UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_____________________

 

FORM 8-K

_____________________

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

Date of report (Date of earliest event reported): August 15, 2007 (August 14, 2007)

EMPLOYERS HOLDINGS, INC.

(Exact Name of Registrant as Specified in its Charter)

_____________________

 

NEVADA

(State or Other Jurisdiction of

Incorporation)

001-33245

(Commission File Number)

04-3850065

(I.R.S. Employer Identification No.)

 

9790 Gateway Drive
Reno, Nevada

(Address of Principal Executive Offices)

 

 

89521

(Zip Code)

 

Registrant's telephone number including area code: (888) 682-6671

No change since last report

(Former Name or Address, if Changed Since Last Report)

_____________________

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

 

Section 2 – Financial Information

Item 2.02. Results of Operations and Financial Condition.

 

On August 14, 2007, Employers Holdings, Inc. issued a press release announcing results for the second quarter ended June 30, 2007. The press release is attached hereto as Exhibit 99.1 and is being furnished, not filed, under Item 2.02 to this Report on Form 8-K.

Section 9 – Financial Statements and Exhibits

Item 9.01. Financial Statements and Exhibits.

99.1

Employers Holdings, Inc. press release, dated August 14, 2007.

 

 

 



 

 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

EMPLOYERS HOLDINGS, INC.

 

 

 

 

 

 

 

By:

/s/ Lenard T. Ormsby

 

Name:

Lenard T. Ormsby

 

Title:

Executive Vice President, Chief

 

 

Legal Officer and General Counsel

Dated:

August 15, 2007

 

 



 

 

Exhibit Index

 

Exhibit No.

Exhibit

99.1

Employers Holdings, Inc. press release, dated August 14, 2007.

 

 

 

 

 

 


 

 

August 14, 2007

For Immediate Release

 

Employers Holdings, Inc. Reports Strong Second Quarter Earnings

 

Reno, Nevada—August 14, 2007—Employers Holdings, Inc. (“EHI” or the “Company”) (NYSE:EIG) today reported consolidated net income of $30.8 million for the second quarter of 2007, an increase of 43.9% from $21.4 million in the second quarter of 2006. Net income includes amortization of the deferred reinsurance gain related to the Loss Portfolio Transfer (“LPT”) Agreement of $4.6 million and $4.9 million for the second quarter in 2007 and 2006, respectively. Excluding these amounts, consolidated net income before the impact of the LPT (the Company’s non-GAAP measure described below) increased 59.0% to $26.2 million from $16.5 million in the second quarter of 2006.

 

Net income for the six months ended June 30, 2007 was $58.6 million, an increase of 48.5% from $39.5 million for the six months ended June 30, 2006. For the first six months of 2007, net income before the impact of the LPT was $49.5 million, an increase of 65.8% from $29.9 million for the same period in 2006.

 

For the second quarter and first six months of 2007, the improvement in net income was largely due to a decrease in net losses and loss adjustment expense (“LAE”), primarily in California, and favorable reserve development related to prior accident years. Favorable prior accident year reserve development was $20.4 million in the second quarter of 2007 compared to $6.6 million in the second quarter of 2006. For the six months ended June 30, 2007, favorable prior accident year reserve development totaled $36.0 million compared to $12.8 million for the six months ended June 30, 2006.

 

Net income for the second quarter of 2007 included a realized loss of $0.7 million compared to a realized gain of $3.1 million in the second quarter of 2006. Realized losses for the six months ended June 30, 2007 totaled $0.5 million compared to a gain of $2.9 million for the same period in 2006. Losses in 2007 resulted from a sale of $55.0 million in fixed maturity securities in connection with the Company’s share repurchase program. Realized gains in 2006 were primarily attributable to the sale of equity security holdings.

 

Commenting on the Company’s performance, President and Chief Executive Officer Douglas D. Dirks said, “In the second quarter, the Company continued the solid performance evidenced in the first quarter. We remain financially strong as profitability climbs. We also see continuing benefits from declining loss trends in California.”

 

Second quarter net premiums earned declined 16.6% to $84.1 million in 2007 from $100.9 million in 2006. Net premiums earned for the six months ended June 30, 2007, were $173.9 million compared to $204.1 million for the same period in 2006, a decrease of 14.8%. The declines were largely due to rate decreases resulting from previously enacted reforms in California. The impact of these rate decreases was partially offset by an overall in-force policy count increase of 12.8% since June 30, 2006.

 


 

Net investment income increased 15.1% to $19.3 million in the second quarter of 2007 from $16.8 million for the same period in 2006. Net investment income for the six months ended June 30, 2007 increased 23.6% to $40.1 million from $32.4 million for the same period in 2006. The increase was primarily attributable to three factors: (1) an increase in fixed maturity securities in the fourth quarter of 2006, which increased portfolio yield; (2) an increase in invested assets; and (3) interest income generated from the invested net proceeds from the issuance of the Company’s common stock as part of the Company’s conversion from a mutual insurance holding company.

 

Losses and LAE of $28.8 million decreased 55.2% in the second quarter of 2007 from $64.3 million in the second quarter of 2006, the result of a downward adjustment in the Company’s current accident year loss estimate to 63.9% from 75.1%. Additionally, favorable prior accident year reserve development was $20.4 million in the second quarter of 2007 compared to $6.6 million in the second quarter of 2006. Before the impact of the LPT, losses and LAE would have been $33.4 million in the second quarter of 2007 and $69.2 million in the second quarter of 2006. Losses and LAE for the six months ended June 30, 2007 decreased 46.0% to $70.5 million from $130.5 million in the six months ended June 30, 2006. The decrease was due to an 8.4 percentage point downward adjustment in the current accident year loss estimate, to 66.5% from 74.9% for the six months ended June 30, 2007 and 2006, respectively. For the six months ended June 30, 2007, favorable prior accident year reserve development totaled $36.0 million compared to $12.8 million for the six months ended June 30, 2006.

 

In the second quarter of 2007, commission expense of $11.7 million decreased 7.1% from $12.6 million in the second quarter of 2006. Commission expense for the first six months of 2007 decreased 6.0% to $23.4 million from $24.9 million for the same period in 2006. Decreases were largely due to the decrease in net earned premiums.

 

Underwriting and other operating expense increased 31.9% to $22.7 million in the second quarter of 2007 from $17.2 million in the second quarter of 2006. For the first six months of 2007, underwriting and other operating expense increased 26.1% to $46.0 million from $36.5 million in the same period of 2006. Increased expenses include staffing attributable to the Company’s conversion to a public company, technology maintenance and depreciation, and consulting expense. Additionally, there was a $1.2 million favorable credit in 2006 related to taxes paid in prior years.

 

Income taxes for the quarter and the first six months in 2007 increased due to increases in pre-tax income. The effective tax rate was 24.2% in the second quarter and 22.7% for the six months ended June 30, 2007.

 

The combined ratio decreased 18.1 percentage points to 75.2% in the second quarter of 2007 from 93.3% in the second quarter of 2006. For the first six months in 2007, the combined ratio decreased 13.6 percentage points to 80.4% from 94.0% for the same period in 2006. Decreases in the combined ratios were primarily due to declines in losses and LAE.

 

As of June 30, 2007, the Company had repurchased 135,716 shares of common stock, representing $2.9 million of the $75.0 million previously authorized by the Company’s Board of Directors for share repurchases during 2007.

 

As of June 30, 2007, total stockholders’ equity increased 19.0% to $361.6 million from $303.8 million at December 31, 2006. Equity, including the deferred reinsurance gain related to the LPT agreement, increased 6.5% to $795.5 million from $746.8 million at December 31, 2006.

 

Page 2 of 9

 


 

Form 10-Q, Conference Call and Webcast

 

EHI filed its Form 10-Q for the period ended June 30, 2007, with the Securities and Exchange Commission (“SEC”) on August 14, 2007. The Form 10-Q is available without charge through the EDGAR system at the SEC's website and is also posted on the Company's website, www.employers.com, through the “Investors” link.

 

The Company will host a conference call Wednesday, August 15, 2007 at 10:30 a.m. Pacific Daylight Time. The conference call will be available via a live webcast on the Company’s website at www.employers.com. An archived version will be available for one month following the call. The conference call replay number is (888) 286-8010 with a passcode of 37883606. International callers may dial (617) 801-6888.

 

Discussion of Non-GAAP Financial Measures

 

This earnings release includes non-GAAP financial measures used to analyze the Company’s operating performance for the periods presented.

 

A number of these non-GAAP financial measures exclude impacts related to the LPT Agreement. The 1999 LPT Agreement was a non-recurring transaction which does not result in ongoing cash benefits and, consequently, the Company believes these non-GAAP measures are useful in providing a meaningful understanding of the Company’s operating performance. In addition, these measures, as defined, are helpful to management in identifying trends in the Company’s performance because the items excluded have limited significance in current and ongoing operations.

 

The Company strongly urges stockholders and other interested persons not to rely on any single financial measure to evaluate its business. These non-GAAP measures are not a substitute for GAAP measures and investors should be careful when comparing the Company’s non-GAAP financial measures to similarly titled measures used by other companies.

 

Net Income before impact of LPT. Net income less (i) amortization of deferred reinsurance gain—LPT Agreement and (ii) adjustments to LPT Agreement ceded reserves.

 

Deferred reinsurance gain—LPT Agreement. This reflects the unamortized gain from the LPT Agreement. Under GAAP, this gain is deferred and amortized using the recovery method, whereby the amortization is determined by the proportion of actual reinsurance recoveries to total estimated recoveries, and the amortization is reflected in losses and LAE.

 

Gross Premiums Written. Gross premiums written is the sum of both direct premiums written and assumed premiums written before the effect of ceded reinsurance. Direct premiums written represents the premiums on all policies the Company’s insurance subsidiaries have issued during the year. Assumed premiums written represents the premiums that the insurance subsidiaries have received from an authorized state-mandated pool or under previous fronting facilities.

 

Net Premiums Written. Net premiums written is the sum of direct premiums written and assumed premiums written less ceded premiums written. Ceded premiums written is the portion of direct premiums written that are ceded to reinsurers under reinsurance contracts. The Company uses net premiums written, primarily in relation to gross premiums written, to measure the amount of business retained after cession to reinsurers.

 

Page 3 of 9

 


 

Losses and LAE before impact of LPT. Losses and LAE before (i) amortization of deferred reinsurance gain—LPT Agreement and (ii) adjustments to LPT Agreement ceded reserves.

 

Losses and LAE Ratio. The losses and LAE ratio is a measure of underwriting profitability. Expressed as a percentage, it is the ratio of losses and LAE to net premiums earned.

 

Commission Expense Ratio. Commission expense ratio is the ratio (expressed as a percentage) of commission expense to net premiums earned and measures the effectiveness of compensating agents and brokers for the business we have underwritten.

 

Underwriting and Other Operating Expense Ratio. The underwriting and other operating expense ratio is the ratio (expressed as a percentage) of underwriting and other operating expense to net premiums earned and measures an insurance company's operational efficiency in producing, underwriting and administering its insurance business.

 

Combined Ratio. The combined ratio is a measure used in the property and casualty insurance business to show the profitability of an insurer's underwriting, and it represents the percentage of each premium dollar spent on claims and expenses. The combined ratio is the sum of the losses and LAE ratio, the commission expense ratio and the underwriting and other operating expense ratio.

 

Combined Ratio before impacts of LPT. Combined ratio before impact of LPT is the GAAP combined ratio before (i) amortization of deferred reinsurance gain—LPT Agreement and (ii) adjustments to LPT Agreement ceded reserves.

 

Equity including deferred reinsurance gainLPT. Equity including deferred reinsurance gain—LPT is total equity including the deferred reinsurance gain—LPT Agreement.

 

Forward-Looking Statements

 

In this press release, the Company and its management discuss and make statements based on currently available information regarding their intentions, beliefs, current expectations, and projections regarding the Company’s future operations and performance. Certain of these statements may constitute "forward-looking" statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts and are often identified by words such as "may," "will," "could," "would," "should," "expect," "plan," "anticipate," "target," "project," "intend," "believe," "estimate," "predict," "potential," "pro forma," "seek," "likely," or "continue," or other comparable terminology and their negatives. The Company and its management assume no obligation to update these forward-looking statements, which speak as of the date of this press release.

 

EHI and its management caution investors that such forward-looking statements are not guarantees of future performance. Risks and uncertainties are inherent in EHI’s future performance. Factors that could cause the Company’s actual results to differ materially from those indicated by such forward-looking statements include, among other things, those discussed or identified from time to time in our public filings with the SEC, including the risks detailed in the Company's Forms 10-Q for the periods ended March 31, 2007 and June 30, 2007, and the Company’s 2006 Annual Report on Form 10-K.

 

Page 4 of 9

 


 

The SEC filings for EHI can be accessed through the “Investors” link on the Company’s website, www.employers.com, or through the SEC's EDGAR Database at www.sec.gov (EHI EDGAR CIK No. 0001379041). EHI assumes no obligation to update this release or the information contained herein, which speaks as of the date issued.

______________________________________________________________________

 

Copyright © 2007 EMPLOYERS. All rights reserved. EMPLOYERS is a registered trademark of Employers Insurance Company of Nevada and the marketing brand for a group of companies providing workers’ compensation insurance and services. Insurance is offered through Employers Compensation Insurance Company, except in Nevada, where insurance is offered through Employers Insurance Company of Nevada. Employers Compensation Insurance Company does not do business in all jurisdictions. Please contact your local EMPLOYERS Sales Executive or visit www.employers.com.

 

CONTACT:

 

Media

Trish White, Corporate Communications Director, twhite@employers.com, (775) 327-2636

 

Analysts

Vicki Erickson, Investor Relations Vice President, verickson@employers.com, (775) 327-2794

 

Page 5 of 9

 


 

Employers Holdings, Inc.

Consolidated Statements of Income

(in thousands, except share and per share data)

 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

 


 


 

 

2007

 

 

 

2006

 

 

 

2007

 

 

 

2006

 

 




 




 




 




 

(unaudited)

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross premiums written

$

84,596

 

 

$

99,257

 

 

$

181,046

 

 

$

216,387

 

 

 


 

 

 


 

 

 


 

 

 


 

Net premiums written

$

81,502

 

 

$

95,613

 

 

$

174,713

 

 

$

209,030

 

 

 


 

 

 


 

 

 


 

 

 


 

Net premiums earned

$

84,117

 

 

$

100,877

 

 

$

173,909

 

 

$

204,147

 

Net investment income

 

19,305

 

 

 

16,777

 

 

 

40,140

 

 

 

32,478

 

Realized (losses) gains on investments, net

(658

)

 

 

3,134

 

 

 

(468

)

 

 

2,902

 

Other income

 

1,046

 

 

 

1,052

 

 

 

2,186

 

 

 

2,243

 

 

 


 

 

 


 

 

 


 

 

 


 

Total revenues

 

103,810

 

 

 

121,840

 

 

 

215,767

 

 

 

241,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and loss adjustment expenses

 

28,802

 

 

 

64,308

 

 

 

70,469

 

 

 

130,498

 

Commission expense

 

11,665

 

 

 

12,552

 

 

 

23,386

 

 

 

24,884

 

Underwriting and other operating expense

 

22,752

 

 

 

17,246

 

 

 

46,052

 

 

 

36,514

 

 

 


 

 

 


 

 

 


 

 

 


 

Total expenses

 

63,219

 

 

 

94,106

 

 

 

139,907

 

 

 

191,896

 

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before income taxes

 

40,591

 

 

 

27,734

 

 

 

75,860

 

 

 

49,874

 

Income taxes

 

9,818

 

 

 

6,347

 

 

 

17,221

 

 

 

10,378

 

 

 


 

 

 


 

 

 


 

 

 


 

Net income

$

30,773

 

 

$

21,387

 

 

$

58,639

 

 

$

39,496

 

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income after date of conversion through June 30,

2007

 

 

 

 

 

 

 

 

$

52,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share-basic and diluted-for

the three months ended June 30, 2007 and the

period February 5 through June 30, 2007

 

 

$

 

 

0.58

 

 

 

 

 

 

 

 

 

 

$

 

 

0.97

 

 

 

 

 

 

 


 

 

 

 

 

 

 


 

 

 

 

 

Earnings per common share-basic and diluted-for

the three months ended June 30, 2006 and the

six months ended June 30, pro forma

 

 

 

 

 

 

$

 

 

0.43

 

 

 

 

$

 

 

11.1

 

 

 

 

$

 

 

0.79

 

 

 

 

 

 

 


 

 

 


 

 

 


 

Cash dividends declared per common share

$

0.06

 

 

$

--

 

 

$

0.06

 

 

$

--

 

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of net income and EPS to net income and EPS
   before impact of LPT Agreement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

30,773

 

 

$

21,387

 

 

$

58,639

 

 

$

39,496

 

Less: Impact of LPT Agreement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred reinsurance gain – LPT

 

4,550

 

 

 

4,892

 

 

 

9,137

 

 

 

9,642

 

 

 


 

 

 


 

 

 



 

 


 

Net income before impact of LPT Agreement

$

26,223

 

 

$

16,495

 

 

$

49,502

 

 

$

29,854

 

 

 


 

 

 


 

 

 



 

 


 

Earnings per common share–basic and diluted–for

the three months ended June 30, 2007 and the

period February 5 through June 30, 2007

 

 

$

 

 

0.58

 

 

 

 

 

 

 

 

$

 

 

0.97

 

 

 

 

 

Earnings per common share-basic and diluted-for

the three months ended June 30, 2006 and the

six months ended June 30, pro forma

 

 

 

 

 

 

 

 

$

 

 

0.43

 

 

 

 

$

 

 

1.11

 

 

 

 

$

 

 

0.79

 

Earnings per common share attributable to
   amortization of deferred reinsurance gain – LPT (1)

 

$

 

0.09

 

 

 

 

 

$

 

0.10

 

 

 

$

 

0.17

 

 

 

$

 

0.19

 

 

 



 

 



 

 



 

 



Pro forma earnings per common share data-basic and diluted-before impact of LPT

 

$

 

0.49

 

 

 

 

 

$

 

0.33

 

 

 

$

 

0.94

 

 

 

$

 

0.60

 

 

 



 

 



 

 



 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Earnings per share before the impact of the LPT for the period February 5 through June 30, 2007 has not been calculated.

 

 

Page 6 of 9

 


 

Employers Holdings, Inc.

Consolidated Balance Sheets

(in thousands, except share data)

 

June 30,

 

December 31,

 

2007

 

2006

 


 


Assets

(unaudited)

Available for Sale:

 

 

 

 

 

Fixed maturity investments at fair value (amortized cost $1,611,836

 

 

 

 

 

at June 30, 2007 and $1,599,321 at December 31, 2006)

$

1,587,281

 

$

1,605,395

Equity securities at fair value (cost $62,364 at June 30, 2007 and

 

 

 

 

 

$63,478 at December 31, 2006)

 

107,959

 

 

102,289

Short-term investments (at cost or amortized cost, which

 

 

 

 

 

approximates fair value)

 

--

 

 

7,989

 

 


 

 


Total investments

 

1,695,240

 

 

1,715,673

 

 

 

 

 

 

Cash and cash equivalents

 

149,274

 

 

79,984

Accrued investment income

 

19,133

 

 

18,431

Premiums receivable, less bad debt allowance of $7,766 at

 

 

 

 

 

June 30, 2007 and $6,911 at December 31, 2006

 

47,537

 

 

51,311

Reinsurance recoverable for:

 

 

 

 

 

Paid losses

 

10,761

 

 

11,073

Unpaid losses, less allowance of $1,276 at each period

 

1,080,682

 

 

1,096,827

Funds held by or deposited with reinsureds

 

99,290

 

 

102,955

Deferred policy acquisition costs

 

15,181

 

 

13,767

Deferred income taxes, net

 

77,783

 

 

73,849

Property and equipment, net

 

15,621

 

 

15,598

Other assets

 

10,685

 

 

16,257

 

 


 

 


Total assets

$

3,221,187

 

$

3,195,725

 

 


 

 


 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Claims and policy liabilities:

 

 

 

 

 

Unpaid losses and loss adjustment expenses

$

2,294,252

 

$

2,307,755

Unearned premiums

 

73,474

 

 

73,255

Policyholders’ dividends accrued

 

304

 

 

506

 

 


 

 


Total claims and policy liabilities

 

2,368,030

 

 

2,381,516

 

 

 

 

 

 

Commissions and premium taxes payable

 

8,525

 

 

6,776

Federal income taxes payable

 

14,610

 

 

24,262

Accounts payable and accrued expenses

 

20,051

 

 

22,178

Deferred reinsurance gain–LPT Agreement ­­

 

433,899

 

 

443,036

Other liabilities

 

14,484

 

 

14,180

 

 


 

 


Total liabilities

 

2,859,599

 

 

2,891,948

 

 

 

 

 

 

Commitments and Contingencies

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.01 par value; 150,000,000 shares authorized;

 

 

 

 

 

53,527,907 and 0 shares issued and 53,392,191 and 0 shares

 

 

 

 

 

outstanding at June 30, 2007 and December 31, 2006, respectively

 

535

 

 

--

Preferred stock, $0.01 par value; 25,000,000 shares authorized; none issued

 

--

 

 

--

Additional paid-in capital

 

301,348

 

 

--

Retained earnings

 

48,956

 

 

274,602

Accumulated other comprehensive income, net

 

13,636

 

 

29,175

Treasury stock, at cost (135,716 shares at June 30, 2007)

 

(2,887)

 

 

--

 

 


 

 


Total stockholders’ equity

 

361,588

 

 

303,777

 

 

 


 

 


 

Total liabilities and stockholders’ equity

$

3,221,187

 

$

3,195,725

 

 

 


 

 


 

 

 

 

 

 

 

 

Equity including deferred reinsurance gain – LPT

 

 

 

 

 

 

Total stockholders’ equity

$

361,588

 

$

303,777

 

Deferred reinsurance gain – LPT Agreement

 

433,899

 

 

443,036

 

 

 


 

 


 

Total equity including deferred reinsurance gain – LPT Agreement

$

795,487

 

$

746,813

 

 

 


 

 


 

 

 

Page 7 of 9

 


 

Employers Holdings, Inc.

Consolidated Statements of Cash Flows

(in thousands)

 

 

Six Months Ended

 

June 30,

 


 

 

2007

 

 

 

2006

 

 




 




 

(unaudited)

Operating activities

 

 

 

 

 

 

 

Net income

$

58,639

 

 

$

39,496

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation

 

2,892

 

 

 

1,478

 

Stock based compensation

 

206

 

 

 

--

 

Amortization of premium on investments, net

 

3,301

 

 

 

2,721

 

Allowance for doubtful accounts – premiums receivable

 

855

 

 

 

1,270

 

Deferred income tax expense (benefit)

 

4,372

 

 

 

(2,698

)

Realized losses (gains) on investments, net

 

468

 

 

 

(2,902

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

Accrued investment income

 

(702

)

 

 

(1,819

)

Premiums receivable

 

2,919

 

 

 

47

 

Reinsurance recoverable on paid and unpaid losses

 

16,457

 

 

 

13,598

 

Funds held by or deposited with reinsureds

 

3,665

 

 

 

6,871

 

Unpaid losses and loss adjustment expenses

 

(13,503

)

 

 

53,620

 

Unearned premiums

 

219

 

 

 

2,861

 

Federal income taxes payable

 

(9,652

)

 

 

(4,124

)

Accounts payable, accrued expenses and other liabilities

 

(9,703

)

 

 

(1,864

)

Deferred reinsurance gain–LPT Agreement

 

(9,137

)

 

 

(9,642

)

Other

 

1,778

 

 

 

(14,755

)

 

 


 

 

 


 

Net cash provided by operating activities

 

53,074

 

 

 

84,158

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

Purchase of fixed maturities

 

(135,033

)

 

 

(280,692

)

Purchase of equity securities

 

(833

)

 

 

(8,161

)

Proceeds from sale of fixed maturities

 

114,572

 

 

 

139,592

 

Proceeds from sale of equity securities

 

1,906

 

 

 

10,717

 

Proceeds from maturities and redemptions of investments

 

20,049

 

 

 

48,900

 

Capital expenditures and other, net

 

(2,915

)

 

 

(2,914

)

 

 


 

 

 


 

Net cash used in investing activities

 

(2,254

)

 

 

(92,558

)

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

Issuance of common stock, net

 

486,783

 

 

 

--

 

Cash paid to eligible policyholders under plan of conversion

 

(462,989

)

 

 

--

 

Acquisition of treasury stock

 

(2,112

)

 

 

--

 

Dividend paid to stockholders

 

(3,212

)

 

 

--

 

 

 


 

 

 


 

Net cash provided by financing activities

 

18,470

 

 

 

--

 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

69,290

 

 

 

(8,400

)

Cash and cash equivalents at the beginning of the period

 

79,984

 

 

 

61,083

 

 

 


 

 

 


 

Cash and cash equivalents at the end of the period

$

149,274

 

 

$

52,683

 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

Schedule of noncash transactions

 

 

 

 

 

 

 

Stock issued in exchange for membership interest

$

281,073

 

 

$

--

 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 8 of 9

 


 

Employers Holdings, Inc.

Calculation of Combined Ratio before the Impacts of the LPT Agreement

(in thousands, except for percentages)

 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

 


 


 

 

2007

 

 

 

2006

 

 

 

2007

 

 

 

2006

 

 




 




 




 




 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Premiums Earned

$

84,117

 

 

$

100,877

 

 

$

173,909

 

 

$

204,147

 

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and Loss Adjustment Expenses

$

28,802

 

 

$

64,308

 

 

$

70,469

 

 

$

130,498

 

 

 


 

 

 


 

 

 


 

 

 


 

Loss & LAE Ratio

 

34.2

%

 

 

63.7

%

 

 

40.5

%

 

 

63.9

%

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and Loss Adjustment Expenses

$

28,802

 

 

$

64,308

 

 

$

70,469

 

 

$

130,498

 

Impacts of LPT

 

4,550

 

 

 

4,892

 

 

 

9,137

 

 

 

9,642

 

 

 


 

 

 


 

 

 


 

 

 


 

Loss & LAE before impacts of LPT

$

33,352

 

 

$

69,200

 

 

$

79,606

 

 

$

140,140

 

 

 


 

 

 


 

 

 


 

 

 


 

Loss & LAE Ratio before impacts of LPT

 

39.6

%

 

 

68.6

%

 

 

45.8

%

 

 

68.6

%

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission Expense

$

11,665

 

 

$

12,552

 

 

$

23,386

 

 

$

24,884

 

 

 


 

 

 


 

 

 


 

 

 


 

Commission Expense Ratio

 

13.9

%

 

 

12.4

%

 

 

13.4

%

 

 

12.2

%

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting & Other Operating Expense

$

22,752

 

 

$

17,246

 

 

$

46,052

 

 

$

36,514

 

 

 


 

 

 


 

 

 


 

 

 


 

Underwriting & Other Operating Expense Ratio

 

27.0

%

 

 

17.1

%

 

 

26.5

%

 

 

17.9

%

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Expense

$

63,219

 

 

$

94,106

 

 

$

139,907

 

 

$

191,896

 

 

 


 

 

 


 

 

 


 

 

 


 

Combined Ratio

 

75.2

%

 

 

93.3

%

 

 

80.4

%

 

 

94.0

%

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Expense before impacts of the LPT

$

67,769

 

 

$

98,998

 

 

$

149,044

 

 

$

201,538

 

 

 


 

 

 


 

 

 


 

 

 


 

Combined Ratio before the impacts of the LPT

 

80.6

%

 

 

98.1

%

 

 

85.7

%

 

 

98.7

%

 

 


 

 

 


 

 

 


 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 9 of 9