ANNUAL REPORT / 1999 ----------------------------------- ZENITH NATIONAL INSURANCE CORP. ---------------------------------------------------------- ---------------------------------------------------------- TheZenith FINANCIAL HIGHLIGHTS ------------------------------------- 1999 1998 1997 - -------------------------------------------------------------------------------------------------- Operating Results: (Dollars in thousands, except per share data) Revenues $492,108 $636,779 $600,480 ======== ======== ======== (Loss) income after tax and before realized gains and RISCORP-Related Adjustment (22,728) 11,559 19,669 RISCORP-Related Adjustment after tax** (32,500) Realized gains after tax: On investments 4,993 7,541 8,431 On sale of CalFarm Insurance Company*** 104,335 -------- -------- -------- Net income $ 54,100 $ 19,100 $ 28,100 ======== ======== ======== Per Share Data: (Loss) income after tax and before realized gains and RISCORP-Related Adjustment $ (1.33) $ 0.67 $ 1.10 RISCORP-Related Adjustment after tax** (1.89) Realized gains after tax: On investments 0.29 0.44 0.47 On sale of CalFarm Insurance Company*** 6.08 -------- -------- -------- Net income $ 3.15 $ 1.11 $ 1.57 ======== ======== ======== Stockholders' dividends $ 1.00 $ 1.00 $ 1.00 Key Statistics: Combined ratio: Including catastrophes and RISCORP-Related Adjustment 135.2% 105.3% 103.4% Excluding RISCORP-Related Adjustment 122.0% 105.3% 103.4% Excluding catastrophes and RISCORP-Related Adjustment 116.8% 103.1% 103.1% Stockholders' equity $354,559 $346,952 $361,866 Stockholders' equity per share* 20.67 20.23 20.31 Closing common stock price 20 5/8 23 1/8 25 3/4 - -------------------------------------------------------------------------------------------------- * Excluding the effect of Statement of Financial Accounting Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities," stockholders' equity per share was $21.80, $19.86 and $20.03 in 1999, 1998 and 1997, respectively. See Note 1 to the consolidated financial statements on pages 48-49. ** Results of operations for the year ended December 31, 1999 include $50.0 million before tax ($32.5 million after tax, or $1.89 per share) of net charges in the third quarter associated with an increase in the net liabilities for unpaid losses and loss adjustment expenses in the Southeast Operations, which principally consists of the operations acquired from RISCORP (the "RISCORP-Related Adjustment"). *** Zenith completed the sale of CalFarm Insurance Company to Nationwide Mutual Insurance Company effective March 31, 1999 resulting in a gain of $104.3 million after tax, or $6.08 per share, in the first quarter of 1999. TheZenith 1 CONTENTS - --------------- Financial Highlights 1 Letter to Stockholders 3 Management's Discussion and Analysis of Consolidated Financial Condition and Results of Operations 24 5-Year Summary of Selected Financial Information 38 Property-Casualty Loss Development 40 Consolidated Balance Sheet 42 Consolidated Statement of Operations 44 Consolidated Statement of Cash Flows 45 Consolidated Statement of Stockholders' Equity 46 Notes to Consolidated Financial Statements 48 Report of Independent Accountants 66 Corporate Directory Zenith National Insurance Corp. 67 Zenith Insurance Company 68 Perma-Bilt, a Nevada Corporation 69 TheZenith 2 TO OUR STOCKHOLDERS ------------------------------------- The beginning of a new century is a good time to look back at what we have accomplished and to focus on the future. Current management assumed leadership of Zenith Insurance Company in 1977 when the company was exclusively in the California Workers' Compensation market. Today, two decades later, we sell Workers' Compensation insurance in 40 states, participate in the worldwide reinsurance business, and operate a homebuilding operation in Las Vegas, Nevada. Other insurance operations during this period were the purchase of CalFarm Life and CalFarm Insurance in 1985, which we sold in 1995 and 1999, respectively, at a substantial profit. Financial comparisons from 1977 to 1999 are summarized as follows: - --------------------------------------------------------------------------------- 1977 1999 - --------------------------------------------------------------------------------- (Dollars in thousands) Revenues $68,143 $492,108 Net income 4,990 54,100 Stockholders' equity 12,663 354,559 Stockholders' equity per share 1.28 20.67 - --------------------------------------------------------------------------------- During the 23-year period, our combined ratio has averaged 102.2% and stockholder equity per share has grown at a rate of 17.7% including dividends paid to our common shareholders of $284.2 million. We have repurchased 8,007,000 shares of our common stock at a cost of $150.7 million, or an average of $18.82 per share. At the end of the 20th century, we are in excellent financial condition with $96.0 million of cash equivalents on hand in the holding company. TheZenith 3 DURING THE PAST 23 YEARS, OUR COMBINED RATIO HAS - -------------------------------------------------------------------------------- AVERAGED 102.2% COMPARED TO 107.1% FOR THE INDUSTRY. - -------------------------------------------------------------------------------- Historic accomplishments notwithstanding, our investors and management are unsatisfied with TheZenith's current operating results, however all recognize a risk business does not always deliver short-term results consistent with long-term goals in a timely fashion. Current operations are losing money, with Zenith common stock selling below book value. This report will discuss the changing marketplace, and our strategies to improve our results while continuing to add value for long-term investors. Summary of Financial Highlights: Premiums declined 30.3% to $369.4 million. Operating losses after tax and before net realized gains and the RISCORP-Related Adjustment were $22.7 million, or $1.33 per share, in 1999 compared to income of $11.6 million, or $0.67 per share, in 1998. Investment income after tax was $35.6 million, or $2.07 per share, in 1999 compared to $35.9 million, or $2.09 per share, in 1998. The RISCORP-Related Adjustment, which represents net charges in 1999 associated with an increase in net liabilities in the operations acquired from RISCORP, was a loss of $32.5 million after tax, or $1.89 per share. The adjustment was principally due to a difference of opinion between our experts and the expert who determined the final purchase price. (See RISCORP-Related Adjustment on page 18). Realized capital gains on investments after tax were $5.0 million, or $0.29 per share, compared to $7.5 million, or $0.44 per share, in 1998. The gain on the sale of CalFarm Insurance after tax was $104.3 million, or $6.08 per share. Unrealized losses on fixed maturities and equity securities recorded as a reduction of TheZenith 4 STOCKHOLDERS' EQUITY PER SHARE -------------------------------------------------------- EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC '95 $18.58 '96 $19.17 '97 $20.31 '98 $20.23 '99 $20.67 stockholder's equity after tax were $20.0 million, compared to $9.6 million of unrealized gains in 1998. Net income was a record $54.1 million, or $3.15 per share, compared to $19.1 million, or $1.11 per share, in 1998. The combined ratio for the property casualty operations was 122.0% for 1999, excluding the RISCORP-Related Adjustment, compared to 105.3% in 1998. Stockholders' equity per share at December 31, 1999 was $20.67, compared to $20.23 at December 31, 1998. At December 31, 1999, book value was reduced by $19.3 million, or $1.13 per share, of unrealized losses on fixed maturity investments (we can hold the bonds to maturity) and will be increased by $15.0 million, or $0.87 per share, of reinsurance recoverable in the next approximately four years. In summary, we are financially strong, but currently operating unprofitably. Charles Dickens in "A Tale of Two Cities" expressed it well: "It was the best of times, it was the worst of times, it was the age of wisdom, it was the age of foolishness..." Our mission for the new century is to leverage our wisdom and financial strength, and continue to build long-term shareholder value. Analysis Net income was a record $54.1 million, or $3.15 per share, in 1999 despite the poorest operating results in our history. Operating results consisting of investment income and insurance underwriting results combined after tax and excluding the RISCORP-Related Adjustment were a loss of $17.1 million, or $0.99 per share, in 1999, compared to a profit of $17.2 million, or $1.00 per share, the prior year. TheZenith 5 OUR STOCKHOLDERS' EQUITY PER SHARE HAS INCREASED - -------------------------------------------------------------------------------- FROM $1.28 TO $20.67 PER SHARE DURING THE PAST 23 YEARS, - -------------------------------------------------------------------------------- A GROWTH RATE OF 17.7% INCLUDING DIVIDENDS. - ----------------------------------------------------------------------- The following table summarizes pre-tax underwriting performance during the past three years. - -------------------------------------------------------------------------------------------------- Underwriting Results 1997 1998 1999 - -------------------------------------------------------------------------------------------------- (Dollars in thousands) Workers' Compensation $(37,157) $(42,638) $ (72,543) RISCORP-Related Adjustment (50,000) Other Property-Casualty 6,509 4,410 (22) Reinsurance 14,189 10,268 (7,324) - -------------------------------------------------------------------------------------------------- Underwriting loss $(16,459) $(27,960) $(129,889) - -------------------------------------------------------------------------------------------------- The 1999 results were significantly below our goals, due primarily to continuing substantial underwriting losses in the Workers' Compensation operations, and Reinsurance losses due to a number of large non-U.S. catastrophes. Industry results were also poor in these lines of business. The combined ratio for the Workers' Compensation operations, excluding the RISCORP-Related Adjustment, was composed of a 67.0% accident year loss ratio, and a 59.6% loss adjustment and underwriting expense ratio. Of note, $27.7 million of the total underwriting loss excluding the RISCORP-Related Adjustment was TheZenith 6 STOCK PRICES ---------------------- EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC '95 '96 '97 '98 '99 First Qtr. High 22 3/4 24 7/8 27 7/8 29 1/16 26 First Qtr. Low 19 3/8 21 1/8 25 7/8 24 1/2 20 5/16 Second Qtr. High 22 28 7/8 27 1/2 30 1/2 26 11/16 Second Qtr. Low 20 23 7/8 24 5/8 28 22 1/4 Third Qtr. High 24 1/4 28 1/2 28 5/8 28 1/2 26 Third Qtr. Low 20 26 1/4 26 5/16 23 9/16 21 1/8 Fourth Qtr. High 24 5/8 28 28 3/4 25 7/8 22 13/16 Fourth Qtr. Low 20 25 1/4 25 7/16 22 7/8 19 1/4 '95 24 5/8 '96 28 7/8 '97 28 3/4 '98 30 1/2 '99 26 11/16 related to the operating results in the Southeast region, which mainly comprises the business acquired from RISCORP. Since the beginning of California's open-rating in 1995, our California loss ratio has averaged 64.0%, compared to 84.2% for California industry. Our 20.2-point advantage is consistent with TheZenith's comparative results prior to open rating and demonstrates the discipline of our pricing and underwriting strategy during a period of significant market turmoil. Continuing expansion of our national operations resulted in California and Florida premiums being 71.9% of our total Workers' Compensation business. Despite increasing competition and inadequate pricing in many states, we expanded and built important relationships at a reasonable cost. Our 1999 accident year loss ratio was 67.0%, excluding the RISCORP-Related Adjustment, compared to 63.6% the prior year. These are excellent results considering the market conditions. Our high expense ratio of 59.6% for 1999 reflects volume reductions due to the competitive climate, costs for Year 2000 compliance and other RISCORP Acquisition and integration expenses. Also we kept our services fully operational while we awaited the anticipated turn in market conditions. Our Reinsurance operations were impacted by hurricane losses in the Carribean, earthquakes in Turkey and Taiwan, and French windstorm losses on December 26, 27 and 28, 1999. TheZenith 7 AT THE END OF THE 20TH CENTURY, WE ARE IN EXCELLENT - -------------------------------------------------------------------------------- FINANCIAL CONDITION WITH $96.0 MILLION OF CASH - ----------------------------------------------------------------------------- EQUIVALENTS IN THE HOLDING COMPANY. - ------------------------------------------------------------- During the five years ended 1999, our average combined ratio for all operations excluding the RISCORP-Related Adjustment was 106.7% (as evidenced in the following table), compared to the industry average of 105.4%. Our average combined ratio for all operations for the past 10 years excluding the RISCORP- Related Adjustment was 103.7%. - --------------------------- Zenith Combined Ratios Versus Industry - --------------------------- Year Zenith Industry* - --------------------------- 1995 103.1% 106.4% 1996 99.8 105.8 1997 103.4 101.6 1998 105.3 105.6 1999 122.0 107.5** Average 106.7% 105.4% - --------------------------- *Source: A.M. Best Company **Estimated The above table shows a deteriorating combined ratio over the past five years due primarily to unprecedented poor Workers' Compensation industry results and 1999 reinsurance losses. Investment income after tax decreased slightly to $35.6 million, or $2.07 per share, in 1999 from $35.9 million, or $2.09 per share, in 1998. Net income in 1999 was $54.1 million, or $3.15 per share, compared to $19.1 million, or $1.11 per share, in 1998. Net income in 1999 included capital gains on investments after tax of $5.0 million, or $0.29 per share, compared to capital gains on investments of $7.5 million, or $0.44 per share, for the prior year. Also, the gain on the sale of CalFarm Insurance of $104.3 million, or $6.08 per share, was recorded in 1999 net income. TheZenith 8 INVESTMENT INCOME AFTER TAX PER SHARE ---------------------------------------------------------------------- EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC '95 $1.67 '96 $1.92 '97 $1.94 '98 $2.09 '99 $2.07 Stockholders' equity at December 31, 1999 was a record $354.6 million, compared to $347.0 million at December 31, 1998. The increase was primarily due to the gain on the sale of CalFarm Insurance reduced by unrealized losses (due to market declines in the fixed maturity portion of our investment portfolio) and our operating losses. Cash used in operating activities was $51.6 million in 1999 compared to $47.1 million in 1998; this was due primarily to payment of claim liabilities acquired from the former RISCORP operations and declining new business. We repurchased 186,000 shares of Zenith common stock during 1999, leaving authority to purchase an additional 940,000 shares. Since 1987, we have repurchased 8,007,000 shares, or an estimated 38.1% of the total shares then issued for an aggregate cost of $150.7 million, or an average of $18.82 per share. Share repurchases have been accomplished patiently and without jeopardizing our various high-quality ratings. At December 31, 1999, Zenith had long-term debt of $74.7 million compared to $74.6 million at December 31, 1998, with a total debt-to-equity position of 21.1% compared to 21.3% at December 31, 1998. Also outstanding was $75.0 million of 8.55% Capital Trust Securities issued in July 1998, maturing in 29 years. Zenith had $70.0 million of bank lines of credit available and $96.0 million of cash equivalents. Zenith's subsidiaries are rated A+ (superior) by A.M. Best Company. Moody's Investors Service has assigned an insurance financial strength rating of Baa1 (adequate) to the insurance operations. Standard & Poor's has assigned an insurer financial strength rating to the insurance operations of A (strong). TheZenith 9 STOCKHOLDERS' EQUITY PER SHARE AT DECEMBER 31, 1999 - -------------------------------------------------------------------------------- WAS $20.67, COMPARED TO $20.23 AT DECEMBER 31, 1998. - ------------------------------------------------------------------------------- The information in the following table provides estimates of Zenith's net incurred losses and loss adjustment expenses by accident year, evaluated in the year they were incurred and as they were subsequently evaluated in succeeding years. The information set forth in this table is of critical importance in judging the accuracy of our reserve estimates as well as providing a guide to the setting of fair prices and rates. The increase in estimated incurred losses between 1997 and 1998 is mainly attributable to the business acquired from RISCORP and the increase from 1998 to 1999 is mainly attributable to the reserve increase that was part of the RISCORP-Related Adjustment. - ----------------------------------------------------------------------------------------------------------------------- Accident Year Reserve Development From Operations - ----------------------------------------------------------------------------------------------------------------------- Net incurred losses and loss adjustment expenses reported at end of year - ----------------------------------------------------------------------------------------------------------------------- Years in which losses were incurred 1994 1995 1996 1997 1998 1999 - ----------------------------------------------------------------------------------------------------------------------- (Dollars in thousands) Prior to 1994 $1,876,649 $1,865,388 $1,862,648 $1,855,543 $2,256,746 $2,256,637 1994 170,999 177,819 169,222 168,016 345,006 348,121 Cumulative 2,047,648 2,043,207 2,031,870 2,023,559 2,601,752 2,604,758 1995 180,170 187,517 196,335 341,708 351,292 Cumulative 2,223,377 2,219,387 2,219,894 2,943,460 2,956,050 1996 181,844 238,635 429,335 443,443 Cumulative 2,401,231 2,458,529 3,372,795 3,399,493 1997 204,502 333,818 339,907 Cumulative 2,663,031 3,706,613 3,739,400 1998 258,000 271,317 Cumulative 3,964,613 4,010,717 1999 278,054 Ratios: 1994 66.92% 69.59% 66.22% 65.75% 65.95% 66.55% 1995 73.12% 76.10% 79.68% 73.11% 75.16% 1996 73.36% 79.35% 80.08% 82.71% 1997 75.04% 72.56% 73.88% 1998 74.76% 78.62% 1999 86.91% - ----------------------------------------------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------------------------------- - -This analysis displays the accident year net incurred losses and loss adjustment expenses development on a statutory basis for accident years 1994-1999 for all property-casualty business. The total of net loss and loss adjustment expenses for all claims occurring within each annual period is shown first at the end of that year and then annually thereafter. The total cost includes both payments made and the estimate of future payments as of each year-end. Past development may not be an accurate indicator of future development since trends and conditions change. - -The data prior to 1999 has been restated to exclude the results of CalFarm Insurance Company, which was sold effective March 31, 1999. TheZenith 10 OUR MISSION FOR THE NEW CENTURY IS TO APPLY - -------------------------------------------------------------------------------- OUR PROVEN EXPERTISE AND FINANCIAL STRENGTH - -------------------------------------------------------------------------------- TO BUILD LONG-TERM SHAREHOLDER VALUE. - ----------------------------------------------------------------------- Investments Investment activities are a major part of our revenues and earnings; we believe our portfolio is diversified to achieve a reasonable balance of risk and a stable source of earnings. Zenith primarily invests in debt securities as compared to equities and our largest holdings are U.S. Government securities. Consolidated investment income after tax and after interest expense was $30.3 million, or $1.76 per share, in 1999, compared to $32.1 million, or $1.87 per share, in 1998. Average yields on this portfolio in 1999 were 5.5% before tax and 3.7% after tax, respectively, compared to 5.7% and 3.8% respectively, in 1998. During 1999, we recorded net realized capital gains before tax from our investment portfolio of $7.7 million, compared to $11.6 million the prior year. Pre-tax income during 1999 from our real estate activities was $3.6 million compared to $1.4 million the prior year. Unrealized losses in our portfolio of fixed maturity investments were $30.1 million before tax in 1999, compared to gains of $11.5 million before tax the prior year. Our investment portfolio is recorded in the financial statements primarily at market value. Average life of the bond portfolio was 6.2 years at December 31, 1999, compared to 5.7 years at December 31, 1998. Our portfolio quality is high with 95% and 96% rated investment grade at December 31, 1999 and 1998, respectively. TheZenith 11 SINCE THE BEGINNING OF CALIFORNIA OPEN-RATING IN - -------------------------------------------------------------------------------- 1995, OUR CALIFORNIA LOSS RATIO HAS AVERAGED 64.0% - -------------------------------------------------------------------------------- COMPARED TO 84.2% FOR THE CALIFORNIA INDUSTRY. - -------------------------------------------------------------------------------- The major developments in the U.S. bond markets were continued low inflation and increased interest rates with 30-year Treasury Bonds declining in market value by about 15%. In comparison, our portfolio of fixed maturities excluding short-terms declined in value by about 5%. Since we are capable of holding these investments to maturity and the average maturities are relatively short, fluctuations in bond values do not significantly impact our operations. Short-term investments remained high as we search for intelligent investment opportunities. At the very least, new note or bond investments will provide increased yields compared to those available a year ago. Securities Portfolio At December 31, 1998 At December 31, 1999 -------------------------------------------------------- Amortized Cost* Market Value Amortized Cost* Market Value -------------------------------------------------------- (Dollars in thousands) Short-term investments $187,123 $187,123 $179,748 $179,748 U.S. Government Bonds 180,064 181,466 218,158 215,936 Taxable Bonds: Investment grade 537,176 546,448 411,674 389,512 Non-investment grade 29,255 29,735 40,944 36,711 Redeemable preferred stocks 14,045 14,347 13,879 12,402 Other preferred stocks 24,293 24,674 11,099 9,825 Common stocks 22,402 26,935 25,428 25,634 - ---------------------------------------------------------------------------------------------------- * Equity securities at cost TheZenith 12 CONTINUING EXPANSION OF OUR NATIONAL OPERATIONS - -------------------------------------------------------------------------------- RESULTED IN CALIFORNIA AND FLORIDA PREMIUMS BEING - -------------------------------------------------------------------------------- 71.9% OF OUR TOTAL WORKERS' COMPENSATION BUSINESS. - -------------------------------------------------------------------------------- In 1993, we started a home-building operation in order to participate in the growth of the Las Vegas, Nevada housing market. During 1999, we closed and delivered 366 homes at an average selling price of $158,000, compared to 275 homes at an average selling price of $137,000 the prior year. Sales of $58.7 million and $3.6 million of pre-tax income were recorded during 1999, compared to sales of $37.7 million and $1.4 million of pre-tax income the previous year. Land presently owned at a cost of $29.7 million will support the construction of an estimated 1,025 homes over the next several years and potentially commercial and/or apartment development. Changes in interest rates or other factors could affect future home sales (we have not seen any impact so far), but we believe the land we have acquired is strategically located and will have long-term value. For example, we own about 170 acres on Las Vegas Boulevard south-west of the airport, one of the largest undeveloped holdings on The Strip. Insurance Operations During 1999 we concluded the sale of CalFarm Insurance, which we owned since 1985. This business provided excellent results over a long period, however the price we were offered was extremely attractive and motivated our decision to sell. As previously mentioned, we reported a gain of $104.3 million after tax and dividended $100.0 million to the holding company with the prior approval of the Insurance Commissioner of California. As a result, we have significantly improved our financial strength and refocused our emphasis on our Workers' Compensation and Reinsurance operations. Absent CalFarm, we are less diversified, however we can obtain diversification by investing in high quality insurance equities, if we TheZenith 13 ZENITH PRIMARILY INVESTS IN DEBT SECURITIES - ------------------------------------------------------------------------------ AS COMPARED TO EQUITIES AND OUR LARGEST - -------------------------------------------------------------------------- HOLDINGS ARE U.S. GOVERNMENT SECURITIES. - -------------------------------------------------------------------------- choose. Furthermore, we benefit from less insurance exposure at possibly inadequate rates and no exposure to reserve deficiencies, if any. With respect to our insurance operations, we recognize we are in the risk business competing against larger companies with significant amounts of capital. We do not write business with a view of distributing the risk to others, rather we are disciplined underwriters and purchase reinsurance in the traditional sense to protect against large losses. Our objective is to make underwriting profits by delivering quality services at fair prices. Workers' Compensation TheZenith is a specialty insurer with primary operations in California, Florida, Texas and 37 other states. Premiums written in 1999 were $268.7 million, about the same as the prior year. Underwriting losses, excluding the RISCORP-Related Adjustment, were $72.5 million in 1999 and $42.6 million in 1998. At year-end, there were 33,000 policies in force. During the last several years, our underwriting results have been significantly below our 23-year combined ratio of 104.3% (excluding the RISCORP-Related Adjustment). Specifically, our combined ratio for the last three years has averaged 119.2% (excluding the RISCORP-Related Adjustment). Although better than the industry in the areas where we compete, we are committed to substantially improving our results. The primary factors leading to our operating performance are: 1. Intense rate and price competition affecting our volume. 2. Additional expenses and investment to upgrade our computer systems and address the Year 2000 challenge. TheZenith 14 IN 1999 WE CONCLUDED THE SALE OF CALFARM INSURANCE - -------------------------------------------------------------------------------- AND REPORTED A GAIN OF $104.3 MILLION AFTER TAX. - ------------------------------------------------------------------------------- 3. Costs incurred in connection with the RISCORP Acquisition, including costs to upgrade the quality of their operations, recruit and train new claims personnel and integrate operations with TheZenith. 4. Unsatisfactory underwriting results of inforce business outside of Florida acquired as a part of the former RISCORP operations. 5. Increases in expenses to adjust claims due to inflationary changes in many Workers' Compensation jurisdictions. 6. Higher average costs per claim, including increases in health care expense. 7. Creative reinsurance supporting competitors' low-ball pricing strategies. Our prediction last year of the short-term consequences of creative reinsurance has turned out to be correct. Although we are not familiar with the details, it appears all participants will pay a price in dollars or stock price reductions and a decline in underwriting discipline from participation in these transactions. Litigation, arbitration and amounts involved are unprecedented and whether all of the disputes are resolved promptly or not, the important point is premiums are no longer ceded to these plans or any others at perceived losses. In other words, underwriting losses or artificially low selling prices of competitors are not being subsidized by others. As a result, competitors, particularly in California, are raising rates, sometimes significantly, to restore profitability on an accident year net basis. Even though TheZenith did not purchase this type of reinsurance, we also suffered from predatory pricing resulting in our prices being undercut and customers shopping elsewhere. However, we maintained our financial strength and intellectual capability by continuing to operate in a consistent and professional manner, which will serve us well in the long-term. With respect to our own TheZenith 15 OUR OBJECTIVE IS TO MAKE UNDERWRITING PROFITS - -------------------------------------------------------------------------------- BY DELIVERING QUALITY SERVICES AT FAIR PRICES. - -------------------------------------------------------------------------------- reinsurance, we have excellent, long-standing relationships with many reinsurers where we purchase coverage to protect against losses in excess of $550,000 up to $100,000,000. Despite continued declines in loss claim frequency, average Workers' Compensation claim costs continue to increase. California and U.S. results indicate combined ratios in the 150% and 125% ranges, respectively. As a result, we are modestly raising our rates (8% in California and differing amounts in other states) as we endeavor to maintain a responsible market and to continue charging the proper premium for the risk insured. In addition to rate changes, changes in experience modification factors, credits for excellent loss results and changes in wages, all will impact new and renewal selling prices, account by account. Obviously, accounts with unsatisfactory experience will receive higher than average increases. Many of our competitors will adjust prices and underwriting more significantly than TheZenith in order to restore financial strength. There is evidence these changes have begun (large price increases and refusals to write particular types of businesses in certain geographic areas), and we expect these changes will gain momentum, allowing TheZenith to write more business at the proper prices. We are positioned to service new and existing customers responsibly while delivering quality services. With our concentration on California, Florida and Texas, we will participate in three of the states with the greatest projected job growth in the U.S. Of interest, we have received more business submissions and written more new policies in January, 2000 than in the prior several years; tangible evidence of TheZenith 16 WE ARE MODESTLY RAISING OUR RATES TO MAINTAIN - -------------------------------------------------------------------------------- A RESPONSIBLE MARKET AND TO CONTINUE CHARGING - -------------------------------------------------------------------------------- FAIR AND PROPER PREMIUMS FOR THE RISK INSURED. - -------------------------------------------------------------------------------- changing market conditions. Further indication: we are renewing a large percentage of our maturing policies at average increases of 18% in California. Recently, one of the largest Workers' Compensation insurers in California was taken over by the California Insurance Commissioner. Improvement to TheZenith's combined ratio will be a result of more total business, modest rate adjustments already implemented, and continued control of expenses. Quality services that reduce loss ratios and ultimately the long-term cost of insurance for our policyholders are our hallmark. Value-added services consist of expert Claims, Medical and Disability Management; Special Investigation Unit and Legal Services; and Premium Audit for the proper classifications of payrolls. All of which function on a partnership basis with the employer. For example, returning an injured employee to transitional duty during recovery, which improves morale and productivity while containing costs. Protection of Zenith's capital is another dimension of the partnership. With respect to the RISCORP Acquisition, we have made progress in improving management, underwriting and quality of service to customers and reducing expenses. The Southeast operations continue with favorable loss ratios and there are indications of additional business development opportunity, despite aggressive competition in the region. Politically, there were not many significant changes affecting our operations. In California, a major benefit increase bill was vetoed by the Governor and it is likely any changes to be enacted will be modest and fair to all parties concerned. Although this outcome was contrary to the conventional political wisdom of a year ago, we believe the result will aid in growing the California economy. Certain TheZenith 17 MANY OF OUR COMPETITORS WILL ADJUST PRICES AND - -------------------------------------------------------------------------------- UNDERWRITING MORE SIGNIFICANTLY THAN THEZENITH - -------------------------------------------------------------------------------- IN ORDER TO RESTORE FINANCIAL STRENGTH. - ------------------------------------------------------------------------- desirable system reforms were contained in the bill, such as management for the Workers' Compensation Appeals Board and modification of the treating physician presumption; these reforms are essential to speeding up benefit payments and improving equity for all concerned. Additional reforms may be desired by employers or insurers, but they may not be obtainable without massive benefit increases which are politically unacceptable. In California, litigation for third party bad faith was restored, excluding Workers' Compensation. Interestingly, a major initiative referendum will be voted on March 7, 2000 to determine whether this legislation becomes effective. The initiative is a well-funded campaign primarily between lawyers and auto insurers. Depending on the outcome, the politics of future insurance issues may be affected, including Workers' Compensation matters. RISCORP-Related Adjustment As we announced during the year, after receiving the report from the Neutral Auditor and Neutral Actuary who determined the RISCORP purchase price, we reviewed this result with three independent actuaries. The result of this review indicated a pre-tax charge of $50.0 million was necessary and appropriate to properly record the liabilities for losses and loss adjustment expenses acquired from RISCORP. We, of course, are disappointed that the Neutral Auditor and Neutral Actuary opinion proved materially wrong in such a short period of time, but we are hopeful the current estimates prove realistic in the years ahead. In this connection, a $34.0 million benefit of the reinsurance purchased has been recorded including a deferred benefit of $23.0 million before tax that will be recognized over the next approximately four years. TheZenith 18 CALIFORNIA, FLORIDA AND TEXAS ARE THREE STATES WITH - -------------------------------------------------------------------------------- THE GREATEST PROJECTED JOB GROWTH IN THE U.S. AND - -------------------------------------------------------------------------------- WHERE ZENITH INSURANCE HAS SIZEABLE OPERATIONS. - -------------------------------------------------------------------------------- Accident Year Loss Ratios The following is a four-year comparison of our current estimates of our Workers' Compensation accident year loss ratios, excluding the RISCORP-Related Adjustment: - ----------------------------------------------------------------------------------------------- 1996 1997 1998 1999 - ----------------------------------------------------------------------------------------------- California 61.4% 63.0% 65.0% 68.9% Southeast states (Florida and others) 53.0 63.4 63.5 Texas and states other than Southeast 46.6 48.9 60.7 71.8 - ----------------------------------------------------------------------------------------------- Accident year loss ratios 57.1 57.3 63.6 67.0 - ----------------------------------------------------------------------------------------------- As is apparent from the table, our loss ratios have been increasing, but they are still excellent results, considering market conditions. Reinsurance For the past 14 years, Zenith Insurance has been selectively underwriting assumed treaty and facultative reinsurance. Reinsurance represents 10.0% of our property-casualty volume, while reinsurance reserves represent 14.6% of our total property-casualty reserves. During 1999, the net written premium of this operation was $35.9 million compared to $29.9 million in 1998. Earned premium was $36.4 million compared to $29.2 million in 1998. Underwriting losses of $7.3 million were recorded in 1999, resulting in a combined ratio of 120.1% compared to underwriting profits of $10.3 million and a combined ratio of 64.8% the prior year. Since the inception of this operation in 1985, the combined ratio has averaged 94.3%. During 1998 TheZenith 19 WITH RESPECT TO THE RISCORP ACQUISITION, WE HAVE - -------------------------------------------------------------------------------- MADE PROGRESS IN IMPROVING MANAGEMENT, UNDERWRITING, - -------------------------------------------------------------------------------- QUALITY CUSTOMER SERVICES AND EXPENSE REDUCTION. - -------------------------------------------------------------------------------- and 1999, the majority of written premium was derived from world-wide property catastrophe business. Accounting for the property catastrophe reinsurance business has a different result from our other property-casualty business. At the end of each reporting period, income is recognized without reserves being established if no major catastrophe has occurred. In our other businesses, reserves are mandated based upon actual events as well as expected loss patterns. As a result, there may be large fluctuations (positive or negative) in underwriting results for the property catastrophe reinsurance business in the short-term since only actual events are considered. The major event in 1998 was Hurricane Georges where we have estimated our pre-tax loss to date at $10.2 million, of which $5.7 million was incurred in 1999. In 1999, the largest storm impacts were Oklahoma tornadoes, Typhoon Bart in Japan, and French windstorm losses on December 26, 27 and 28, 1999. We expect gradual premium increases and more favorable terms to result from these losses, particularly in the retrocession market where we are active. Information Technology So far we have not experienced major difficulty from Y2K. We spent a lot of time and money on planning, testing and remediating our systems in order to achieve this objective at an estimated a total cost of $11.1 million, of which $5.9 million was expended in 1999. Contrary to certain published reports relating to industry in general we had no reasonable alternative to undertaking this effort. TheZenith's information technology challenges relate to two areas: expanding our internet, extranet and intranet capabilities; and further integration of our TheZenith 20 IN JANUARY 2000 ZENITH INSURANCE HAS RECEIVED - -------------------------------------------------------------------------------- MORE BUSINESS SUBMISSIONS AND WRITTEN MORE - -------------------------------------------------------------------------------- NEW POLICIES THAN IN THE PRIOR SEVERAL YEARS. - -------------------------------------------------------------------------------- business platforms on a national basis. Since we are in the planning stages for these initiatives, we are unable to estimate the cost or time requirements. However, we will proceed intelligently and incrementally to make sure we are competitive and are able to improve our productivity. Internet distribution of Workers' Compensation policies may assist sales, however we are not convinced profitability is a reasonable prospect. Therefore, we will experiment judiciously. Directors and Officers Our board of directors was reduced by the resignation of three members, Messrs. Saul Steinberg, Robert Steinberg and George Bello, upon consummation of the sale of Reliance Insurance Company's investment in Zenith. We wish to thank these individuals for about 20 years of service during which they made many contributions to the growth and profitability of our business. Two long-time officers, Jim Ross and Fredricka Taubitz, have retired. They both contributed significantly to our long-term results, but we are fortunate that additional talent within the corporation is available to carry on their activities. Conclusion We have emphasized to our employees and shareholders that our company is run for the long-term. Our shareholders' return from the business has compounded at 17.7% for the past 23 years. Although our recent operating earnings have been poor due to market conditions and the RISCORP Acquisition, we are optimistic about our long-term prospects for the following reasons: Zenith's financial position is the strongest in our history; excess capital continues to be returned to shareholders through dividends and stock repurchases. TheZenith 21 WE CONTINUE TO RENEW A LARGE PERCENTAGE OF OUR - -------------------------------------------------------------------------------- MATURING POLICIES. - --------------------------------- Excellent management consists of long-term insurance professionals, focused on pricing and underwriting discipline, claims fundamentals, quality customer service, and most importantly, reaching our goal of a 100% combined ratio. Continuing education and the pursuit of excellence support our reputation as the Workers' Compensation specialist of choice. Customers number 33,000, many of whom are long-term; all benefiting from the value we add through our specialist services. Geographic diversification has been achieved; California premiums earned now represent 38.7% of our total Workers' Compensation operations, compared to 53.6% two years ago. Market conditions, including unbelievable predatory pricing, are gradually beginning to change which will permit premium growth at our prices in many regions of the U.S. Information technology is enhancing the quality and accessibility of our data, assisting the claims process, and delivering cost efficiencies. Zenith's investment portfolio consists largely of high-quality bonds, buffering us from the speculative frenzy in the U.S. equity markets. We can invest additional funds in equities if and when valuations become more attractive. Acquisition opportunities are being evaluated regularly, however we are mindful many seemingly desirable candidates are suspect due to substantial unrecorded liabilities on their balance sheets. TheZenith 22 QUALITY SERVICES THAT REDUCE LOSS RATIOS AND - -------------------------------------------------------------------------------- ULTIMATELY THE LONG-TERM COST OF INSURANCE FOR - -------------------------------------------------------------------------------- THEZENITH'S POLICYHOLDERS ARE OUR HALLMARK. - -------------------------------------------------------------------------------- Internet sales and service potentials, and private label relationships may well open new markets for TheZenith. Confidence in our future was demonstrated by a Canadian domiciled insurance group who purchased 38.4% of our then outstanding common stock at $28 per share, above market at that time and today. Long-term shareholders will continue to benefit as we repurchase our common stock at below book value and improve our operating results. We appreciate the assistance and confidence of our stockholders, directors and reinsurers as we pursue change necessary to restore operating profitability and enhance shareholder value. /s/ Stanley R. Zax Stanley R. Zax Chairman of the Board and President Woodland Hills, California, March, 2000 TheZenith 23 MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED - -------------------------------------------------------------------------------- FINANCIAL CONDITION AND RESULTS OF OPERATIONS - ------------------------------------------------------------------------------ Forward-Looking Information The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements if accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those discussed. Forward-looking statements include those related to the plans and objectives of management for future operations, future economic performance, or projections of revenues, income, earnings per share, capital expenditures, dividends, capital structure, or other financial items. Statements containing words such as EXPECT, ANTICIPATE, BELIEVE, or similar words that are used in Management's Discussion and Analysis of Financial Condition and Results of Operations, in other parts of this report or in other written or oral information conveyed by or on behalf of Zenith National Insurance Corp. and subsidiaries (collectively, "Zenith") are intended to identify forward-looking statements. Zenith undertakes no obligation to update such forward-looking statements, which are subject to a number of risks and uncertainties that could cause actual results to differ materially from those projected. These risks and uncertainties include but are not limited to the following: (1) heightened competition, particularly intense price competition; (2) adverse state and federal legislation and regulation; (3) changes in interest rates causing fluctuations of investment income and fair values of investments; (4) changes in the frequency and severity of claims and catastrophic events; (5) adequacy of loss reserves; (6) changing environment for controlling medical, legal and rehabilitation costs, as well as fraud and abuse; and (7) other risks detailed herein and from time to time in Zenith's other reports and filings with the Securities and Exchange Commission. Overview Zenith's principal source of consolidated earnings is the income, including investment income, from the operations of its property-casualty insurance businesses and its investment portfolio. Property-casualty operations ("P&C Operations") comprise Workers' Compensation, Other Property-Casualty (through March 31, 1999) and Reinsurance. Effective March 31, 1999, Zenith sold CalFarm Insurance Company ("CalFarm"), formerly a wholly-owned subsidiary of Zenith Insurance Company ("Zenith Insurance"), a wholly-owned subsidiary of Zenith National Insurance Corp. ("Zenith National"), which operated Zenith's Other Property-Casualty Operations, principally in California. Results of the P&C Operations for the three years ended December 31, 1999 are set forth in the table on page 26. In 1998, Zenith expanded its Workers' Compensation business in Florida through the acquisition of substantially all of the assets and certain liabilities of RISCORP, Inc. and certain of its subsidiaries (collectively, "RISCORP") related to RISCORP's workers' compensation business (the "RISCORP Acquisition") (see page 29). During 1999, 38.7% and 33.2%, respectively, of the Workers' Compensation premiums earned were in California and Florida. The balance of the Workers Compensation premiums earned was in 38 states, with the greatest concentration in Texas. Reinsurance business assumed by Zenith provides principally property insurance coverage for world-wide exposures with a particular emphasis on catastrophe losses and large property risks. Zenith's Real Estate Operations develop land and primarily construct private residences for sale in Las Vegas, Nevada. Zenith National owns directly or indirectly all of the capital stock of its subsidiaries. TheZenith 24 Results of operations of Zenith's Workers' Compensation Operations are being adversely impacted by severe competition and inadequate pricing. Industry results in California are at historic unprofitable levels and national results are poor and deteriorating. Except in its Southeast Operations, which principally consists of the former operations of RISCORP, Zenith's Workers' Compensation premium revenues declined in each of the three years ended December 31, 1999 as the company endeavored to maintain rate adequacy. However, as a result of the sale of CalFarm, the capitalization of the P&C Operations improved significantly and an extraordinary dividend of $100.0 million to Zenith National added considerably to the invested assets of Zenith National. Zenith's investment portfolio is conservative, consisting principally of investment-grade, fixed maturity securities. Early in November of 1999, the Insurance Commissioner of the State of California (the "Insurance Commissioner") adopted an average 18.4% increase in the pure premium advisory rates recommended by the Workers' Compensation Insurance Rating Bureau of California -- a preliminary indication of possible changes in the California workers' compensation market. Zenith has raised its rates by an appropriate amount, together with other actions, with a goal to improve its profitability. Results of January 2000 renewals and new business applications in California were favorable with Zenith renewing a substantial percentage of its maturing policies at higher rates and writing some new business. The comparability of the results of operations for the year ended December 31, 1999 compared to the corresponding periods in 1998 and 1997 is affected by (a) the RISCORP Acquisition effective April 1, 1998; (b) net charges in the third quarter of 1999 of $50.0 million before tax ($32.5 million after tax, or $1.89 per share) associated with an increase in the net liabilities for unpaid losses and loss adjustment expenses in the Southeast Operations, which principally consists of the operations acquired from RISCORP (the "RISCORP-Related Adjustment"); and (c) the sale of CalFarm to Nationwide Mutual Insurance Company effective March 31, 1999. The comparative results of the P&C Operations after tax are set forth in the following table: - ---------------------------------------------------------------------------------------------- (Dollars in thousands) 1999 1998 1997 - ---------------------------------------------------------------------------------------------- Net investment income $35,632 $35,907 $34,655 Realized gains on investments 4,993 7,541 8,431 - ---------------------------------------------------------------------------------------------- Subtotal 40,625 43,448 43,086 Property-casualty underwriting results: Loss excluding catastrophes and RISCORP-Related Adjustment (40,404) (11,230) (10,217) Catastrophe losses (12,285) (7,475) (975) RISCORP-Related Adjustment (32,500) - ---------------------------------------------------------------------------------------------- Property-casualty underwriting loss (85,189) (18,705) (11,192) Income from Real Estate Operations 2,372 868 1,079 Interest expense (5,342) (3,824) (2,587) Parent expenses (2,701) (2,687) (2,286) - ---------------------------------------------------------------------------------------------- Net (loss) income before gain on sale of CalFarm (50,235) 19,100 28,100 Gain on sale of CalFarm 104,335 - ---------------------------------------------------------------------------------------------- Net income $54,100 $19,100 $28,100 - ---------------------------------------------------------------------------------------------- TheZenith 25 Premiums earned and underwriting results of the P&C Operations for the three years ended December 31, 1999 were as follows: - -------------------------------------------------------------------------------------------------- (Dollars in thousands) 1999* 1999** 1998 1997 - -------------------------------------------------------------------------------------------------- Premiums earned: Workers' Compensation $272,254 $ 278,854 $278,660 $242,064 Other Property-Casualty 54,108 54,108 222,045 214,406 Reinsurance 36,441 36,441 29,150 32,251 - -------------------------------------------------------------------------------------------------- Total $362,803 $ 369,403 $529,855 $488,721 - -------------------------------------------------------------------------------------------------- Underwriting (loss) income before tax: Workers' Compensation $(72,543) $(122,543) $(42,638) $(37,157) Other Property-Casualty (22) (22) 4,410 6,509 Reinsurance (7,324) (7,324) 10,268 14,189 - -------------------------------------------------------------------------------------------------- Total $(79,889) $(129,889) $(27,960) $(16,459) - -------------------------------------------------------------------------------------------------- *Excluding RISCORP-Related Adjustment **Including RISCORP-Related Adjustment Zenith's key operating goal is to achieve a combined ratio of 100% or lower. The combined ratio, expressed as a percentage, is the key measure of underwriting profitability traditionally used in the property-casualty insurance business. It is the sum of net incurred loss and loss adjustment expenses, underwriting expenses and policyholders' dividends, expressed as a percentage of net premiums earned. The combined ratios for the three years ended December 31, 1999 were as follows: - --------------------------------------------------------------------------------------------------- 1999* 1999** 1998 1997 - --------------------------------------------------------------------------------------------------- Combined loss and expense ratios: Workers' Compensation: Loss and loss adjustment expenses 89.2% 102.5% 79.3% 81.6% Underwriting expenses 37.4 41.4 36.0 33.7 - --------------------------------------------------------------------------------------------------- Combined ratio 126.6% 143.9% 115.3% 115.3% - --------------------------------------------------------------------------------------------------- Other Property-Casualty: Loss and loss adjustment expenses 66.5% 66.5% 67.0% 65.2% Underwriting expenses 33.5 33.5 31.0 31.7 - --------------------------------------------------------------------------------------------------- Combined ratio 100.0% 100.0% 98.0% 96.9% - --------------------------------------------------------------------------------------------------- Reinsurance: Loss and loss adjustment expenses 105.0% 105.0% 45.3% 33.7% Underwriting expenses 15.1 15.1 19.5 22.3 - --------------------------------------------------------------------------------------------------- Combined ratio 120.1% 120.1% 64.8% 56.0% - --------------------------------------------------------------------------------------------------- Total combined ratio 122.0% 135.2% 105.3% 103.4% - --------------------------------------------------------------------------------------------------- *Excluding RISCORP-Related Adjustment **Including RISCORP-Related Adjustment TheZenith 26 Property insurance and reinsurance coverages expose Zenith to the risk of significant loss in the event of major adverse natural phenomena, known in the insurance industry as catastrophes. These catastrophes may cause significant contemporaneous financial statement losses since catastrophe losses may not be accrued in advance of the event. Zenith manages its exposure to the risk of catastrophe losses through a combination of the purchase of reinsurance and the application of underwriting and actuarial techniques to control the amount and number of risks that are underwritten with an exposure to possible catastrophes. The profitability of the P&C Operations is principally dependent upon the adequacy of rates charged to the insured for insurance protection; the frequency and severity of claims and catastrophes; the ability to accurately estimate and accrue reported and unreported losses in the correct period; the level of dividends paid to policyholders; the ability to manage claim costs and keep operating expenses in line with premium volume; and the ability to service claims, maintain policies and acquire business efficiently. Some of the factors that continue to impact the business and economic environment in which Zenith operates include: an uncertain political and regulatory environment, both state and federal; the outlook for economic growth in geographic areas where Zenith operates; the frequency and severity of claims and catastrophes; the expansion of the Workers' Compensation Operations outside of California; the resolution by others in the industry of creative reinsurance arrangements; a highly competitive insurance industry; and the changing environment for controlling medical, legal and rehabilitation costs, as well as fraud and abuse. Although management is currently unable to predict the effect of any of the foregoing, these factors, related trends and uncertainties could have a material effect on Zenith's future operations and financial condition. The amount by which losses, measured subsequently by reference to payments and additional estimates, differ from those originally reported for a period is known as "development". Development is favorable when losses ultimately settle for less than the amount reserved or subsequent estimates indicate a basis for reducing reserves on open claims. The following shows the one-year loss reserve development for loss and loss adjustment expense for the three segments of the P&C Operations: - ---------------------------------------------------------------------------- Other (Dollars in Workers' Property- thousands) Compensation Casualty Reinsurance Total - ---------------------------------------------------------------------------- One-year loss development in: 1999 $38,767 $(1,279) $ 7,336 $ 44,824 1998 (75) (3,754) (7,538) (11,367) 1997 11,837 (5,316) (6,870) (349) - ---------------------------------------------------------------------------- Favorable development is shown in brackets. The unfavorable development in 1997 for the Workers' Compensation Operations is due to loss and loss adjustment expense reserve strengthening for the 1995 and 1996 accident years. The reserve strengthening in 1999 is attributable to the RISCORP-Related Adjustment. Adverse development in 1999 in the Reinsurance Operations is attributable to increases during 1999 of estimates for catastrophes that occurred in 1998, principally estimates of the loss attributable to hurricane "Georges." The process of evaluating an insurance company's exposure to the cost of environmental and asbestos damage is subject to significant uncertainties. Among the complications are lack of historical data, long reporting delays, uncertainty as to the number and identity of insureds with potential exposure and unresolved legal issues regarding policy coverage. The legal issues concerning the interpretations of various insurance policy provisions and whether environmental and asbestos losses are, or were ever intended to be, covered are complex. Courts have reached different and sometimes inconsistent conclusions regarding such issues as: when the loss occurred TheZenith 27 and which policies provide coverage, how policy limits are applied and determined, how policy exclusions are applied and interpreted, whether clean-up costs are covered as insured property damage and whether site assessment costs are either indemnity payments or adjusting costs. Zenith has exposure to asbestos losses in its Workers' Compensation Operations for medical, indemnity and loss adjustment expenses associated with covered workers' long-term exposure to asbestos or asbestos-containing materials. Most of these claims date back to the 1970's and early 1980's and Zenith's exposure is generally limited to a pro rata share of the loss for the period of time coverage was provided. Zenith also has potential exposure to environmental and asbestos losses and loss adjustment expenses beginning in 1985 through its Reinsurance operation and through CalFarm (through March 31, 1999), which wrote liability coverage under farmowners' and small commercial policies, however such losses are substantially excluded from all such coverage. Any such liabilities associated with CalFarm were retained by CalFarm when it was sold in 1999 and Zenith retains no exposure to any such liabilities. The business reinsured by Zenith contains exclusion clauses for environmental and asbestos losses, and in 1988 an absolute pollution exclusion was incorporated into CalFarm's policy forms. All claims for damages resulting from environmental or asbestos losses are identified and handled by Zenith's most experienced claims/legal professionals. Environmental and asbestos losses have not been material and Zenith believes that its reserves for environmental and asbestos losses are appropriately established based on currently available facts, technology, laws and regulations. However, due to the long-term nature of these claims, the inconsistencies of court decisions on coverage, plaintiffs' expanded theories of liability, the risks inherent in major litigation and other uncertainties, the ultimate exposure from these claims may vary from the amounts currently reserved. Inflation rates impact the financial statements and operating results in several areas. Fluctuations in inflation rates impact the market value of the investment portfolio and yields on new investments. Inflation also impacts the portion of the loss reserves that relates to hospital and medical expenses and property claims and loss adjustment expenses, but not the portion of loss reserves that relates to workers' compensation indemnity payments for lost wages which are fixed by statute. Adjustments for inflationary impacts are implicitly included as part of the P&C Operations' continual review of property-casualty reserve estimates. Actuarial account of increased costs is considered in setting adequate rates, and this is particularly important in the health insurance area where hospital and medical inflation rates have exceeded general inflation rates. Operating expenses, including payrolls, are impacted to a certain degree by the inflation rate. Sale of CalFarm Insurance Company Effective March 31, 1999, Zenith Insurance completed the sale of all of the issued and outstanding capital stock of CalFarm for $273.0 million in cash to Nationwide Mutual Insurance Company. The gain on the sale after tax was $104.3 million. After accounting for applicable taxes, expenses, and intercompany transactions, the net proceeds from the sale that were available to Zenith Insurance for investment were $211.0 million, compared to cash and investments of $226.4 million that were excluded from Zenith's Consolidated Balance Sheet upon the sale of CalFarm. TheZenith 28 Acquisition of Zenith National's Common Stock by Fairfax Financial Holdings Limited Pursuant to a Stock Purchase Agreement, dated June 25, 1999 (the "Stock Purchase Agreement"), between Fairfax Financial Holdings Limited, a Canada corporation ("Fairfax"), and Reliance Insurance Company ("Reliance"), Fairfax agreed to purchase the 6,574,000 shares of common stock of Zenith National owned by Reliance and its affiliates for $28 per share (the "Transaction"). In an amendment to its Statement on Schedule 13D, dated October 25, 1999 and filed with the Securities and Exchange Commission, Reliance Financial Services Corporation reported that the consummation of the Transaction occurred on October 25, 1999. Effective upon consummation of the Transaction, Saul P. Steinberg, Robert M. Steinberg and George E. Bello resigned from Zenith's Board of Directors. Resolution of Contingencies Surrounding Fair Values of RISCORP Assets Acquired and Liabilities Assumed and the RISCORP-Related Adjustment In October of 1999, Zenith Insurance completed a review of the liabilities for unpaid losses and loss adjustment expenses in its Southeast Operations, which principally consists of the operations acquired from RISCORP. The review was conducted with assistance from independent actuarial consultants. As a result of the review, Zenith Insurance recorded, in the third quarter of 1999, the RISCORP-Related Adjustment, which mainly comprises an increase of $46.0 million before tax ($29.9 million after tax) in the estimated net liabilities for unpaid losses and loss adjustment expenses acquired from RISCORP. The increase results primarily from the adjustments to reserves for the years 1994 through 1997. As a result, certain related receivables, principally contingent commissions receivable under reinsurance contracts assumed from RISCORP, were reduced by $19.0 million. As previously reported, Zenith Insurance purchased reinsurance protection relating to development of the unpaid loss and loss adjustment expense reserves acquired from RISCORP. Note 11 to the Consolidated Financial Statements on pages 58-59 describes certain litigation between Zenith Insurance and RISCORP, including a settlement agreement, dated July 7, 1999 (the "Settlement Agreement"), providing for the resolution of certain claims arising out of the RISCORP Acquisition. Under the Settlement Agreement, Zenith Insurance received $6.0 million from the escrow account. The adjustments associated with the increase in the liabilities for unpaid loss and loss adjustment expenses acquired from RISCORP, net of the benefit of reinsurance protection and the effect of the Settlement Agreement, in the aggregate, reduced income by $32.5 million after tax, or $1.89 per share. Deferred reinsurance benefits will be recognized over approximately the next four years and net income is expected to increase by $15.0 million. The foregoing RISCORP-Related Adjustment, after the benefit of the reinsurance protection for adverse development of the unpaid loss and loss adjustment expense reserves acquired from RISCORP, decreased the statutory surplus of Zenith Insurance by $25.0 million after tax in 1999. Workers' Compensation The following is a discussion of results of the Workers' Compensation Operations as set forth on page 26 excluding the impact of the RISCORP-Related Adjustment. Competition in the national workers' compensation insurance industry continues to be intense. In 1998 and 1997, Zenith continued its geographic diversification through the RISCORP Acquisition, thereby reducing Zenith's former concentration in the California workers' compensation insurance market. Zenith continues to adhere to its underwriting philosophy of requiring adequate pricing for the risks that are being underwritten. Although earned premiums have declined through some resulting loss of business, the loss ratio of Zenith's Workers' Compensation Operations, TheZenith 29 which were 64.6%, 61.5% and 68.4% in 1999, 1998 and 1997, respectively, indicate that it has maintained its disciplined approach to pricing in spite of the competitive pressures. Premiums earned in the Workers' Compensation Operations remained relatively constant in 1999 compared to 1998 and increased in 1998 compared to 1997, principally as a result of the RISCORP Acquisition. Excluding the impact of the RISCORP Acquisition, premiums earned in the Workers' Compensation Operations decreased in the years ended December 31, 1999 and 1998 compared to the corresponding periods in 1998 and 1997, principally as a result of Zenith's endeavors to maintain rate adequacy in the face of intense competition in the national workers' compensation insurance industry. Underwriting losses in the Workers' Compensation Operations increased in the years ended December 31, 1999 and 1998 compared to the corresponding periods in 1998 and 1997. The increase in such underwriting losses was attributable, principally, to an increase in the severity of claims and to the claims operating expenses that have not been reduced commensurately with premium revenues. The underwriting results for the year ended December 31, 1998 included $2.0 million of losses before tax related to catastrophic workers' compensation claims. Included in 1999 and 1998 underwriting results were increased expenses from the RISCORP Acquisition. The 1997 underwriting loss in the Workers' Compensation Operations includes $11.8 million of adverse development on prior years loss and loss adjustment expense reserves in the fourth quarter. Excluding the impact of the RISCORP Acquisition, Zenith has reduced expenses during 1999 and 1998 throughout its Workers' Compensation Operations, principally through reductions in the number of employees. However, the effects of such reductions have been mitigated by a reduction of premium income for the year ended December 31, 1999 compared to the corresponding periods in 1998 and 1997. In Florida, the Special Disability Trust Fund (the "Fund") assesses workers' compensation insurers to pay for what are commonly referred to as "Second Injuries". Historic assessments have been inadequate to completely fund obligations of the Fund. In late 1997, the Florida statute was amended so that the Fund will not be liable for and will not reimburse employers or carriers for Second Injuries occurring on or after January 1, 1998. Zenith has recorded its receivable from the Fund for Second Injuries based on specific claims and historical experience prior to January 1, 1998. At December 31, 1999 and 1998, the receivable from the Fund was $37.0 million and $39.1 million, respectively, related to the pre-January 1, 1998 claims, of which $5.6 million was collected in 1999. The outlook for the future profitability of the Workers' Compensation Operations is dependent upon the ability to maintain adequate rates and to write business at such rates, manage claims costs and to keep operating expenses in line with premium volume. Zenith is unable to predict when its Workers' Compensation Operations will return to underwriting profitability. Other Property-Casualty Zenith's Other Property-Casualty Operations were operated primarily by CalFarm, which was sold effective March 31, 1999. Other Property-Casualty Operations served individual and commercial customers, primarily in the rural and suburban areas of California. The major lines of business were automobile, farmowners, commercial coverages, homeowners and group health. Underwriting results for 1999, 1998 and 1997 were impacted by catastrophe losses; intense competition; increased expenses, primarily due to computer costs for Year 2000 compliance; and the continuing investment to upgrade existing computer systems. Catastrophe losses attributable to California storm damage were TheZenith 30 $5.0 million and $1.5 million before tax in 1998 and 1997, respectively. The Other Property-Casualty Operations underwriting results in 1999 and 1998 were also adversely impacted by losses in the Health line of business because of higher health care costs and increased utilization. Reinsurance Zenith's Reinsurance Operations emphasize the asssumption of world-wide reinsurance of property losses from catastrophes and the reinsurance of large property risks. Reinsurance premiums earned increased in the year ended December 31, 1999, compared to the corresponding period in 1998, due principally to additional premiums in 1999 for reinstatement of treaties impacted by catastrophes during 1999 and 1998. Premiums earned in the Reinsurance Operations decreased in the year ended December 31, 1998 as compared to the corresponding period in 1997 due to selected non-renewal by Zenith of certain reinsurance treaties and a general softening of such rates in the industry. The underwriting results for the years ended December 31, 1999 and 1998 were adversely impacted by $18.9 million and $4.5 million, respectively, of catastrophe losses before tax. Of the 1999 catastrophe losses, $8.0 million before tax was incurred in the fourth quarter of 1999. The principal events impacting 1999 and 1998 were hurricane "Georges" and other Carribean storms, earthquakes in Turkey and Taiwan, and French storms in December of 1999. Underwriting results were favorable during 1997 as a result of the absence of catastrophes. Real Estate Operations Zenith's Real Estate Operations develop land and primarily construct single-family residences for sale in Las Vegas, Nevada. Zenith recognized total revenues from its Real Estate Operations of $58.7 million, $37.7 million and $45.4 million for the years ended December 31, 1999, 1998 and 1997, respectively. The results of operations for the year ended December 31, 1999 benefited from an increase in home sales compared to the corresponding periods in 1998 and 1997 (number of closings were 366, 275 and 305 for the years ended December 31, 1999, 1998 and 1997, respectively). Construction in progress, including undeveloped land, was $87.9 million and $69.4 million at December 31, 1999 and 1998, respectively. In addition to continuing home construction, the Real Estate Operations may use some land presently owned for commercial and multi-family dwelling construction. Changes in interest rates or other factors could affect future home sales (we have not seen any impact so far), but Zenith believes the land it has acquired is strategically located and will have long-term value. Investments At December 31, 1999 and 1998, Zenith's consolidated investment portfolio emphasized high quality, liquid bonds and short-term investments. Bonds constituted 71% and 73%, and short-term investments constituted 20% and 18% of the carrying value of Zenith's consolidated investment portfolio at December 31, 1999 and 1998, respectively. Bonds with an investment grade rating represented 95% and 96% of the consolidated carrying values of fixed maturities at December 31, 1999 and 1998, respectively. The average maturity of the investment portfolio was 5.7 years and 4.2 years at December 31, 1999 and 1998, respectively. Investment income during the three years ended December 31, 1999 was as follows: - --------------------------------------------------- (Dollars in thousands) 1999 1998 1997 - --------------------------------------------------- Before tax $53,662 $53,593 $52,332 After tax 35,632 35,907 34,655 - --------------------------------------------------- TheZenith 31 The yields on invested assets, which vary with the general level of interest rates, the average life of invested assets and the amount of funds available for investment, for the three years ended December 31, 1999 were as follows: - -------------------------------------------------------- 1999 1998 1997 - -------------------------------------------------------- Before tax 5.5% 5.7% 6.0% After tax 3.7 3.8 3.9 - -------------------------------------------------------- The total fair value of fixed maturity investments, including short-term investments, was $834.3 million and $959.1 million at December 31, 1999 and 1998, repectively. The unrealized (loss) gain on held-to-maturity and available-for-sale fixed maturity investments, were as follows: - -------------------------------------------------------- Held-to- Maturity Available-for-Sale -------- ------------------- Before Before After (Dollars in thousands) Tax Tax Tax - -------------------------------------------------------- December 31, 1999 $ (340) $(29,698) $(19,304) December 31, 1998 1,569 9,864 6,412 - -------------------------------------------------------- At December 31, 1999 and 1998, 96% of Zenith's consolidated portfolio of fixed maturity investments were classified as available-for-sale with the unrealized appreciation or depreciation recorded as a separate component of stockholders' equity. The change in fair value of fixed maturity investments classified as available-for-sale resulted in a decrease in stockholders' equity of $25.7 million after deferred tax from December 31, 1998 to December 31, 1999 compared to an increase of $1.4 million from 1997 to 1998. Zenith's primary investment goals are to maintain safety and liquidity, enhance principal values and achieve increased rates of return consistent with regulatory constraints. The allocation among various types of securities is adjusted from time to time based on market conditions, credit conditions, tax policy, fluctuations in interest rates and other factors. The change in the carrying value of Zenith's consolidated investment portfolio in 1999 was as follows: - ------------------------------------------------------------------------------------ (Dollars in thousands) - ------------------------------------------------------------------------------------ Carrying value at beginning of year $1,048,681 Purchases at cost 375,899 Investments of CalFarm at date of sale (170,050) Maturities and redemptions (103,168) Proceeds from sales of investments: Debt and equity securities available-for-sale (233,742) Other investments (21,922) --------- Total proceeds from sales of investments (255,664) Net realized gains: Debt and equity securities available-for-sale 2,651 Other investments 5,031 --------- Total net realized gains 7,682 Change in unrealized gains and losses, net (45,529) Net change in short-term investments 41,746 Net accretion of bonds and preferred stocks and other changes 2,137 - ------------------------------------------------------------------------------------ Carrying value at end of year $ 901,734 - ------------------------------------------------------------------------------------ Stockholders' equity will continue to be affected by volatility in the fixed maturity securities market and changes in interest rates through changes in the values of fixed maturity investments which are classified as available-for- sale. TheZenith 32 When, in the opinion of management, a decline in market value of investments is considered to be "other than temporary," such investments are written down to their net realizable value. The determination of "other than temporary" includes, in addition to consideration of other relevant factors, a presumption that if the market value is below cost by a significant amount for a period of time, a writedown is necessary. During the fourth quarter and for the year ended December 31, 1999, there were writedowns of $1.0 million and $1.7 million, respectively. Market Risk of Financial Instruments The fair value of the fixed income investment portfolio is exposed to interest rate risk -- the risk of loss in fair value resulting from changes in prevailing market rates of interest for similar financial instruments. In addition, certain mortgage-backed securities are exposed to accelerated prepayment risk in that a decline in interest rates could prompt mortgage holders to refinance existing mortgages at lower rates. However, Zenith has the ability to hold fixed income investments to maturity. Zenith relies on the experience and judgment of senior management to monitor and mitigate the effects of market risk. Zenith does not utilize financial instrument hedges or derivative financial instruments to manage risks, nor does it enter into any swap, forward or options contracts, but will attempt to mitigate its exposure through active portfolio management. The allocation among various types of securities is adjusted from time to time based on market conditions, credit conditions, tax policy, fluctuations in interest rates and other factors. In addition, Zenith places the majority of its investments in high quality, liquid securities and limits the amount of credit exposure to any one issuer. The table below provides information about Zenith's financial instruments as of December 31, 1999 for which fair values are subject to changes in interest rates. For fixed maturity investments, the table presents fair value of investments held and weighted average interest rates on such investments by expected maturity dates. Such investments include redeemable preferred stocks, corporate bonds, municipal bonds, government bonds and mortgage-backed securities. For debt obligations, the table presents principal cash flows by expected maturity dates (including interest). - ------------------------------------------------------------------------------------------------------------------------ Expected Maturity Date ------------------------------------------------------------------------- (Dollars in thousands) 2000 2001 2002 2003 2004 Thereafter Total - ------------------------------------------------------------------------------------------------------------------------ Fixed maturity investments: Held-to-maturity and available-for-sale securities: Fixed rate $ 60,140 $160,525 $36,881 $49,629 $35,132 $309,325 $651,632 Weighted average interest rate 6.0% 6.2% 6.8% 9.6% 7.8% 8.5% 7.6% Trading securities: Fixed rate $ 2,929 $ 2,929 Weighted average interest rate 7.0% 7.0% Short-term investments $179,748 $179,748 Debt and interest obligations: Payable to banks and other notes payable 9% senior notes payable 6,750 $ 6,750 $78,375 91,875 8.55% redeemable securities 6,413 6,413 6,413 $ 6,413 $ 6,413 $228,912 260,977 - ------------------------------------------------------------------------------------------------------------------------ TheZenith 33 Liquidity and Capital Resources The P&C Operations generally create liquidity because insurance premiums are collected prior to disbursements for claims and benefits. These net cash flows, as set forth on page 45 in the Consolidated Financial Statements, are invested as described in "Investments" on pages 31-33. However, in the years ended December 31, 1999 and 1998, net cash was used in operations of $51.6 million and $47.1 million, respectively, to pay loss and loss adjustment expenses related to previous years, including loss reserves from the RISCORP Acquisition. Also, Zenith had less cash due to reduced premium revenues. Net cash flows from operations will be affected by fluctuations in premium income. Net cash flows provided by operating activities were $27.0 million for 1997. Zenith National's principal liquidity requirements in the long-term and the short-term are the funds needed to pay its expenses, service its outstanding debt, pay any cash dividends which may be declared to its stockholders and fund the land acquisitions and development by its Real Estate Operations. Zenith is principally dependent upon its portfolio of marketable securities and the investment yields thereon; dividends from its insurance subsidiaries, whose operations are supported by their own cash flows; and available lines of credit to fund its liquidity requirements. On April 1, 1998, in connection with the closing of the RISCORP Acquisition, Zenith Insurance paid $35.0 million to RISCORP and repaid $15.0 million of indebtedness assumed from RISCORP. On March 26, 1999, Zenith Insurance paid the remaining balance of $53.7 million, including interest, due to RISCORP pursuant to the RISCORP Acquisition. On April 1, 1999, Zenith Insurance received net proceeds of $213.8 million from Nationwide Mutual Insurance Company in connection with the sale of the capital stock of CalFarm. At December 31, 1999, Zenith National had two revolving, unsecured lines of credit in an aggregate amount of $70.0 million, all of which was available at December 31, 1999. A $30.0 million line of credit was not renewed when it expired November 30, 1999. Under these agreements certain restrictive covenants apply including the maintence of a specific level of net worth. At December 31, 1999, Zenith National was authorized to repurchase up to 940,000 shares of its common stock pursuant to a share purchase program authorized by its Board of Directors. These purchases are discretionary and can be adequately funded from Zenith National's existing sources of liquidity. In 1999 and 1998, respectively, Zenith National repurchased 185,000 and 960,000 shares on the open market for a total purchase price of $4.2 million and $24.0 million. Zenith's Real Estate Operations maintain certain bank credit facilities to provide financing for development and construction of single-family residences for sale. These loans bear interest at the rates of prime plus 1.0% and prime plus 0.75% and mature between February 2000 and November 2001. Each agreement pertains to a separate residential housing project and the maximum credit available was $27.1 million and $32.3 million at December 31, 1999 and 1998, respectively. The agreements provide that funding and repayment of development and construction loans are made in tandem for each project. A development loan will always precede a construction loan for a project and the proceeds of the construction loan are required to first be used to pay off the respective development loan. At December 31, 1999 and 1998, $19.1 million and $12.3 million, respectively, was outstanding with respect to the borrowing. In July of 1999, Zenith Insurance paid a dividend of $100.0 million to Zenith National. The dividend was approved by the California TheZenith 34 Department of Insurance on June 24, 1999. Zenith National added such funds to, and invested them as part of, its investment portfolio. Zenith has been informed by A.M. Best Company ("Best") that the payment of the dividend may result in a downgrade of Best's rating of the P&C Operations from A+ to A. The P&C Operations are subject to insurance regulations which restrict their ability to distribute dividends. Such dividend capabilities are set forth in Note 13 to the Consolidated Financial Statements on page 61. Such restrictions have not had, and under current regulations are not expected to have, a material adverse impact on Zenith. Zenith National received $130.0 million of dividends from Zenith Insurance in 1999, including the extraordinary dividend of $100.0 million. Zenith National received no dividends from Zenith Insurance in 1998 and received dividends from Zenith Insurance amounting to $22.8 million in 1997. The maximum dividend which can be paid to Zenith National without prior approval of the California Department of Insurance in 2000 is $29.8 million. Insurance companies are required to have securities on deposit for the protection of policyholders in accordance with various states' regulations. At December 31, 1999 and 1998, investments carried at their fair value of $205.5 million and $262.0 million, respectively, were on deposit to comply with such regulations. On July 30, 1998, Zenith National issued $75.0 million of 8.55% Capital Securities at a price of $996.24 per security through Zenith National Insurance Capital Trust I, a Delaware statutory business trust (the "Trust"), all of the voting securities of which are owned by Zenith National. Each Capital Security pays semi-annual cumulative cash distributions at the annual rate of 8.55% of the $1,000 liquidation amount per security. The Trust used the proceeds from its offering to purchase $75.0 million of Zenith National's 8.55% Subordinated Deferrable Interest Debentures due 2028 (the "Subordinated Debentures"), which constitute the principal asset of the Trust. The semi-annual interest payments on the Subordinated Debentures may be deferred by Zenith National for up to ten consecutive semi-annual periods. The Subordinated Debentures are redeemable at any time by Zenith National at the then present value of the remaining scheduled payments of principal and interest. Payments on the Capital Securities, including distributions and redemptions, follow those of the Subordinated Debentures. Zenith National used $65.0 million from the net proceeds to make a capital contribution to Zenith Insurance. The remaining net proceeds were used for general corporate purposes. On February 25, 2000, Zenith National paid $18.8 million to repurchase $12.5 million aggregate principal amount of the outstanding 9% Senior Notes due 2002 and $8.0 million aggregate liquidation amount of the outstanding 8.55% Capital Securities issued by the Trust. Zenith National used its available cash balances to fund these purchases. Codification of Statutory Accounting Principles In 1998, the National Association of Insurance Commissioners ("NAIC") adopted the Codification of Statutory Accounting Principles guidance (the "Codification"), which will replace the current Accounting Practices and Procedures manual as the NAIC's primary guidance on statutory accounting. (Statutory accounting is a comprehensive basis of accounting based on prescribed accounting practices, which include state laws, regulations and general administrative rules, as well as a variety of publications of the NAIC.) The Codification provides guidance for the areas where statutory accounting has been silent and changes current statutory accounting in some areas. The NAIC is now considering amendments to the Codification that would also be effective upon implementation. The NAIC has established January 1, 2001 as the effective date of the Codification. TheZenith 35 The California Department of Insurance has adopted the Codification. Implementation of the Codification may affect the surplus level and the capitalization requirements of the P&C Operations on a statutory basis. Zenith has not determined the impact of the Codification. Year 2000 The Year 2000 Problem refers to the inability of information technology ("IT") systems and non-information technology ("non-IT") systems to accurately process dates during and after 1999. IT systems include computer hardware and software. Non-IT systems include equipment, such as elevators, security systems and HVAC systems that incorporate embedded micro controllers. If not corrected, the processes of IT and non-IT systems that are date sensitive could fail or miscalculate data resulting in disruptions of operations, such as a temporary inability to process transactions, send and receive electronic data with third parties or otherwise engage in normal business activities. There could also be a negative impact on the economic and social infrastructure on which Zenith depends. At the end of 1999, Zenith was prepared for the date change from 1999 to 2000. Zenith systematically replaced and modified its internal non-IT and IT systems to function correctly with dates from 1999 forward, thereby rendering them "Year 2000 Compliant." Zenith also had in place contingency plans to substantially reduce material business disruptions from failures of Zenith's internal systems, a failure of one or more critical third parties upon which Zenith relies in its business operations ("Key External Dependencies") and/or the contamination of Zenith's IT systems due to receipt of corrupted data. Zenith did not suffer any disruption of its business due to any impact of the date change from 1999 to 2000 on its internal non-IT systems, its internal IT systems or its Key External Dependencies. However, at the end of 1999, Zenith was cautious about the state of readiness of its Key External Dependencies and also recognized that despite its Year 2000-related efforts negative impact on its operations from Year 2000-related failures was possible. Accordingly, as a precaution, Zenith did implement elements of its contingency plans prior to the end of 1999. Those elements are no longer in effect. Although the date change from 1999 to 2000 occurred without disruption to Zenith's business, Zenith remains alert both as to potential issues in its internal systems and the state of readiness of its Key External Dependencies. All companies were, and to a lesser extent are still, faced with unknown risks arising from Year 2000 issues that may impact them negatively. Zenith believes, at this time, that the most reasonably-likely, worst-case, Year 2000 scenarios could include a failure of a part of Zenith's internal IT systems, the isolated inability of one or more of its critial Key External Dependencies, such as financial institutions, agents/brokers or reinsurers, to respond to Zenith's needs, and/or the contamination of Zenith's IT systems due to receipt of corrupted data. Such a scenario could result in a disruption of Zenith's normal business activities and could have a material adverse effect on its financial condition and results of operations. However, nothing has come to Zenith's attention leading it to conclude that there would be future Year 2000-related failures having a material adverse impact on Zenith. Further, because of the general nature of the Year 2000 Problem and how it may manifest itself, Zenith will continue to monitor its internal systems and its Key External Dependencies for Year 2000-related anomalies. TheZenith 36 Monitoring of some situations will extend into 2001, so as to cover twelve months of Year 2000 processes. However, it is expected that substantially all monitoring will decrease over the next few months and end by the second quarter of 2000. Contingency plans remain in place, ready to be implemented. The majority of Zenith's Year 2000 compliance efforts were staffed internally, although Zenith engaged technical consultants to assist its internal staff, as well as to assist Zenith in reviewing its progress. All Year 2000-related costs were funded from internal sources. The costs associated with non-IT systems and contingency planning were not significant. The costs associated with IT systems (namely, core information technology systems; computer network and communications infrastructure; and personal and laptop computers, including applications) were $11.1 million, of which $5.9 million, $2.7 million and $2.5 million were expended in 1999, 1998 and 1997, respectively. This following table shows the portions of the $11.1 million, that were expended for repairing Zenith's IT systems ("IT Repair Costs") and replacing them ("IT Replacement Costs"). - ---------------------------------------------------------- (Dollars in thousands) Total IT Expenditure - ---------------------------------------------------------- IT Repair Costs $ 7,562 IT Replacement Costs: Software 881 Hardware 2,234 Related Expenditures 417 - ---------------------------------------------------------- Total $11,094 - ---------------------------------------------------------- The above table includes $1.8 million incurred for the Other Property-Casualty Operations through March 31, 1999, the date on which such operations were disposed of through the sale of the capital stock of CalFarm. IT Repair Costs and IT Replacement Costs include external costs and the cost of dedicated information technology personnel. IT Repair Costs are expensed as they are incurred; IT Replacement Costs are capitalized in accordance with Statement of Position 98-1 "Accounting for the Costs of Computer Software Developed or Obtained for Internal Use." The internal cost of user participation in acceptance testing was not measured and is not included. In addition to the amounts shown in the table, Zenith will be expending funds in the first quarter of 2000 to close out and refine its Year 2000 efforts. This amount is not expected to be material. Zenith had been planning to upgrade its computer network and communications infrastructure, as well as its personal and laptop computers (including applications), for some time; however, because of the Year 2000 problem, certain components of those plans were accelerated and completed by mid-1999. No planned information technology projects were deferred because of Year 2000-related efforts. Recently Issued Accounting Standards On June 15, 1998, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 133 ("SFAS No. 133") "Accounting for Derivative Instruments and Hedging Activities". SFAS No. 133 is effective for Zenith for all fiscal quarters of all fiscal years beginning after June 15, 2000. SFAS No. 133 requires that companies record all derivative instruments on the balance sheet at fair value. Changes in the fair value of derivatives are recorded each period in current earnings or other comprehensive income, depending on whether a derivative is designated as part of a hedge transaction and, if it is, the type of hedge transaction. Zenith does not invest in derivative instruments, and therefore adoption of SFAS No. 133 is not expected to have any effect on Zenith's results of operations or its financial position. TheZenith 37 5-YEAR SUMMARY OF SELECTED FINANCIAL INFORMATION - -------------------------------------------------------------------------------- Zenith National Insurance Corp. and Subsidiaries - -------------------------------------------------------------------------------- Year ended December 31, Note 1999 1998 - -------------------------------------------------------------------- (Dollars and shares in thousands, except per share data) Revenues: 2, 6 Premiums earned $ 369,403 $ 529,855 Investment income 53,662 53,593 Realized gains on investments 7,682 11,602 Real estate sales 58,670 37,737 Service fee income 2,691 3,992 - -------------------------------------------------------------------- Total revenues 492,108 636,779 - -------------------------------------------------------------------- (Loss) income from continuing operations after tax, and before RISCORP-Related Adjustment and before realized gains 2, 3, 6 (22,728) 11,559 Per common share 1 (1.33) 0.67 - -------------------------------------------------------------------- RISCORP-Related Adjustment after tax 5 (32,500) Per common share (1.89) - -------------------------------------------------------------------- Gain on sale of CalFarm after tax 6 104,335 Per common share 6.08 - -------------------------------------------------------------------- Components of net (loss) income: 2, 6 Underwriting (loss) income: (Loss) income excluding catastrophe losses and RISCORP-Related Adjustment 5 (40,404) (11,230) Catastrophe losses (12,285) (7,475) RISCORP-Related Adjustment 5 (32,500) Net investment income 35,632 35,907 Realized gains on investments 4,993 7,541 Income from real estate operations 2,372 868 Parent expenses and interest expense (8,043) (6,511) Gain on sale of CalFarm 6 104,335 (Loss) from discontinued life and annuity operations 3 - -------------------------------------------------------------------- Net income 54,100 19,100 Per common share 1 3.15 1.11 - -------------------------------------------------------------------- Cash dividends per share to common stockholders 1.00 1.00 - -------------------------------------------------------------------- Weighted average common shares outstanding 17,172 17,158 - -------------------------------------------------------------------- Financial condition: 2, 6 Total assets $1,573,786 $1,818,726 Investments 901,734 1,048,681 Unpaid loss and loss adjustment expenses 880,929 997,647 Senior notes, bank debt and other notes payable 94,955 93,851 Redeemable securities 73,397 73,341 Total stockholders' equity 354,559 346,952 Stockholders' equity per share 20.67 20.23 Stockholders' equity per share, excluding effect of Statement of Financial Accounting Standards No. 115 21.80 19.86 Return on average equity 13.9% 5.4% - -------------------------------------------------------------------- Property-casualty insurance statistics (GAAP): 2, 6 Paid loss and loss adjustment expense ratio 96.0% 82.9% Combined ratio including RISCORP-Related Adjustment: 5 Loss and loss adjustment expense ratio 97.5% 72.3% Underwriting expense ratio 37.7% 33.0% --------- --------- Combined ratio 135.2% 105.3% Combined ratio excluding RISCORP-Related Adjustment: 5 Loss and loss adjustment expense ratio 87.4% 72.3% Underwriting expense ratio 34.6% 33.0% --------- --------- Combined ratio 122.0% 105.3% Net premiums earned-to-surplus ratio 1.1 1.2 Loss and loss adjustment expense reserves-to-surplus ratio (net of reinsurance) 4 1.8 1.6 - -------------------------------------------------------------------- (1) Amounts prior to 1997 have been restated as required to comply with Statement of Financial Accounting Standards No. 128 "Earnings per Share" and represent diluted amounts per share and weighted average shares assuming exercise of stock options. (2) On April 1, 1998, Zenith acquired substantially all assets and certain liabilities from RISCORP, Inc and subsidiaries (collectively, "RISCORP") (See Notes 9 and 11 to the Consolidated Financial Statements on pages 56-57 and 58-59) (3) In 1995, Zenith sold CalFarm Life. (4) Includes Associated General Commerce Self-Insurers' Trust Fund net reserves of $65.4 million acquired through merger on December 31, 1996. TheZenith 38 - -------------------------------------------------------------------------------- 1997 1996 1995 - ----------------------------------------------------------------------------- (Dollars and shares in thousands, except per share data) Revenues: Premiums earned $ 488,721 $ 452,856 $ 437,513 Investment income 52,332 51,154 46,150 Realized gains on investments 14,008 10,807 3,621 Real estate sales 45,419 41,554 31,736 Service fee income - ----------------------------------------------------------------------------- Total revenues 600,480 556,371 519,020 - ----------------------------------------------------------------------------- (Loss) income from continuing operations after tax, and before RISCORP-Related Adjustment and before realized gains 19,669 30,575 17,368 Per common share 1.10 1.72 0.95 - ----------------------------------------------------------------------------- RISCORP-Related Adjustment after tax Per common share - ----------------------------------------------------------------------------- Gain on sale of CalFarm after tax Per common share - ----------------------------------------------------------------------------- Components of net (loss) income: Underwriting (loss) income: (Loss) income excluding catastrophe losses and RISCORP-Related Adjustment (10,217) 356 (226) Catastrophe losses (975) (8,710) RISCORP-Related Adjustment Net investment income 34,655 34,069 30,690 Realized gains on investments 8,431 7,025 2,354 Income from real estate operations 1,079 1,251 1,349 Parent expenses and interest expense (4,873) (5,101) (5,735) Gain on sale of CalFarm (Loss) from discontinued life and annuity operations (13,122) - ----------------------------------------------------------------------------- Net income 28,100 37,600 6,600 Per common share 1.57 2.12 0.36 - ----------------------------------------------------------------------------- Cash dividends per share to common stockholders 1.00 1.00 1.00 - ----------------------------------------------------------------------------- Weighted average common shares outstanding 17,886 17,752 18,334 - ----------------------------------------------------------------------------- Financial condition: Total assets $1,252,156 $1,242,724 $1,115,433 Investments 879,973 852,799 835,214 Unpaid loss and loss adjustment expenses 613,266 620,078 517,552 Senior notes, bank debt and other notes payable 88,216 88,861 83,135 Redeemable securities Total stockholders' equity 361,866 337,503 330,432 Stockholders' equity per share 20.31 19.17 18.58 Stockholders' equity per share, excluding effect of Statement of Financial Accounting Standards No. 115 20.03 19.28 18.18 Return on average equity 8.3% 11.4% 2.0% - ----------------------------------------------------------------------------- Property-casualty insurance statistics (GAAP): Paid loss and loss adjustment expense ratio 66.9% 69.9% 74.3% Combined ratio including RISCORP-Related Adjustment: Loss and loss adjustment expense ratio 71.2% 69.5% 74.4% Underwriting expense ratio 32.2% 30.3% 28.7% --------- --------- --------- Combined ratio 103.4% 99.8% 103.1% Combined ratio excluding RISCORP-Related Adjustment: Loss and loss adjustment expense ratio 71.2% 69.5% 74.4% Underwriting expense ratio 32.2% 30.3% 28.7% --------- --------- --------- Combined ratio 103.4% 99.8% 103.1% Net premiums earned-to-surplus ratio 1.4 1.4 1.4 Loss and loss adjustment expense reserves-to-surplus ratio (net of reinsurance) 1.5 1.6 1.5 - ----------------------------------------------------------------------------- (5) The RISCORP-Related Adjustment represents net charges of $50.0 million before tax ($32.5 million after tax, or $1.89 per share) associated with an increase in the net liabilities for unpaid losses and loss adjustment expenses in the Southeast Operations, which principally consists of the operations acquired from RISCORP, recorded in the third quarter of 1999. (See Note 11 to the Consolidated Financial Statements on pages 58-59) (6) Zenith completed the sale of CalFarm Insurance Company to Nationwide Mutual Insurance Company effective March 31, 1999 resulting in a gain of $104.3 million after tax, or $6.08 per share, in the first quarter of 1999. (See Note 10 to the Consolidated Financial Statements on page 57.) TheZenith 39 PROPERTY-CASUALTY LOSS DEVELOPMENT - ----------------------------------------------------------------- Zenith National Insurance Corp. and Subsidiaries The table that follows shows development of loss and loss adjustment expense liabilities as originally estimated on a generally accepted accounting principles basis at December 31 of each year presented. The accounting policies used to estimate these liabilities are described in Note 1 to the Consolidated Financial Statements on pages 49-50. Analysis of Loss and Loss Adjustment Expense Liability Development - -------------------------------------------------------------------------------- Year ended December 31, 1999 1998 - ----------------------------------------------------------------------------------------- (Dollars in thousands) Liability for unpaid loss and loss adjustment expenses, net $605,250 $599,357 - ----------------------------------------------------------------------------------------- Paid, net (cumulative) as of: One year later 244,402 Two years later Three years later Four years later Five years later Six years later Seven years later Eight years later Nine years later Ten years later - ----------------------------------------------------------------------------------------- Liability, net re-estimated as of: One year later 645,460 Two years later Three years later Four years later Five years later Six years later Seven years later Eight years later Nine years later Ten years later - ----------------------------------------------------------------------------------------- Favorable (deficient) development $(46,103) - ----------------------------------------------------------------------------------------- Net Liability -- December 31, $605,250 $599,357 Receivable from reinsurers and state trust funds on paid and unpaid losses 275,679 276,526 - ----------------------------------------------------------------------------------------- Gross liability -- December 31, 880,929 875,883 Re-estimated liability, net of reinsurance 645,460 Re-estimated receivable from reinsurers and state trust funds on paid and unpaid losses 307,088 - ----------------------------------------------------------------------------------------- Re-estimated liability, gross 952,548 - ----------------------------------------------------------------------------------------- Favorable (deficient) development, gross $(76,665) - ----------------------------------------------------------------------------------------- The analysis above presents the development of Zenith National Insurance Corp. and subsidiaries' balance sheet liabilities for 1989 through 1999. The first line in the table shows the liability for unpaid loss and loss adjustment expense, net of reinsurance, as estimated at the end of each calendar year. The first section shows the actual payments of loss and loss adjustment expenses that relate to each year-end liability as they were paid during subsequent annual periods. The second section shows revised estimates of the original unpaid amounts, net of reinsurance, including the subsequent payments. The next line shows the favorable or deficient developments of the original estimates for each year through 1999, net of reinsurance. This loss reserve development table is cumulative and, therefore, ending balances should not be added since the amount at the end of each calendar year includes activity for both the current and prior years. The liability at the end of each year includes an estimate of the amount yet unpaid and still due at the subsequent re-evaluation date for all previously estimated liabilities. For example, the liability at the end of 1997 includes an estimate of the amount still due on the 1996 and prior liabilities. Information for 1998 includes the results of the acquisition of substantially all assets and certain liabilities from RISCORP, Inc. and subsidiaries (See Notes 9 and 11 to the Consolidated Financial Statements on pages 56-57 and 58-59). The data prior to 1999 has been restated to exclude the results of CalFarm Insurance Company, which was sold effective March 31, 1999 (See Note 10 to the Consolidated financial statements on page 57). Since conditions and trends that have affected loss and loss adjustment expense development in the past may not occur in the future in exactly the same manner, if at all, future results may not be reliably predicted by extrapolation of the data presented. TheZenith 40 - -------------------------------------------------------------------------------- 1997 1996 1995 1994 1993 1992 1991 1990 1989 - ---------------------------------------------------------------------------------------------------- (Dollars in thousands) Liability for unpaid loss and loss adjustment expenses, net $418,529 $419,451 $357,652 $365,296 $385,629 $380,388 $354,789 $330,678 $303,069 - ---------------------------------------------------------------------------------------------------- Paid, net (cumulative) as of: One year later 137,681 149,195 127,428 116,193 119,158 124,303 124,186 108,230 82,180 Two years later 226,165 238,809 208,452 189,086 193,815 206,332 202,060 181,610 138,113 Three years later 289,673 250,865 236,623 238,268 257,922 252,011 225,615 177,029 Four years later 278,760 262,775 271,090 288,034 284,734 253,841 200,887 Five years later 280,005 287,806 312,352 304,198 273,078 217,474 Six years later 298,976 323,555 323,213 286,033 228,997 Seven years later 331,914 330,371 299,507 237,366 Eight years later 336,626 304,090 246,018 Nine years later 308,691 249,197 Ten years later 252,419 - ---------------------------------------------------------------------------------------------------- Liability, net re-estimated as of: One year later 402,551 423,327 358,249 359,658 371,537 381,758 369,480 335,588 299,166 Two years later 399,660 414,854 358,264 347,845 359,665 380,057 378,978 342,180 287,823 Three years later 410,924 351,831 339,076 356,475 378,383 377,713 347,537 285,188 Four years later 348,226 332,834 348,916 382,382 379,440 347,146 288,579 Five years later 330,097 342,608 376,917 380,672 346,558 288,265 Six years later 340,001 370,165 377,166 347,087 287,190 Seven years later 368,173 370,720 342,728 286,577 Eight years later 368,921 336,467 281,047 Nine years later 334,437 275,047 Ten years later 273,091 - ---------------------------------------------------------------------------------------------------- Favorable (deficient) development $ 18,869 $ 8,527 $ 9,426 $ 35,199 $ 45,628 $ 12,215 $(14,132) $ (3,759) $ 29,978 - ---------------------------------------------------------------------------------------------------- Net Liability -- December 31, $418,529 $419,451 $357,652 $365,296 $385,629 $380,388 Receivable from reinsurers and state trust funds on paid and unpaid losses 74,313 82,869 40,419 37,561 38,543 26,822 - ------------------------------------------------------------------- Gross liability -- December 31, 492,842 502,320 398,071 402,857 424,172 407,210 Re-estimated liability, net of reinsurance 399,660 410,924 348,226 330,097 340,001 368,173 Re-estimated receivable from reinsurers and state trust funds on paid and unpaid losses 80,099 88,922 44,189 40,121 48,963 63,018 - ------------------------------------------------------------------- Re-estimated liability, gross 479,759 499,846 392,415 370,218 388,964 431,191 - ------------------------------------------------------------------- Favorable (deficient) development, gross $ 13,083 $ 2,474 $ 5,656 $ 32,639 $ 35,208 $(23,981) - ------------------------------------------------------------------- TheZenith 41 CONSOLIDATED BALANCE SHEET - -------------------------------------------------- Zenith National Insurance Corp. and Subsidiaries - ----------------------------------------------------------------------------------------------- December 31, Note 1999 1998 - ----------------------------------------------------------------------------------------------- (Dollars in thousands) Assets: Investments Fixed maturities: At amortized cost (fair value $27,186 in 1999 and $36,712 in 1998) $ 27,526 $ 35,143 At fair value (cost $657,129 in 1999 and $725,397 in 1998) 627,375 735,284 Floating rate preferred stocks, at fair value (cost $6,799 in 1999 and $16,614 in 1998) 6,420 17,324 Convertible and non-redeemable preferred stocks, at fair value (cost $4,300 in 1999 and $7,679 in 1998) 3,405 7,350 Common stocks, at fair value (cost $25,428 in 1999 and $22,402 in 1998) 25,634 26,935 Short-term investments (at cost, which approximates fair value) 179,748 187,123 Other investments 31,626 39,522 - ----------------------------------------------------------------------------------------------- Total investments 1, 2 901,734 1,048,681 Cash 15,714 1,998 Accrued investment income 11,832 13,646 Premiums receivable, less allowance for doubtful accounts of $10,172 in 1999 and $9,760 in 1998 74,586 133,631 Receivable from reinsurers and state trust funds on paid and unpaid losses and prepaid reinsurance premiums 1 343,671 373,045 Deferred policy acquisition costs 7,892 23,941 Properties and equipment, less accumulated depreciation 3 54,981 79,908 Net deferred tax asset 7 34,601 22,611 Federal income tax receivable 7 2,740 Intangible assets 1, 9 23,207 25,744 Other assets 1 105,568 92,781 - ----------------------------------------------------------------------------------------------- Total assets $1,573,786 $1,818,726 - ----------------------------------------------------------------------------------------------- The accompanying notes are an integral part of this statement. TheZenith 42 - ---------------------------------------------------------------------------------------------------- December 31, Note 1999 1998 - ---------------------------------------------------------------------------------------------------- (Dollars and shares in thousands) Liabilities: Policy liabilities and accruals: Unpaid loss and loss adjustment expenses 16 $ 880,929 $ 997,647 Unearned premiums 50,906 157,965 Policyholders' dividends accrued 3,375 4,763 Reserves on loss portfolio transfers 17,658 9,689 Payable to banks and other notes payable 4 20,238 19,255 Senior notes payable, less unamortized issue costs of $283 in 1999 and $404 in 1998 5, 22 74,717 74,596 Federal income tax payable 7 23,793 Payable to RISCORP 52,952 Other liabilities 11 74,214 81,566 - ---------------------------------------------------------------------------------------------------- Total liabilities 1,145,830 1,398,433 - ---------------------------------------------------------------------------------------------------- Redeemable securities: Company-obligated, mandatorily redeemable capital securities of Zenith National Insurance Capital Trust I, holding solely 8.55% Subordinated Deferrable Interest Debentures due 2028, of Zenith National Insurance Corp., less unamortized issue cost and discount of $1,603 in 1999 and $1,659 in 1998 6, 22 73,397 73,341 - ---------------------------------------------------------------------------------------------------- Commitments and contingent liabilities 11 Stockholders' equity: Preferred stock, $1 par -- shares authorized 1,000; issued and outstanding, none in 1999 and 1998 Common stock, $1 par -- shares authorized 50,000; issued 25,157, outstanding 17,150 in 1999; issued 24,970, outstanding 17,148 in 1998 25,157 24,970 Additional paid-in capital 274,897 270,679 Retained earnings 225,229 188,243 Accumulated other comprehensive (loss) income -- net unrealized (depreciation) appreciation on investments, net of deferred tax (benefit) expense of $(10,768) in 1999 and $5,167 in 1998 1, 2 (19,998) 9,596 - ---------------------------------------------------------------------------------------------------- 505,285 493,488 Less treasury stock at cost (8,007 shares in 1999 and 7,822 shares in 1998) 12 (150,726) (146,536) - ---------------------------------------------------------------------------------------------------- Total stockholders' equity 354,559 346,952 - ---------------------------------------------------------------------------------------------------- Total liabilities, redeemable securities and stockholders' equity $1,573,786 $1,818,726 - ---------------------------------------------------------------------------------------------------- TheZenith 43 CONSOLIDATED STATEMENT OF OPERATIONS - ---------------------------------------------------------------------- Zenith National Insurance Corp. and Subsidiaries - ------------------------------------------------------------------------------------------------------------------ Year ended December 31, Note 1999 1998 1997 - ------------------------------------------------------------------------------------------------------------------ (Dollars and shares in thousands, except per share data) Revenues: Premiums earned 8 $369,403 $529,855 $488,721 Net investment income 2 53,662 53,593 52,332 Realized gains on investments 2 7,682 11,602 14,008 Real estate sales 58,670 37,737 45,419 Service fee income 2,691 3,992 - ------------------------------------------------------------------------------------------------------------------ Total revenues 492,108 636,779 600,480 - ------------------------------------------------------------------------------------------------------------------ Expenses: Loss and loss adjustment expenses incurred 8, 16 360,172 382,890 348,165 Policy acquisition costs 65,266 96,937 92,213 Other underwriting and operating expenses 80,090 85,299 68,003 Policyholders' dividends and participation 610 516 355 Real estate construction and operating costs 55,020 36,374 44,286 Interest expense 4, 5, 6 8,218 5,928 3,980 - ------------------------------------------------------------------------------------------------------------------ Total expenses 569,376 607,944 557,002 - ------------------------------------------------------------------------------------------------------------------ Gain on sale of CalFarm Insurance Company 10 160,335 - ------------------------------------------------------------------------------------------------------------------ Income before federal income tax expense 83,067 28,835 43,478 Federal income tax expense, including expense of $56,000 related to the sale of CalFarm Insurance Company in 1999 7, 10 28,967 9,735 15,378 - ------------------------------------------------------------------------------------------------------------------ Net income $ 54,100 $ 19,100 $ 28,100 - ------------------------------------------------------------------------------------------------------------------ Net income per common share -- basic 17 $ 3.15 $ 1.12 $ 1.59 - ------------------------------------------------------------------------------------------------------------------ Net income per common share -- diluted 17 $ 3.15 $ 1.11 $ 1.57 - ------------------------------------------------------------------------------------------------------------------ The accompanying notes are an integral part of this statement. TheZenith 44 CONSOLIDATED STATEMENT OF CASH FLOWS ---------------------------------------------------------------------- Zenith National Insurance Corp. and Subsidiaries - ------------------------------------------------------------------------------------------------------------- Year ended December 31, Note 1999 1998 1997 - ------------------------------------------------------------------------------------------------------------- (Dollars in thousands) Cash flows from operating activities: Premiums and service fee income collected $394,564 $580,945 $521,588 Investment income received 51,170 54,970 52,242 Proceeds from sales of real estate 58,670 37,737 45,964 Loss and loss adjustment expenses paid (321,510) (434,610) (342,461) Underwriting and other operating expenses paid (132,505) (182,235) (161,722) Real estate construction costs paid (66,462) (47,423) (47,565) Reinsurance premiums paid (24,126) (41,429) (27,336) Interest paid (13,467) (10,513) (6,910) Income taxes recovered (paid) 2,084 (4,580) (8,242) Net proceeds from sales of trading portfolio investments 1,416 - ------------------------------------------------------------------------------------------------------------- Net cash (used in) provided by operating activities (51,582) (47,138) 26,974 - ------------------------------------------------------------------------------------------------------------- Cash flows from investing activities: Purchases of investments: Debt and equity securities available-for-sale (366,567) (390,373) (82,734) Other investments (9,332) (12,894) (8,510) Proceeds from maturities and exchanges of investments: Fixed maturities held-to-maturity 7,500 11,583 6,258 Debt and equity securities available-for-sale 95,668 96,362 48,338 Other investments 15,483 Proceeds from sales of investments: Debt and equity securities available-for-sale 233,742 302,648 104,809 Other investments 21,922 13,145 15,211 Net change in short-term investments (41,746) 14,916 (103,115) Capital expenditures and other, net (15,189) (11,356) (5,304) Cash payment to RISCORP 9 (54,308) (35,000) RISCORP acquisition costs 9 (11,035) (2,804) Cash acquired in RISCORP Acquisition 9 29,309 Net proceeds from sale of CalFarm Insurance Company 10 211,068 - ------------------------------------------------------------------------------------------------------------- Net cash provided by (used in) investing activities 82,758 7,305 (12,368) - ------------------------------------------------------------------------------------------------------------- Cash flows from financing activities: Repayment of note assumed from RISCORP (15,000) Net cash received from the sale of Zenith National Insurance Capital Trust I 8.55% Capital Securities 6 73,320 Cash advanced from bank line of credit 4 7,400 7,000 Cash repaid on bank line of credit 4 (12,400) (2,000) Cash advanced from bank loans and other notes payable 56,970 35,431 39,729 Cash repaid on bank loans and other notes payable (52,397) (34,918) (40,719) Cash dividends paid to common stockholders (17,165) (17,010) (17,695) Proceeds from exercise of stock options 4,322 6,527 4,940 Purchase of treasury shares (4,190) (24,023) (482) - ------------------------------------------------------------------------------------------------------------- Net cash (used in) provided by financing activities (17,460) 29,327 (14,227) - ------------------------------------------------------------------------------------------------------------- Net increase (decrease) in cash 13,716 (10,506) 379 Cash at beginning of year 1,998 12,504 12,125 - ------------------------------------------------------------------------------------------------------------- Cash at end of year $ 15,714 $ 1,998 $ 12,504 - ------------------------------------------------------------------------------------------------------------- Reconciliation of net income to net cash flows from operating activities: Net income $ 54,100 $ 19,100 $ 28,100 Adjustments to reconcile net income to net cash flows (used in) provided by operating activities: Depreciation and amortization 8,369 9,096 5,716 Realized gain on sale of CalFarm Insurance Company (160,335) Realized gains on investments (7,682) (11,602) (14,008) Net cash from trading portfolio 1,416 Amortization of deferred credit on reinsurance 9 (11,000) Decrease (increase) in: Premiums receivable 22,528 25,757 7,732 Receivable from reinsurers and state trust funds and prepaid reinsurance premiums 44,507 30,549 13,457 Real estate construction in progress and land held for development (20,041) (16,266) (8,038) Increase (decrease) in: Unpaid loss and loss adjustment expenses 8,823 (97,601) (6,812) Unearned premiums (16,095) (13,681) 1,260 Policyholders' dividends accrued (1,388) (597) (2,310) Federal income tax 31,062 5,019 6,385 Other (4,430) 3,088 (5,924) - ------------------------------------------------------------------------------------------------------------- Net cash (used in) provided by operating activities $(51,582) $(47,138) $ 26,974 - ------------------------------------------------------------------------------------------------------------- The accompanying notes are an integral part of this statement. TheZenith 45 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - -------------------------------------------------------------------------------- Zenith National Insurance Corp. and Subsidiaries - -------------------------------------------------------------------------------- Common shares Preferred Three years ended December 31, 1999 Note outstanding stock $1 par - ------------------------------------------------------------------------------------------------------------- (Dollars and shares in thousands, except per share data) Balance at December 31, 1996 17,604 Net income for 1997 Other comprehensive income -- net unrealized appreciation on investments, net of deferred tax expense of $4,741 2 Comprehensive income Exercise of stock options 12 234 Tax benefit on options exercised in 1997 Purchase of treasury shares at cost (19) Cash dividends declared to common stockholders ($1.00 per share, paid quarterly) - ------------------------------------------------------------------------------------------------------------- Balance at December 31, 1997 17,819 Net income for 1998 Other comprehensive income -- net unrealized appreciation on investments, net of deferred tax expense of $142 2 Comprehensive income Exercise of stock options 12 289 Tax benefit on options exercised in 1998 Purchase of treasury shares at cost (960) Cash dividends declared to common stockholders ($1.00 per share, paid quarterly) - ------------------------------------------------------------------------------------------------------------- Balance at December 31, 1998 17,148 Net income for 1999 Other comprehensive (loss) income -- net unrealized depreciation on investments, net of deferred tax benefit of $15,935 2 Comprehensive income Exercise of stock options 12 187 Tax benefit on options exercised in 1999 Purchase of treasury shares at cost (185) Cash dividends declared to common stockholders ($1.00 per share, paid quarterly) - ------------------------------------------------------------------------------------------------------------- Balance at December 31, 1999 17,150 - ------------------------------------------------------------------------------------------------------------- The accompanying notes are an integral part of this statement. TheZenith 46 - -------------------------------------------------------------------------------- Accumulated other Common comprehensive (loss) income - stock $1 Additional Retained net unrealized (depreciation) Treasury par paid-in capital earnings appreciation on investments stock Total - ---------------------------------------------------------------------------------------------------- (Dollars and shares in thousands, except per share data) Balance at December 31, 1996 $ 24,447 $258,875 $175,684 $ 528 $(122,031) $337,503 Net income for 1997 28,100 28,100 Other comprehensive income -- net unrealized appreciation on investments, net of deferred tax expense of $4,741 8,804 8,804 ------- Comprehensive income 36,904 Exercise of stock options 234 4,706 4,940 Tax benefit on options exercised in 1997 517 517 Purchase of treasury shares at cost (482) (482) Cash dividends declared to common stockholders ($1.00 per share, paid quarterly) (17,516) (17,516) - ---------------------------------------------------------------------------------------------------- Balance at December 31, 1997 24,681 264,098 186,268 9,332 (122,513) 361,866 Net income for 1998 19,100 19,100 Other comprehensive income -- net unrealized appreciation on investments, net of deferred tax expense of $142 264 264 ------- Comprehensive income 19,364 Exercise of stock options 289 6,238 6,527 Tax benefit on options exercised in 1998 343 343 Purchase of treasury shares at cost (24,023) (24,023) Cash dividends declared to common stockholders ($1.00 per share, paid quarterly) (17,125) (17,125) - ---------------------------------------------------------------------------------------------------- Balance at December 31, 1998 24,970 270,679 188,243 9,596 (146,536) 346,952 Net income for 1999 54,100 54,100 Other comprehensive (loss) income -- net unrealized depreciation on investments, net of deferred tax benefit of $15,935 (29,594) (29,594) ------- Comprehensive income 24,506 Exercise of stock options 187 4,135 4,322 Tax benefit on options exercised in 1999 83 83 Purchase of treasury shares at cost (4,190) (4,190) Cash dividends declared to common stockholders ($1.00 per share, paid quarterly) (17,114) (17,114) - ---------------------------------------------------------------------------------------------------- Balance at December 31, 1999 $ 25,157 $274,897 $225,229 $(19,998) $(150,726) $354,559 - ---------------------------------------------------------------------------------------------------- TheZenith 47 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - -------------------------------------------------------------------------------- Zenith National Insurance Corp. and Subsidiaries Note 1 Summary of Accounting Policies, Operations and Principles of Consolidation Zenith National Insurance Corp. ("Zenith National") is engaged through its wholly-owned property-casualty insurance subsidiaries (the "P&C Operations") in Workers' Compensation insurance; Other Property-Casualty insurance (through March 31, 1999, the date of sale of CalFarm Insurance Company ("CalFarm"), and Reinsurance, principally of world-wide property and catastrophe risks. The P&C Operations sell insurance and reinsurance through agents and brokers and not directly to consumers. Other Property-Casualty, principally automobile, homeowners, farmowners, commercial coverages and health insurance and other coverages written primarily in the rural and suburban areas of California, was operated primarily by CalFarm, formerly a wholly-owned subsidiary of Zenith Insurance Company ("Zenith Insurance"), a wholly owned subsidiary of Zenith National. The Real Estate Operations develop single-family residences for sale in Las Vegas, Nevada. On April 1, 1998, Zenith Insurance acquired substantially all of the assets and certain liabilities of RISCORP, Inc. and certain of its subsidiaries (collectively, "RISCORP"), related to RISCORP's workers' compensation business (the "RISCORP Acquisition") (see Note 9). The financial statements have been prepared in accordance with generally accepted accounting principles ("GAAP") in the United States and include Zenith National and its subsidiaries (collectively, "Zenith"). GAAP requires the use of assumptions and estimates in reporting certain assets and liabilities and related disclosures and actual results could differ from those estimates. All significant intercompany transactions and balances have been eliminated in consolidation. The comparability of the results of operations for the year ended December 31, 1999 compared to the corresponding periods in 1998 and 1997 is affected by (a) the RISCORP Acquisition effective April 1, 1998; (b) net charges in the third quarter of 1999 of $50.0 million before tax ($32.5 million after tax, or $1.89 per share) associated with an increase in the net liabilities for unpaid losses and loss adjustment expenses in the Southeast Operations, which principally consists of the operations acquired from RISCORP (the "RISCORP-Related Adjustment"); and (c) the sale of CalFarm to Nationwide Mutual Insurance Company effective March 31, 1999 (see Note 10). Fair Values of Financial Instruments Financial instruments are contractual obligations that result in the delivery of cash or an ownership interest in an entity. Disclosures regarding the fair value of financial instruments have been derived using external market sources or estimates using present value and other valuation techniques. The following summarizes the carrying amounts and fair value of Zenith's financial instruments: - ----------------------------------------------------------------------------------- 1999 1998 December 31, ----------------------- ----------------------- (Dollars in Carrying Fair Carrying Fair thousands) Note amount value amount value - ----------------------------------------------------------------------------------- Assets: Investments: Trading securities 2 $ 2,955 $ 2,955 $ 3,041 $ 3,041 Other investments 2 898,779 898,439 1,045,640 1,047,209 ---------- ---------- ---------- ---------- 901,734 901,394 1,048,681 1,050,250 Liabilities: Payable to banks and other notes payable 4 20,238 20,238 19,255 19,255 Senior notes payable 5 74,717 76,082 74,596 80,881 Redeemable securities 6 73,397 69,055 73,341 66,312 - ----------------------------------------------------------------------------------- TheZenith 48 Investments Zenith's investments in debt and equity securities are identified in three categories as follows: held-to-maturity -- those securities, which by their terms must be redeemed by the issuing company and that Zenith has the positive intent and ability to hold to maturity, and are reported at amortized cost; trading -- those securities that are held principally for the purpose of selling in the near term and are reported at fair value with unrealized gains and losses included in earnings; and available-for-sale -- those securities not classified as either held-to-maturity or trading and are reported at fair value with unrealized gains and losses excluded from earnings and reported as a separate component of stockholders' equity, net of deferred tax. Other investments are carried at cost. When, in the opinion of management, a decline in market value of investments is considered to be "other than temporary," such investments are written down to their net realizable value. The determination of "other than temporary" includes, in addition to consideration of other relevant factors, a presumption that if the market value is below cost by a significant amount for a period of time, a writedown is necessary. During the fourth quarter and for the year ended December 31, 1999, there were writedowns of $1.0 million and $1.7 million, respectively. The market value of investments was supplied by the Merrill Lynch pricing service, with the exception of 43 items whose values were obtained from other brokers making a market in the investment, the Bloomberg financial news service and the use of analytical pricing methods for issues for which there is no ready market. The pricing for municipal bonds is provided by Muller Data. These market values are considered fair value. The cost of securities sold is determined by the "identified cost" method. Short-term investments include debt securities such as corporate, municipal and treasury securities with maturities of less than one year at the time of purchase. For these short-term investments, the carrying amount is a reasonable estimate of fair value. Cash Cash includes currency on hand and demand deposits with financial institutions. Recognition of Property-Casualty Revenue and Expense Property-casualty premiums are earned on a pro rata basis over the terms of the policies. Premiums applicable to the unexpired terms of policies in force are recorded as unearned premiums. Included with premiums earned is an estimate for earned but unbilled audit premiums. Workers' compensation insurance premiums are determined based upon the payroll of the insured and applicable premium rates. Premiums for retrospectively-rated policies are also determined by the loss experience incurred by the policyholder. Policy acquisition costs, consisting of commissions, premium taxes and certain other underwriting costs, are deferred and amortized as the related premiums are earned. The P&C Operations make provisions for the settlement of all incurred claims, both reported and unreported. The liabilities for unpaid loss and loss adjustment expenses are estimates of the eventual costs of claims incurred but not settled, less estimates of salvage and subrogation. Estimates for reported claims are primarily determined by evaluation of individual reported claims and amounts reported by ceding companies. Estimates for claims incurred but not reported are based on experience with respect to the probable number and nature of such claims. The methods for making such estimates and for establishing the resulting liabilities are continually reviewed and updated and any adjustments resulting therefrom are reflected in earnings currently. Estimates of losses from environmental and asbestos-related claims are included in overall loss reserves and to date have not been material. Due to the significant uncertainties inherent in TheZenith 49 establishing such reserves, the ultimate exposure may vary from the amounts currently reserved. An estimated provision for Workers' Compensation policyholders' dividends is accrued as the related premiums are earned. Such dividends do not become a fixed liability unless and until declared by the respective Boards of Directors of Zenith's insurance subsidiaries. California policyholders' dividends are not anticipated to be material in the foreseeable future due to deregulation, Florida policyholders' dividends are also immaterial. Property insurance and reinsurance coverages expose Zenith to the risk of significant loss in the event of major adverse natural phenomena, known in the insurance industry as catastrophes. Catastrophes may cause significant contemporaneous financial statement losses since catastrophe losses may not be accrued in advance of the event. Approximately 38.7% and 33.2% of Zenith's Workers' Compensation business is written in California and Florida, respectively. The concentration of Zenith's business in these states makes the results of operations highly dependent upon the states' economies, social and cultural trends, legislative and regulatory changes, and catastrophic events such as windstorms and earthquakes. Reinsurance In accordance with general industry practices, the P&C Operations annually purchase reinsurance to protect against liabilities in excess of certain limits on insurance risks they have underwritten. Such arrangements are known in the industry as "excess of loss" protection. The purpose of such reinsurance is to protect Zenith from the impact of large, irregularly occurring losses. Such reinsurance reduces the magnitude of sudden and unpredictable changes in net income and the capitalization supporting insurance operations. The ceding of insurance liabilities does not discharge the original insurer from primary liability to its policyholder. Balances due from reinsurers on unpaid losses, including an estimate of such recoverables related to reserves for incurred but not reported losses, are reported as assets and are included in receivable from reinsurers even though amounts due on unpaid losses are not recoverable from the reinsurer until such losses are paid. The unearned portion of premiums due to reinsurers is also included in receivable from reinsurers. In connection with the RISCORP Acquisition (see Note 11), Zenith Insurance acquired $244.3 million of recoverable from reinsurers on paid and unpaid losses from reinsurance arrangements entered into by RISCORP. All of such reinsurance is recoverable from large United States reinsurers. Earned premiums and loss and loss adjustment expenses incurred are stated in the Consolidated Statement of Operations after deduction of amounts ceded to reinsurers. Of amounts recoverable from reinsurers at December 31, 1999, 51.3% is attributable to reinsurance arrangements with three large United States reinsurance companies. No material amounts due from reinsurers have been written off as uncollectable in the three years ended December 31, 1999. Real Estate Operations Land, land development costs and construction costs, including costs of acquisition and development, property taxes and related interest, are capitalized. Such costs, and an estimate of the costs to complete a project, are recognized pro rata against sales of completed units. Such capitalized costs are included in other assets (see Note 5). Profitable Real Estate Operations are dependent upon real estate values, interest rates, construction costs, competition and management ability. Included in other assets is land and real estate construction in progress carried at a cost of $87.9 million and $69.4 million at December 31, 1999 and 1998, respectively. TheZenith 50 Properties and Equipment Properties and equipment are stated at cost less accumulated depreciation. Depreciation is calculated principally on a straight-line basis using the following useful lives: buildings, 10 to 40 years; and furniture, fixtures and equipment, 3 to 10 years. Expenditures for maintenance and repairs are charged to operations as incurred. Additions and improvements to buildings and other fixed assets are capitalized and depreciated over the useful lives of the properties and equipment. Upon disposition, the asset cost and related depreciation are removed from the accounts and the resulting gain or loss is included in income. Intangible Assets Intangible assets include purchased intangibles and the costs in excess of tangible assets acquired, including those related to the RISCORP Acquisition discussed in Note 9. The amounts assigned to assets acquired since 1970 are being amortized on a straight-line basis over 20 to 25 years. Amortization expense was $0.9 million, $1.1 million and $0.4 million in 1999, 1998 and 1997, respectively. Accumulated amortization was $1.9 million and $7.6 million at December 31, 1999 and 1998, respectively. Of the intangible assets at December 31, 1999 and 1998, $21.2 million and $23.7 million, respectively, were amortizable. Management periodically assesses the recoverability of these intangible assets based on a review of projected, undiscounted cash flows of the operations acquired. Codification of Statutory Accounting Principles In 1998, the National Association of Insurance Commissioners ("NAIC") adopted the Codification of Statutory Accounting Principles guidance (the "Codification"), which will replace the current Accounting Practices and Procedures manual as the NAIC's primary guidance on statutory accounting. (Statutory accounting is a comprehensive basis of accounting based on prescribed accounting practices, which include state laws, regulations and general administrative rules, as well as a variety of publications of the NAIC.) The Codification provides guidance for the areas where statutory accounting has been silent and changes current statutory accounting in some areas. The NAIC is now considering amendments to the Codification that would also be effective upon implementation. The NAIC has established January 1, 2001 as the effective date of the Codification. The California Department of Insurance has adopted the Codification. Implementation of the Codification may affect the surplus level and the capitalization requirements of the P&C Operations on a statutory basis. Zenith has not determined the impact of the Codification. Recently Issued Accounting Standards On June 15, 1998, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 133 ("SFAS No. 133") "Accounting for Derivative Instruments and Hedging Activities". SFAS No. 133 is effective for Zenith for all fiscal quarters of all fiscal years beginning after June 15, 2000. SFAS No. 133 requires that companies record all derivative instruments on the balance sheet at fair value. Changes in the fair value of derivatives are recorded each period in current earnings or other comprehensive income, depending on whether a derivative is designated as part of a hedge transaction and, if it is, the type of hedge transaction. Zenith does not invest in derivative instruments, and therefore adoption of SFAS No. 133 is not expected to have any effect on Zenith's results of operations or its financial position. Reclassifications and Restatements Certain 1998 and 1997 amounts have been reclassified to conform to the 1999 presentation. TheZenith 51 Note 2 Investments The amortized cost and fair values of investments were as follows: - --------------------------------------------------------------------------- Gross unrealized December 31, 1999 (Dollars in Amortized ----------------- Fair Carrying thousands) cost gains (losses) value value - --------------------------------------------------------------------------- Held-to-maturity: Corporate debt $ 5,325 $ (127) $ 5,198 $ 5,325 Mortgage-backed 22,201 (213) 21,988 22,201 - --------------------------------------------------------------------------- Total held-to-maturity $ 27,526 $ (340) $ 27,186 $ 27,526 - --------------------------------------------------------------------------- Available-for-sale: U.S. Treasuries $190,466 $ (1,985) $188,481 $188,481 Corporate debt 444,308 $1,054 (27,266) 418,096 418,096 Mortgage-backed 5,491 (24) 5,467 5,467 Redeemable preferred stocks 13,879 (1,477) 12,402 12,402 Equities 36,501 3,601 (4,669) 35,433 35,433 Short-term investments 179,748 179,748 179,748 - --------------------------------------------------------------------------- Total available- for-sale $870,393 $4,655 $(35,421) $839,627 $839,627 - --------------------------------------------------------------------------- Trading: Corporate debt $ 2,985 $ (56) $ 2,929 $ 2,929 Equities 26 26 26 - --------------------------------------------------------------------------- Total trading $ 3,011 $ (56) $ 2,955 $ 2,955 - --------------------------------------------------------------------------- - ---------------------------------------------------------------------------- Gross unrealized December 31, 1998 (Dollars in Amortized ------------------ Fair Carrying thousands) cost gains (losses) value value - ---------------------------------------------------------------------------- Held-to-maturity: Corporate debt $ 5,330 $ 740 $ 6,070 $ 5,330 Mortgage-backed 29,813 829 30,642 29,813 - ---------------------------------------------------------------------------- Total held-to-maturity $ 35,143 $ 1,569 $ 36,712 $ 35,143 - ---------------------------------------------------------------------------- Available-for-sale: U.S. Treasuries $161,548 $ 962 $ (295) $162,215 $162,215 Corporate debt 529,888 12,904 (3,924) 538,868 538,868 Mortgage-backed 16,938 45 (130) 16,853 16,853 Redeemable preferred stocks 14,045 332 (30) 14,347 14,347 Equities 46,670 6,771 (1,872) 51,569 51,569 Short-term investments 187,123 187,123 187,123 - ---------------------------------------------------------------------------- Total available- for-sale $956,212 $21,014 $(6,251) $970,975 $970,975 - ---------------------------------------------------------------------------- Trading: Corporate debt $ 2,978 $ 23 $ 3,001 $ 3,001 Equities 25 15 40 40 - ---------------------------------------------------------------------------- Total trading $ 3,003 $ 38 $ 3,041 $ 3,041 - ---------------------------------------------------------------------------- Debt securities, including short-term investments, at December 31, 1999 by contractual maturity were as follows: - ---------------------------------------------------------- December 31, 1999 Amortized Fair (Dollars in thousands) cost value - ---------------------------------------------------------- Held-to-maturity: Due after ten years $ 27,526 $ 27,186 - ---------------------------------------------------------- Total held-to-maturity $ 27,526 $ 27,186 - ---------------------------------------------------------- Available-for-sale: Due in one year or less $240,068 $239,888 Due after one year through five years 288,217 282,168 Due after five years through ten years 204,862 190,256 Due after ten years 100,745 91,882 - ---------------------------------------------------------- Total available-for-sale $833,892 $804,194 - ---------------------------------------------------------- Trading: Due after one year through five years $ 2,985 $ 2,929 - ---------------------------------------------------------- Total trading $ 2,985 $ 2,929 - ---------------------------------------------------------- Fluctuating interest rates will impact stockholders' equity, profitability and maturities of certain debt and preferred securities. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Mortgage-backed securities are shown as being due at their average expected maturity dates. Redeemable preferred stocks with sinking fund redemption periods are shown as being due at the mid-point of the sinking fund period. During the past three years, Zenith has not incurred any material losses due to the credit quality of its investments and has not included in its financial statements any allowance for possible future losses. The gross realized gains on sales of investments classified as available-for-sale during 1999, 1998 and 1997 were $8.2 million, $9.9 million and $5.1 million, respectively, and the gross realized losses were $5.5 million, $3.0 million and $1.0 million, respectively. At December 31, 1999 and 1998, 96% and 95%, respectively, of Zenith's consolidated portfolio of fixed maturity investments were TheZenith 52 classified as available-for-sale with the unrealized appreciation or depreciation recorded as a separate component of stockholders' equity. The change in fair value of fixed maturity investments classified as available-for-sale resulted in a decrease in stockholders' equity of $25.7 million after deferred tax from December 31, 1998 to December 31, 1999, compared to an increase of $1.4 million from 1997 to 1998. Investment income is summarized as follows: - ------------------------------------------------------------- Year ended December 31, (Dollars in thousands) 1999 1998 1997 - ------------------------------------------------------------- Fixed maturities: Bonds $45,080 $44,460 $42,837 Redeemable preferred stocks 1,362 1,113 1,289 Equity securities: Floating rate preferred stocks 777 977 872 Convertible and nonredeemable preferred stocks 350 477 337 Common stocks 984 717 595 Short-term investments 8,327 8,265 8,090 Other 756 1,088 1,489 - ------------------------------------------------------------- 57,636 57,097 55,509 Less investment expenses 3,974 3,504 3,177 - ------------------------------------------------------------- Net investment income $53,662 $53,593 $52,332 - ------------------------------------------------------------- Investments carried at their fair value of $205.5 million and $262.0 million at December 31, 1999 and 1998, respectively, were on deposit with regulatory authorities in compliance with insurance company regulations. The change in holding (losses) gains on trading securities, which is included in realized gains, was $(56,000), $39,000 and $(15,000) for the years ended December 31, 1999, 1998 and 1997, respectively. Note 3 Properties and Equipment Properties and equipment consist of the following: - ---------------------------------------------------- December 31, (Dollars in thousands) 1999 1998 - ---------------------------------------------------- Land $ 9,650 $16,536 Buildings 31,103 44,203 Furniture, fixtures and equipment 45,430 57,368 - ---------------------------------------------------- 86,183 118,107 Accumulated depreciation (31,202) (38,199) - ---------------------------------------------------- Total $54,981 $79,908 - ---------------------------------------------------- Depreciation expense amounted to $9.9 million, $8.8 million and $5.8 million in 1999, 1998 and 1997, respectively. Note 4 Payable to Banks and Other Notes Payable At December 31, 1999, Zenith National had two revolving, unsecured lines of credit in an aggregate amount of $70.0 million, all of which was available at December 31, 1999. A $30.0 million line of credit was not renewed when it expired November 30, 1999. Interest on funds borrowed under one of these lines of credit is payable at either (a) the bank's reference rate less 0.55% OR (b) LIBOR plus 0.40%. Interest under the other line of credit is payable at either (a) the higher of the bank's reference rate or the Federal Funds Rate plus 0.50% OR (b) the bank's offered rate to prime international banks in the offshore dollar market plus 0.475%. The prime interest rates were 8.50%, 7.75% and 8.50% at December 31, 1999, 1998 and 1997, respectively. Under these agreements, certain restrictive covenants apply including the maintenance of a specific level of net worth. Zenith's Real Estate Operations maintain certain bank credit facilities to provide financing for development and construction of single-family residences for sale. These loans bear interest at the rates of prime plus 1.0% and prime plus 0.75% and mature between February TheZenith 53 2000 and November 2001. Each agreement pertains to a separate residential housing project and the maximum credit available was $27.1 million and $32.3 million at December 31, 1999 and 1998, respectively. The agreements provide that funding and repayment of development and construction loans are made in tandem for each project. A development loan will always precede a construction loan for a project and the proceeds of the construction loan are required to first be used to pay off the respective development loan. At December 31, 1999 and 1998, $19.1 million and $12.3 million, respectively, was outstanding with respect to the borrowing. The Real Estate Operations are obligated under various notes payable arising from the purchase of several parcels of property. Such notes are collateralized by the land parcels and bear interest at rates between 8% and 10%, with a maximum maturity of August 2004. The balance outstanding with respect to these notes was $1.1 million and $2.0 million at December 31, 1999 and 1998, respectively. Note 5 Senior Notes Payable Zenith National has $75.0 million of its 9% Senior Notes due 2002 (the "9% Notes") issued and outstanding at December 31, 1999 and 1998. Interest on the 9% Notes is payable semi-annually. The 9% Notes are general unsecured obligations of Zenith National. Issue costs of $1.2 million are being amortized over the term of the 9% Notes. In each of the years ended December 31, 1999, 1998 and 1997, $6.9 million of interest and issue costs were expended. Covenants contained in the indenture include restrictions on the ability of Zenith National to incur secured debt and the right of holders of the 9% Notes to require Zenith National to repurchase the 9% Notes upon a decline in the rating of the 9% Notes within ninety days after the occurrence of certain events. Those events are: (a) a person or group becomes the beneficial owner of more than 50% of Zenith National common stock; (b) 10% or more of Zenith National common stock is acquired by Zenith National within any 12-month period; or (c) the sum of the fair market value of distributions (other than regular dividends or distributions of capital stock) and the consideration for purchases of Zenith National common stock by Zenith National during a 12-month period is 30% or more of the fair market value of outstanding Zenith National common stock. Interest incurred on borrowings is summarized as follows: - ---------------------------------------------------------- Year ended December 31, (Dollars in thousands) 1999 1998 1997 - ---------------------------------------------------------- Interest capitalized for Real Estate Operations $7,048 $4,922 $4,343 Interest expense not related to Real Estate Operations 8,218 5,784 3,755 - ---------------------------------------------------------- Total interest incurred $15,266 $10,706 $8,098 - ---------------------------------------------------------- Interest expense not related to Real Estate Operations includes $6.4 million and $2.7 million of interest on the Redeemable Securities (see Note 6) for the years ended December 31, 1999 and 1998, respectively. Note 6 Redeemable Securities On July 30, 1998, Zenith issued $75.0 million of 8.55% Capital Securities at a price of $996.24 per security through Zenith National Insurance Capital Trust I, a Delaware statutory business trust (the "Trust"), all of the voting securities of which are owned by Zenith National. Each Capital Security pays semi-annual cumulative cash distributions at the annual rate of 8.55% of the $1,000 liquidation amount per security. The Trust used the proceeds from its offering to purchase $75.0 million of Zenith National's 8.55% Subordinated Deferrable Interest Debentures due 2028 (the "Subordinated Debentures"), which constitute the principal asset of the Trust. The semi-annual interest payments on the Subordinated Debentures may be deferred by Zenith National for up to ten consecutive semi-annual periods. The TheZenith 54 Subordinated Debentures are redeemable at any time by Zenith National at the then present value of the remaining scheduled payments of principal and interest. Payments on the Capital Securities, including distributions and redemptions, follow those of the Subordinated Debentures. Zenith National used $65.0 million from the net proceeds to make a capital contribution to Zenith Insurance. The remaining net proceeds were used for general corporate purposes. The issue cost and discount on the Subordinated Debentures of $1.7 million are being amortized over the term of the Subordinated Debentures. During the years ended December 31, 1999 and 1998, $6.5 million and $2.7 million, respectively, of interest, issue costs and discount were expensed. Zenith National fully and unconditionally guaranteed the distributions on, and the liquidation amount generally of, the Capital Securities to the extent the Trust has funds legally available therefore. Zenith National's guarantee of the Capital Securities, as well as the Subordinated Debentures, are subordinated to all other indebtedness of Zenith National. Note 7 Federal Income Tax The components of the provision (benefit) for tax on income are: - ----------------------------------------------------------- Year ended December 31, (Dollars in thousands) 1999 1998 1997 - ----------------------------------------------------------- Current $29,488 $ 6,458 $10,989 Deferred (521) 3,277 4,389 - ----------------------------------------------------------- Federal income tax expense $28,967 $ 9,735 $15,378 - ----------------------------------------------------------- The difference between the statutory federal income tax rate of 35% and Zenith's effective tax rate on income, as reflected in the financial statements, is explained as follows: - --------------------------------------------------------------- Year ended December 31, (Dollars in thousands) 1999 1998 1997 - --------------------------------------------------------------- Statutory federal income tax expense $29,074 $10,092 $15,217 Increase (reduction) in tax: Dividend received deduction and tax- exempt interest (765) (1,062) (693) Other 658 705 854 - --------------------------------------------------------------- Federal income tax expense $28,967 $ 9,735 $15,378 - --------------------------------------------------------------- Deferred tax is provided based upon temporary differences between the tax and book basis of assets and liabilities. The components of the deferred tax assets and liabilities were as follows: - ---------------------------------------------------------------------- Year ended 1999 December 31, Deferred Tax 1998 (Dollars in Deferred Tax thousands) Assets Liabilities Assets Liabilities - ---------------------------------------------------------------------- Investments* $10,768 $ 6,116 Deferred policy acquisition costs $ 2,762 8,379 Purchased intangibles 3,133 1,658 Properties and equipment 5,658 8,409 Earned but unbilled premiums 1,570 1,772 Property-casualty loss reserve discount 27,536 $32,159 Limitation on deduction for unearned premiums 3,782 10,190 Policyholders' dividends accrued 1,181 1,667 Deferred income on ceded reinsurance 8,050 2,979 Other 2,508 6,101 3,091 1,141 - ---------------------------------------------------------------------- 53,825 19,224 50,086 27,475 - ---------------------------------------------------------------------- Net deferred tax asset $34,601 $22,611 - ---------------------------------------------------------------------- *Differences between the tax basis and carrying value of investments, principally unrealized depreciation/appreciation of available-for-sale investments. Zenith's net deferred tax asset is expected to be fully recoverable because all future deductible amounts can be offset by reversing deferred tax liabilities or recovery of federal income taxes paid within the statutory carryback period. TheZenith 55 Property-casualty loss reserves are not discounted for book purposes, however the Tax Reform Act of 1986 requires property and casualty loss reserves to be discounted for tax purposes. Zenith files a consolidated federal income tax return. The P&C Operations pay premium taxes on gross premiums written in lieu of most state income or franchise taxes. Note 8 Reinsurance Reinsurance transactions reflected in the financial statements were as follows: - ------------------------------------------------------------ Year ended December 31, (Dollars in thousands) 1999 1998 1997 - ------------------------------------------------------------ Direct premiums earned $345,085 $545,573 $477,527 Assumed premiums earned 40,667 38,769 37,385 Ceded premiums earned (16,349) (54,487) (26,191) - ------------------------------------------------------------ Net premiums earned $369,403 $529,855 $488,721 - ------------------------------------------------------------ Ceded loss and loss adjustment expenses incurred $ 58,948 $ 26,456 $ 10,491 - ------------------------------------------------------------ Zenith Insurance (in its Workers' Compensation Operations) maintains excess of loss and catastrophic reinsurance protection, which varies based on the type of coverage, as follows: excess of loss reinsurance per occurrence in excess of $550,000 and catastrophe reinsurance coverage against aggregate losses per event up to $100,000,000. Assumed reinsurance is covered by approximately $20,000,000 in excess of approximately $4,000,000 for non-United States catastrophes. Credit quality of reinsurers may impact profitability and stockholders' equity. No losses have been incurred from uncollectible reinsurance during the past three years and no allowances are carried on the financial statements for unrecoverable reinsurance. Note 9 Acquisition of RISCORP On April 1, 1998 Zenith Insurance acquired substantially all of the assets and certain liabilities of RISCORP related to RISCORP's workers' compensation business (the "RISCORP Acquisition"). The excess of the purchase price, including acquisition expenses, over the estimated fair value of net assets acquired was $20.4 million, which is net of a deferred tax asset of $10.2 million, and is being amortized over 25 years. Amortization expense was $0.8 million in 1999 and $0.6 million from April 1, 1998 through December 31, 1998. The following table summarizes the estimated fair value of assets acquired and liabilities assumed from RISCORP at April 1, 1998 and the final purchase price determined by the Neutral Auditor and Neutral Actuary at the end of the three-step determination process described in Note 11. - --------------------------------------------------------- April 1, (Dollars in thousands) 1998 - --------------------------------------------------------- Assets: Invested assets $190,460 Cash 29,309 Premiums receivable 86,575 Receivable from reinsurers and state trust funds on paid and unpaid losses and prepaid reinsurance premiums 288,483 Intangible assets 7,707 Other assets 46,962 - --------------------------------------------------------- Total assets 649,496 - --------------------------------------------------------- Liabilities: Unpaid loss and loss adjustment expense 482,518 Unearned premium reserve 43,177 Other liabilities 31,465 - --------------------------------------------------------- Total liabilities 557,160 - --------------------------------------------------------- Purchase price $ 92,336 - --------------------------------------------------------- In the third quarter of 1999, as described in Note 11, Zenith Insurance decreased the fair values of the net assets acquired from RISCORP by approximately $65.0 million. Such decrease was partially offset by (a) the net benefit of $34.0 million associated with reinsurance protection for adverse loss development included in other liabilities and (b) $6.0 million TheZenith 56 recovered from RISCORP to settle certain litigation. Note 10 Sale of CalFarm Insurance Company Effective March 31, 1999, Zenith Insurance completed the sale of all of the issued and outstanding capital stock of CalFarm for $273.0 million in cash to Nationwide Mutual Insurance Company. CalFarm wrote Zenith's Other Property-Casualty business, principally in California. The gain on the sale after tax was $104.3 million. After accounting for applicable taxes, expenses and certain intercompany transactions, the net proceeds from the sale that were available to Zenith Insurance for investment were $211.0 million, compared to cash and investments of $226.4 million that were excluded from Zenith's Consolidated Balance Sheet upon the sale of CalFarm. The following table summarizes the assets and liabilities of CalFarm at March 31, 1999: - --------------------------------------------------------- March 31, (Dollars in thousands) 1999 - --------------------------------------------------------- Assets: Investments $170,050 Cash 1,904 Receivable from Zenith Insurance 59,256 Premiums receivable 36,517 Receivable from reinsurers on paid and unpaid losses and prepaid reinsurance premiums 23,002 Deferred policy acquisition costs 15,620 Properties and equipment 20,505 Other assets 6,874 - --------------------------------------------------------- Total assets $333,728 - --------------------------------------------------------- Liabilities: Unpaid loss and loss adjustment expenses $125,589 Unearned premiums 90,964 Other liabilities 10,617 - --------------------------------------------------------- Total liabilities $227,170 - --------------------------------------------------------- Pro forma total revenues for Zenith for the year ended December 31, 1999 and 1998 (after giving effect to the sale of CalFarm as if it had been consummated at the beginning of the respective periods) would have been $435.0 million and $402.0 million, respectively. Pro forma results of operations after tax for such periods would have been a net loss of $52.2 million and net income of $7.9 million, respectively. Pro forma earnings per share for such periods would have been a net loss of $3.04 (basic and diluted) and net income of $0.46 (basic and diluted), respectively. Since CalFarm was acquired by Zenith Insurance in 1985, CalFarm's cumulative combined ratio was 100.1% and its cumulative underwriting income was approximately zero. In addition to the loss of any underwriting income and cash flow provided by CalFarm, Zenith's annual consolidated net income would be reduced by the investment income associated with the net reduction of approximately $15.0 million of consolidated investments caused by the sale of CalFarm. Estimated investment income after tax on such decrease would have been $0.2 million and $0.6 million for the years ended December 31, 1999 and 1998, respectively. Using such change in investment income, the underwriting income previously reported by CalFarm and the gain on the sale of CalFarm, pro forma net (loss) income would be as follows: - ----------------------------------------------------- Year Ended December 31, (Dollars in thousands) 1999 1998 - ----------------------------------------------------- Net income as reported $ 54,100 $ 19,100 Less after tax adjustments: Underwriting (income) loss of CalFarm 74 (2,844) Gain on sale of CalFarm (104,335) Change in investment income (139) (556) - ----------------------------------------------------- Pro forma net (loss) income $ (50,300) $ 15,700 - ----------------------------------------------------- Pro forma net (loss) income per common share (basic and diluted) $ (2.93) $ 0.92 - ----------------------------------------------------- Note 11 Commitments and Contingent Liabilities Zenith has office space leases, equipment leases and automobile leases expiring through TheZenith 57 2004. The minimum rentals on these operating leases as of December 31, 1999 were as follows: - ------------------------------------------------------------ Equipment (Dollars in thousands) and auto Year fleet Offices Total - ------------------------------------------------------------ 2000 $ 829 $3,532 $ 4,361 2001 665 2,805 3,470 2002 327 1,762 2,089 2003 82 564 646 2004 16 107 123 Thereafter - ------------------------------------------------------------ Total $1,919 $8,770 $10,689 - ------------------------------------------------------------ Rental expenses for 1999, 1998 and 1997 amounted to $5.7 million, $5.8 million and $5.9 million, respectively. Other than the RISCORP litigation described below, Zenith National and its subsidiaries are defendants in various other litigation. In the opinion of management, after consultation with legal counsel, such litigation is either without merit or the ultimate liability, if any, will not have a material adverse effect on the consolidated financial condition or results of operations of Zenith. Resolution of Contingencies Surrounding Fair Values of RISCORP Assets Acquired and Liabilities Assumed and the RISCORP-Related Adjustment On April 1, 1998, pursuant to an Asset Purchase Agreement dated June 17, 1997 (as amended from time to time, the "Asset Purchase Agreement") between Zenith Insurance and RISCORP, Zenith Insurance acquired substantially all of the assets and certain liabilities of RISCORP related to RISCORP's workers' compensation business (the "RISCORP Acquisition"). The total purchase price for such acquired assets and liabilities was determined by a three-step process in which RISCORP and its external accounting and actuarial consultants and Zenith Insurance and its external accounting and actuarial consultants made and presented their estimates of the GAAP values of the assets and liabilities acquired by Zenith Insurance to an independent third-party, acting as a Neutral Auditor and Neutral Actuary. Such estimates varied considerably, particularly with respect to the value of premiums receivable and the liability for unpaid losses and loss adjustment expenses. On March 19, 1999, the Neutral Auditor and Neutral Actuary issued its report determining the disputes between the parties. As previously announced, Zenith Insurance recorded the assets and liabilities acquired from RISCORP at their estimated fair values consistent with the values determined by the Neutral Auditor and Neutral Actuary. Previously reported consolidated financial statements for June 30, 1998 and September 30, 1998 were restated to reflect the resolution of the disputes between the parties. Zenith Insurance indicated that any new information that might become available with respect to certain assets and liabilities acquired from RISCORP may change the estimates of the carrying values of such amounts and such changes, if any, would be reflected in the results of operations for the period in which they occur. In October of 1999, Zenith Insurance completed a review of the liabilities for unpaid losses and loss adjustment expenses in its Southeast Operations, which principally consists of the operations acquired from RISCORP. The review was conducted with assistance from independent actuarial consultants. As a result of the review, Zenith Insurance recorded, in the third quarter of 1999 the RISCORP-Related Adjustment, which mainly comprises an increase of $46.0 million before tax ($29.9 million after tax) in the estimated net liabilities for unpaid losses and loss adjustment expenses acquired from RISCORP. The increase results primarily from the adjustments to reserves for the years 1994 through 1997. Certain related receivables, principally contingent commissions receivable under reinsurance contracts assumed from RISCORP, were reduced by $19.0 million net ($12.4 million after tax) as a result of such increase in net liabilities. As previously reported, Zenith Insurance purchased reinsurance protection relating to development of the unpaid loss and loss adjustment expense reserves acquired from RISCORP. Such TheZenith 58 reinsurance allows Zenith Insurance to recover up to $50.0 million in excess of $182.0 million for net unpaid losses and allocated loss adjustment expenses acquired from RISCORP. In the third quarter of 1999, Zenith Insurance recorded an increase in the amount recoverable to $50.0 million and a benefit of $9.0 million ($5.9 million after tax) associated with such reinsurance. An additional benefit of $23.0 million ($15.0 million after tax) included in other liabilities associated with such reinsurance has been deferred and will be recognized over approximately the next four years, the settlement period of the reinsurance recoverable. The adjustments associated with the increase in the liabilities for unpaid loss and loss adjustment expenses acquired from RISCORP, net of the benefit of reinsurance protection and the effect of the "settlement agreement" (see "RISCORP Litigation" below), in the aggregate, reduced income by $50.0 million ($32.5 million after tax, or $1.89 per share), in 1999. The foregoing RISCORP-Related Adjustment, after the benefit of the reinsurance protection for adverse development of the unpaid loss and loss adjustment expense reserves acquired from RISCORP, decreased the statutory surplus of Zenith Insurance by $25.0 million after tax in 1999. RISCORP Litigation Zenith Insurance and RISCORP entered into a settlement agreement, dated July 7, 1999 (the "Settlement Agreement"), providing for the resolution of certain claims arising out of the RISCORP Acquisition. Pursuant to the Settlement Agreement, Zenith Insurance and RISCORP (i) dismissed litigation pending between them in the United States District Courts for the Middle District of Florida, Tampa Division, and the Southern District of New York; (ii) agreed that RISCORP may request that the Neutral Auditor and Neutral Actuary (a) review an alleged error concerning the proper treatment of certain reinsurance treaties in its determinations with respect to the purchase price for the RISCORP Acquisition, without waiving whatever rights RISCORP may have to litigation of such issue, (b) determine whether the issue was properly in dispute before the Neutral Auditor and Neutral Actuary and (c), if so, determine the merits of the issue and whether a correction is appropriate; (iii) agreed that any other disputes arising under the Asset Purchase Agreement or the Settlement Agreement, including any future claims for indemnification by either Zenith Insurance or RISCORP, are to be resolved by binding arbitration; (iv) agreed that Zenith Insurance receives $6.0 million from an escrow account established pursuant to the Asset Purchase Agreement, and RISCORP receives the balance of the escrow account; and (v) agreed to an allocation between them of any recovery received as a result of refund claims that RISCORP has made to the Florida Department of Labor and Employment Security, Division of Workers' Compensation. In a submission made to the Neutral Auditor and Neutral Actuary, RISCORP claimed that the purchase price for the RISCORP Acquisition should be adjusted by either $5.9 million or $23.4 million as a result of alleged errors in the original determination of the Neutral Auditor and Neutral Actuary with respect to the purchase price. On October 7, 1999, the Neutral Auditor and Neutral Actuary advised Zenith and RISCORP that they would not consider the additional issue raised by RISCORP because the issue had not previously been raised as a dispute pursuant to the procedures set forth in their engagement letter. On January 13, 2000, RISCORP filed a complaint against Zenith Insurance and the Neutral Auditor and Neutral Actuary in the Superior Court of Fulton County in the State of Georgia. The complaint alleges breach of contract against both Zenith Insurance and the Neutral Auditor and Neutral Actuary and seeks recovery of the amounts previously described to have resulted from the alleged errors by the Neutral Auditor and Neutral Actuary. Zenith is unable to predict the outcome of this litigation. TheZenith 59 Contingencies Surrounding Recoverability of State Disability Trust Fund Receivables In Florida, the Special Disability Trust Fund (the "Fund") assesses workers' compensation insurers to pay for what are commonly referred to as "Second Injuries". Historic assessments have been inadequate to completely fund obligations of the Fund. In late 1997, the Florida statute was amended so that the Fund will not be liable for and will not reimburse employers or carriers for Second Injuries occurring on or after January 1, 1998. Zenith has recorded its receivable from the Fund for Second Injuries based on specific claims and historical experience prior to January 1, 1998. The following table details the change in the receivable from the Fund, which was included in receivable from reinsurers and state trust funds: - ----------------------------------------------------- (Dollars in thousands) - ----------------------------------------------------- Balance as of December 31, 1998 $39,078 Cash recoveries (5,584) Change in estimate 3,539 - ----------------------------------------------------- Balance as of December 31, 1999 $37,033 - ----------------------------------------------------- Note 12 Common Stock Under employee non-qualified stock option plans adopted by the Board of Directors and Stockholders in 1978 and in 1996, options are granted to certain officers and key employees for the purchase of Zenith National's common stock at 100% of the market price at the date of grant. The majority of options outstanding at December 31, 1999 and 1998 expire five years after the date of grant or three months after termination of employment and vest one-fourth per year after the first year. One grant for 1,000,000 shares is for a term of ten years and vests one-fifth per year after the first year. Zenith has adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123 ("SFAS No. 123") "Accounting for Stock-Based Compensation". Accordingly, no compensation cost has been recognized for the stock option plans. Had compensation cost for Zenith's stock option plans been determined based on the fair value at the grant date for awards in 1999, 1998 and 1997 consistent with the provisions of SFAS No. 123, Zenith's net income and net income per share would have been reduced to the pro-forma amounts indicated as follows: - --------------------------------------------------------------------------------------------------------------------------- 1999 1998 1997 ------------------- ------------------- ------------------- Year ended December 31, As Pro- As Pro- As Pro- (Dollars in thousands, except per share data) Reported forma Reported forma Reported forma - --------------------------------------------------------------------------------------------------------------------------- Net income $54,100 $52,600 $19,100 $17,703 $28,100 $26,583 Net income per common share -- basic 3.15 3.06 1.12 1.04 1.59 1.50 -- diluted 3.15 3.06 1.11 1.03 1.57 1.49 - --------------------------------------------------------------------------------------------------------------------------- The pro-forma effect on net income for 1999, 1998 and 1997 is not representative of the pro-forma effect on net income in future years because the presented disclosure does not take into consideration pro-forma compensation expense related to grants made prior to 1995. TheZenith 60 The fair value of each option grant was estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions: - -------------------------------------------------------------------- 1999 Grants 1998 Grants 1997 Grants - -------------------------------------------------------------------- Risk-free interest rates 5.36% - 6.30% 4.52% - 5.66% 5.70% Dividend yields 4.34% - 5.08% 3.75% 4.10% Volatility factors 20.30% - 20.56% 19.83% 16.94% Weighted average expected life (five- year term options) 4.5 yrs. 4.5 yrs. 5 yrs. Weighted average fair value per share $3.49 $4.40 $4.07 - -------------------------------------------------------------------- Additional information with respect to stock options was as follows: - ----------------------------------------------------------- Weighted average Number exercise (Shares in thousands) of shares price - ----------------------------------------------------------- Outstanding at December 31, 1996 2,348 $23.65 Granted 590 26.95 Exercised (234) 21.12 Expired or cancelled (74) 25.31 ----- Outstanding at December 31, 1997 2,630 24.58 Granted 460 26.74 Exercised (289) 22.56 Expired or cancelled (268) 26.43 ----- Outstanding at December 31, 1998 2,533 25.00 Granted 154 21.95 Exercised (187) 23.11 Expired or cancelled (385) 26.02 ----- Outstanding at December 31, 1999 2,115 24.76 - ----------------------------------------------------------- Certain information on outstanding options at December 31, 1999 was as follows: - ---------------------------------------------------------------- Range of Weighted Outstanding exercise price average options weighted (Shares in Number remaining life average exercise thousands) outstanding in years price - ---------------------------------------------------------------- $23.63 1,000 6.2 $23.63 19.72 - 28.34 1,115 2.8 25.77 - ---------------------------------------------------------------- Options exercisable at December 31, 1999, 1998, and 1997 were 1,127,000, 877,000 and 737,000, respectively. Certain information on exercisable options at December 31, 1999 was as follows: - ----------------------------------------------------- Exercisable Range of exercise options weighted prices Number average exercise (Shares in thousands) exercisable price - ----------------------------------------------------- $23.63 600 $23.63 19.72 - 28.34 527 25.72 - ----------------------------------------------------- At December 31, 1999, Zenith had authority from its Board of Directors to repurchase up to 940,000 of Zenith National's common shares at prevailing market prices. Note 13 Dividend Restrictions State insurance regulations limit the maximum dividends that may be paid to Zenith National by its insurance subsidiary during any 12-month period without prior regulatory approval. Stockholder's equity of the P&C Operations, in accordance with GAAP, amounted to $334.6 million as of December 31, 1999, of which $29.8 million can be paid in 2000 to Zenith National in dividends without prior approval. Note 14 Statutory Financial Data Capital stock and surplus and net income of the P&C Operations on a statutory basis, as reported to regulatory authorities, were as follows: - -------------------------------------------------------------- Year ended December 31, (Dollars in thousands) 1999 1998 1997 - -------------------------------------------------------------- Capital stock and surplus $297,969 $345,042 $279,993 Net income 74,310 21,959 31,820 - -------------------------------------------------------------- The insurance business is subject to state-by-state regulation and legislation focused on solvency, pricing, market conduct, claims practices, underwriting, accounting, investment criteria and other areas. Such regulation and legislation is constantly changing and compliance is essential and is an inherent risk of the business. TheZenith 61 Note 15 Quarterly Financial Data (Unaudited) - ------------------------------------------------------------------- (Dollars in 1999 Period Ended thousands, --------------------------------------------- except per share March June September December data) 31 30 30 31 - ------------------------------------------------------------------- Premiums earned $135,577 $ 75,977 $ 87,110 $ 70,739 Net investment income 13,325 12,946 14,229 13,162 Realized gains on investments 1,534 2,531 2,322 1,295 Real estate sales 10,768 14,438 14,034 19,430 Service fee income 959 585 802 345 Gain on sale of CalFarm 160,335 Net income (loss) 104,400 (3,400) (37,300) (9,600) Net income per common share -- basic 6.09 (0.20) (2.17) (0.56) -- diluted 6.09 (0.20) (2.17) (0.56) - ------------------------------------------------------------------- - ------------------------------------------------------------------- (Dollars in 1998 Period Ended thousands, --------------------------------------------- except per share March June September December data) 31 30 30 31 - ------------------------------------------------------------------- Premiums earned $118,784 $137,554 $136,151 $137,366 Net investment income 12,343 13,583 14,198 13,469 Realized gains on investments 2,420 3,754 2,164 3,264 Real estate sales 11,748 8,684 8,398 8,907 Service fee income 1,392 1,206 1,394 Net income 7,100 7,300 3,400 1,300 Net income per common share -- basic 0.42 0.43 0.20 0.08 -- diluted 0.42 0.42 0.20 0.08 - ------------------------------------------------------------------- Underwriting results for the year ended December 31, 1999 include catastrophe losses of $12.3 million after tax, or $0.72 per share, of which $1.3 million, $2.7 million, $3.1 million and $5.2 million were incurred in the first, second, third and fourth quarters, respectively. Underwriting results for the year ended December 31, 1998 include catastrophe losses of $7.5 million after tax, or $0.44 per share, of which $3.3 million, $2.6 million and $1.6 million were incurred in the first, third and fourth quarters, respectively. Note 16 Loss and Loss Adjustment Expense Reserves The following table represents a reconciliation of changes in liabilities for unpaid property-casualty loss and loss adjustment expenses: - ------------------------------------------------------------------ Year ended December 31, (Dollars in thousands) 1999 1998 1997 - ------------------------------------------------------------------ Beginning of year, net of reinsurance recoverable $708,684 $525,601 $526,427 Acquisition of RISCORP as of April 1, 1998 242,760 Sale of CalFarm as of March 31, 1999 (109,150) Incurred claims: Current year 315,348 394,257 348,514 Prior years 44,824 (11,367) (349) - ------------------------------------------------------------------ Total incurred claims 360,172 382,890 348,165 - ------------------------------------------------------------------ Payments: Current year (83,437) (176,678) (138,393) Prior years (271,019) (265,889) (210,598) - ------------------------------------------------------------------ Total payments (354,456) (442,567) (348,991) - ------------------------------------------------------------------ End of year, net of reinsurance 605,250 708,684 525,601 Recoverable from reinsurers and state trust funds on paid and unpaid losses 275,679 288,963 87,665 - ------------------------------------------------------------------ End of year $880,929 $997,647 $613,266 - ------------------------------------------------------------------ Statutory reserves differ from GAAP by the amount of the deposit receivable from Reliance, which is treated as reinsurance recoverable for statutory purposes. TheZenith 62 Note 17 Earnings and Dividends Per Share The following table sets forth the computation of basic and diluted net income per common share. - ------------------------------------------------------------ (Dollars In thousands, except per share data) 1999 1998 1997 - ------------------------------------------------------------ (A) Net income $54,100 $19,100 $28,100 - ------------------------------------------------------------ (B) Weighted average outstanding shares during the period 17,161 17,035 17,716 Additional common shares issuable under employee stock option plans using the treasury stock method 11 123 170 - ------------------------------------------------------------ (C) Weighted average number of common shares outstanding assuming exercise of stock options 17,172 17,158 17,886 - ------------------------------------------------------------ Net income per common share: (A)/(B) -- basic $ 3.15 $ 1.12 $ 1.59 (A)/(C) -- diluted 3.15 1.11 1.57 - ------------------------------------------------------------ Dividends per common share $ 1.00 $ 1.00 $ 1.00 - ------------------------------------------------------------ Options to purchase 2,053,000 shares and 1,290,000 shares, respectively, of common stock at an average price of $24.90 and $26.69, respectively, per share were outstanding as of December 31, 1999 and 1998 but were not included in the computation of diluted earnings per share because the options' exercise prices were greater than the average market price of the common shares, and, therefore, the effect would be anti-dilutive. Note 18 Segment Information Effective January 1, 1998, Zenith adopted Statement of Financial Accounting Standards No. 131. ("SFAS No. 131") "Disclosures about Segments of an Enterprise and Related Information." The statement establishes standards for disclosures by public companies about operating segments. Zenith classifies its business into six segments: Workers' Compensation, Other Property-Casualty (through March 31, 1999, the date of the sale of CalFarm), Reinsurance, Real Estate, Investment and Parent. Segments are designated based on the types of products and services provided and based on the risks associated with the products and services. Workers' Compensation represents insurance coverage for the statutorily prescribed benefits that employers are required to pay to their employees injured in the course of employment. Other Property-Casualty represents multiple product line direct insurance other than workers' compensation, primarily in California which was operated primarily by CalFarm. Reinsurance represents the book of assumed, world-wide reinsurance of losses from catastrophes and the reinsurance of large property risks. Real Estate Operations develop land and primarily construct single-family residences in Las Vegas, Nevada. Investment provides investment income and realized gains on investments, primarily from investments in debt securities. Parent represents Zenith National owning directly or indirectly all of the capital stock of the P&C Operations and non-insurance companies. The accounting policies of the segments are the same as those described in Note 1. Zenith evaluates insurance segment performance based on the combined ratios and income or loss from operations before income tax, and not including investment income or realized gains or losses. TheZenith 63 Information as to the operations of the segments is set forth below: - ----------------------------------------------------------------------------------------------------------------------------- Other Workers' Property- Real (Dollars in thousands) Compensation Casualty Reinsurance Estate Investment Parent Total - ----------------------------------------------------------------------------------------------------------------------------- For the Year Ended December 31, 1999 - ----------------------------------------------------------------------------------------------------------------------------- Revenues: Premiums earned $ 278,854 $ 54,108 $36,441 $ 369,403 Net investment income $ 53,662 53,662 Realized gains on investments 7,682 7,682 Real estate sales $58,670 58,670 Service fee income 2,691 2,691 - ----------------------------------------------------------------------------------------------------------------------------- Total revenues $ 281,545 $ 54,108 $36,441 $58,670 $ 61,344 $ 492,108 - ----------------------------------------------------------------------------------------------------------------------------- Segment (loss) income before tax $(122,543) $ (22) $(7,324) $ 3,649 $ 61,344 $(12,372) $ (77,268) Gain on sale of CalFarm before tax 160,335 160,335 Combined ratios 143.9% 100.0% 120.1% 135.2% Interest expense before tax (8,218) (8,218) Income tax benefit (expense) $ 42,199 $(55,993) $ 2,494 $(1,277) $ (20,719) $ 4,329 $ (28,967) - ----------------------------------------------------------------------------------------------------------------------------- Segment assets $ 520,544 $27,701 $85,731 $ 929,280 $ 10,530 $1,573,786 - ----------------------------------------------------------------------------------------------------------------------------- For the Year Ended December 31, 1998 - ----------------------------------------------------------------------------------------------------------------------------- Revenues: Premiums earned $ 278,660 $222,045 $29,150 $ 529,855 Net investment income $ 53,593 53,593 Realized gains on investments 11,602 11,602 Real estate sales $37,737 37,737 Service fee income 3,992 3,992 - ----------------------------------------------------------------------------------------------------------------------------- Total revenues $ 282,652 $222,045 $29,150 $37,737 $ 65,195 $ 636,779 - ----------------------------------------------------------------------------------------------------------------------------- Segment (loss) income before tax $ (42,638) $ 4,410 $10,268 $ 1,363 $ 65,195 $ (9,763) $ 28,835 Combined ratios 115.3% 98.0% 64.8% 105.3% Interest expense before tax (5,928) (5,928) Income tax benefit (expense) $ 14,003 $ (1,426) $(3,322) $ (495) $ (21,747) 3,252 $ (9,735) - ----------------------------------------------------------------------------------------------------------------------------- Segment assets $ 554,650 $102,667 $20,484 $66,098 $1,064,325 $ 10,502 $1,818,726 - ----------------------------------------------------------------------------------------------------------------------------- For the Year Ended December 31, 1997 - ----------------------------------------------------------------------------------------------------------------------------- Revenues: Premiums earned $ 242,064 $214,406 $32,251 $ 488,721 Net investment income $ 52,332 52,332 Realized gains on investments $ 545 13,463 14,008 Real estate sales 45,419 45,419 - ----------------------------------------------------------------------------------------------------------------------------- Total revenues $ 242,064 $214,406 $32,251 $45,964 $ 65,795 $ 600,480 - ----------------------------------------------------------------------------------------------------------------------------- Segment (loss) income before tax $ (37,157) $ 6,509 $14,189 $ 1,678 $ 65,795 $ (7,536) $ 43,478 Combined ratios 115.3% 96.9% 56.0% 103.4% Interest expense before tax (3,980) $ (3,980) Income tax benefit (expense) $ 11,891 $ (2,083) $(4,541) $ (599) $ (22,709) 2,663 (15,378) - ----------------------------------------------------------------------------------------------------------------------------- Note 19 Employee Benefit and Retirement Plans Zenith offers a tax deferred savings plan organized under Section 401(k) of the Internal Revenue Code for all of its subsidiaries' eligible employees who have been employed for at least one year. Zenith matches up to one third of the first 6% of employee contributions on a current basis and is not liable for any future payments under the plan. For the years ended December 31, 1999, 1998 and 1997, Zenith contributed $1.2 million, $1.1 million and $0.6 million, respectively. Zenith also offers a stock purchase plan, under which all employees are able to purchase TheZenith 64 shares of Zenith National common stock at market value. Zenith matches 25% of all employee purchases. For the years ended December 31, 1999, 1998 and 1997, Zenith contributed $0.3 million, $0.4 million and $0.4 million, respectively. Note 20 Related Parties Pursuant to a Stock Purchase Agreement, dated June 25, 1999 (the "Stock Purchase Agreement"), between Fairfax Financial Holdings Limited, a Canada corporation ("Fairfax"), and Reliance Insurance Company ("Reliance"), Fairfax agreed to purchase the 6,574,000 shares of common stock of Zenith National owned by Reliance and its affiliates for $28 per share (the "Transaction"). In an amendment to its Statement on Schedule 13D, dated October 25, 1999 and filed with the Securities and Exchange Commission, Reliance Financial Services Corporation reported that the consummation of the Transaction occurred on October 25, 1999. The P&C Operations conduct assumed and ceded reinsurance transactions with subsidiaries of Fairfax. The following table summarizes the reinsurance transactions with the subsidiaries of Fairfax: - ------------------------------------------------------------ (Dollars in thousands) 1999 - ------------------------------------------------------------ Assumed Reinsurance: Premiums earned $ 177 Other underwriting and operating expenses 277 Premiums receivable 8 Unpaid loss and loss adjustment expenses 220 Ceded Reinsurance: Receivable from reinsurers on paid and unpaid losses 388 Unpaid losses and loss adjustment expenses 2,019 Unearned premiums 37 - ------------------------------------------------------------ At December 31, 1999, Zenith owned $5.1 million at fair value of securities issued by Fairfax. In addition, at December 31, 1999, Zenith owned $4.5 million at fair value of securities issued by TIG Capital Trust 1, a subsidiary of Fairfax. At December 31, 1998, Zenith owned $6.2 million at fair value of securities issued by Reliance Group Holdings Inc., which owned Reliance. Zenith Insurance has an assumed reinsurance agreement with Reliance. Estimated costs paid to Reliance relating to this arrangement amounted to $53,000 and $97,000 for the years ended December 31, 1998 and 1997, respectively. Zenith Insurance also maintains aggregate and specific excess of loss reinsurance agreements with Reliance. Included in receivable from reinsurers and state trust and prepaid reinsurance premiums as of December 31, 1998 was $14.5 million relating to this reinsurance arrangement. Note 21 Common Stock Market Prices (Unaudited) The following table shows the high and low common stock prices during each quarter for the past two years. - ---------------------------------------------------------------------------------- 1999 1998 --------------------------- --------------------------- High Low High Low - ---------------------------------------------------------------------------------- March 31 $ 26 $ 20 5/16 $ 29 1/16 $ 24 1/2 June 30 26 11/16 22 1/4 30 1/2 28 September 30 26 21 1/8 28 1/2 23 9/16 December 31 22 13/16 19 1/4 25 7/8 22 7/8 - ---------------------------------------------------------------------------------- Note 22 Subsequent Event (Unaudited) On February 25, 2000, Zenith National paid $18.8 million to repurchase $12.5 million aggregate principal amount of the outstanding 9% Notes and $8.0 million aggregate liquidation amount of the outstanding 8.55% Capital Securities. Zenith National used its available cash balances to fund these purchases. TheZenith 65 REPORT OF INDEPENDENT ACCOUNTANTS - ---------------------------------------------------------------- To the Stockholders and Board of Directors of Zenith National Insurance Corp.: In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, cash flows, and stockholders' equity present fairly, in all material respects, the financial position of Zenith National Insurance Corp. and subsidiaries (the "Company") at December 31, 1999 and 1998, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 1999, in conformity with accounting principles generally accepted in the United States. These financial statements are the responsibility of the Company's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for the opinion expressed above. PricewaterhouseCoopers LLP Los Angeles, California February 10, 2000 TheZenith 66 CORPORATE DIRECTORY ------------------------------------- Zenith National Insurance Corp. Directors Also Directors of Zenith Insurance Company Max M. Kampelman Attorney, Of Counsel, Fried, Frank, Harris, Shriver & Jacobson Robert J. Miller Attorney, Senior Partner, Jones Vargas William S. Sessions Attorney Sessions & Sessions, L.C., Security Consultant Harvey L. Silbert Attorney, Of Counsel, Loeb & Loeb LLP Gerald Tsai, Jr. Management of Private Investments Michael Wm. Zavis Attorney Katten, Muchin & Zavis Stanley R. Zax Chairman of the Board and President Officers Stanley R. Zax Chairman of the Board and President Michael W. Jacobson Senior Vice President William J. Owen Senior Vice President & Chief Financial Officer John J. Tickner Senior Vice President and Secretary Hyman J. Lee Jr. Vice President Transfer Agent- Common Stock ChaseMellon Shareholder Services, L.L.C. Los Angeles, CA www.chasemellon.com Transfer Agent- 9% Senior Notes and Redeemable Securities (8.55% Capital Securities) Norwest Bank Minnesota, N.A. Minneapolis, MN Corporate Headquarters 21255 Califa Street Woodland Hills, CA 91367-5021 www.zenithnational.com NYSE Trading Symbol Common stock -- ZNT Independent Accountants PricewaterhouseCoopers LLP Los Angeles, CA The Annual Report on Form 10-K, for the year ended December 31, 1999 and our quarterly reports may be obtained at our website or free of charge upon written request to: Chief Financial Officer Zenith National Insurance Corp. 21255 Califa Street Woodland Hills, CA 91367-5021 TheZenith 67 CORPORATE DIRECTORY - ------------------------------------- Zenith Insurance Company Officers Stanley R. Zax Chairman of the Board and President Jack D. Miller Executive Vice President, and Chief Operating Officer William J. Owen Senior Vice President & Chief Financial Officer John J. Tickner Senior Vice President, General Counsel and Secretary Stephen J. Albers Senior Vice President James T. Braun Senior Vice President Dan M. Hair Senior Vice President John C. Hasbrouck Senior Vice President Robert L. Hernandez Senior Vice President Fred A. Hunt Senior Vice President Corey A. Ingber Senior Vice President Michael W. Jacobson Senior Vice President Edward G. Krisak Senior Vice President Robert E. Meyer Senior Vice President and Actuary William J. Saake Senior Vice President Kenneth R. Solomon Senior Vice President Keith E. Trotman Senior Vice President Chris L. Uselton Senior Vice President Kenneth L. Wuelfing Senior Vice President Glen R. Zepnick Senior Vice President Bryan A. Anderson Vice President Jeffrey J. Beaudoin Vice President Steen Brydum Vice President Richard V. Caligiuri Vice President Suzanne M. Chapan Vice President Duane H. Chernow Vice President Ronald W. Crabtree Vice President Ron Cordova Vice President Mark T. Cross Vice President Gerald D. Curtin Vice President Charles J. Davis Vice President Bradley C. Eastwood Vice President Jesse R. Farese Vice President F. Stephen Fetchet Vice President Carolyn N. Hinson Vice President David G. Hoppen Vice President Mark M. Jansen Vice President Diane L. Kinney Vice President Lisa A. Krouse Vice President and General Counsel-Southeast Hyman J. Lee Jr. Vice President and Assistant Secretary Jonathan W. Lindsay Vice President Andrew M. Lyman Vice President Linda K. Mangone Vice President Colin S. Mitchell Vice President David A. O'Connor Vice President Michael J. Paladino Vice President Angela Parmelee Vice President Stephen D. Petrula Vice President Diane E. Schaefer Vice President Alan I. Steinhardt Vice President John A. Swift Vice President Jessica Ann Vasquez Vice President John H. Weber Vice President Norman C. Winters Vice President Laura F. Yamanaka Vice President William M. Zachry Vice President TheZenith 68 CORPORATE DIRECTORY ------------------------------------- TheZenith Marketing, Underwriting and Claims Offices Los Angeles, CA Corporate Headquarters 21255 Califa Street Woodland Hills, CA 91367 818/713-1000 www.thezenith.com Pleasanton, CA (San Francisco Bay Area) 4309 Hacienda Drive Suite 200 Pleasanton, CA 94588 925/460-0600 Fresno, CA 575 E. Locust Avenue Suite 101 Fresno, CA 93720 209/432-6660 San Diego, CA 1660 Hotel Circle Drive North Suite 400 San Diego, CA 92108 619/299-6252 Austin, TX 1101 Capital of Texas Hwy, South, Bldg. J Austin, TX 78746 512/306-1700 Dallas, TX 5430 LBJ Freeway Suite 270 Dallas, TX 75240 972/701-5700 Conway, AR 824 Front Street Conway, AR 72032 501/450-6884 Harrisburg, PA 4400 Deer Path Way Suite 200 Harrisburg, PA 17110 717/221-7000 Springfield, IL 2105 West White Oaks Drive Springfield, IL 62704 217/726-2900 Salt Lake City, UT 4 Triad Center Suite 150 Salt Lake City, UT 84180 801/741-4900 Orlando, FL 3504 Lake Lynda Drive Ste 400 Orlando, FL 32817 407/380-9144 Sarasota, FL South East Region Sarasota Office 1390 Main St. Sarasota, FL 34236-5642 800/226-2324 Charlotte, NC 5832 Farm Pond Lane Suite 300 Charlotte, NC 28212 800/200-2667 Birmingham, AL 10 Iverness Center Parkway Suite 220 Birmingham, AL 35242 800/355-0708 Perma-Bilt, a Nevada Corporation Officers Daniel Schwartz President Robert M. Beville Executive Vice President David R. Durant Vice President Craig A. Hardy Vice President Fred W. Lessman Vice President Ruth E. Ochoa Vice President Headquarters 7150 Pollock Drive Suite 104 Las Vegas, NV 89119 702/896-9100 TheZenith 69