EXHIBIT 99
EMC INSURANCE GROUP INC. REPORTS
2008 THIRD QUARTER RESULTS
Third Quarter 2008
Net Operating Loss Per Share – $0.02
Net Loss Per Share – $0.70
Catastrophe and Storm Losses Per Share – $0.96
GAAP Combined Ratio – 114.8%
Annual Operating Income Guidance Per Share – $0.65 to $0.95
DES MOINES, Iowa (October 24, 2008) - EMC Insurance Group Inc. (Nasdaq/NGS:EMCI) today reported that record storm losses during the third quarter of 2008 resulted in an operating loss of $295,000 ($0.02 per share) for the quarter. This compares to third quarter operating income of $6,911,000 ($0.50 per share) reported in the third quarter of 20071. For the first nine months of 2008, operating income was $8,635,000 ($0.63 per share), compared to $34,619,000 ($2.52 per share) in 2007.
Net loss for the third quarter of 2008, including realized investment gains/losses, totaled $9,458,000 ($0.70 per share) compared to net income of $6,728,000 ($0.49 per share) for the third quarter of 2007. For the first nine months of 2008, net loss was $2,179,000 ($0.16 per share), compared to net income of $35,420,000 ($2.57 per share) in 2007.
“Midwest storm losses continued to be the driving force behind our third quarter results,” stated President and CEO Bruce G. Kelley. “As they have all year, storms continued to ravage our underwriting territories especially Hurricane Ike, which clipped both our direct and assumed reinsurance results. As the massive hurricane advanced away from the coast, it merged with a cold front traveling across the Midwest and generated a significant amount of wind damage in Ohio and Kentucky. Total losses associated with Hurricane Ike were $5.4 million or $0.27 per share after tax, which is consistent with our estimates released on September 25, 2008.”
“An earlier storm, Hurricane Gustav, also affected third quarter earnings,” continued Kelley. “Hurricane Gustav losses totaled $3.1 million or $0.15 per share after tax. Storm losses for the quarter totaled $19.8 million or $0.96 per share after tax.”
For the first nine months of 2008, catastrophe and storm losses totaled $49,071,000 ($2.34 per share) compared to $19,474,000 ($0.92 per share) in 2007, and the combined ratio was 109.3 percent compared to 94.9 percent in 2007. Assuming normal storm activity for the remainder of the year, management is currently projecting that catastrophe and storm losses will approximate 14.2 percent of earned premiums in 2008, compared to an average of 5.4 percent of earned premiums during the period 1998 through 2007.
“It is important to note,” continued Kelley, “that our underlying book of business remains sound and is performing as expected. We are well capitalized and have the resources to handle this unprecedented level of storm activity.”
Premiums earned decreased 0.4 percent to $96,409,000 for the third quarter of 2008 from $96,815,000 for the same period in 2007. For the first nine months of 2008, premiums earned declined 1.0 percent to $288,005,000 from $290,820,000 in 2007. Premium income was down 1.9 percent in the property and casualty insurance segment during the third quarter of 2008 as new business premium was not sufficient to offset the premium lost from declining premium rates and business not renewed. Premium income for the reinsurance segment was up 6.6 percent; however, management expects premiums for the reinsurance segment to decline slightly for calendar year 2008 as compared to 2007.
Investment income was flat at $12,251,000 for the third quarter of 2008 compared to $12,252,000 for the same period in 2007. For the first nine months of 2008, investment income increased 0.8 percent to $36,191,000 from $35,895,000 in 2007.
“Our overall revenues were stable as competition for premium dollars continued,” commented Kelley. “Total revenues declined 0.3 percent for the quarter ended September 30, 2008 as compared to the same period in 2007. Year to date, revenues declined 0.7 percent compared to 2007.”
The Company experienced $4,239,000 ($0.21 per share after tax) of favorable development on prior years’ reserves in the third quarter of 2008, compared to $7,502,000 ($0.35 per share after tax) in the third quarter of 2007. For the first nine months of 2008, favorable development totaled $30,181,000 ($1.44 per share after tax), compared to $39,004,000 ($1.84 per share after tax) for the same period in 2007.
“Lack of earnings and poor investment returns combined to lower our book value,” stated Kelley. “As we reported in an earlier press release, the Company recorded an “other-than-temporary” investment impairment loss in the third quarter of 2008 on its investments in the perpetual preferred stock issued by the Federal National Mortgage Association (Fannie Mae) and the Federal Home Loan Mortgage Corporation (Freddie Mac) as a result of the U.S. government placing these companies under conservatorship. The actual impairment of these preferred shares was $14,904,000 or $0.72 per share after tax.”
At September 30, 2008, consolidated assets totaled $1.1 billion, including $956.8 million in the investment portfolio; stockholders’ equity was $303.4 million; and the net book value of the Company’s stock was $22.72 per share, a decrease of 13.1 percent from $26.15 per share at December 31, 2007.
On September 25, 2008, the Company lowered its annual operating income guidance to a range of $0.65 per share to $0.95 per share. Management affirms that guidance.
On March 10, 2008, the Company’s Board of Directors authorized a $15 million stock repurchase program. This program became effective immediately and does not have an expiration date. The timing and terms of the purchases are determined by management based on market conditions and are conducted in accordance with the applicable rules of the SEC. Common stock purchased under this program is being retired by the Company. As of September 30, 2008, 475,458 shares of stock had been repurchased at a cost of approximately $12.3 million. Additional repurchases have been made during October, bringing the total, as of October 20, 2008, to 508,488 shares at a cost of approximately $13.1 million. The Company’s parent organization, Employers Mutual Casualty Company, has a stock purchase program in effect as well with about $4.5 million of its $15 million authorization remaining. This program will remain dormant while the Company’s repurchase program is active.
The Company will host an earnings call in conjunction with today’s release. The teleconference will begin at 11:00 a.m. eastern daylight time, October 24, 2008, to allow securities analysts, shareholders and other interested parties the opportunity to hear management discuss the Company’s quarterly results, as well as its expectations for the remainder of 2008. Dial-in information for the call is toll-free 1-877-407-8031 (International: 201-689-8031). The event will be archived and available for digital replay through November 7, 2008. The replay access information is toll-free 1-877-660-6853 (International: 201-612-7415); passcodes (both required for playback) are account no. 286; conference ID no. 300010. A webcast of the teleconference will be presented by PrecisionIR and can be accessed at http://www.investorcalendar.com or from the Company’s investor relations page at www.emcinsurance.com. The archived webcast will be available until January 24, 2008. A transcript of the teleconference will also be available on the Company’s website shortly after the completion of the teleconference.
EMC Insurance Group Inc., the publicly-held insurance holding company of EMC Insurance Companies, owns subsidiaries with operations in property and casualty insurance and reinsurance. EMC Insurance Companies is one of the largest property and casualty entities in Iowa and among the top 60 insurance entities nationwide based on premium volume. For more information, visit our website www.emcinsurance.com.
The Private Securities Litigation Reform Act of 1995 provides issuers the opportunity to make cautionary statements regarding forward-looking statements. Accordingly, any forward-looking statement contained in this report is based on management’s current beliefs, assumptions and expectations of the Company’s future performance, taking into account all information currently available to management. These beliefs, assumptions and expectations can change as the result of many possible events or factors, not all of which are known to management. If a change occurs, the Company’s business, financial condition, liquidity, results of operations, plans and objectives may vary materially from those expressed in the forward-looking statements. The risks and uncertainties that may affect the actual results of the Company include, but are not limited to the following: catastrophic events and the occurrence of significant severe weather conditions; the adequacy of loss and settlement expense reserves; state and federal legislation and regulations; changes in our industry, interest rates or the performance of financial markets and the general economy; rating agency actions and other risks and uncertainties inherent to the Company’s business, including those discussed under the heading “Risk Factors” in the Company’s annual report on Form 10-K. Management intends to identify forward-looking statements when using the words “believe”, “expect”, “anticipate”, “estimate”, “project” or similar expressions. Undue reliance should not be placed on these forward-looking statements.
¹The Company uses a non-GAAP financial measure called “operating income” that management believes is useful to investors because it illustrates the performance of our normal, ongoing operations, which is important in understanding and evaluating our financial condition and results of operations. While this measure is consistent with measures utilized by investors to evaluate performance, it is not a substitute for the U.S. GAAP financial measure of net income. Therefore, we have provided a reconciliation of this non-GAAP financial measure to the U.S. GAAP financial measure of net income in the Consolidated Statements of Income schedule contained in this release. Management also uses non-GAAP financial measures for goal setting, determining employee and senior management awards and compensation, and evaluating performance.
CONSOLIDATED STATEMENTS OF INCOME – UNAUDITED
| | Property and | | | | | | | | | | |
| | Casualty | | | | | | Parent | | | | |
Quarter Ended September 30, 2008 | | Insurance | | | Reinsurance | | | Company | | | Consolidated | |
Revenues: | | | | | | | | | | | | |
Premiums earned | | $ | 78,959,188 | | | $ | 17,450,027 | | | $ | - | | | $ | 96,409,215 | |
Investment income, net | | | 9,174,650 | | | | 3,017,725 | | | | 58,817 | | | | 12,251,192 | |
Other income | | | 191,161 | | | | - | | | | - | | | | 191,161 | |
| | | 88,324,999 | | | | 20,467,752 | | | | 58,817 | | | | 108,851,568 | |
Losses and expenses: | | | | | | | | | | | | | | | | |
Losses and settlement expenses | | | 65,502,605 | | | | 16,141,656 | | | | - | | | | 81,644,261 | |
Dividends to policyholders | | | 752,432 | | | | - | | | | - | | | | 752,432 | |
Amortization of deferred policy acquisition costs | | | 16,715,247 | | | | 3,534,945 | | | | - | | | | 20,250,192 | |
Other underwriting expenses | | | 7,447,269 | | | | 596,420 | | | | - | | | | 8,043,689 | |
Interest expense | | | 225,000 | | | | - | | | | - | | | | 225,000 | |
Other expenses | | | 113,730 | | | | (247,243 | ) | | | 362,045 | | | | 228,532 | |
| | | 90,756,283 | | | | 20,025,778 | | | | 362,045 | | | | 111,144,106 | |
Operating income (loss) before income taxes | | | (2,431,284 | ) | | | 441,974 | | | | (303,228 | ) | | | (2,292,538 | ) |
Realized investment losses | | | (9,516,502 | ) | | | (4,580,015 | ) | | | - | | | | (14,096,517 | ) |
Loss before income taxes | | | (11,947,786 | ) | | | (4,138,041 | ) | | | (303,228 | ) | | | (16,389,055 | ) |
Income tax benefit: | | | | | | | | | | | | | | | | |
Current | | | (2,331,754 | ) | | | (533,162 | ) | | | (106,130 | ) | | | (2,971,046 | ) |
Deferred | | | (2,668,411 | ) | | | (1,292,029 | ) | | | - | | | | (3,960,440 | ) |
| | | (5,000,165 | ) | | | (1,825,191 | ) | | | (106,130 | ) | | | (6,931,486 | ) |
Net loss | | $ | (6,947,621 | ) | | $ | (2,312,850 | ) | | $ | (197,098 | ) | | $ | (9,457,569 | ) |
Average shares outstanding | | | | | | | | | | | | | | | 13,413,718 | |
Per Share Data: | | | | | | | | | | | | | | | | |
Net loss per share - basic and diluted | | $ | (0.52 | ) | | $ | (0.17 | ) | | $ | (0.01 | ) | | $ | (0.70 | ) |
(Increase) decrease in provision for insured events of prior years (after tax) | | $ | (0.01 | ) | | $ | 0.22 | | | $ | - | | | $ | 0.21 | |
Catastrophe and storm losses (after tax) | | $ | (0.73 | ) | | $ | (0.23 | ) | | $ | - | | | $ | (0.96 | ) |
Dividends per share | | | | | | | | | | | | | | $ | 0.18 | |
Other Information of Interest: | | | | | | | | | | | | | | | | |
Net Written Premiums | | $ | 95,377,772 | | | $ | 17,942,428 | | | $ | - | | | $ | 113,320,200 | |
Increase (decrease) in provision for insured events of prior years | | $ | 228,987 | | | $ | (4,468,010 | ) | | $ | - | | | $ | (4,239,023 | ) |
Catastrophe and storm losses | | $ | 14,998,906 | | | $ | 4,824,128 | | | $ | - | | | $ | 19,823,034 | |
GAAP Combined Ratio: | | | | | | | | | | | | | | | | |
Loss ratio | | | 83.0 | % | | | 92.5 | % | | | - | | | | 84.7 | % |
Expense ratio | | | 31.5 | % | | | 23.7 | % | | | - | | | | 30.1 | % |
| | | 114.5 | % | | | 116.2 | % | | | - | | | | 114.8 | % |
| | Property and | | | | | | | | | | |
| | Casualty | | | | | | Parent | | | | |
Quarter Ended September 30, 2007 | | Insurance | | | Reinsurance | | | Company | | | Consolidated | |
Revenues: | | | | | | | | | | | |
Premiums earned | | $ | 80,451,433 | | | $ | 16,363,233 | | | $ | - | | | $ | 96,814,666 | |
Investment income, net | | | 9,056,171 | | | | 3,142,939 | | | | 53,324 | | | | 12,252,434 | |
Other income | | | 111,646 | | | | - | | | | - | | | | 111,646 | |
| | | 89,619,250 | | | | 19,506,172 | | | | 53,324 | | | | 109,178,746 | |
Losses and expenses: | | | | | | | | | | | | | | | | |
Losses and settlement expenses | | | 52,198,985 | | | | 12,336,487 | | | | - | | | | 64,535,472 | |
Dividends to policyholders | | | 2,443,572 | | | | - | | | | - | | | | 2,443,572 | |
Amortization of deferred policy acquisition costs | | | 17,494,753 | | | | 3,454,065 | | | | - | | | | 20,948,818 | |
Other underwriting expenses | | | 10,283,831 | | | | 899,528 | | | | - | | | | 11,183,359 | |
Interest expense | | | 193,125 | | | | 84,975 | | | | - | | | | 278,100 | |
Other expenses | | | 168,647 | | | | 305,399 | | | | 246,312 | | | | 720,358 | |
| | | 82,782,913 | | | | 17,080,454 | | | | 246,312 | | | | 100,109,679 | |
Operating income (loss) before income taxes | | | 6,836,337 | | | | 2,425,718 | | | | (192,988 | ) | | | 9,069,067 | |
Realized investment losses | | | (136,583 | ) | | | (144,609 | ) | | | - | | | | (281,192 | ) |
Income (loss) before income taxes | | | 6,699,754 | | | | 2,281,109 | | | | (192,988 | ) | | | 8,787,875 | |
Income tax expense (benefit): | | | | | | | | | | | | | | | | |
Current | | | 1,485,673 | | | | 573,706 | | | | (67,546 | ) | | | 1,991,833 | |
Deferred | | | 172,496 | | | | (104,491 | ) | | | - | | | | 68,005 | |
| | | 1,658,169 | | | | 469,215 | | | | (67,546 | ) | | | 2,059,838 | |
Net income (loss) | | $ | 5,041,585 | | | $ | 1,811,894 | | | $ | (125,442 | ) | | $ | 6,728,037 | |
Average shares outstanding | | | | | | | | | | | | | | | 13,764,763 | |
Per Share Data: | | | | | | | | | | | | | | | | |
Net income (loss) per share - basic and diluted | | $ | 0.37 | | | $ | 0.13 | | | $ | (0.01 | ) | | $ | 0.49 | |
Decrease in provision for insured events of prior years (after tax) | | $ | 0.30 | | | $ | 0.05 | | | $ | - | | | $ | 0.35 | |
Catastrophe and storm losses (after tax) | | $ | (0.31 | ) | | $ | (0.03 | ) | | $ | - | | | $ | (0.34 | ) |
Dividends per share | | | | | | | | | | | | | | $ | 0.17 | |
Other Information of Interest: | | | | | | | | | | | | | | | | |
Net Written Premiums | | $ | 94,319,209 | | | $ | 16,937,515 | | | $ | - | | | $ | 111,256,724 | |
Decrease in provision for insured events of prior years | | $ | (6,307,280 | ) | | $ | (1,195,050 | ) | | $ | - | | | $ | (7,502,330 | ) |
Catastrophe and storm losses | | $ | 6,634,984 | | | $ | 578,028 | | | $ | - | | | $ | 7,213,012 | |
GAAP Combined Ratio: | | | | | | | | | | | | | | | | |
Loss ratio | | | 64.9 | % | | | 75.4 | % | | | - | | | | 66.7 | % |
Expense ratio | | | 37.5 | % | | | 26.6 | % | | | - | | | | 35.7 | % |
| | | 102.4 | % | | | 102.0 | % | | | - | | | | 102.4 | % |
| | Property and | | | | | | | | | | |
| | Casualty | | | | | | Parent | | | | |
Nine Months Ended September 30, 2008 | | Insurance | | | Reinsurance | | | Company | | | Consolidated | |
Revenues: | | | | | | | | | | | |
Premiums earned | | $ | 236,513,542 | | | $ | 51,491,154 | | | $ | - | | | $ | 288,004,696 | |
Investment income, net | | | 27,112,376 | | | | 8,940,490 | | | | 137,913 | | | | 36,190,779 | |
Other income | | | 499,059 | | | | - | | | | - | | | | 499,059 | |
| | | 264,124,977 | | | | 60,431,644 | | | | 137,913 | | | | 324,694,534 | |
Losses and expenses: | | | | | | | | | | | | | | | | |
Losses and settlement expenses | | | 179,680,545 | | | | 42,307,401 | | | | - | | | | 221,987,946 | |
Dividends to policyholders | | | 3,028,440 | | | | - | | | | - | | | | 3,028,440 | |
Amortization of deferred policy acquisition costs | | | 53,993,008 | | | | 10,662,451 | | | | - | | | | 64,655,459 | |
Other underwriting expenses | | | 23,447,432 | | | | 1,726,158 | | | | - | | | | 25,173,590 | |
Interest expense | | | 664,375 | | | | - | | | | - | | | | 664,375 | |
Other expenses | | | 412,606 | | | | 46,960 | | | | 996,982 | | | | 1,456,548 | |
| | | 261,226,406 | | | | 54,742,970 | | | | 996,982 | | | | 316,966,358 | |
Operating income (loss) before income taxes | | | 2,898,571 | | | | 5,688,674 | | | | (859,069 | ) | | | 7,728,176 | |
Realized investment losses | | | (11,283,993 | ) | | | (5,353,531 | ) | | | - | | | | (16,637,524 | ) |
Income (loss) before income taxes | | | (8,385,422 | ) | | | 335,143 | | | | (859,069 | ) | | | (8,909,348 | ) |
Income tax expense (benefit): | | | | | | | | | | | | | | | | |
Current | | | (3,016,027 | ) | | | 1,426,153 | | | | (300,674 | ) | | | (1,890,548 | ) |
Deferred | | | (2,402,894 | ) | | | (2,436,993 | ) | | | - | | | | (4,839,887 | ) |
| | | (5,418,921 | ) | | | (1,010,840 | ) | | | (300,674 | ) | | | (6,730,435 | ) |
Net income (loss) | | $ | (2,966,501 | ) | | $ | 1,345,983 | | | $ | (558,395 | ) | | $ | (2,178,913 | ) |
Average shares outstanding | | | | | | | | | | | | | | | 13,615,224 | |
Per Share Data: | | | | | | | | | | | | | | | | |
Net income (loss) per share – basic and diluted | | $ | (0.22 | ) | | $ | 0.10 | | | $ | (0.04 | ) | | $ | (0.16 | ) |
Decrease in provision for insured events of prior years (after tax) | | $ | 0.93 | | | $ | 0.51 | | | $ | - | | | $ | 1.44 | |
Catastrophe and storm losses (after tax) | | $ | (2.03 | ) | | $ | (0.31 | ) | | $ | - | | | $ | (2.34 | ) |
Dividends per share | | | | | | | | | | | | | | $ | 0.54 | |
Book value per share | | | | | | | | | | | | | | $ | 22.72 | |
Effective tax rate | | | | | | | | | | | | | | | (75.5 | )% |
Annualized net loss as a percent of beg. SH equity | | | | | | | | | | | | | | | (0.9 | )% |
Other Information of Interest: | | | | | | | | | | | | | | | | |
Net Written Premiums | | $ | 249,674,985 | | | $ | 51,490,156 | | | $ | - | | | $ | 301,165,141 | |
Decrease in provision for insured events of prior years | | $ | (19,480,355 | ) | | $ | (10,700,503 | ) | | $ | - | | | $ | (30,180,858 | ) |
Catastrophe and storm losses | | $ | 42,614,357 | | | $ | 6,456,438 | | | $ | - | | | $ | 49,070,795 | |
GAAP Combined Ratio: | | | | | | | | | | | | | | | | |
Loss ratio | | | 76.0 | % | | | 82.2 | % | | | - | | | | 77.1 | % |
Expense ratio | | | 34.0 | % | | | 24.0 | % | | | - | | | | 32.2 | % |
| | | 110.0 | % | | | 106.2 | % | | | - | | | | 109.3 | % |
| | Property and | | | | | | | | | | |
| | Casualty | | | | | | Parent | | | | |
Nine Months Ended September 30, 2007 | | Insurance | | | Reinsurance | | | Company | | | Consolidated | |
Revenues: | | | | | | | | | | | |
Premiums earned | | $ | 239,458,912 | | | $ | 51,360,823 | | | $ | - | | | $ | 290,819,735 | |
Investment income, net | | | 26,617,782 | | | | 9,090,610 | | | | 186,582 | | | | 35,894,974 | |
Other income | | | 382,547 | | | | - | | | | - | | | | 382,547 | |
| | | 266,459,241 | | | | 60,451,433 | | | | 186,582 | | | | 327,097,256 | |
Losses and expenses: | | | | | | | | | | | | | | | | |
Losses and settlement expenses | | | 139,932,347 | | | | 34,493,197 | | | | - | | | | 174,425,544 | |
Dividends to policyholders | | | 6,180,287 | | | | - | | | | - | | | | 6,180,287 | |
Amortization of deferred policy acquisition costs | | | 55,125,324 | | | | 10,095,122 | | | | - | | | | 65,220,446 | |
Other underwriting expenses | | | 28,266,278 | | | | 1,897,892 | | | | - | | | | 30,164,170 | |
Interest expense | | | 579,375 | | | | 254,925 | | | | - | | | | 834,300 | |
Other expenses | | | 641,873 | | | | 481,199 | | | | 730,338 | | | | 1,853,410 | |
| | | 230,725,484 | | | | 47,222,335 | | | | 730,338 | | | | 278,678,157 | |
Operating income (loss) before income taxes | | | 35,733,757 | | | | 13,229,098 | | | | (543,756 | ) | | | 48,419,099 | |
Realized investment gains | | | 1,189,693 | | | | 42,406 | | | | - | | | | 1,232,099 | |
Income (loss) before income taxes | | | 36,923,450 | | | | 13,271,504 | | | | (543,756 | ) | | | 49,651,198 | |
Income tax expense (benefit): | | | | | | | | | | | | | | | | |
Current | | | 11,397,574 | | | | 4,021,905 | | | | (190,315 | ) | | | 15,229,164 | |
Deferred | | | (567,055 | ) | | | (430,776 | ) | | | - | | | | (997,831 | ) |
| | | 10,830,519 | | | | 3,591,129 | | | | (190,315 | ) | | | 14,231,333 | |
Net income (loss) | | $ | 26,092,931 | | | $ | 9,680,375 | | | $ | (353,441 | ) | | $ | 35,419,865 | |
Average shares outstanding | | | | | | | | | | | | | | | 13,759,465 | |
Per Share Data: | | | | | | | | | | | | | | | | |
Net income (loss) per share - basic and diluted | | $ | 1.90 | | | $ | 0.70 | | | $ | (0.03 | ) | | $ | 2.57 | |
Decrease in provision for insured events of prior years (after tax) | | $ | 1.50 | | | $ | 0.34 | | | $ | - | | | $ | 1.84 | |
Catastrophe and storm losses (after tax) | | $ | (0.87 | ) | | $ | (0.05 | ) | | $ | - | | | $ | (0.92 | ) |
Dividends per share | | | | | | | | | | | | | | $ | 0.51 | |
Book value per share | | | | | | | | | | | | | | $ | 25.14 | |
Effective tax rate | | | | | | | | | | | | | | | 28.7 | % |
Annualized net income as a percent of beg. SH equity | | | | | | | | | | | | | | | 15.3 | % |
Other Information of Interest: | | | | | | | | | | | | | | | | |
Net Written Premiums | | $ | 253,260,789 | | | $ | 51,310,636 | | | $ | - | | | $ | 304,571,425 | |
Decrease in provision for insured events of prior years | | $ | (31,817,037 | ) | | $ | (7,186,640 | ) | | $ | - | | | $ | (39,003,677 | ) |
Catastrophe and storm losses | | $ | 18,486,880 | | | $ | 987,162 | | | $ | - | | | $ | 19,474,042 | |
GAAP Combined Ratio: | | | | | | | | | | | | | | | | |
Loss ratio | | | 58.4 | % | | | 67.2 | % | | | - | | | | 60.0 | % |
Expense ratio | | | 37.4 | % | | | 23.3 | % | | | - | | | | 34.9 | % |
| | | 95.8 | % | | | 90.5 | % | | | - | | | | 94.9 | % |
| | | | | | |
| | September 30, | | | December 31, | |
| | 2008 | | | 2007 | |
ASSETS | | | | | | |
Investments: | | | | | | |
Fixed maturities: | | | | | | |
Securities held-to-maturity, at amortized cost (fair value $667,640 and $688,728) | | $ | 613,036 | | | $ | 636,969 | |
Securities available-for-sale, at fair value (amortized cost $802,768,974 and $766,462,351) | | | 785,615,615 | | | | 785,253,286 | |
Fixed maturity securities on loan: | | | | | | | | |
Securities available-for-sale, at fair value (amortized cost $1,044,805 and $58,865,232) | | | 937,957 | | | | 58,994,666 | |
Equity securities available-for-sale, at fair value (cost $83,457,209 and $97,847,545) | | | 105,931,049 | | | | 139,427,726 | |
Other long-term investments, at cost | | | 75,727 | | | | 101,988 | |
Short-term investments, at cost | | | 63,600,655 | | | | 53,295,310 | |
Total investments | | | 956,774,039 | | | | 1,037,709,945 | |
| | | | | | | | |
Balances resulting from related party transactions with Employers Mutual: | | | | | | | | |
Reinsurance receivables | | | 37,440,114 | | | | 33,272,405 | |
Prepaid reinsurance premiums | | | 4,793,915 | | | | 4,465,836 | |
Deferred policy acquisition costs | | | 37,979,430 | | | | 34,687,804 | |
Defined benefit retirement plan, prepaid asset | | | 10,525,477 | | | | 11,451,758 | |
Other assets | | | 3,834,031 | | | | 2,488,309 | |
Indebtedness of related party | | | 11,403,530 | | | | - | |
| | | | | | | | |
Cash | | | 428,764 | | | | 262,963 | |
Accrued investment income | | | 11,282,159 | | | | 11,288,005 | |
Accounts receivable | | | 146,024 | | | | 81,141 | |
Income taxes recoverable | | | 5,701,683 | | | | 3,595,645 | |
Deferred income taxes | | | 26,128,999 | | | | 1,682,597 | |
Goodwill | | | 941,586 | | | | 941,586 | |
Securities lending collateral | | | 999,786 | | | | 60,785,148 | |
Total assets | | $ | 1,108,379,537 | | | $ | 1,202,713,142 | |
| | September 30, | | | December 31, | |
| | 2008 | | | 2007 | |
LIABILITIES | | | | | | |
Balances resulting from related party transactions with | | | | | | |
Employers Mutual: | | | | | | |
Losses and settlement expenses | | $ | 576,131,898 | | | $ | 551,602,006 | |
Unearned premiums | | | 171,191,039 | | | | 158,156,683 | |
Other policyholders' funds | | | 4,493,372 | | | | 8,273,187 | |
Surplus notes payable | | | 25,000,000 | | | | 25,000,000 | |
Indebtedness to related party | | | - | | | | 5,918,396 | |
Employee retirement plans | | | 11,694,384 | | | | 10,518,351 | |
Other liabilities | | | 15,465,590 | | | | 22,107,379 | |
| | | | | | | | |
Securities lending obligation | | | 999,786 | | | | 60,785,148 | |
Total liabilities | | | 804,976,069 | | | | 842,361,150 | |
| | | | | | | | |
STOCKHOLDERS' EQUITY | | | | | | | | |
Common stock, $1 par value, authorized 20,000,000 shares; issued and outstanding, 13,354,329 shares in 2008 and 13,777,880 shares in 2007 | | | 13,354,329 | | | | 13,777,880 | |
Additional paid-in capital | | | 97,418,888 | | | | 108,030,228 | |
Accumulated other comprehensive income | | | 6,773,412 | | | | 42,961,904 | |
Retained earnings | | | 185,856,839 | | | | 195,581,980 | |
Total stockholders' equity | | | 303,403,468 | | | | 360,351,992 | |
Total liabilities and stockholders' equity | | $ | 1,108,379,537 | | | $ | 1,202,713,142 | |
| |
| | | | | | | | | | | | |
| | September 30, 2008 | |
| | | | | | | | Percent of | | | | |
| | Amortized | | | Fair | | | Total | | | Carrying | |
($ in thousands) | | Cost | | | Value | | | Fair Value | | | Value | |
Fixed maturity securities held-to-maturity | | $ | 613 | | | $ | 667 | | | | 0.1 | % | | $ | 613 | |
Fixed maturity securities available-for-sale | | | 803,814 | | | | 786,554 | | | | 82.2 | % | | | 786,554 | |
Equity securities available-for-sale | | | 83,457 | | | | 105,931 | | | | 11.1 | % | | | 105,931 | |
Cash | | | 429 | | | | 429 | | | | - | | | | 429 | |
Short-term investments | | | 63,600 | | | | 63,600 | | | | 6.6 | % | | | 63,600 | |
Other long-term investments | | | 76 | | | | 76 | | | | - | | | | 76 | |
| | $ | 951,989 | | | $ | 957,257 | | | | 100.0 | % | | $ | 957,203 | |
| | | | | | | | | | | | | | | | |
| | December 31, 2007 | |
| | | | | | | | | | Percent of | | | | | |
| | Amortized | | | Fair | | | Total | | | Carrying | |
($ in thousands) | | Cost | | | Value | | | Fair Value | | | Value | |
Fixed maturity securities held-to-maturity | | $ | 637 | | | $ | 689 | | | | 0.1 | % | | $ | 637 | |
Fixed maturity securities available-for-sale | | | 825,328 | | | | 844,248 | | | | 81.4 | % | | | 844,248 | |
Equity securities available-for-sale | | | 97,847 | | | | 139,428 | | | | 13.4 | % | | | 139,428 | |
Cash | | | 263 | | | | 263 | | | | - | | | | 263 | |
Short-term investments | | | 53,295 | | | | 53,295 | | | | 5.1 | % | | | 53,295 | |
Other long-term investments | | | 102 | | | | 102 | | | | - | | | | 102 | |
| | $ | 977,472 | | | $ | 1,038,025 | | | | 100.0 | % | | $ | 1,037,973 | |
The amortized cost and estimated fair value of securities held-to-maturity and available-for-sale as of September 30, 2008 are as follows: | |
| | | | | | | | | | | | |
| | Held-to-Maturity | |
| | | | | Gross | | | Gross | | | | |
| | Amortized | | | Unrealized | | | Unrealized | | | Estimated | |
($ in thousands) | | Cost | | | Gains | | | Losses | | | Fair Value | |
Mortgage-backed securities | | $ | 613 | | | $ | 54 | | | $ | - | | | $ | 667 | |
Total securities held-to-maturity | | $ | 613 | | | $ | 54 | | | $ | - | | | $ | 667 | |
| | | | | | | | | | | | | | | | |
| | Available-for-Sale | |
| | | | | | Gross | | | Gross | | | | | |
| | Amortized | | | Unrealized | | | Unrealized | | | Estimated | |
($ in thousands) | | Cost | | | Gains | | | Losses | | | Fair Value | |
U.S. treasury securities | | $ | 4,729 | | | $ | 333 | | | $ | - | | | $ | 5,062 | |
U.S. government-sponsored agencies | | | 297,334 | | | | 1,388 | | | | 1,929 | | | | 296,793 | |
Obligations of states and political subdivisions | | | 303,236 | | | | 3,894 | | | | 12,324 | | | | 294,806 | |
Mortgage-backed securities | | | 51,348 | | | | 158 | | | | 2,111 | | | | 49,395 | |
Public utility securities | | | 6,002 | | | | 80 | | | | - | | | | 6,082 | |
Debt securities issued by foreign governments | | | 6,641 | | | | 15 | | | | 63 | | | | 6,593 | |
Corporate securities | | | 134,524 | | | | 960 | | | | 7,661 | | | | 127,823 | |
Total fixed maturity securities | | | 803,814 | | | | 6,828 | | | | 24,088 | | | | 786,554 | |
| | | | | | | | | | | | | | | | |
Common stocks | | | 72,861 | | | | 28,883 | | | | 3,822 | | | | 97,922 | |
Non-redeemable preferred stocks | | | 10,596 | | | | - | | | | 2,587 | | | | 8,009 | |
Total equity securities | | | 83,457 | | | | 28,883 | | | | 6,409 | | | | 105,931 | |
Total securities available-for-sale | | $ | 887,271 | | | $ | 35,711 | | | $ | 30,497 | | | $ | 892,485 | |
NET WRITTEN PREMIUMS | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | September 30, 2008 | | | September 30, 2008 | |
| | | | | Percent of | | | | | | Percent of | |
| | | | | Increase/ | | | | | | Increase/ | |
| | Percent of | | | (Decrease) in | | | Percent of | | | (Decrease) in | |
| | Net Written | | | Net Written | | | Net Written | | | Net Written | |
| | Premiums | | | Premiums | | | Premiums | | | Premiums | |
Property and Casualty Insurance | | | | | | | | | | | | |
Commercial Lines: | | | | | | | | | | | | |
Automobile | | | 16.7 | % | | | (0.3 | ) % | | | 17.8 | % | | | (4.3 | ) % |
Liability | | | 16.8 | % | | | (2.6 | ) % | | | 17.9 | % | | | (4.9 | ) % |
Property | | | 17.2 | % | | | (0.3 | ) % | | | 16.3 | % | | | (0.3 | ) % |
Workers' Compensation | | | 21.3 | % | | | 8.4 | % | | | 17.9 | % | | | 4.9 | % |
Other | | | 2.3 | % | | | 11.2 | % | | | 2.3 | % | | | 5.2 | % |
Total Commercial Lines | | | 74.3 | % | | | 1.8 | % | | | 72.2 | % | | | (1.1 | ) % |
| | | | | | | | | | | | | | | | |
Personal Lines: | | | | | | | | | | | | | | | | |
Automobile | | | 5.0 | % | | | (2.1 | ) % | | | 5.7 | % | | | (2.5 | ) % |
Property | | | 4.7 | % | | | (5.9 | ) % | | | 4.8 | % | | | (4.0 | ) % |
Liability | | | 0.2 | % | | | (3.3 | ) % | | | 0.2 | % | | | (5.4 | ) % |
Total Personal Lines | | | 9.9 | % | | | (4.0 | ) % | | | 10.7 | % | | | (3.2 | ) % |
Total Property and Casualty Insurance | | | 84.2 | % | | | 1.1 | % | | | 82.9 | % | | | (1.4 | ) % |
| | | | | | | | | | | | | | | | |
Reinsurance | | | 15.8 | % | | | 5.9 | % | | | 17.1 | % | | | 0.3 | % |
Total | | | 100.0 | % | | | 1.9 | % | | | 100.0 | % | | | (1.1 | ) % |