Employers Holdings, Inc. Reports Second Quarter 2017 Results
-
Second quarter net income, net income excluding the impact of the Loss
Portfolio Transfer (LPT) and operating income of
$24.8 million ,$21.7 million and$19.7 million , respectively. - Annualized operating return on adjusted equity of 8.1%.
- Second quarter combined ratio of 93.3% and combined ratio excluding the impact of the LPT of 95.1%, each an improvement year-over-year.
-
Second quarter net written premiums of
$183.0 million , a decrease year-over-year related to a decline in final audit premium. -
GAAP book value per share of
$27.74 , book value per share of$32.95 and adjusted book value per share of$30.17 ; increased 7.2%, 5.2% and 4.0%, respectively, in the first half of 2017, each including dividends declared. - In-force payroll exposure increased 1.7% overall, year-over-year.
- In-force policies increased 0.8% overall, year-over-year.
- Net earned premiums decreased 2.9% in the quarter, year-over-year.
-
Board of Directors approved a quarterly dividend of
$0.15 per share.
The Company's net income for the second quarter of 2017 decreased
The Company's net income before the impact of the LPT and operating
income increased by
Chief Executive Officer
“We produced another quarter of strong financial and operating results.
Excluding impacts of the LPT, our net income increased 13%, or
Summary of Second Quarter 2017 Results
(All comparisons vs. second quarter 2016, unless noted otherwise).
Underwriting results
- The combined ratio before the impact of the LPT decreased 3.7 percentage points to 95.1%, driven by a lower current accident year loss and LAE ratio.
- The loss ratio before the LPT of 63.6% decreased 3.8 percentage points reflecting a higher current accident year loss ratio in last year's second quarter related to four large losses and the continued impacts of key business initiatives including: an emphasis on settling open claims; diversifying our risk exposure across geographic markets; and leveraging data-driven strategies to target, underwrite and price profitable classes of business across all of our markets.
- The commission expense ratio of 12.5% increased 0.1 percentage point due to an increase in partnership and alliance business.
- The underwriting and other expense ratio of 19.0% was flat.
Gross written premiums of
In-force premium in states outside
Net investment income of
In May of 2017, the Company redeemed
The Company's effective tax rate of 23.9% was slightly higher than that of a year ago due mainly to the non-routine LPT adjustments made in the second quarter of 2016, as previously described.
Stockholders’ Equity including the Deferred Gain, Second Quarter 2017 Dividend Declaration
Stockholders’ equity including the deferred reinsurance gain was
The Board of Directors declared a third quarter 2017 dividend of
Conference Call and Web Cast; Form 10-Q; Supplemental Materials
The information in this press release should be read in conjunction with the financial supplement that is attached to this press release and is available on our website.
Reconciliation of Non-GAAP Financial Measures to GAAP
Within this earnings release we present various financial measures, some of which are a "non-GAAP financial measure" as defined in Regulation G pursuant to Section 401 of the Sarbanes - Oxley Act of 2002. A description of these non-GAAP financial measures, as well as a reconciliation of such non-GAAP measures to the Company's most directly comparable GAAP financial measures is included in the attached Financial Supplement. Management believes that these non-GAAP measures are meaningful to the Company's investors, analysts and other interested parties who benefit from having an objective and consistent basis for comparison with other companies within our industry. 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. Other companies may calculate these measures differently, and, therefore, these measures may not be comparable.
The Company will host a conference call on Thursday, July 27, 2017, at
The Company provides a list of portfolio securities in the Calendar of
Events, “Investors” section of its website at www.employers.com.
The Company also provides its filings with the
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 of, among
other things, the Company's future performance, business growth,
retention rates, loss costs, claim trends and the impact of key business
initiatives. 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. 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 EHI's public filings with
the
The
Copyright © 2017 EMPLOYERS. All rights reserved. EMPLOYERS® and
America's small business insurance specialist. ® are
registered trademarks of
Additional information can be found at: http://www.employers.com.
Second Quarter 2017
Financial
Supplement
EMPLOYERS HOLDINGS, INC. Table of Contents |
||
Page | ||
1 |
Consolidated Financial Highlights | |
2 |
Summary Consolidated Balance Sheets | |
3 |
Summary Consolidated Income Statements | |
4 |
Return on Equity | |
5 |
Combined Ratios | |
6 |
Roll-forward of Unpaid Losses and LAE | |
7 |
Consolidated Investment Portfolio | |
8 |
Book Value Per Share | |
9 |
Earnings Per Share | |
10 |
Non-GAAP Financial Measures |
EMPLOYERS HOLDINGS, INC. Consolidated Financial Highlights (unaudited) $ in millions, except per share amounts |
||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||
2017 | 2016* | % change | 2017 | 2016* | % change | |||||||||||||||||
Selected financial highlights: | ||||||||||||||||||||||
Gross insurance premiums written | $ | 184.5 | $ | 190.6 | (3 | )% | $ | 382.1 | $ | 381.3 | — | % | ||||||||||
Net insurance premiums written | 183.0 | 188.7 | (3 | ) | 379.1 | 377.4 | — | |||||||||||||||
Net insurance premiums earned | 171.7 | 176.9 | (3 | ) | 347.1 | 349.5 | (1 | ) | ||||||||||||||
Net investment income | 18.2 | 18.4 | (1 | ) | 36.9 | 36.2 | 2 | |||||||||||||||
Underwriting income | 11.5 | 9.7 | 19 | 20.5 | 18.4 | 11 | ||||||||||||||||
Net income before impact of the LPT(1) | 21.7 | 19.2 | 13 | 42.0 | 37.9 | 11 | ||||||||||||||||
Operating income(1) | 19.7 | 15.4 | 28 | 38.6 | 33.1 | 17 | ||||||||||||||||
Net income | 24.8 | 26.8 | (7 | ) | 48.0 | 48.6 | (1 | ) | ||||||||||||||
Comprehensive income | 32.5 | 46.2 | (29 | ) | 63.8 | 87.8 | (27 | ) | ||||||||||||||
Total assets | 3,824.8 | 3,832.4 | — | |||||||||||||||||||
Stockholders' equity | 899.2 | 845.3 | 6 | |||||||||||||||||||
Stockholders' equity including deferred reinsurance gain(2) | 1,068.1 | 1,026.0 | 4 | |||||||||||||||||||
Adjusted stockholders' equity(2) | 977.8 | 903.2 | 8 | |||||||||||||||||||
Annualized operating return on adjusted stockholders' equity(3) | 8.1 | % | 6.9 | % | 17 | % | 8.0 | % | 7.5 | % | 7 | % | ||||||||||
Amounts per share: | ||||||||||||||||||||||
Cash dividends declared per share | $ | 0.15 | $ | 0.09 | 67 | % | $ | 0.30 | $ | 0.18 | 67 | % | ||||||||||
Net income per diluted share(4) | 0.75 | 0.81 | (7 | ) | 1.46 | 1.47 | (1 | ) | ||||||||||||||
Net income before impact of the LPT per diluted share(4) | 0.66 | 0.58 | 14 | 1.27 | 1.15 | 10 | ||||||||||||||||
Operating income per diluted share(4) | 0.60 | 0.46 | 30 | 1.17 | 1.00 | 17 | ||||||||||||||||
GAAP book value per share(2) | 27.74 | 26.04 | 7 | |||||||||||||||||||
Book value per share(2) | 32.95 | 31.60 | 4 | |||||||||||||||||||
Adjusted book value per share(2) | 30.17 | 27.82 | 8 | |||||||||||||||||||
Combined ratio before impact of the LPT:(5) | ||||||||||||||||||||||
Loss and loss adjustment expense ratio: | ||||||||||||||||||||||
Current year | 63.8 | % | 68.6 | % | 63.8 | % | 66.4 | % | ||||||||||||||
Prior year | (0.2 | ) | (1.2 | ) | (0.1 | ) | (0.7 | ) | ||||||||||||||
Loss and loss adjustment expense ratio | 63.6 | % | 67.4 | % | 63.7 | % | 65.7 | % | ||||||||||||||
Commission expense ratio | 12.5 | 12.4 | 12.4 | 12.1 | ||||||||||||||||||
Underwriting and other operating expense ratio | 19.0 | 19.0 | 19.8 | 19.9 | ||||||||||||||||||
Combined ratio before impact of the LPT | 95.1 | % | 98.8 | % | 95.8 | % | 97.8 | % | ||||||||||||||
(1) See Page 3 for calculations and Page 10 for information regarding our use of Non-GAAP Financial Measures. | ||||||||||||||||||||||
(2) See Page 8 for calculations and Page 10 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||||||||
(3) See Page 4 for calculations and Page 10 for information regarding our use of Non-GAAP Financial Measures. | ||||||||||||||||||||||
(4) See Page 9 for calculations and Page 10 for information regarding our use of Non-GAAP Financial Measures. | ||||||||||||||||||||||
(5) See Page 5 for calculations and Page 10 for information regarding our use of Non-GAAP Financial Measures. | ||||||||||||||||||||||
*The Company adopted ASU Number 2016-9, Stock Compensation
in the third quarter of 2016 with an effective date of January 1,
2016. Adoption of this standard resulted in a reduction to our
income tax |
EMPLOYERS HOLDINGS, INC. Summary Consolidated Balance Sheets (unaudited) $ in millions, except per share amounts |
||||||||
June 30, 2017 |
December 31, 2016 |
|||||||
ASSETS | ||||||||
Investments, cash and cash equivalents | $ | 2,666.9 | $ | 2,623.4 | ||||
Accrued investment income | 20.5 | 20.6 | ||||||
Premiums receivable, net | 333.1 | 304.7 | ||||||
Reinsurance recoverable on paid and unpaid losses | 568.2 | 588.7 | ||||||
Deferred policy acquisition costs | 49.6 | 44.3 | ||||||
Deferred income taxes, net | 44.9 | 59.4 | ||||||
Contingent commission receivable—LPT Agreement | 31.1 | 31.1 | ||||||
Other assets | 110.5 | 101.2 | ||||||
Total assets | $ | 3,824.8 | $ | 3,773.4 | ||||
LIABILITIES | ||||||||
Unpaid losses and LAE | $ | 2,284.9 | $ | 2,301.0 | ||||
Unearned premiums | 341.1 | 310.3 | ||||||
Commissions and premium taxes payable | 52.0 | 48.8 | ||||||
Deferred reinsurance gain—LPT Agreement | 168.9 | 174.9 | ||||||
Notes payable | 20.0 | 32.0 | ||||||
Other liabilities | 58.7 | 65.8 | ||||||
Total liabilities | $ | 2,925.6 | $ | 2,932.8 | ||||
STOCKHOLDERS' EQUITY | ||||||||
Common stock and additional paid-in capital | $ | 377.2 | $ | 372.6 | ||||
Retained earnings | 815.4 | 777.2 | ||||||
Accumulated other comprehensive income, net | 90.3 | 74.5 | ||||||
Treasury stock, at cost | (383.7 | ) | (383.7 | ) | ||||
Total stockholders’ equity | 899.2 | 840.6 | ||||||
Total liabilities and stockholders’ equity | $ | 3,824.8 | $ | 3,773.4 | ||||
Stockholders' equity including deferred reinsurance gain (1) | $ | 1,068.1 | $ | 1,015.5 | ||||
Adjusted stockholders' equity (1) | 977.8 | 941.0 | ||||||
GAAP Book Value per Share (1) | $ | 27.74 | $ | 26.16 | ||||
Book value per share (1) | 32.95 | 31.61 | ||||||
Adjusted Book Value per Share (1) | 30.17 | 29.29 | ||||||
(1) See Page 8 for calculations and Page 10 for information regarding our use of Non-GAAP Financial Measures. |
EMPLOYERS HOLDINGS, INC. Summary Consolidated Income Statements (unaudited) $ in millions, except per share amounts |
||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2017 | 2016* | 2017 | 2016* | |||||||||||||
Underwriting revenues: | ||||||||||||||||
Gross premiums written | $ | 184.5 | $ | 190.6 | $ | 382.1 | $ | 381.3 | ||||||||
Premiums ceded | (1.5 | ) | (1.9 | ) | (3.0 | ) | (3.9 | ) | ||||||||
Net premiums written | 183.0 | 188.7 | 379.1 | 377.4 | ||||||||||||
Net premiums earned | 171.7 | 176.9 | 347.1 | 349.5 | ||||||||||||
Underwriting expenses: | ||||||||||||||||
Losses and LAE incurred | (106.1 | ) | (111.7 | ) | (215.0 | ) | (219.0 | ) | ||||||||
Commission expense | (21.5 | ) | (21.9 | ) | (43.0 | ) | (42.2 | ) | ||||||||
Underwriting and other operating expenses | (32.6 | ) | (33.6 | ) | (68.6 | ) | (69.9 | ) | ||||||||
Underwriting income | 11.5 | 9.7 | 20.5 | 18.4 | ||||||||||||
Net investment income | 18.2 | 18.4 | 36.9 | 36.2 | ||||||||||||
Gain on redemption of notes payable | 2.1 | — | 2.1 | — | ||||||||||||
Other income | 0.1 | 0.5 | 0.1 | 0.6 | ||||||||||||
Interest expense | (0.4 | ) | (0.4 | ) | (0.8 | ) | (0.8 | ) | ||||||||
Net realized gains on investments | 1.1 | 6.0 | 3.3 | 7.5 | ||||||||||||
Income tax expense | (7.8 | ) | (7.4 | ) | (14.1 | ) | (13.3 | ) | ||||||||
Net income | 24.8 | 26.8 | 48.0 | 48.6 | ||||||||||||
Net unrealized gains on investments arising during the period, net of tax | 8.4 | 23.3 | 17.9 | 44.1 | ||||||||||||
Reclassification adj. for realized gains in net income, net of tax | (0.7 | ) | (3.9 | ) | (2.1 | ) | (4.9 | ) | ||||||||
Comprehensive income | $ | 32.5 | $ | 46.2 | $ | 63.8 | $ | 87.8 | ||||||||
Add (subtract) | ||||||||||||||||
Amortization of deferred reinsurance gain - losses | $ | (2.5 | ) | $ | (2.2 | ) | $ | (4.9 | ) | $ | (4.8 | ) | ||||
Amortization of deferred reinsurance gain - contingent commission | (0.6 | ) | (0.5 | ) | (1.1 | ) | (1.0 | ) | ||||||||
LPT reserve adjustment | — | (3.1 | ) | — | (3.1 | ) | ||||||||||
LPT contingent commission adjustments | — | (1.8 | ) | — | (1.8 | ) | ||||||||||
Net income before impact of the LPT Agreement (1) | $ | 21.7 | $ | 19.2 | $ | 42.0 | $ | 37.9 | ||||||||
Add (subtract) | ||||||||||||||||
Impact of the LPT Agreement | $ | (3.1 | ) | $ | (7.6 | ) | $ | (6.0 | ) | $ | (10.7 | ) | ||||
Net realized gains on investments, net of tax | (0.7 | ) | (3.9 | ) | (2.1 | ) | (4.9 | ) | ||||||||
Gain on redemption of notes payable, net of tax | (1.4 | ) | — | (1.4 | ) | — | ||||||||||
Amortization of intangibles, net of tax | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||
Operating income 1 | $ | 19.7 | $ | 15.4 | $ | 38.6 | $ | 33.1 | ||||||||
(1) See Page 10 regarding our use of Non-GAAP Financial Measures. | ||||||||||||||||
*The Company adopted ASU Number 2016-9, Stock Compensation
in the third quarter of 2016 with an effective date of January 1,
2016. Adoption of this standard resulted in a reduction to our
income tax |
EMPLOYERS HOLDINGS, INC. Return on Equity (unaudited) $ in millions, except per share amounts |
||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2017 | 2016* | 2017 | 2016* | |||||||||||||
Net income | A | $ | 24.8 | $ | 26.8 | $ | 48.0 | $ | 48.6 | |||||||
Add (subtract): | ||||||||||||||||
Impact of LPT Agreement | (3.1 | ) | (7.6 | ) | (6.0 | ) | (10.7 | ) | ||||||||
Net realized gains on investments, net of tax | (0.7 | ) | (3.9 | ) | (2.1 | ) | (4.9 | ) | ||||||||
Gain on redemption of notes payable, net of tax | (1.4 | ) | — | (1.4 | ) | — | ||||||||||
Amortization of intangibles, net of tax | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||
Operating income (1) | B | $ | 19.7 | $ | 15.4 | $ | 38.6 | $ | 33.1 | |||||||
Stockholders' equity - end of period | $ | 899.2 | $ | 845.3 | $ | 899.2 | $ | 845.3 | ||||||||
Stockholders' equity - beginning of period | 867.5 | 803.7 | 840.6 | 760.8 | ||||||||||||
Average stockholders' equity | C | $ | 883.4 | $ | 824.5 | $ | 869.9 | $ | 803.1 | |||||||
Stockholders' equity - end of period | $ | 899.2 | $ | 845.3 | $ | 899.2 | $ | 845.3 | ||||||||
Add (subtract): | ||||||||||||||||
Deferred reinsurance gain | 168.9 | 180.7 | 168.9 | 180.7 | ||||||||||||
Accumulated other comprehensive income, net of tax | (90.3 | ) | (122.8 | ) | (90.3 | ) | (122.8 | ) | ||||||||
Adjusted stockholders' equity - end of period | 977.8 | 903.2 | 977.8 | 903.2 | ||||||||||||
Adjusted stockholders' equity - beginning of period | 956.9 | 886.7 | 941.0 | 866.7 | ||||||||||||
Average adjusted stockholders' equity (1) | D | $ | 967.4 | $ | 895.0 | $ | 959.4 | $ | 885.0 | |||||||
Return on stockholders' equity | A / C | 2.8 | % | 3.3 | % | 5.5 | % | 6.1 | % | |||||||
Annualized return on stockholders' equity | 11.2 | 13.0 | 11.0 | 12.1 | ||||||||||||
Operating return on adjusted stockholders' equity (1) | B / D | 2.0 | % | 1.7 | % | 4.0 | % | 3.7 | % | |||||||
Annualized operating return on adjusted stockholders' equity (1) | 8.1 | 6.9 | 8.0 | 7.5 | ||||||||||||
(1) See Page 10 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||
*The Company adopted ASU Number 2016-9, Stock Compensation
in the third quarter of 2016 with an effective date of January 1,
2016. Adoption of this standard |
EMPLOYERS HOLDINGS, INC. Combined Ratios (unaudited) $ in millions, except per share amounts |
||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net premiums earned | A | $ | 171.7 | $ | 176.9 | $ | 347.1 | $ | 349.5 | |||||||
Losses and LAE incurred | B | 106.1 | 111.7 | 215.0 | 219.0 | |||||||||||
Amortization of deferred reinsurance gain - losses | 2.5 | 2.2 | 4.9 | 4.8 | ||||||||||||
Amortization of deferred reinsurance gain - contingent commission | 0.6 | 0.5 | 1.1 | 1.0 | ||||||||||||
LPT reserve adjustment | — | 3.1 | — | 3.1 | ||||||||||||
LPT contingent commission adjustments | — | 1.8 | — | 1.8 | ||||||||||||
Losses and LAE before impact of the LPT (1) | C | $ | 109.2 | $ | 119.3 | $ | 221.0 | $ | 229.7 | |||||||
Less: favorable prior year loss reserve development | (0.3 | ) | (2.0 | ) | (0.3 | ) | (2.3 | ) | ||||||||
Losses and LAE before impact of the LPT - current accident year | D | $ | 109.5 | $ | 121.3 | $ | 221.3 | $ | 232.0 | |||||||
Commission expense | E | $ | 21.5 | $ | 21.9 | $ | 43.0 | $ | 42.2 | |||||||
Underwriting and other operating expenses | F | 32.6 | 33.6 | 68.6 | 69.9 | |||||||||||
GAAP combined ratio: | ||||||||||||||||
Loss and LAE ratio | B/A | 61.8 | % | 63.1 | % | 61.9 | % | 62.7 | % | |||||||
Commission expense ratio | E/A | 12.5 | 12.4 | 12.4 | 12.1 | |||||||||||
Underwriting and other operating expense ratio | F/A | 19.0 | 19.0 | 19.8 | 19.9 | |||||||||||
GAAP combined ratio | 93.3 | % | 94.5 | % | 94.1 | % | 94.7 | % | ||||||||
Combined ratio before impact of the LPT: (1) | ||||||||||||||||
Loss and LAE ratio before impact of the LPT | C/A | 63.6 | % | 67.4 | % | 63.7 | % | 65.7 | % | |||||||
Commission expense ratio | E/A | 12.5 | 12.4 | 12.4 | 12.1 | |||||||||||
Underwriting and other operating expense ratio | F/A | 19.0 | 19.0 | 19.8 | 19.9 | |||||||||||
Combined ratio before impact of the LPT | 95.1 | % | 98.8 | % | 95.8 | % | 97.8 | % | ||||||||
Combined ratio before impact of the LPT: current accident year (1) | ||||||||||||||||
Loss and LAE ratio before impact of the LPT | D/A | 63.8 | % | 68.6 | % | 63.8 | % | 66.4 | % | |||||||
Commission expense ratio | E/A | 12.5 | 12.4 | 12.4 | 12.1 | |||||||||||
Underwriting and other operating expense ratio | F/A | 19.0 | 19.0 | 19.8 | 19.9 | |||||||||||
Combined ratio before impact of the LPT: current accident year | 95.3 | % | 99.9 | % | 95.9 | % | 98.5 | % | ||||||||
(1) See Page 10 for information regarding our use of Non-GAAP Financial Measures. |
EMPLOYERS HOLDINGS, INC. Roll-forward of Unpaid Losses and LAE (unaudited) $ in millions |
||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Unpaid losses and LAE at beginning of period | $ | 2,298.2 | $ | 2,341.9 | $ | 2,301.0 | $ | 2,347.5 | ||||||||
Reinsurance recoverable on unpaid losses and LAE | 572.9 | 621.4 | 580.0 | 628.2 | ||||||||||||
Net unpaid losses and LAE at beginning of period | 1,725.3 | 1,720.5 | 1,721.0 | 1,719.3 | ||||||||||||
Losses and LAE incurred: | ||||||||||||||||
Current year losses | 109.4 | 121.3 | 221.3 | 232.0 | ||||||||||||
Prior year losses on voluntary business | — | — | — | — | ||||||||||||
Prior year losses on involuntary business | (0.3 | ) | (2.0 | ) | (0.3 | ) | (2.3 | ) | ||||||||
Total losses incurred | 109.1 | 119.3 | 221.0 | 229.7 | ||||||||||||
Losses and LAE paid: | ||||||||||||||||
Current year losses | 17.0 | 14.4 | 21.7 | 19.1 | ||||||||||||
Prior year losses | 92.3 | 91.9 | 195.2 | 196.4 | ||||||||||||
Total paid losses | 109.3 | 106.3 | 216.9 | 215.5 | ||||||||||||
Net unpaid losses and LAE at end of period | 1,725.1 | 1,733.5 | 1,725.1 | 1,733.5 | ||||||||||||
Reinsurance recoverable on unpaid losses and LAE | 559.8 | 598.8 | 559.8 | 598.8 | ||||||||||||
Unpaid losses and LAE at end of period | $ | 2,284.9 | $ | 2,332.3 | $ | 2,284.9 | $ | 2,332.3 |
EMPLOYERS HOLDINGS, INC. Consolidated Investment Portfolio (unaudited) $ in millions |
||||||||||||||||||||||
June 30, 2017 | December 31, 2016 | |||||||||||||||||||||
Investment Positions: |
Cost or |
Net Unrealized |
Fair Value | % | Fair Value | % | ||||||||||||||||
Fixed maturities | $ | 2,361.3 | $ | 57.4 | $ | 2,418.7 | 91 | % | $ | 2,344.4 | 89 | % | ||||||||||
Equity securities | 118.2 | 81.5 | 199.7 | 7 | 192.2 | 7 | ||||||||||||||||
Short-term investments | 5.5 | — | 5.5 | — | 16.0 | 1 | ||||||||||||||||
Cash and cash equivalents | 42.6 | — | 42.6 | 2 | 67.2 | 3 | ||||||||||||||||
Restricted cash and cash equivalents | 0.4 | — | 0.4 | — | 3.6 | — | ||||||||||||||||
Total investments and cash | $ | 2,528.0 | $ | 138.9 | $ | 2,666.9 | 100 | % | $ | 2,623.4 | 100 | % | ||||||||||
Breakout of Fixed Maturities: | ||||||||||||||||||||||
U.S. Treasuries and Agencies | $ | 146.1 | $ | 3.4 | $ | 149.5 | 6 | % | $ | 140.2 | 6 | % | ||||||||||
States and Municipalities | 785.9 | 31.2 | 817.1 | 34 | 851.6 | 36 | ||||||||||||||||
Corporate Securities | 989.4 | 19.9 | 1,009.3 | 42 | 956.7 | 41 | ||||||||||||||||
Mortgage-Backed Securities | 394.5 | 2.6 | 397.1 | 16 | 353.5 | 15 | ||||||||||||||||
Asset-Backed Securities | 45.4 | 0.3 | 45.7 | 2 | 42.4 | 2 | ||||||||||||||||
Total fixed maturities |
$ | 2,361.3 | $ | 57.4 | $ | 2,418.7 | 100 | % | $ | 2,344.4 | 100 | % | ||||||||||
Weighted average book yield | 3.2% | 3.1% | ||||||||||||||||||||
Weighted average tax equivalent yield | 3.7% | 3.6% | ||||||||||||||||||||
Average credit quality (S&P) | AA- | AA- | ||||||||||||||||||||
Duration | 4.1 | 4.3 |
EMPLOYERS HOLDINGS, INC. Book Value Per Share (unaudited) $ in millions, except per share amounts |
|||||||||||||||||
June 30, 2017 | December 31, 2016 | June 30, 2016 | December 31, 2015 | ||||||||||||||
Numerators: | |||||||||||||||||
Stockholders' equity | A | $ | 899.2 | $ | 840.6 | $ | 845.3 | $ | 760.8 | ||||||||
Plus: Deferred reinsurance gain | 168.9 | 174.9 | 180.7 | 189.5 | |||||||||||||
Stockholders' equity including deferred reinsurance gain (1) | B | 1,068.1 | 1,015.5 | 1,026.0 | 950.3 | ||||||||||||
Less: Accumulated other comprehensive income, net of tax | 90.3 | 74.5 | 122.8 | 83.6 | |||||||||||||
Adjusted stockholders' equity (1) | C | $ | 977.8 | $ | 941.0 | $ | 903.2 | $ | 866.7 | ||||||||
Denominator (shares outstanding) | D | 32,412,997 | 32,128,922 | 32,463,660 | 32,216,480 | ||||||||||||
GAAP book value per share (1) | A / D | $ | 27.74 | $ | 26.16 | $ | 26.04 | $ | 23.62 | ||||||||
Book value per share (1) | B / D | 32.95 | 31.61 | 31.60 | 29.50 | ||||||||||||
Adjusted book value per share (1) | C / D | 30.17 | 29.29 | 27.82 | 26.90 | ||||||||||||
Cash dividends declared per share | $ | 0.30 | $ | 0.36 | $ | 0.18 | $ | 0.24 | |||||||||
YTD Change in: (2) | |||||||||||||||||
GAAP book value per share | 7.2 | % | 11.0 | % | |||||||||||||
Book value per share | 5.2 | 7.7 | |||||||||||||||
Adjusted book value per share | 4.0 | 4.1 | |||||||||||||||
(1) See Page 10 for information regarding our use of Non-GAAP Financial Measures. | |||||||||||||||||
(2) Reflects the change in book value per share after taking into account dividends declared in the period. |
EMPLOYERS HOLDINGS, INC. Earnings Per Share (unaudited) $ in millions, except per share amounts |
||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
June 30, | June 30, | |||||||||||||||||
2017 | 2016* | 2017 | 2016* | |||||||||||||||
Numerators: | ||||||||||||||||||
Net income | A | $ | 24.8 | $ | 26.8 | $ | 48.0 | $ | 48.6 | |||||||||
Add (subtract): | ||||||||||||||||||
Impact of the LPT Agreement | (3.1 | ) | (7.6 | ) | (6.0 | ) | (10.7 | ) | ||||||||||
Net income before impact of LPT (1) | B | $ | 21.7 | $ | 19.2 | $ | 42.0 | $ | 37.9 | |||||||||
Net realized gains on investments, net of tax | (0.7 | ) | (3.9 | ) | (2.1 | ) | (4.9 | ) | ||||||||||
Gain on redemption of notes payable, net of tax | (1.4 | ) | — | (1.4 | ) | — | ||||||||||||
Amortization of intangibles, net of tax | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||
Operating income (1) | C | $ | 19.7 | $ | 15.4 | $ | 38.6 | $ | 33.1 | |||||||||
Denominators: | ||||||||||||||||||
Average common shares outstanding (basic) | D | 32,469,137 | 32,629,525 | 32,398,858 | 32,521,672 | |||||||||||||
Average common shares outstanding (diluted) | E | 32,992,598 | 33,143,948 | 32,982,928 | 33,003,449 | |||||||||||||
Net income per share: | ||||||||||||||||||
Basic | A / D | $ | 0.76 | $ | 0.82 | $ | 1.48 | $ | 1.49 | |||||||||
Diluted | A / E | 0.75 | 0.81 | 1.46 | 1.47 | |||||||||||||
Net income before impact of the LPT per share: (1) | ||||||||||||||||||
Basic | B / D | $ | 0.67 | $ | 0.59 | $ | 1.30 | $ | 1.17 | |||||||||
Diluted | B / E | 0.66 | 0.58 | 1.27 | 1.15 | |||||||||||||
Operating income per share: (1) | ||||||||||||||||||
Basic | C / D | $ | 0.61 | $ | 0.47 | $ | 1.19 | $ | 1.02 | |||||||||
Diluted | C / E | 0.60 | 0.46 | 1.17 | 1.00 | |||||||||||||
(1) See Page 10 for information regarding our use of Non-GAAP Financial Measures. | ||||||||||||||||||
*The Company adopted ASU Number 2016-9, Stock Compensation
in the third quarter of 2016 with an effective date of January 1,
2016. Adoption of this standard |
Glossary of Financial Measures
Within this earnings release we present the following measures, each of
which are a "non-GAAP financial measure" as defined in Regulation G
pursuant to Section 401 of the Sarbanes -
The LPT Agreement is a non-recurring transaction that does not result in ongoing cash benefits to the Company. Management believes that providing non-GAAP measures that exclude the effects of the LPT Agreement (amortization of deferred reinsurance gain, adjustments to LPT Agreement ceded reserves and adjustments to contingent commission receivable) is useful in providing investors, analysts and other interested parties a meaningful understanding of the Company's ongoing underwriting performance.
Deferred reinsurance gain reflects the unamortized gain
from the LPT Agreement. This gain has been deferred and is being
amortized using the recovery method, whereby the amortization is
determined by the proportion of actual reinsurance recoveries to total
estimated recoveries, except for the contingent profit commission, which
is being amortized through
Operating income (see Page 4 for calculations) is net income excluding the effects of the LPT Agreement, net realized gains (losses) on investments (net of tax), gain on redemption of notes payable (net of tax), and amortization of intangible assets (net of tax). Management believes that providing this non-GAAP measures is helpful to investors, analysts and other interested parties in identifying trends in the Company's operating performance because such items have limited significance to its ongoing operations or can be impacted by both discretionary and other economic factors and may not represent operating trends.
Stockholders' equity including the deferred reinsurance gain is stockholders' equity including the deferred reinsurance gain. Management believes that providing this non-GAAP measure is useful in providing investors, analysts and other interested parties a meaningful measure of the Company's total underwriting capital.
Adjusted stockholders' equity (see Page 8 for calculations) is stockholders' equity including the deferred reinsurance gain, less accumulated other comprehensive income (net of tax). Management believes that providing this non-GAAP measure is useful to investors, analysts and other interested parties since it serves as the denominator to the Company's operating return on equity metric.
Return on stockholders' equity and Operating return on stockholders' equity (see Page 4 for calculations). Management believes that these profitability measures are widely used by our investors, analysts and other interested parties.
GAAP book value per share , Book value per share and Adjusted book value per share (see Page 8 for calculations). Management believes that these valuation measures are widely used by our investors, analysts and other interested parties.
Net income, Combined ratio and Combined ratio before impact of the LPT (see Pages 3 and 5 for calculations). Management believes that these performance and underwriting measures are widely used by our investors, analysts and other interested parties.
View source version on businesswire.com: http://www.businesswire.com/news/home/20170726006206/en/
Source:
Employers Holdings, Inc.
Media:
Ty Vukelich, 775-327-2677
tvukelich@employers.com.
or
Analysts:
Vicki
Erickson Mills, 775-327-2794
vericksonmills@employers.com.