 | NEWS RELEASE | ||
| The Progressive Corporation | Company Contact: | ||
| 6300 Wilson Mills Road | Julia Hornack | ||
| Mayfield Village, Ohio 44143 | (440) 395-2164 | ||
PROGRESSIVE REPORTS AUGUST RESULTS
MAYFIELD VILLAGE, OHIO -- September 15, 2016 -- The Progressive Corporation (NYSE:PGR) today reported the following results for August 2016:
| August | August | |||||||||
| (millions, except per share amounts and ratios; unaudited) | 2016 | 2015 | Change | |||||||
| Net premiums written | $ | 1,910.7 | $ | 1,678.1 | 14 | % | ||||
| Net premiums earned | $ | 1,767.9 | $ | 1,565.9 | 13 | % | ||||
| Net income attributable to Progressive | $ | 49.3 | $ | 101.5 | (51) | % | ||||
| Per share | $ | 0.08 | $ | 0.17 | (51) | % | ||||
| Total pretax net realized gains (losses) on securities | ||||||||||
| (including net impairment losses) | $ | (29.3 | ) | $ | 5.3 | (653) | % | |||
| Combined ratio | 97.9 | 92.1 | 5.8 pts. | |||||||
| Average diluted equivalent shares | 584.8 | 589.3 | (1) | % | ||||||
| (thousands; unaudited) | August | August | ||||
| 2016 | 2015 | Change | ||||
| Policies in Force | ||||||
| Vehicle businesses: | ||||||
| Agency – auto | 4,971.4 | 4,736.1 | 5 % | |||
| Direct – auto | 5,326.7 | 4,785.4 | 11 % | |||
| Total personal auto | 10,298.1 | 9,521.5 | 8 % | |||
| Total special lines | 4,292.0 | 4,154.6 | 3 % | |||
| Total Personal Lines | 14,590.1 | 13,676.1 | 7 % | |||
| Total Commercial Lines | 610.7 | 546.9 | 12 % | |||
| Property business | 1,180.9 | 1,064.8 | 11 % | |||
Progressive offers insurance to personal and commercial auto drivers throughout the United States. Our Personal Lines business writes insurance for personal autos and recreational vehicles. Our Commercial Lines business writes primary liability, physical damage, and other auto-related insurance for autos and trucks owned and/or operated predominantly by small businesses. Our Property business writes personal property insurance for homeowners, other property owners, and renters.
See the “Comprehensive Income Statements” and “Supplemental Information” for further month and year-to-date information and
the "Monthly Commentary" at the end of this release for additional discussion.
- 1 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
COMPREHENSIVE INCOME STATEMENT
August 2016
(millions)
(unaudited)
| Current Month | Comments on Monthly Results1 | ||||
| Net premiums written | $ | 1,910.7 | |||
| Revenues: | |||||
| Net premiums earned | $ | 1,767.9 | |||
| Investment income | 40.0 | ||||
| Net realized gains (losses) on securities: | |||||
| Net impairment losses recognized in earnings | (34.8 | ) | Relates to our August investment in a federal renewable energy tax credit fund under which the future cash flows are expected to be less than the original carrying value of the asset. | ||
| Net realized gains (losses) on securities | 5.5 | ||||
| Total net realized gains (losses) on securities | (29.3 | ) | |||
| Fees and other revenues | 25.3 | ||||
| Service revenues | 8.0 | ||||
| Total revenues | 1,811.9 | ||||
| Expenses: | |||||
| Losses and loss adjustment expenses | 1,381.0 | ||||
| Policy acquisition costs | 146.3 | ||||
| Other underwriting expenses | 229.2 | ||||
| Investment expenses | 1.8 | ||||
| Service expenses | 7.2 | ||||
| Interest expense | 11.6 | ||||
| Total expenses | 1,777.1 | ||||
| Income before income taxes | 34.8 | ||||
| Provision (benefit) for income taxes | (16.5 | ) | Includes $22.9 million, representing a ratable portion of the tax benefit related to the federal renewable energy tax credits earned for 2016; we expect to recognize $11.5 million of additional benefits from this investment during the remainder of the year. | ||
| Net income | 51.3 | ||||
| Net income (loss) attributable to noncontrolling interest (NCI), net of tax | 2.0 | ||||
| Net income attributable to Progressive | 49.3 | ||||
| Other comprehensive income, net of tax | |||||
| Changes in: | |||||
| Total net unrealized gains (losses) on securities | (13.2 | ) | |||
| Net unrealized losses on forecasted transactions | (0.1 | ) | |||
| Foreign currency translation adjustment | 0.1 | ||||
| Other comprehensive income (loss) | (13.2 | ) | |||
| Other comprehensive (income) loss attributable to NCI | 0.8 | ||||
| Total comprehensive income attributable to Progressive | $ | 36.9 | |||
1See the Monthly Commentary at the end of this release for additional discussion. For a description of our financial reporting and accounting policies, see Note 1 to our 2015 audited consolidated financial statements included in our 2015 Shareholders’ Report, which can be found at www.progressive.com/annualreport.
- 2 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
COMPREHENSIVE INCOME STATEMENTS
August 2016
(millions)
(unaudited)
| Year-to-Date | |||||||||
| 2016 | 20151 | % Change | |||||||
| Net premiums written | $ | 15,940.1 | $ | 14,002.5 | 14 | ||||
| Revenues: | |||||||||
| Net premiums earned | $ | 14,819.6 | $ | 13,156.9 | 13 | ||||
| Investment income | 313.5 | 295.8 | 6 | ||||||
| Net realized gains (losses) on securities: | |||||||||
| Net impairment losses recognized in earnings | (35.0 | ) | (9.6 | ) | 265 | ||||
| Net realized gains (losses) on securities | 78.7 | 127.1 | (38) | ||||||
| Total net realized gains (losses) on securities | 43.7 | 117.5 | (63) | ||||||
| Fees and other revenues | 219.1 | 201.4 | 9 | ||||||
| Service revenues | 69.5 | 56.9 | 22 | ||||||
| Gains (losses) on extinguishment of debt | 1.6 | (0.9 | ) | (278) | |||||
| Total revenues | 15,467.0 | 13,827.6 | 12 | ||||||
| Expenses: | |||||||||
| Losses and loss adjustment expenses | 11,224.7 | 9,500.0 | 18 | ||||||
| Policy acquisition costs | 1,225.3 | 1,087.6 | 13 | ||||||
| Other underwriting expenses | 2,031.1 | 1,798.9 | 13 | ||||||
| Investment expenses | 13.5 | 15.5 | (13) | ||||||
| Service expenses | 61.5 | 51.0 | 21 | ||||||
| Interest expense | 91.4 | 90.5 | 1 | ||||||
| Total expenses | 14,647.5 | 12,543.5 | 17 | ||||||
| Income before income taxes | 819.5 | 1,284.1 | (36) | ||||||
| Provision for income taxes | 241.6 | 409.9 | (41) | ||||||
| Net income | 577.9 | 874.2 | (34) | ||||||
| Net income (loss) attributable to noncontrolling interest (NCI), net of tax | 5.7 | 9.3 | (39) | ||||||
| Net income attributable to Progressive | 572.2 | 864.9 | (34) | ||||||
| Other comprehensive income (loss), net of tax | |||||||||
| Changes in: | |||||||||
| Total net unrealized gains (losses) on securities | 246.2 | (221.3 | ) | (211) | |||||
| Net unrealized losses on forecasted transactions | (0.8 | ) | (9.3 | ) | (91) | ||||
| Foreign currency translation adjustment | 0.7 | (1.0 | ) | (170) | |||||
| Other comprehensive income (loss) | 246.1 | (231.6 | ) | (206) | |||||
| Other comprehensive (income) loss attributable to NCI | (2.8 | ) | 2.3 | (222) | |||||
| Total comprehensive income attributable to Progressive | $ | 815.5 | $ | 635.6 | 28 | ||||
1Includes results of ARX Holding Corp. and subsidiaries (ARX) since April 1, 2015, the date The Progressive Corporation acquired a controlling interest in ARX.
- 3 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
COMPUTATION OF NET INCOME AND COMPREHENSIVE INCOME PER SHARE
&
INVESTMENT RESULTS
August 2016
(millions – except per share amounts)
(unaudited)
| The following table sets forth the computation of per share results: | ||||||||||||
| Current | Year-to-Date | |||||||||||
| Month | 2016 | 2015 | ||||||||||
| Net income attributable to Progressive | $ | 49.3 | $ | 572.2 | $ | 864.9 | ||||||
| Per share: | ||||||||||||
| Basic | $ | 0.08 | $ | 0.98 | $ | 1.47 | ||||||
| Diluted | $ | 0.08 | $ | 0.98 | $ | 1.47 | ||||||
| Comprehensive income attributable to Progressive | $ | 36.9 | $ | 815.5 | $ | 635.6 | ||||||
| Per share: | ||||||||||||
| Diluted | $ | 0.06 | $ | 1.39 | $ | 1.08 | ||||||
| Average shares outstanding - Basic | 581.7 | 582.5 | 586.4 | |||||||||
| Net effect of dilutive stock-based compensation | 3.1 | 3.2 | 3.3 | |||||||||
| Total equivalent shares - Diluted | 584.8 | 585.7 | 589.7 | |||||||||
| The following table sets forth the investment results for the period: | |||||||
| Current | Year-to-Date | ||||||
| Month | 2016 | 2015 | |||||
Fully taxable equivalent (FTE) total return:1 | |||||||
| Fixed-income securities | 0.1% | 3.2% | 1.2 % | ||||
| Common stocks | 0.2% | 8.2 % | (2.6) % | ||||
| Total portfolio | 0.1% | 3.8 % | 0.7 % | ||||
| Pretax annualized investment income book yield | 2.3 % | 2.3 % | 2.4 % | ||||
1 The total returns for the 2016 periods exclude the $34.8 million other-than-temporary impairment since our investment in the renewable energy tax credit fund is not part of our investment portfolio. | |||||||
- 4 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
August 2016
($ in millions)
(unaudited)
| Current Month | ||||||||||||||||||
| Vehicles | ||||||||||||||||||
| Commercial | ||||||||||||||||||
| Personal Lines Business | Lines | Property | Companywide | |||||||||||||||
| Agency | Direct | Total | Business | Business | Total1 | |||||||||||||
| Net Premiums Written | $ | 809.5 | $ | 802.3 | $ | 1,611.8 | $ | 214.2 | $ | 84.7 | $ | 1,910.7 | ||||||
| % Growth in NPW | 11 | % | 15 | % | 13 | % | 24 | % | 9 | % | 14 | % | ||||||
| Net Premiums Earned | $ | 761.5 | $ | 736.0 | $ | 1,497.5 | $ | 194.3 | $ | 76.1 | $ | 1,767.9 | ||||||
| % Growth in NPE | 8 | % | 16 | % | 12 | % | 23 | % | 10 | % | 13 | % | ||||||
| GAAP Ratios | ||||||||||||||||||
| Loss/LAE ratio | 77.0 | 79.0 | 78.0 | 82.8 | 69.0 | 78.1 | ||||||||||||
| Expense ratio | 19.9 | 18.7 | 19.3 | 19.9 | 29.62 | 19.8 | ||||||||||||
| Combined ratio | 96.9 | 97.7 | 97.3 | 102.7 | 98.62 | 97.9 | ||||||||||||
Actuarial Adjustments3 | ||||||||||||||||||
| Reserve Decrease/(Increase) | ||||||||||||||||||
| Prior accident years | $ | 15.4 | ||||||||||||||||
| Current accident year | (5.7 | ) | ||||||||||||||||
| Calendar year actuarial adjustment | $ | 7.8 | $ | 4.2 | $ | 12.0 | $ | 0 | $ | (2.3 | ) | $ | 9.7 | |||||
| Prior Accident Years Development | ||||||||||||||||||
| Favorable/(Unfavorable) | ||||||||||||||||||
| Actuarial adjustment | $ | 15.4 | ||||||||||||||||
| All other development | 17.2 | |||||||||||||||||
| Total development | $ | 32.6 | ||||||||||||||||
| Calendar year loss/LAE ratio | 78.1 | |||||||||||||||||
| Accident year loss/LAE ratio | 79.9 | |||||||||||||||||
1 Includes results for all of our run-off businesses, including our professional liability group. For the month, our run-off businesses generated a $0.1 million underwriting loss.
2 Included in both the expense ratio and combined ratio is 6.8 points of amortization expense primarily associated with the acquisition of a controlling interest in ARX. Excluding this additional expense, the Property business would have reported an expense ratio of 22.8 and a combined ratio of 91.8 for August 2016.
3 Represents adjustments solely based on our actuarial reviews.
- 5 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
August 2016
($ in millions)
(unaudited)
| Year-to-Date | ||||||||||||||||||
| Vehicles | ||||||||||||||||||
| Commercial | ||||||||||||||||||
| Personal Lines Business | Lines | Property | Companywide | |||||||||||||||
| Agency | Direct | Total | Business | Business | Total1 | |||||||||||||
| Net Premiums Written | $ | 6,825.5 | $ | 6,626.2 | $ | 13,451.7 | $ | 1,850.0 | $ | 638.4 | $ | 15,940.1 | ||||||
| % Growth in NPW | 8 | % | 15 | % | 11 | % | 24 | % | NM | 14 | % | |||||||
| Net Premiums Earned | $ | 6,477.5 | $ | 6,204.4 | $ | 12,681.9 | $ | 1,574.6 | $ | 563.1 | $ | 14,819.6 | ||||||
| % Growth in NPE | 6 | % | 15 | % | 10 | % | 20 | % | NM | 13 | % | |||||||
| GAAP Ratios | ||||||||||||||||||
| Loss/LAE ratio | 75.5 | 77.0 | 76.2 | 72.1 | 74.8 | 75.7 | ||||||||||||
| Expense ratio | 19.6 | 19.8 | 19.7 | 22.2 | 33.82 | 20.5 | ||||||||||||
| Combined ratio | 95.1 | 96.8 | 95.9 | 94.3 | 108.62 | 96.2 | ||||||||||||
Actuarial Adjustments3 | ||||||||||||||||||
| Reserve Decrease/(Increase) | ||||||||||||||||||
| Prior accident years | $ | 64.8 | ||||||||||||||||
| Current accident year | (19.3 | ) | ||||||||||||||||
| Calendar year actuarial adjustment | $ | 16.9 | $ | 16.4 | $ | 33.3 | $ | 0.9 | $ | 11.3 | $ | 45.5 | ||||||
| Prior Accident Years Development | ||||||||||||||||||
| Favorable/(Unfavorable) | ||||||||||||||||||
| Actuarial adjustment | $ | 64.8 | ||||||||||||||||
| All other development | (53.9 | ) | ||||||||||||||||
| Total development | $ | 10.9 | ||||||||||||||||
| Calendar year loss/LAE ratio | 75.7 | |||||||||||||||||
| Accident year loss/LAE ratio | 75.8 | |||||||||||||||||
NM=Not meaningful; Property business written by Progressive prior to April 2015 was negligible.
1 Includes results for all of our run-off businesses, including our professional liability group. On a year-to-date basis, our run-off businesses generated a $1.5 million underwriting loss.
2 Included in both the expense ratio and combined ratio is 7.4 points of amortization expense primarily associated with the acquisition of a controlling interest in ARX. Excluding this additional expense, the Property business would have reported a year-to-date expense ratio of 26.4 and combined ratio of 101.2.
3 Represents adjustments solely based on our actuarial reviews.
- 6 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
BALANCE SHEET AND OTHER INFORMATION
(millions - except per share amounts)
(unaudited)
| August | |||
| 2016 | |||
| CONDENSED GAAP BALANCE SHEET: | |||
| Investments – Available-for-sale, at fair value: | |||
Fixed maturities1 (amortized cost: $13,242.3) | $ | 13,436.2 | |
| Equity securities: | |||
Nonredeemable preferred stocks1 (cost: $737.6) | 872.1 | ||
| Common equities (cost: $1,566.7) | 2,869.9 | ||
| Short-term investments (amortized cost: $6,283.6) | 6,283.6 | ||
Total investments2 | 23,461.8 | ||
| Net premiums receivable | 4,680.9 | ||
| Deferred acquisition costs | 667.8 | ||
| Goodwill and intangible assets | 902.9 | ||
Other assets3 | 3,620.9 | ||
| Total assets | $ | 33,334.3 | |
| Unearned premiums | $ | 7,716.8 | |
Loss and loss adjustment expense reserves3 | 11,090.7 | ||
Other liabilities2 | 2,854.1 | ||
Debt4 | 3,155.8 | ||
| Total liabilities | 24,817.4 | ||
| Redeemable noncontrolling interest (NCI) | 467.5 | ||
| Shareholders' equity | 8,049.4 | ||
| Total liabilities, NCI, and shareholders' equity | $ | 33,334.3 | |
| Common shares outstanding | 582.0 | ||
| Shares repurchased - August | 0.3 | ||
| Average cost per share | $ | 32.40 | |
| Book value per share | $ | 13.83 | |
| Trailing 12-month return on average shareholders' equity | |||
| Net income available to Progressive | 12.8 | % | |
| Comprehensive income available to Progressive | 16.1 | % | |
| Net unrealized pretax gains (losses) on investments | $ | 1,627.2 | |
| Increase (decrease) from July 2016 | $ | (20.4 | ) |
| Increase (decrease) from December 2015 | $ | 379.4 | |
Debt-to-total capital ratio4 | 28.2 | % | |
| Fixed-income portfolio duration | 1.8 | ||
| Weighted average credit quality | A+ | ||
Year-to-date Gainshare factor5 | 1.52 | ||
1As of August 31, 2016, we held certain hybrid securities and recognized a change in fair value of $4.4 million as a realized gain during the period we held these securities.
2 At August 31, 2016, we had $139.7 million of net unsettled security transactions, including collateral on open derivative positions.
3 Loss and loss adjustment expense reserves are stated gross of reinsurance recoverables on unpaid losses of $1,691.6 million, which are included in "other assets."
4 Includes debt issued in August; see "Monthly Commentary" for additional discussion. Ratio reflects debt as a percent of debt plus shareholders' equity; redeemable noncontrolling interest is not part of this calculation.
5 The Gainshare factor excludes the results of our Property business.
- 7 -
Monthly Commentary
| • | During August, we incurred about $75 million, or 4.2 loss ratio points, of catastrophe losses, compared to about $9 million, or 0.6 loss ratio points, last year. Approximately $57 million of the catastrophe losses were from our vehicle businesses, predominantly Personal Lines, and $18 million were from our Property business. The Louisiana floods accounted for substantially all of the vehicle losses. The catastrophe losses in our Property business were primarily from hail storms in Colorado and Texas, as well as non-flood losses incurred for claims submitted under homeowners policies relating to the Louisiana storm; all of the Property flood insurance written in Louisiana is 100% reinsured. Year-to-date total catastrophe losses were $443 million, or 3.0 points, compared to $195 million, or 1.5 points, last year. Catastrophe losses for the Property business are included in our results beginning in April 2015. |
| • | On August 25, 2016, we issued $500 million of 2.45% Senior Notes due 2027. We received proceeds of $495.6 million, after deducting underwriter’s discounts and commissions, and an estimated $1.0 million of additional expenses related to the issuance. |
Events
We plan to release September results on Thursday, October 13, 2016, before the market opens.
Our 2016 Annual Investor Relations Meeting is scheduled to be held on Thursday, October 6, 2016 at 1:00 p.m. eastern time. Registration for the webcast will be available closer to the date of the event.
About Progressive
The Progressive Group of Insurance Companies makes it easy to understand, buy and use auto insurance. Progressive offers choices so consumers can reach us whenever, wherever and however it's most convenient-online at progressive.com, by phone at 1-800-PROGRESSIVE, on a mobile device or in-person with a local agent.
Progressive provides insurance for personal and commercial autos and trucks, motorcycles, boats, recreational vehicles, and homes. Home insurance is underwritten by select carriers, including American Strategic Insurance Corp. and subsidiaries (ASI), our majority owned subsidiaries.
Progressive is the fourth largest auto insurer in the country; a leading seller of motorcycle and commercial auto insurance; and through ASI, one of the top 20 homeowners carriers. Progressive also offers car insurance online in Australia at
http://www.progressiveonline.com.au.
Founded in 1937, Progressive continues its long history of offering shopping tools and services that save customers time and money, like Name Your Price®, Snapshot® and Service Centers.
The Common Shares of The Progressive Corporation, the Mayfield Village, Ohio-based holding company, trade publicly at NYSE:PGR.
- 8 -
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: Investors are cautioned that certain statements in this report not based upon historical fact are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. These statements often use words such as “estimate,” “expect,” “intend,” “plan,” “believe,” and other words and terms of similar meaning, or are tied to future periods, in connection with a discussion of future operating or financial performance. Forward-looking statements are based on current expectations and projections about future events, and are subject to certain risks, assumptions and uncertainties that could cause actual events and results to differ materially from those discussed herein. These risks and uncertainties include, without limitation, uncertainties related to estimates, assumptions, and projections generally; inflation and changes in general economic conditions (including changes in interest rates and financial markets); the possible failure of one or more governmental, corporate, or other entities to make scheduled debt payments or satisfy other obligations; the potential or actual downgrading by one or more rating agencies of our securities or governmental, corporate, or other securities we hold; the financial condition of, and other issues relating to the strength of and liquidity available to, issuers of securities held in our investment portfolios and other companies with which we have ongoing business relationships, including reinsurers and other counterparties to certain financial transactions; the accuracy and adequacy of our pricing, loss reserving, and claims methodologies; the competitiveness of our pricing and the effectiveness of our initiatives to attract and retain more customers; initiatives by competitors and the effectiveness of our response; our ability to obtain regulatory approval for the introduction of products to new jurisdictions, for requested rate changes and the timing thereof and for any proposed acquisitions; the effectiveness of our brand strategy and advertising campaigns relative to those of competitors; legislative and regulatory developments at the state and federal levels, including, but not limited to, matters relating to vehicle and homeowners insurance, health care reform and tax law changes; the outcome of disputes relating to intellectual property rights; the outcome of litigation or governmental investigations that may be pending or filed against us; severe weather conditions and other catastrophe events; the effectiveness of our reinsurance programs; changes in vehicle usage and driving patterns, which may be influenced by oil and gas prices; changes in residential occupancy patterns and the effects of the emerging "sharing economy"; advancements in vehicle or home technology or safety features, such as accident and loss prevention technologies or the development of autonomous or partially autonomous vehicles; our ability to accurately recognize and appropriately respond in a timely manner to changes in loss frequency and severity trends; technological advances; acts of war and terrorist activities; our ability to maintain the uninterrupted operation of our facilities, systems (including information technology systems), and business functions, and safeguard personal and sensitive information in our possession; our continued access to and functionality of third-party systems that are critical to our business; restrictions on our subsidiaries' ability to pay dividends to The Progressive Corporation; possible impairment of our goodwill or intangible assets if future results do not adequately support either, or both, of these items; court decisions, new theories of insurer liability or interpretations of insurance policy provisions and other trends in litigation; changes in health care and auto and property repair costs; and other matters described from time to time in our releases and publications, and in our periodic reports and other documents filed with the United States Securities and Exchange Commission. In addition, investors should be aware that generally accepted accounting principles prescribe when a company may reserve for particular risks, including litigation exposures. Accordingly, results for a given reporting period could be significantly affected if and when a reserve is established for one or more contingencies. Also, our regular reserve reviews may result in adjustments of varying magnitude as additional information regarding claims activity becomes known. Reported results, therefore, may be volatile in certain accounting periods.
- 9 -