The U.S. Property and Casualty business, which represents approximately 24% of total net premiums written for the quarter, reported net premiums written of $194 million, up 3% over the prior year’s third quarter. Net premiums earned increased 9% to $219 million during the quarter when compared to the same period in 2005. The technical ratio for this sub-segment was 94.5%, compared to 155.5% in the third quarter of 2005. For the first nine months of 2006, net premiums written were $659 million, up 2% from the first nine months of 2005. The nine-month technical ratio was 99.3%, compared to 115.0% in 2005. The technical result for the first nine months of 2006 was $4 million compared to a loss of $94 million in 2005.
The Global (Non-U.S.) Property and Casualty business, which represents approximately 19% of total net premiums written for the quarter, reported net premiums written of $154 million for the third quarter of 2006, an increase of 12% as compared to $137 million for the same period in 2005. Net premiums earned during the quarter were $202 million, up 6% from $191 million in the same period last year. The technical ratio for this sub-segment was 95.5% compared to 88.1% for the same period in 2005. For the nine months, net premiums written were down 11% to $645 million. The nine-month technical ratio for 2006 was 92.4%, compared to 91.0% in 2005. The technical result for the first nine months of 2006 was $43 million compared to $58 million in 2005.
The Worldwide Specialty business, which represents approximately 43% of total net premiums written for the quarter, reported net premiums written of $346 million for the third quarter, up 3% over the prior year quarter. Net premiums earned increased 6% to $430 million during the quarter. This sub-segment’s technical ratio was 55.8%, compared to 178.4% for the third quarter of 2005. For the nine month period, net premiums written were up 4% to $1.3 billion. The nine-month technical ratio was 62.3%, compared to 115.2% in
| |
News Release | |
2005. The technical result for the first nine months of 2006 was a gain of $419 million compared to a loss of $165 million in 2005.
The Life segment, which markets coverages primarily in Europe, Canada and Latin America, and represents approximately 13% of total net premiums written for the quarter, reported net premiums written of $110 million for the quarter, up 6% over the prior year quarter. The allocated underwriting result for the quarter was a gain of $3 million, flat with the comparable period in 2005. For the nine-month period, net premiums written increased 8% to $351 million, with an allocated underwriting gain of $6 million, compared to $9 million for the comparable period in 2005.
The ART (Alternative Risk Transfer) segment comprises structured risk transfer, principal finance, weather related products, and the results of the Company’s investment in Channel Re. The pre-tax contribution to net income, including the Company’s interest in the earnings of Channel Re, was $9 million for the third quarter of 2006 compared to $4 million for the third quarter of 2005. For the first nine months of 2006, the pre-tax contribution to net income was $31 million compared to $17 million for the same period in 2005.
Balance Sheet Items
At September 30, 2006, total assets were $14.8 billion as compared to $13.7 billion at December 31, 2005. Total investments and cash were $10.3 billion. Over a trailing 12-month period, total investments and cash increased 15%. Gross Non-Life reserves were $6.8 billion, reflecting growth of 5% over the last 12 months. During the third quarter, the Company’s estimate of Non-Life reserves for prior accident years developed favorably by $73 million. The overall third quarter prior year reserve development in the Non-Life segment includes net favorable development in all sub-segments with $3 million in the U.S. P&C sub-segment, $15 million in the Global (Non-U.S.) P&C sub-segment, and $55 million in the Worldwide Specialty sub-segment. In the third quarter of 2005, Non-Life reserves for prior years developed favorably by $90 million.
At September 30, 2006, total capitalization was $4.4 billion, and total shareholders’ equity was $3.5 billion. This compares to total capitalization of $3.9 billion, and total shareholders’ equity of $3.1 billion at December 31, 2005. Book value per common share at September 30, 2006 was $52.32 on a fully diluted basis, compared to $44.57 per share at December 31, 2005.
PartnerRe Ltd. | Telephone +1 441 292 0888 | |
Wellesley House South, | Fax +1 441 292 6080 | |
90 Pitts Bay Road, | www.partnerre.com | |
Pembroke, Bermuda HM 08 | | |
| |
News Release | |
Commentary and Outlook
“PartnerRe’s performance over the first nine months of 2006, together with our cumulative performance since 2001, provides clear evidence of the strength of our strategy and indeed the PartnerRe franchise,” PartnerRe Ltd. President & CEO Patrick Thiele said. “While we are pleased with the 24% annualized operating ROE achieved for the first nine months, we maintain the belief that the test of a superior reinsurance company lies in its ability to grow book value over the longer term. The 17% or $7.75 growth in book value year-to-date, and the 13% compound annual growth rate, after the payment of dividends, since 2001, demonstrates our risk management capabilities, particularly our ability to withstand shock losses as well as our ability to take advantage of market opportunities as and when they occur.”
“Looking forward to the next renewal season, current indications are for mixed markets,” Mr. Thiele added. “Outside of the wind-exposed lines, where we expect to see continued strong pricing at January 1, 2007, we are still seeing mixed indications. Risk diversification and access to markets will continue to be key to success, and as a strong, globally diversified reinsurer with both direct and broker distribution channels, excellent risk diversification, and unquestioned financial strength, we are well-positioned to achieve an attractive portfolio of risks in 2007.”
____________________________________________
The Company uses operating earnings, diluted operating earnings per share and operating return on beginning common shareholders’ equity to measure performance, as these measures focus on the underlying fundamentals of our operations without the influence of realized gains and losses from the sale of investments, which are driven by the timing of the disposition of investments and not by our operating performance. For planning purposes, the Company does not anticipate realized investment gains or losses. The Company also uses technical ratio and technical result as measures of underwriting performance. These metrics exclude other operating expenses. All references to per share amounts in the text of this press release are on the basis of fully diluted shares.
_____________________________________________
PartnerRe Ltd. is a leading global reinsurer, providing multi-line reinsurance to insurance companies. Risks reinsured include property, casualty, motor, agriculture, aviation/space, catastrophe, credit/surety, engineering, energy, marine, specialty property, specialty casualty, other
PartnerRe Ltd. | Telephone +1 441 292 0888 | |
Wellesley House South, | Fax +1 441 292 6080 | |
90 Pitts Bay Road, | www.partnerre.com | |
Pembroke, Bermuda HM 08 | | |
| |
News Release | |
lines, life/annuity and health, and alternative risk transfer solutions. At December 31, 2005, total revenues were $4.2 billion. As of September 30, 2006 total assets were $14.8 billion, total capitalization was $4.4 billion and total shareholders’ equity was $3.5 billion. Our major reinsurance operations have ratings of AA- (negative outlook) from Standard & Poor’s, Aa3 (negative outlook) from Moody’s, A+ (stable outlook) from A.M. Best, and AA (stable outlook) from Fitch.
PartnerRe on the Internet:www.partnerre.com
Forward-looking statements contained in this press release are based on the Company’s assumptions and expectations concerning future events and financial performance and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements are subject to significant business, economic and competitive risks and uncertainties that could cause actual results to differ materially from those reflected in the forward-looking statements. PartnerRe’s forward-looking statements could be affected by numerous foreseeable and unforeseeable events and developments such as exposure to catastrophe, or other large property and casualty losses, adequacy of reserves, risks associated with implementing business strategies, levels and pricing of new and renewal business achieved, credit, interest, currency and other risks associated with the Company’s investment portfolio, changes in accounting policies, and other factors identified in the Company’s filings with the Securities and Exchange Commission. In light of the significant uncertainties inherent in the forward-looking information contained herein, readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the dates on which they are made. The Company disclaims any obligation to publicly update or revise any forward-looking information or statements.
Contacts: | PartnerRe Ltd. | Citigate Sard Verbinnen |
| (441) 292-0888 | (212) 687-8080 |
| Investor Contact: Robin Sidders | Drew Brown/Hallie Bozzi |
| Media Contact: Celia Powell | |
| | |
| | |
| | |
PartnerRe Ltd. | Telephone +1 441 292 0888 | |
Wellesley House South, | Fax +1 441 292 6080 | |
90 Pitts Bay Road, | www.partnerre.com | |
Pembroke, Bermuda HM 08 | | |
PartnerRe Ltd. |
Consolidated Statements of Operations and Comprehensive Income |
(Expressed in thousands of U.S dollars, except share and per share data) |
(Unaudited) |
| | | For the three | | | For the three | | | | For the nine | | | | For the nine | |
| | | months ended | | | months ended | | | | months ended | | | | months ended | |
| | | September 30, | | | September 30, | | | | September 30, | | | | September 30, | |
| | | 2006 | | | 2005 | | | | 2006 | | | | 2005 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | |
Gross premiums written | | $ | 813,449 | | $ | 780,468 | | | $ | 3,003,905 | | | $ | 2,993,861 | |
| | |
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | |
Net premiums written | | $ | 807,788 | | $ | 770,808 | | | $ | 2,968,285 | | | $ | 2,949,533 | |
Decrease (increase) in unearned premiums | | | 165,815 | | | 144,679 | | | | (302,898 | ) | | | (257,375 | ) |
| | |
| | |
|
| | |
|
| | |
|
|
Net premiums earned | | | 973,603 | | | 915,487 | | | | 2,665,387 | | | | 2,692,158 | |
Net investment income | | | 115,110 | | | 93,325 | | | | 323,382 | | | | 270,402 | |
Net realized investment gains | | | 23,006 | | | 56,009 | | | | 19,176 | | | | 148,979 | |
Other income | | | 7,897 | | | 8,559 | | | | 28,357 | | | | 20,218 | |
| | |
| | |
|
| | |
|
| | |
|
|
Total revenues | | | 1,119,616 | | | 1,073,380 | | | | 3,036,302 | | | | 3,131,757 | |
| | |
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | |
Losses and loss expenses and life policy benefits | | | 540,717 | | | 1,111,285 | | | | 1,580,912 | | | | 2,271,321 | |
Acquisition costs | | | 220,691 | | | 219,428 | | | | 619,373 | | | | 632,779 | |
Other operating expenses | | | 80,853 | | | 63,740 | | | | 231,766 | | | | 210,930 | |
Interest expense | | | 13,671 | | | 7,399 | | | | 39,592 | | | | 22,089 | |
Net foreign exchange losses | | | 6,141 | | | 1,478 | | | | 13,603 | | | | 3,921 | |
| | |
| | |
|
| | |
|
| | |
|
|
Total expenses | | | 862,073 | | | 1,403,330 | | | | 2,485,246 | | | | 3,141,040 | |
| | |
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | |
Income (loss) before taxes and interest in earnings of equity investments | | | 257,543 | | | (329,950 | ) | | | 551,056 | | | | (9,283 | ) |
Income tax expense (benefit) | | | 24,915 | | | (39,141 | ) | | | 52,891 | | | | 15,149 | |
Interest in earnings of equity investments | | | 3,213 | | | 2,061 | | | | 8,449 | | | | 7,008 | |
| | |
| | |
|
| | |
|
| | |
|
|
Net income (loss) | | $ | 235,841 | | $ | (288,748 | ) | | $ | 506,614 | | | $ | (17,424 | ) |
| | |
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | |
Preferred dividends | | $ | 8,631 | | $ | 8,631 | | | $ | 25,894 | | | $ | 25,894 | |
| | |
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | |
Operating earnings (loss) available to common shareholders | | $ | 205,052 | | $ | (345,176 | ) | | $ | 454,729 | | | $ | (163,319 | ) |
| | |
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | |
Comprehensive income (loss), net of tax | | $ | 360,390 | | $ | (333,972 | ) | | $ | 521,998 | | | $ | (131,707 | ) |
| | |
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | |
Per Share Data: | | | | | | | | | | | | | | | |
Earnings (loss) per common share: | | | | | | | | | | | | | | | |
Basic operating earnings (loss) | | $ | 3.61 | | $ | (6.36 | ) | | $ | 8.01 | | | $ | (2.99 | ) |
Net realized investment gains, net of tax | | | 0.39 | | | 0.88 | | | | 0.46 | | | | 2.20 | |
| | |
| | |
|
| | |
|
| | |
|
|
Basic net income (loss) | | $ | 4.00 | | $ | (5.48 | ) | | $ | 8.47 | | | $ | (0.79 | ) |
| | |
| | |
|
| | |
|
| | |
|
|
Weighted average number of common shares | | | | | | | | | | | | | | | |
outstanding | | | 56,811.7 | | | 54,278.9 | | | | 56,769.9 | | | | 54,673.2 | |
| | | | | | | | | | | | | | | |
Diluted operating earnings (loss) | | $ | 3.55 | | $ | (6.36 | ) | | $ | 7.88 | | | $ | (2.99 | ) |
Net realized investment gains, net of tax | | | 0.38 | | | 0.88 | | | | 0.45 | | | | 2.20 | |
| | |
| | |
|
| | |
|
| | |
|
|
Diluted net income (loss) | | $ | 3.93 | | $ | (5.48 | ) | | $ | 8.33 | | | $ | (0.79 | ) |
| | |
| | |
|
| | |
|
| | |
|
|
Weighted average number of common and | | | | | | | | | | | | | | | |
common share equivalents outstanding | | | 57,800.6 | | | 54,278.9 | | | | 57,686.1 | | | | 54,673.2 | |
7
PartnerRe Ltd. |
Consolidated Balance Sheets |
(Expressed in thousands of U.S dollars, except share, per share and parenthetical share data) |
(Unaudited) |
| | | September 30, | | | December 31, | |
| | | 2006 | | | 2005 | |
| | | | | | | |
Assets | | | | | | | |
Investments: | | | | | | | |
Fixed maturities, at fair value | | | | | | | |
(amortized cost: 2006, $7,806,193; 2005, $6,682,243) | | $ | 7,802,750 | | $ | 6,686,822 | |
Short-term investments, at fair value | | | | | | | |
(amortized cost: 2006, $106,488; 2005, $231,442) | | | 106,354 | | | 230,933 | |
Equities, at fair value | | | | | | | |
(cost: 2006, $1,071,662; 2005, $1,246,192) | | | 1,142,658 | | | 1,334,374 | |
Trading securities, at fair value (cost: 2006, $212,356; 2005, $210,432) | | | 217,718 | | | 220,311 | |
Other invested assets | | | 123,568 | | | 104,920 | |
| | |
| | |
|
|
Total investments | | | 9,393,048 | | | 8,577,360 | |
Cash and cash equivalents, at fair value, which approximates amortized cost | | | 913,921 | | | 1,001,378 | |
Accrued investment income | | | 135,615 | | | 143,548 | |
Reinsurance balances receivable | | | 1,707,925 | | | 1,493,507 | |
Reinsurance recoverable on paid and unpaid losses | | | 200,391 | | | 217,948 | |
Funds held by reinsured companies | | | 991,158 | | | 970,614 | |
Deferred acquisition costs | | | 554,426 | | | 437,741 | |
Deposit assets | | | 303,536 | | | 289,459 | |
Net tax assets | | | 45,220 | | | 87,667 | |
Goodwill | | | 429,519 | | | 429,519 | |
Other | | | 81,171 | | | 95,389 | |
| | |
| | |
|
|
Total assets | | $ | 14,755,930 | | $ | 13,744,130 | |
| | |
| | |
|
|
| | | | | | | |
Liabilities | | | | | | | |
Unpaid losses and loss expenses | | $ | 6,799,535 | | $ | 6,737,661 | |
Policy benefits for life and annuity contracts | | | 1,347,027 | | | 1,223,871 | |
Unearned premiums | | | 1,486,107 | | | 1,136,233 | |
Reinsurance balances payable | | | 112,928 | | | 127,607 | |
Ceded premiums payable | | | 32,050 | | | 25,110 | |
Funds held under reinsurance treaties | | | 13,633 | | | 18,910 | |
Deposit liabilities | | | 348,972 | | | 333,820 | |
Long-term debt | | | 620,000 | | | 620,000 | |
Net payable for securities purchased | | | 89,703 | | | 93,318 | |
Accounts payable, accrued expenses and other | | | 154,632 | | | 128,627 | |
Debt related to trust preferred securities | | | 206,186 | | | 206,186 | |
| | |
| | |
|
|
Total liabilities | | | 11,210,773 | | | 10,651,343 | |
| | |
| | |
|
|
| | | | | | | |
Shareholders’ Equity | | | | | | | |
Common shares (par value $1.00, issued and outstanding: | | | | | | | |
2006, 56,830,493; 2005, 56,730,195) | | | 56,830 | | | 56,730 | |
Series C cumulative preferred shares (par value $1.00, issued and outstanding: | | | | | | | |
2006 and 2005, 11,600,000; aggregate liquidation preference: 2006 and 2005, $290,000,000) | | | 11,600 | | | 11,600 | |
Series D cumulative preferred shares (par value $1.00, issued and outstanding: | | | | | | | |
2006 and 2005, 9,200,000; aggregate liquidation preference: 2006 and 2005, $230,000,000) | | | 9,200 | | | 9,200 | |
Additional paid-in capital | | | 1,398,136 | | | 1,373,992 | |
Deferred compensation | | | - | | | (107 | ) |
Accumulated other comprehensive income: | | | | | | | |
Net unrealized gains on investments, net of tax | | | 46,179 | | | 77,049 | |
Currency translation adjustment | | | 58,868 | | | 12,614 | |
Retained earnings | | | 1,964,344 | | | 1,551,709 | |
| | |
| | |
|
|
Total shareholders' equity | | | 3,545,157 | | | 3,092,787 | |
| | |
| | |
|
|
| | | | | | | |
Total liabilities and shareholders' equity | | $ | 14,755,930 | | $ | 13,744,130 | |
| | |
| | |
|
|
| | | | | | | |
Shareholders’ Equity Per Common Share | | $ | 53.23 | | $ | 45.35 | |
| | |
| | |
|
|
| | | | | | | |
Diluted Book Value Per Common and Common Share Equivalents | | | | | | | |
Outstanding (assuming exercise of all stock-based awards) | | $ | 52.32 | | $ | 44.57 | |
| | |
| | |
|
|
| | | | | | | |
Number of Common and Common Share Equivalents Outstanding | | | 57,819.3 | | | 57,724.1 | |
| | |
| | |
|
|
8
PartnerRe Ltd. |
Supplementary Information |
(in millions of U.S. dollars) |
(Unaudited) |
SEGMENT INFORMATION |
For the three months ended September 30, 2006 |
| | | U.S. P&C | | | | Global (Non- U.S.) P&C | | | | Worldwide Specialty | | | | Total Non- Life Segment | | | | ART Segment(A) | | | | Life Segment | | | | Corporate | | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross premiums written | | $ | 194 | | | $ | 154 | | | $ | 346 | | | $ | 694 | | | $ | 4 | | | $ | 115 | | | $ | - | | | $ | 813 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net premiums written | | $ | 194 | | | $ | 154 | | | $ | 346 | | | $ | 694 | | | $ | 4 | | | $ | 110 | | | $ | - | | | $ | 808 | |
Decrease in unearned premiums | | | 25 | | | | 48 | | | | 84 | | | | 157 | | | | 4 | | | | 5 | | | | - | | | | 166 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net premiums earned | | $ | 219 | | | $ | 202 | | | $ | 430 | | | $ | 851 | | | $ | 8 | | | $ | 115 | | | $ | - | | | $ | 974 | |
Losses and loss expenses and | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
life policy benefits | | | (153 | ) | | | (138 | ) | | | (153 | ) | | | (444 | ) | | | (4 | ) | | | (93 | ) | | | - | | | | (541 | ) |
Acquisition costs | | | (54 | ) | | | (55 | ) | | | (87 | ) | | | (196 | ) | | | (1 | ) | | | (24 | ) | | | - | | | | (221 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Technical result | | $ | 12 | | | $ | 9 | | | $ | 190 | | | $ | 211 | | | $ | 3 | | | $ | (2 | ) | | $ | - | | | $ | 212 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 8 | | | | - | | | | - | | | | 8 | |
Other operating expenses | | | n/a | | | | n/a | | | | n/a | | | | (52 | ) | | | (5 | ) | | | (8 | ) | | | (16 | ) | | | (81 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Underwriting result | | | n/a | | | | n/a | | | | n/a | | | $ | 159 | | | $ | 6 | | | $ | (10 | ) | | | n/a | | | $ | 139 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment income | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 13 | | | | 102 | | | | 115 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Allocated underwriting result(1) | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | 3 | | | | n/a | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net realized investment gains | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 23 | | | | 23 | |
Interest expense | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (13 | ) | | | (13 | ) |
Net foreign exchange losses | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (6 | ) | | | (6 | ) |
Income tax expense | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (25 | ) | | | (25 | ) |
Interest in earnings of equity investments | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 3 | | | | n/a | | | | n/a | | | | 3 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net income | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | 236 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio (2) | | | 69.8 | | % | | 68.4 | | % | | 35.5 | | % | | 52.1 | | % | | | | | | | | | | | | | | | |
Acquisition ratio (3) | | | 24.7 | | | | 27.1 | | | | 20.3 | | | | 23.1 | | | | | | | | | | | | | | | | | |
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | | | | | | | | | | | | |
Technical ratio (4) | | | 94.5 | | % | | 95.5 | | % | | 55.8 | | % | | 75.2 | | % | | | | | | | | | | | | | | | |
Other operating expense ratio (5) | | | | | | | | | | | | | | | 6.2 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
Combined ratio (6) | | | | | | | | | | | | | | | 81.4 | | % | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the three months ended September 30, 2005 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | U.S. P&C | | | | Global (Non- U.S.) P&C | | | | Worldwide Specialty | | | | Total Non- Life Segment | | | | ART Segment(A) | | | | Life Segment | | | | Corporate | | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross premiums written | | $ | 187 | | | $ | 137 | | | $ | 343 | | | $ | 667 | | | $ | 8 | | | $ | 105 | | | $ | - | | | $ | 780 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net premiums written | | $ | 187 | | | $ | 137 | | | $ | 336 | | | $ | 660 | | | $ | 8 | | | $ | 103 | | | $ | - | | | $ | 771 | |
Decrease in unearned premiums | | | 13 | | | | 54 | | | | 70 | | | | 137 | | | | 2 | | | | 5 | | | | - | | | | 144 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net premiums earned | | $ | 200 | | | $ | 191 | | | $ | 406 | | | $ | 797 | | | $ | 10 | | | $ | 108 | | | $ | - | | | $ | 915 | |
Losses and loss expenses and | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
life policy benefits | | | (263 | ) | | | (120 | ) | | | (633 | ) | | | (1,016 | ) | | | (13 | ) | | | (82 | ) | | | - | | | | (1,111 | ) |
Acquisition costs | | | (48 | ) | | | (48 | ) | | | (92 | ) | | | (188 | ) | | | (1 | ) | | | (30 | ) | | | - | | | | (219 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Technical result | | $ | (111 | ) | | $ | 23 | | | $ | (319 | ) | | $ | (407 | ) | | $ | (4 | ) | | $ | (4 | ) | | $ | - | | | $ | (415 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 9 | | | | - | | | | - | | | | 9 | |
Other operating expenses | | | n/a | | | | n/a | | | | n/a | | | | (42 | ) | | | (3 | ) | | | (6 | ) | | | (13 | ) | | | (64 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Underwriting result | | | n/a | | | | n/a | | | | n/a | | | $ | (449 | ) | | $ | 2 | | | $ | (10 | ) | | | n/a | | | $ | (470 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment income | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 13 | | | | 80 | | | | 93 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Allocated underwriting result(1) | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | 3 | | | | n/a | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net realized investment gains | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 56 | | | | 56 | |
Interest expense | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (7 | ) | | | (7 | ) |
Net foreign exchange losses | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (2 | ) | | | (2 | ) |
Income tax benefit | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 39 | | | | 39 | |
Interest in earnings of equity investments | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 2 | | | | n/a | | | | n/a | | | | 2 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net loss | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | (289 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio (2) | | | 131.5 | | % | | 62.6 | | % | | 155.8 | | % | | 127.5 | | % | | | | | | | | | | | | | | | |
Acquisition ratio (3) | | | 24.0 | | | | 25.5 | | | | 22.6 | | | | 23.6 | | | | | | | | | | | | | | | | | |
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | | | | | | | | | | | | |
Technical ratio (4) | | | 155.5 | | % | | 88.1 | | % | | 178.4 | | % | | 151.1 | | % | | | | | | | | | | | | | | | |
Other operating expense ratio (5) | | | | | | | | | | | | | | | 5.2 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
Combined ratio (6) | | | | | | | | | | | | | | | 156.3 | | % | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
(A) The Company reports the results of Channel Re on a one-quarter lag. The 2006 and 2005 periods include the Company's share of Channel Re's net income in the amount of $3.1 million and $2.0 million, respectively.
(1) | Allocated underwriting result is defined as net premiums earned and allocated net investment income less life policy benefits, acquisition costs and other operating expenses. |
(2) | Loss ratio is obtained by dividing losses and loss expenses by net premiums earned. |
(3) | Acquisition ratio is obtained by dividing acquisition costs by net premiums earned. |
(4) | Technical ratio is defined as the sum of the loss ratio and the acquisition ratio. |
(5) | Other operating expense ratio is obtained by dividing other operating expenses by net premiums earned. |
(6) | Combined ratio is the sum of the technical ratio and the other operating expense ratio. |
9
PartnerRe Ltd. |
Supplementary Information |
(in millions of U.S. dollars) |
(Unaudited) |
SEGMENT INFORMATION |
For the nine months ended September 30, 2006 |
| | | U.S. P&C | | | | Global (Non- U.S.) P&C | | | | Worldwide Specialty | | | | Total Non- Life Segment | | | | ART Segment(A) | | | | Life Segment | | | | Corporate | | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross premiums written | | $ | 659 | | | $ | 647 | | | $ | 1,304 | | | $ | 2,610 | | | $ | 30 | | | $ | 364 | | | $ | - | | | $ | 3,004 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net premiums written | | $ | 659 | | | $ | 645 | | | $ | 1,283 | | | $ | 2,587 | | | $ | 30 | | | $ | 351 | | | $ | - | | | $ | 2,968 | |
Increase in unearned premiums | | | (36 | ) | | | (79 | ) | | | (171 | ) | | | (286 | ) | | | (8 | ) | | | (9 | ) | | | - | | | | (303 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net premiums earned | | $ | 623 | | | $ | 566 | | | $ | 1,112 | | | $ | 2,301 | | | $ | 22 | | | $ | 342 | | | $ | - | | | $ | 2,665 | |
Losses and loss expenses and | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
life policy benefits | | | (466 | ) | | | (370 | ) | | | (472 | ) | | | (1,308 | ) | | | (11 | ) | | | (262 | ) | | | - | | | | (1,581 | ) |
Acquisition costs | | | (153 | ) | | | (153 | ) | | | (221 | ) | | | (527 | ) | | | (3 | ) | | | (89 | ) | | | - | | | | (619 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Technical result | | $ | 4 | | | $ | 43 | | | $ | 419 | | | $ | 466 | | | $ | 8 | | | $ | (9 | ) | | $ | - | | | $ | 465 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 28 | | | | - | | | | - | | | | 28 | |
Other operating expenses | | | n/a | | | | n/a | | | | n/a | | | | (149 | ) | | | (13 | ) | | | (22 | ) | | | (47 | ) | | | (231 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Underwriting result | | | n/a | | | | n/a | | | | n/a | | | $ | 317 | | | $ | 23 | | | $ | (31 | ) | | | n/a | | | $ | 262 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment income | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 37 | | | | 286 | | | | 323 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Allocated underwriting result(1) | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | 6 | | | | n/a | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net realized investment gains | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 19 | | | | 19 | |
Interest expense | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (39 | ) | | | (39 | ) |
Net foreign exchange losses | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (13 | ) | | | (13 | ) |
Income tax expense | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (53 | ) | | | (53 | ) |
Interest in earnings of equity investments | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 8 | | | | n/a | | | | n/a | | | | 8 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net income | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | 507 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio (2) | | | 74.7 | | % | | 65.4 | | % | | 42.4 | | % | | 56.8 | | % | | | | | | | | | | | | | | | |
Acquisition ratio (3) | | | 24.6 | | | | 27.0 | | | | 19.9 | | | | 22.9 | | | | | | | | | | | | | | | | | |
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | | | | | | | | | | | | |
Technical ratio (4) | | | 99.3 | | % | | 92.4 | | % | | 62.3 | | % | | 79.7 | | % | | | | | | | | | | | | | | | |
Other operating expense ratio (5) | | | | | | | | | | | | | | | 6.5 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
Combined ratio (6) | | | | | | | | | | | | | | | 86.2 | | % | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the nine months ended September 30, 2005 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | U.S. P&C | | | | Global (Non- U.S.) P&C | | | | Worldwide Specialty | | | | Total Non- Life Segment | | | | ART Segment(A) | | | | Life Segment | | | | Corporate | | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross premiums written | | $ | 649 | | | $ | 726 | | | $ | 1,262 | | | $ | 2,637 | | | $ | 21 | | | $ | 336 | | | $ | - | | | $ | 2,994 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net premiums written | | $ | 649 | | | $ | 724 | | | $ | 1,231 | | | $ | 2,604 | | | $ | 21 | | | $ | 325 | | | $ | - | | | $ | 2,950 | |
Increase in unearned premiums | | | (25 | ) | | | (77 | ) | | | (145 | ) | | | (247 | ) | | | (5 | ) | | | (6 | ) | | | - | | | | (258 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net premiums earned | | $ | 624 | | | $ | 647 | | | $ | 1,086 | | | $ | 2,357 | | | $ | 16 | | | $ | 319 | | | $ | - | | | $ | 2,692 | |
Losses and loss expenses and | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
life policy benefits | | | (568 | ) | | | (427 | ) | | | (1,018 | ) | | | (2,013 | ) | | | (14 | ) | | | (244 | ) | | | - | | | | (2,271 | ) |
Acquisition costs | | | (150 | ) | | | (162 | ) | | | (233 | ) | | | (545 | ) | | | (2 | ) | | | (86 | ) | | | - | | | | (633 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Technical result | | $ | (94 | ) | | $ | 58 | | | $ | (165 | ) | | $ | (201 | ) | | $ | - | | | $ | (11 | ) | | $ | - | | | $ | (212 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 20 | | | | - | | | | - | | | | 20 | |
Other operating expenses | | | n/a | | | | n/a | | | | n/a | | | | (143 | ) | | | (10 | ) | | | (18 | ) | | | (40 | ) | | | (211 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Underwriting result | | | n/a | | | | n/a | | | | n/a | | | $ | (344 | ) | | $ | 10 | | | $ | (29 | ) | | | n/a | | | $ | (403 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment income | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | - | | | | 38 | | | | 232 | | | | 270 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Allocated underwriting result(1) | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | 9 | | | | n/a | | | | n/a | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net realized investment gains | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 149 | | | | 149 | |
Interest expense | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (22 | ) | | | (22 | ) |
Net foreign exchange losses | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (3 | ) | | | (3 | ) |
Income tax expense | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | (15 | ) | | | (15 | ) |
Interest in earnings of equity investments | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | 7 | | | | n/a | | | | n/a | | | | 7 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Net loss | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | | n/a | | | $ | (17 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio (2) | | | 91.0 | | % | | 66.0 | | % | | 93.7 | | % | | 85.4 | | % | | | | | | | | | | | | | | | |
Acquisition ratio (3) | | | 24.0 | | | | 25.0 | | | | 21.5 | | | | 23.1 | | | | | | | | | | | | | | | | | |
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | | | | | | | | | | | | |
Technical ratio (4) | | | 115.0 | | % | | 91.0 | | % | | 115.2 | | % | | 108.5 | | % | | | | | | | | | | | | | | | |
Other operating expense ratio (5) | | | | | | | | | | | | | | | 6.1 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
Combined ratio (6) | | | | | | | | | | | | | | | 114.6 | | % | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
(A) The Company reports the results of Channel Re on a one-quarter lag. The 2006 and 2005 periods include the Company's share of Channel Re's net income in the amount of $8.2 million and $6.8 million, respectively.
(1) | Allocated underwriting result is defined as net premiums earned and allocated net investment income less life policy benefits, acquisition costs and other operating expenses. |
(2) | Loss ratio is obtained by dividing losses and loss expenses by net premiums earned. |
(3) | Acquisition ratio is obtained by dividing acquisition costs by net premiums earned. |
(4) | Technical ratio is defined as the sum of the loss ratio and the acquisition ratio. |
(5) | Other operating expense ratio is obtained by dividing other operating expenses by net premiums earned. |
(6) | Combined ratio is the sum of the technical ratio and the other operating expense ratio. |
10
PartnerRe Ltd. |
Supplementary Information |
(Unaudited) |
| | For the three | | For the three | | For the nine | | For the nine |
| | months ended | | months ended | | months ended | | months ended |
| | September 30, | | September 30, | | September 30, | | September 30, |
| | 2006 | | 2005 | | 2006 | | 2005 |
| | | | | | | | | | | | |
Distribution of Net Premiums Written by | | | | | | | | | | | | |
Line of Business: | | | | | | | | | | | | |
Non-Life | | | | | | | | | | | | |
Property and Casualty | | | | | | | | | | | | |
Property | | 19 | % | | 16 | % | | 19 | % | | 19 | % |
Casualty | | 18 | | | 18 | | | 18 | | | 19 | |
Motor | | 6 | | | 8 | | | 7 | | | 9 | |
Worldwide Specialty | | | | | | | | | | | | |
Agriculture | | 5 | | | 3 | | | 4 | | | 3 | |
Aviation/Space | | 7 | | | 8 | | | 5 | | | 6 | |
Catastrophe | | 8 | | | 11 | | | 14 | | | 12 | |
Credit/Surety | | 6 | | | 8 | | | 5 | | | 6 | |
Engineering | | 6 | | | 6 | | | 5 | | | 4 | |
Energy | | 3 | | | 1 | | | 2 | | | 1 | |
Marine | | 3 | | | 3 | | | 3 | | | 3 | |
Specialty property | | 2 | | | 1 | | | 2 | | | 2 | |
Specialty casualty | | 3 | | | 3 | | | 3 | | | 4 | |
ART | | 1 | | | 1 | | | 1 | | | 1 | |
Life | | 13 | | | 13 | | | 12 | | | 11 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Geographic Distribution of Gross Premiums Written: | | | | | | | | | | | | |
North America | | 43 | % | | 45 | % | | 43 | % | | 40 | % |
Europe | | 40 | | | 40 | | | 43 | | | 47 | |
Asia, Australia and New Zealand | | 9 | | | 8 | | | 8 | | | 8 | |
Latin America, Caribbean and Africa | | 8 | | | 7 | | | 6 | | | 5 | |
| | | |
| | | |
| | As at | |
| | September 30, | |
| | 2006 | |
| | | |
Financial Strength Ratings: | | | |
Standard & Poor's | | AA- | |
Moody's | | Aa3 | |
A.M. Best | | A+ | |
Fitch | | AA | |
| | | As at | | | | As at | |
| | | September 30, | | | | December 31, | |
| | | 2006 | | | | 2005 | |
| | | (in thousands of U.S. dollars) | | | | (in thousands of U.S. dollars) | |
Capital Structure: | | | | | | | | | | | | |
Long-term debt | | $ | 620,000 | | 14 | % | | $ | 620,000 | | 16 | % |
Trust preferred securities, aggregate liquidation(1) | | | 200,000 | | 5 | | | | 200,000 | | 5 | |
6.75% Series C cumulative preferred shares, aggregate liquidation | | | 290,000 | | 7 | | | | 290,000 | | 7 | |
6.5% Series D cumulative preferred shares, aggregate liquidation | | | 230,000 | | 5 | | | | 230,000 | | 6 | |
Common shareholders' equity | | | 3,025,157 | | 69 | | | | 2,572,787 | | 66 | |
| | |
| |
| | | |
| |
| |
Total Capital | | $ | 4,365,157 | | 100 | % | | $ | 3,912,787 | | 100 | % |
| | |
| |
| | | |
| |
| |
(1)Neither the Trust that issued the securities nor PartnerRe Finance, which owns the Trust, meets the consolidation requirements of FIN 46(R). Accordingly, the Company shows the related intercompany debt of $206.2 million on its Consolidated Balance Sheets.
11
PartnerRe Ltd. |
Supplementary Information |
(Unaudited) |
| | | | As at | | As at | |
| | | | September 30, | | December 31, | |
| | | | 2006 | | 2005 | |
| | | | | | | | | |
Investment Portfolio: | | | | | | | | | |
Credit Quality | | AAA | | 69 | % | | 65 | % | |
| | AA | | 4 | | | 3 | | |
| | A | | 13 | | | 15 | | |
| | BBB | | 10 | | | 11 | | |
| | Below Investment Grade/Unrated | | 4 | | | 6 | | |
| | | | | | | | | |
| | | | | | | | | |
By Class | | U.S. Government | | 21 | % | | 8 | % | |
| | U.S. Mortgage/Asset Backed | | 15 | | | 15 | | |
| | U.S. Corporates | | 20 | | | 20 | | |
| | Foreign Fixed Income | | 29 | | | 29 | | |
| | Equities and Equity Substitutes | | 13 | | | 16 | | |
| | Cash (net of pending transactions) | | 2 | | | 12 | | |
| | | | | | | | | |
Expected average duration | | | | 3.7 | Yrs | | 3.3 | Yrs | |
| | | | | | | | | |
Average yield to maturity at market | | | | 4.8 | % | | 4.5 | % | |
(fixed income securities and cash) | | | | | | | | | |
| | | | | | | | | |
Average Credit Quality | | | | AA | | | AA | | |
| | | For the three | | | | For the three | | | | For the nine | | | | For the nine | |
| | | months ended | | | | months ended | | | | months ended | | | | months ended | |
| | | September 30, | | | | September 30, | | | | September 30, | | | | September 30, | |
| | | 2006 | | | | 2005 | | | | 2006 | | | | 2005 | |
| | | (in thousands of U.S. dollars except per share data) | |
| | | | | | | | | | | | | | | | |
Reconciliation of GAAP and non-GAAP measures: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Annualized return on beginning common shareholders' equity | | | | | | | | | | | | | | | | |
calculated with net income (loss) available to common shareholders | | | 35.3 | % | | | (42.0 | ) % | | | 24.9 | % | | | (2.0 | ) % |
Less: | | | | | | | | | | | | | | | | |
Net realized investment gains, net of tax | | | 3.4 | | | | 6.8 | | | | 1.3 | | | | 5.7 | |
| | |
|
| | |
|
| | |
| | | |
|
|
Annualized operating return on beginning common shareholders' equity | | | 31.9 | % | | | (48.8 | ) % | | | 23.6 | % | | | (7.7 | ) % |
| | |
|
| | |
|
| | |
| | | |
|
|
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 235,841 | | | $ | (288,748 | ) | | $ | 506,614 | | | $ | (17,424 | ) |
Less: | | | | | | | | | | | | | | | | |
Net realized investment gains, net of tax | | | 22,158 | | | | 47,797 | | | | 25,991 | | | | 120,001 | |
Dividends to preferred shareholders | | | 8,631 | | | | 8,631 | | | | 25,894 | | | | 25,894 | |
| | |
|
| | |
|
| | |
| | | |
|
|
Operating earnings (loss) available to common shareholders | | $ | 205,052 | | | $ | (345,176 | ) | | $ | 454,729 | | | $ | (163,319 | ) |
| | |
|
| | |
|
| | |
| | | |
|
|
| | | | | | | | | | | | | | | | |
Per diluted share: | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 3.93 | | | $ | (5.48 | ) | | $ | 8.33 | | | $ | (0.79 | ) |
Less: | | | | | | | | | | | | | | | | |
Net realized investment gains, net of tax | | | 0.38 | | | | 0.88 | | | | 0.45 | | | | 2.20 | |
| | |
|
| | |
|
| | |
| | | |
|
|
Diluted operating earnings (loss) | | $ | 3.55 | | | $ | (6.36 | ) | | $ | 7.88 | | | $ | (2.99 | ) |
| | |
|
| | |
|
| | |
| | | |
|
|
12
PartnerRe Ltd. |
Supplementary Information |
(in thousands of U.S. dollars except share and per share data) |
(Unaudited) |
| | | As at | | | | As at |
| | | September 30, | | | | December 31, |
| | | 2006 | | | | 2005 |
| | | | | | | |
Reconciliation of GAAP and non-GAAP measures: | | | | | | | |
| | | | | | | |
Shareholders' equity | | $ | 3,545,157 | | | $ | 3,092,787 |
Less: | | | | | | | |
6.75% Series C cumulative preferred shares, aggregate liquidation | | | 290,000 | | | | 290,000 |
6.5% Series D cumulative preferred shares, aggregate liquidation | | | 230,000 | | | | 230,000 |
| | |
|
| | |
|
| | | | | | | |
Common shareholders' equity | | $ | 3,025,157 | | | $ | 2,572,787 |
| | | | | | | |
Less: | | | | | | | |
Net unrealized (losses) gains on fixed | | | | | | | |
income securities, net of tax | | | (6,402 | ) | | | 4,382 |
| | |
|
| | |
|
| | | | | | | |
Book value excluding net unrealized gains or losses | | | | | | | |
on fixed income securities | | $ | 3,031,559 | | | $ | 2,568,405 |
| | |
|
| | |
|
| | | | | | | |
Divided by: | | | | | | | |
Number of common and common share equivalents outstanding | | | 57,819.3 | | | | 57,724.1 |
| | | | | | | |
Equals: | | | | | | | |
Diluted book value per common and common share equivalents | | | | | | | |
outstanding excluding net unrealized gains or losses on | | | | | | | |
fixed income securities | | $ | 52.43 | | | $ | 44.49 |
| | |
|
| | |
|
13