Capital Partners V | 2012 | 7,000,000 | 5,726,392 | 1,039,393 | (230,481 | ) | 0.00 | 0.82 | |||||||||||||||||
Total - Private Equity | 48,098,351 | 9,998,371 | 20,192,231 | 3,848,787 | 1.24 | 1.73 | |||||||||||||||||||
Private Equity, Secondary Market | |||||||||||||||||||||||||
NB SOF | 2005 | 12,000,000 | 899,494 | 4,892,545 | 446,742 | 0.88 | 1.32 | ||||||||||||||||||
Vintage IV | 2007 | 20,000,000 | 4,102,023 | 12,706,701 | 1,399,563 | 0.66 | 1.31 | ||||||||||||||||||
NB SOF II | 2008 | 12,000,000 | 2,737,779 | 8,019,043 | 1,349,141 | 0.73 | 1.48 | ||||||||||||||||||
Total - Pvt. Eq. Sec. Mkt. | 44,000,000 | 7,739,296 | 25,618,288 | 3,195,446 | 0.74 | 1.36 | |||||||||||||||||||
Energy/Power Generation | |||||||||||||||||||||||||
ArcLight I | 2002 | 15,000,000 | - | 130,814 | 31,711 | 1.80 | 1.81 | ||||||||||||||||||
ArcLight II | 2003 | 15,000,000 | 2,295,492 | 1,008,557 | (680,652 | ) | 1.38 | 1.44 | |||||||||||||||||
ArcLight III | 2006 | 15,000,000 | 2,037,794 | 6,737,668 | 2,243,412 | 0.94 | 1.36 | ||||||||||||||||||
Quintana Energy | 2006 | 10,000,000 | 362,821 | 7,267,538 | 759,503 | 0.55 | 1.30 | ||||||||||||||||||
ArcLight IV | 2007 | 10,000,000 | 2,287,578 | 2,216,493 | 22,456 | 1.05 | 1.27 | ||||||||||||||||||
Total - Energy/Power Generation | 65,000,000 | 6,983,685 | 17,361,070 | 2,376,430 | 1.22 | 1.46 | |||||||||||||||||||
Venture Capital | |||||||||||||||||||||||||
Venture V | 2001 | 9,600,000 | 400,000 | 7,024,636 | 966,711 | 0.54 | 1.30 | ||||||||||||||||||
Total - Venture Capital | 9,600,000 | 400,000 | 7,024,636 | 966,711 | 0.54 | 1.30 | |||||||||||||||||||
TOTAL - ALTERNATIVE INVESTMENTS | $ | 270,698,351 | 56,537,918 | 106,211,328 | 15,846,168 | 0.92 | 1.35 |
(1) Distributed to paid in ratio
(2) Total value to paid in ratio
Exhibit may not foot due to rounding
Selective Insurance Group, Inc. and Consolidated Subsidiaries
Credit Quality of Available-for-Sale Fixed Maturity Securities
December 31, 2013
(unaudited)
($ in millions) | Fair Value | Unrealized Gain (Loss) | Average Credit Quality | ||||||||
AFS Fixed Maturity Portfolio: | |||||||||||
U.S. government obligations | $ | 173.4 | 10.1 | AA+ | |||||||
Foreign government obligations | 30.6 | 0.8 | AA- | ||||||||
State and municipal obligations | 951.6 | 5.2 | AA | ||||||||
Corporate securities | 1,734.9 | 27.0 | A | ||||||||
Asset-backed securities (“ABS”) | 140.9 | 0.5 | AAA | ||||||||
Mortgage-backed securities (“MBS”) | 684.1 | (4.0 | ) | AA+ | |||||||
Total AFS fixed maturity portfolio | $ | 3,715.5 | 39.6 | AA- | |||||||
State and Municipal Obligations: | |||||||||||
General obligations | $ | 472.0 | 2.6 | AA+ | |||||||
Special revenue obligations | 479.6 | 2.6 | AA | ||||||||
Total state and municipal obligations | $ | 951.6 | 5.2 | AA | |||||||
Corporate Securities: | |||||||||||
Financial | $ | 534.1 | 11.7 | A | |||||||
Industrials | 135.1 | 3.7 | A- | ||||||||
Utilities | 146.5 | (0.3 | ) | A- | |||||||
Consumer discretionary | 190.6 | 2.7 | A- | ||||||||
Consumer staples | 171.9 | 3.0 | A | ||||||||
Healthcare | 168.5 | 3.1 | A | ||||||||
Materials | 101.2 | 1.4 | A- | ||||||||
Energy | 93.7 | 0.9 | A- | ||||||||
Information technology | 121.2 | (0.6 | ) | A+ | |||||||
Telecommunications services | 64.7 | 1.0 | BBB+ | ||||||||
Other | 7.4 | 0.4 | AA+ | ||||||||
Total corporate securities | $ | 1,734.9 | 27.0 | A | |||||||
ABS: | |||||||||||
ABS | $ | 140.4 | 0.4 | AAA | |||||||
Sub-prime ABS1, 2 | 0.5 | 0.1 | D | ||||||||
Total ABS | $ | 140.9 | 0.5 | AAA | |||||||
MBS: | |||||||||||
Government guaranteed agency commercial MBS (“CMBS”) | $ | 30.0 | 0.9 | AA+ | |||||||
Other agency CMBS | 9.1 | (0.3 | ) | AA+ | |||||||
Non-agency CMBS | 132.2 | (1.5 | ) | AA+ | |||||||
Government guaranteed agency residential MBS (“RMBS”) | 55.2 | 1.4 | AA+ | ||||||||
Other agency RMBS | 411.5 | (5.1 | ) | AA+ | |||||||
Non-agency RMBS | 41.4 | 0.6 | A- | ||||||||
Alternative-A (“Alt-A”) RMBS | 4.7 | — | A | ||||||||
Total MBS | $ | 684.1 | (4.0 | ) | AA+ |
1We define sub-prime exposure as exposure to direct and indirect investments in non-agency residential mortgages with average FICO® scores below 650.
2Subprime ABS consists of one security whose issuer is currently expected by rating agencies to default on its obligations.
Selective Insurance Group, Inc. and Consolidated Subsidiaries
Credit Quality of Held-to-Maturity Fixed Maturity Securities
December 31, 2013
(unaudited)
($ in millions) | Fair Value | Carry Value | Unrecognized Holding Gain | Unrealized Gain (Loss) in Accumulated Other Comprehensive Income | Total Unrealized/ Unrecognized Gain | Average Credit Quality | |||||||||||||||||
HTM Fixed Maturity Portfolio: | |||||||||||||||||||||||
Foreign government obligations | $ | 5.6 | 5.4 | 0.2 | 0.1 | 0.3 | AA+ | ||||||||||||||||
State and municipal obligations | 369.8 | 352.2 | 17.6 | 4.0 | 21.6 | AA | |||||||||||||||||
Corporate securities | 30.3 | 27.8 | 2.5 | (0.3 | ) | 2.2 | A | ||||||||||||||||
ABS | 3.4 | 2.8 | 0.6 | (0.6 | ) | — | AA+ | ||||||||||||||||
MBS | 7.9 | 4.7 | 3.2 | (0.9 | ) | 2.3 | AA- | ||||||||||||||||
Total HTM portfolio | $ | 417.0 | 392.9 | 24.1 | 2.3 | 26.4 | AA | ||||||||||||||||
State and Municipal Obligations: | |||||||||||||||||||||||
General obligations | $ | 118.5 | 113.1 | 5.4 | 2.0 | 7.4 | AA | ||||||||||||||||
Special revenue obligations | 251.3 | 239.1 | 12.2 | 2.0 | 14.2 | AA | |||||||||||||||||
Total state and municipal obligations | $ | 369.8 | 352.2 | 17.6 | 4.0 | 21.6 | AA | ||||||||||||||||
Corporate Securities: | |||||||||||||||||||||||
Financial | $ | 7.3 | 6.8 | 0.5 | (0.1 | ) | 0.4 | BBB+ | |||||||||||||||
Industrials | 7.8 | 6.8 | 1.0 | (0.2 | ) | 0.8 | A+ | ||||||||||||||||
Utilities | 13.2 | 12.2 | 1.0 | — | 1.0 | A+ | |||||||||||||||||
Consumer discretionary | 2.0 | 2.0 | — | — | — | AA | |||||||||||||||||
Total corporate securities | $ | 30.3 | 27.8 | 2.5 | (0.3 | ) | 2.2 | A | |||||||||||||||
ABS: | |||||||||||||||||||||||
ABS | $ | 0.9 | 0.9 | — | — | — | A | ||||||||||||||||
Alt-A ABS | 2.5 | 1.9 | 0.6 | (0.6 | ) | — | AAA | ||||||||||||||||
Total ABS | $ | 3.4 | 2.8 | 0.6 | (0.6 | ) | — | AA+ | |||||||||||||||
MBS: | |||||||||||||||||||||||
Non-agency CMBS | $ | 7.9 | 4.7 | 3.2 | (0.9 | ) | 2.3 | AA- | |||||||||||||||
Total MBS | $ | 7.9 | 4.7 | 3.2 | (0.9 | ) | 2.3 | AA- |