Exhibit 12
HCC Insurance Holdings, Inc. and Subsidiaries
Statement of Ratios
(unaudited, in thousands except ratios)
Nine months ended September 30,
| Three months ended September 30,
| |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net loss ratio | ||||||||||||||||
Loss and loss adjustment expense, net | $ | 960,875 | $ | 992,547 | $ | 311,937 | $ | 320,376 | ||||||||
Net earned premium | 1,721,795 | 1,679,210 | 586,935 | 556,668 | ||||||||||||
Net loss ratio (1) | 55.8 | % | 59.1 | % | 53.1 | % | 57.6 | % | ||||||||
(Net loss ratio = net loss and loss adjustment expense divided by net earned premium) | ||||||||||||||||
Expense ratio | ||||||||||||||||
Segment underwriting expense (2) | $ | 461,327 | $ | 423,712 | $ | 160,994 | $ | 145,772 | ||||||||
Segment revenue (3) | 1,749,232 | 1,692,293 | 596,307 | 562,910 | ||||||||||||
Expense ratio | 26.4 | % | 25.0 | % | 27.0 | % | 25.9 | % | ||||||||
(Expense ratio = segment underwriting expense divided by segment revenue) | ||||||||||||||||
Combined ratio | 82.2 | % | 84.1 | % | 80.1 | % | 83.5 | % | ||||||||
(Combined ratio = net loss ratio plus expense ratio) | ||||||||||||||||
Accident year net loss ratio | ||||||||||||||||
Loss and loss adjustment expense, net | $ | 960,875 | $ | 992,547 | $ | 311,937 | $ | 320,376 | ||||||||
Add: Favorable (adverse) development | 30,651 | 39,634 | 30,651 | 27,842 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Accident year net loss and loss adjustment expense | $ | 991,526 | $ | 1,032,181 | $ | 342,588 | $ | 348,218 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net earned premium | $ | 1,721,795 | $ | 1,679,210 | $ | 586,935 | $ | 556,668 | ||||||||
Add: (Increase) decrease related to prior year reinstatement premium | 2,564 | - | 2,564 | - | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Accident year net earned premium | $ | 1,724,359 | $ | 1,679,210 | $ | 589,499 | $ | 556,668 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Accident year net loss ratio | 57.5 | % | 61.5 | % | 58.1 | % | 62.6 | % | ||||||||
(Accident year net loss ratio = accident year net loss and loss adjustment expense divided by accident year net earned premium) |
(1) | Calculated for our insurance companies using financial data reported in accordance with generally accepted accounting principles. |
(2) | Sum of Other Expense for each of our insurance segments. |
(3) | Sum of Segment Revenue for each of our insurance segments. |
HCC Insurance Holdings, Inc. and Subsidiaries
Statement of Ratios
(unaudited, in thousands except ratios)
Nine months ended September 30,
| Three months ended September 30,
| |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net paid loss ratio | ||||||||||||||||
Losses paid, net of reinsurance | $ | 1,024,673 | $ | 884,022 | $ | 350,603 | $ | 297,696 | ||||||||
Net earned premium | 1,721,795 | 1,679,210 | 586,935 | 556,668 | ||||||||||||
Net paid loss ratio | 59.5 | % | 52.6 | % | 59.7 | % | 53.5 | % | ||||||||
(Net paid loss ratio = losses paid, net of reinsurance, divided by net earned premium) | ||||||||||||||||
Ratio of earnings to fixed charges | ||||||||||||||||
Interest factor of rent expense (4) | $ | 4,087 | $ | 3,875 | $ | 1,303 | $ | 1,338 | ||||||||
Interest expense | 20,874 | 19,656 | 6,890 | 6,574 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total fixed charges | $ | 24,961 | $ | 23,531 | $ | 8,193 | $ | 7,912 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings before income tax expense | $ | 497,273 | $ | 416,327 | $ | 204,657 | $ | 140,100 | ||||||||
Interest factor of rent expense (4) | 4,087 | 3,875 | 1,303 | 1,338 | ||||||||||||
Interest expense | 20,874 | 19,656 | 6,890 | 6,574 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings per calculation | $ | 522,234 | $ | 439,858 | $ | 212,850 | $ | 148,012 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Ratio of earnings to fixed charges (5) | 20.92 | 18.69 | 25.98 | 18.71 | ||||||||||||
|
|
|
|
|
|
|
|
(4) | Estimated to be 33% of total rent expense. |
(5) | Earnings per calculation divided by total fixed charges. |