Employers Holdings, Inc. Reports Third Quarter 2019 Results; Declares Fourth Quarter 2019 Dividend of $0.22 per Share
Company to Host Conference Call on
Financial Highlights
-
Net income of
$32.8 million , or$1.01 per diluted share, adjusted net income of$28.4 million or$0.88 per diluted share -
Net investment income of
$22.3 million , up 10% year-over-year -
Gross premiums written of
$166.5 million , down 12% year-over-year -
$20.0 million of favorable prior year loss reserve development, compared to$12.0 million of favorable prior year loss reserve development a year ago - Combined ratio of 91.1%, combined ratio before the impact of the LPT of 92.4%
-
Book value per share including the Deferred Gain of
$40.86 , up 16.5% year-to-date including dividends declared
Operating Highlights
-
Implemented meaningful rate increases in
California effectiveJuly 1 -
Recently entered the
State of Hawaii , thereby completing the Company’s nationwide workers’ compensation platform
Management Commentary
Chief Executive Officer
Over the past several quarters we have experienced favorable loss reserve development throughout nearly every prior accident year which is due, in part, to our enhanced claims analytics and triage capabilities as well as a continuation of our accelerated claims settlement initiatives.
Our top line was adversely impacted this quarter by the meaningful rate increases we recently undertook in
Summary of Third Quarter 2019 Operating Results
(All comparisons vs. third quarter 2018, unless noted otherwise).
Gross premiums written were
The loss and LAE ratio before the impact of the LPT of 54.2% decreased by 2.4 percentage points reflecting continued observed favorable paid loss trends. During the quarter, the Company’s current accident year loss and LAE ratio on its voluntary business was 65.5% (versus 62.5% a year ago) and it recognized
The commission expense ratio of 12.5% decreased 0.4 percentage points, primarily as a result of a decrease in projected 2019 agency incentive commissions which were directly impacted by reductions in premiums written.
The underwriting and other operating expense ratio of 25.8% increased 5.8 percentage points. The reduction in earned premium, coupled with expenses associated with our aggressive development and implementation of new digital technologies and capabilities, were the primary contributors to the increase.
Net investment income of
Income tax expense was
The Company's adjusted net income for the third quarter of 2019 decreased
The Company's net income and net income before the impact of the LPT for the third quarter of 2019 decreased by
The Company’s book value per share of
Share Repurchases and Fourth Quarter Dividend Declaration
During the third quarter of 2019, the Company repurchased 110,632 shares of its common stock at an average price of
On
Reconciliation of Non-GAAP Financial Measures to GAAP
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.
Within this earnings release we present various financial measures, some of which are “non-GAAP financial measures” 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 our most directly comparable GAAP financial measures is included in the attached Financial Supplement. Management believes that these non-GAAP measures are important 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. Management further believes that these measures are more relevant than comparable GAAP measures in evaluating our financial performance.
Earnings Conference Call and Webcast / Availability of Financial Supplement and Investor Presentation
The Company will host a conference call on
The Company also has made a financial supplement and Investor Presentation available on its web site at www.employers.com.
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, future technologies and planned investments. 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 caution investors that such forward-looking statements are not guarantees of future performance. Risks and uncertainties are inherent in the Company’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 the Company’s public filings with the
Filings with the
The Company’s filings with the
About
EMPLOYERS® and America’s small business insurance specialist® are registered trademarks of
Third Quarter 2019
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 |
|
Nine Months Ended |
||||||||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||||||||
|
|
|
2019 |
|
|
|
2018 |
|
|
% change |
|
|
2019 |
|
|
|
2018 |
|
|
% change |
||
Selected financial highlights: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross premiums written |
|
$ |
166.5 |
|
|
$ |
189.2 |
|
|
(12 |
)% |
|
$ |
553.1 |
|
|
$ |
587.2 |
|
|
(6 |
)% |
Net premiums written |
|
|
165.2 |
|
|
|
187.3 |
|
|
(12 |
) |
|
|
549.1 |
|
|
|
582.5 |
|
|
(6 |
) |
Net premiums earned |
|
|
175.8 |
|
|
|
192.9 |
|
|
(9 |
) |
|
|
526.1 |
|
|
|
547.5 |
|
|
(4 |
) |
Net investment income |
|
|
22.3 |
|
|
|
20.2 |
|
|
10 |
|
|
|
65.5 |
|
|
|
59.9 |
|
|
9 |
|
Underwriting income(1) |
|
|
15.7 |
|
|
|
22.7 |
|
|
(31 |
) |
|
|
53.6 |
|
|
|
66.6 |
|
|
(20 |
) |
Net income before impact of the LPT(1) |
|
|
30.5 |
|
|
|
45.0 |
|
|
(32 |
) |
|
|
114.9 |
|
|
|
103.7 |
|
|
11 |
|
Adjusted net income(1) |
|
|
28.4 |
|
|
|
32.7 |
|
|
(13 |
) |
|
|
88.6 |
|
|
|
93.4 |
|
|
(5 |
) |
Net income |
|
|
32.8 |
|
|
|
47.6 |
|
|
(31 |
) |
|
|
125.4 |
|
|
|
115.7 |
|
|
8 |
|
Comprehensive income |
|
|
47.6 |
|
|
|
38.4 |
|
|
24 |
|
|
|
207.2 |
|
|
|
59.8 |
|
|
246 |
|
Total assets |
|
|
|
|
|
|
|
|
4,024.9 |
|
|
|
3,898.5 |
|
|
3 |
|
|||||
Stockholders' equity |
|
|
|
|
|
|
|
|
1,160.4 |
|
|
|
991.2 |
|
|
17 |
|
|||||
Stockholders' equity including the Deferred Gain(2) |
|
|
|
|
|
|
|
|
1,299.8 |
|
|
|
1,143.3 |
|
|
14 |
|
|||||
Adjusted stockholders' equity(2) |
|
|
|
|
|
|
|
|
1,231.7 |
|
|
|
1,165.8 |
|
|
6 |
|
|||||
Annualized adjusted return on stockholders' equity(3) |
|
|
9.3 |
% |
|
|
11.4 |
% |
|
(18 |
)% |
|
|
9.8 |
% |
|
|
11.5 |
% |
|
(15 |
)% |
Amounts per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash dividends declared per share |
|
$ |
0.22 |
|
|
$ |
0.20 |
|
|
10 |
% |
|
$ |
0.66 |
|
|
$ |
0.60 |
|
|
10 |
% |
Earnings per diluted share(4) |
|
|
1.01 |
|
|
|
1.43 |
|
|
(29 |
) |
|
|
3.85 |
|
|
|
3.48 |
|
|
11 |
|
Earnings per diluted share before impact of the LPT(4) |
|
|
0.94 |
|
|
|
1.35 |
|
|
(30 |
) |
|
|
3.53 |
|
|
|
3.12 |
|
|
13 |
|
Adjusted earnings per diluted share(4) |
|
|
0.88 |
|
|
|
0.98 |
|
|
(10 |
) |
|
|
2.72 |
|
|
|
2.81 |
|
|
(3 |
) |
Book value per share(2) |
|
|
|
|
|
|
|
|
36.47 |
|
|
|
30.22 |
|
|
21 |
|
|||||
Book value per share including the Deferred Gain(2) |
|
|
|
|
|
|
|
|
40.86 |
|
|
|
34.86 |
|
|
17 |
|
|||||
Adjusted book value per share(2) |
|
|
|
|
|
|
|
|
38.71 |
|
|
|
35.55 |
|
|
9 |
|
|||||
Combined ratio before impact of the LPT:(5) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss and loss adjustment expense ratio: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current year |
|
|
65.6 |
% |
|
|
62.8 |
% |
|
|
|
|
65.5 |
% |
|
|
62.6 |
% |
|
|
||
Prior year |
|
|
(11.4 |
) |
|
|
(6.2 |
) |
|
|
|
|
(12.5 |
) |
|
|
(7.5 |
) |
|
|
||
Loss and loss adjustment expense ratio |
|
|
54.2 |
% |
|
|
56.6 |
% |
|
|
|
|
53.0 |
% |
|
|
55.1 |
% |
|
|
||
Commission expense ratio |
|
|
12.5 |
|
|
|
12.9 |
|
|
|
|
|
12.9 |
|
|
|
13.4 |
|
|
|
||
Underwriting and other operating expenses ratio |
|
|
25.8 |
|
|
|
20.0 |
|
|
|
|
|
25.9 |
|
|
|
21.5 |
|
|
|
||
Combined ratio before impact of the LPT |
|
|
92.4 |
% |
|
|
89.6 |
% |
|
|
|
|
91.8 |
% |
|
|
90.0 |
% |
|
|
(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. |
EMPLOYERS HOLDINGS, INC. Summary Consolidated Balance Sheets (unaudited) $ in millions, except per share amounts |
||||||||
|
|
September 30,
|
|
December 31,
|
||||
ASSETS |
|
|
|
|
||||
Investments, cash and cash equivalents |
|
$ |
2,937.5 |
|
|
$ |
2,829.7 |
|
Accrued investment income |
|
17.5 |
|
|
18.0 |
|
||
Premiums receivable, net |
|
314.7 |
|
|
333.1 |
|
||
Reinsurance recoverable on paid and unpaid losses and LAE |
|
534.2 |
|
|
511.1 |
|
||
Deferred policy acquisition costs |
|
51.2 |
|
|
48.2 |
|
||
Deferred income taxes, net |
|
0.1 |
|
|
26.9 |
|
||
Contingent commission receivable—LPT Agreement |
|
13.2 |
|
|
32.0 |
|
||
Other assets |
|
156.5 |
|
|
120.2 |
|
||
Total assets |
|
$ |
4,024.9 |
|
|
$ |
3,919.2 |
|
|
|
|
|
|
||||
LIABILITIES |
|
|
|
|
||||
Unpaid losses and LAE |
|
$ |
2,197.3 |
|
|
$ |
2,207.9 |
|
Unearned premiums |
|
360.3 |
|
|
336.3 |
|
||
Commissions and premium taxes payable |
|
52.0 |
|
|
57.3 |
|
||
Deferred Gain |
|
139.4 |
|
|
149.6 |
|
||
Notes payable |
|
— |
|
|
20.0 |
|
||
Other liabilities |
|
115.5 |
|
|
129.9 |
|
||
Total liabilities |
|
$ |
2,864.5 |
|
|
$ |
2,901.0 |
|
|
|
|
|
|
||||
STOCKHOLDERS' EQUITY |
|
|
|
|
||||
Common stock and additional paid-in capital |
|
$ |
393.6 |
|
|
$ |
389.4 |
|
Retained earnings |
|
1,134.3 |
|
|
1,030.7 |
|
||
Accumulated other comprehensive income (loss), net |
|
68.1 |
|
|
(13.7 |
) |
||
Treasury stock, at cost |
|
(435.6 |
) |
|
(388.2 |
) |
||
Total stockholders’ equity |
|
1,160.4 |
|
|
1,018.2 |
|
||
Total liabilities and stockholders’ equity |
|
$ |
4,024.9 |
|
|
$ |
3,919.2 |
|
|
|
|
|
|
||||
Stockholders' equity including the Deferred Gain (1) |
|
$ |
1,299.8 |
|
|
$ |
1,167.8 |
|
Adjusted stockholders' equity (1) |
|
1,231.7 |
|
|
1,181.5 |
|
||
Book value per share (1) |
|
$ |
36.47 |
|
|
$ |
31.08 |
|
Book value per share including the Deferred Gain(1) |
|
40.86 |
|
|
35.64 |
|
||
Adjusted book value per share (1) |
38.71 |
|
36.06 |
|
(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 |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Underwriting revenues: |
|
|
|
||||||||||||
Gross premiums written |
$ |
166.5 |
|
|
$ |
189.2 |
|
|
$ |
553.1 |
|
|
$ |
587.2 |
|
Premiums ceded |
(1.3 |
) |
|
(1.9 |
) |
|
(4.0 |
) |
|
(4.7 |
) |
||||
Net premiums written |
165.2 |
|
|
187.3 |
|
|
549.1 |
|
|
582.5 |
|
||||
Net premiums earned |
175.8 |
|
|
192.9 |
|
|
526.1 |
|
|
547.5 |
|
||||
Underwriting expenses: |
|
|
|
|
|
|
|
||||||||
Losses and LAE incurred |
(92.9 |
) |
|
(106.6 |
) |
|
(268.2 |
) |
|
(289.7 |
) |
||||
Commission expense |
(21.9 |
) |
|
(24.8 |
) |
|
(67.7 |
) |
|
(73.1 |
) |
||||
Underwriting and other operating expenses |
(45.3 |
) |
|
(38.8 |
) |
|
(136.6 |
) |
|
(118.1 |
) |
||||
Underwriting income |
15.7 |
|
|
22.7 |
|
|
53.6 |
|
|
66.6 |
|
||||
Net investment income |
22.3 |
|
|
20.2 |
|
|
65.5 |
|
|
59.9 |
|
||||
Net realized and unrealized gains on investments(1) |
2.6 |
|
|
15.6 |
|
|
33.3 |
|
|
13.2 |
|
||||
Other income |
0.3 |
|
|
0.2 |
|
|
0.6 |
|
|
0.4 |
|
||||
Interest and financing expenses |
— |
|
|
(0.4 |
) |
|
(0.6 |
) |
|
(1.1 |
) |
||||
Income tax expense |
(8.1 |
) |
|
(10.7 |
) |
|
(27.0 |
) |
|
(23.3 |
) |
||||
Net income |
32.8 |
|
|
47.6 |
|
|
125.4 |
|
|
115.7 |
|
||||
Unrealized AFS investment gains (losses) arising during the period, net of tax(2) |
16.4 |
|
|
(9.2 |
) |
|
84.1 |
|
|
(56.3 |
) |
||||
Reclassification adjustment for realized AFS investment (gains) losses in net income, net of tax(2) |
(1.6 |
) |
|
— |
|
|
(2.3 |
) |
|
0.4 |
|
||||
Comprehensive income |
$ |
47.6 |
|
|
$ |
38.4 |
|
|
$ |
207.2 |
|
|
$ |
59.8 |
|
Net Income |
$ |
32.8 |
|
|
$ |
47.6 |
|
|
$ |
125.4 |
|
|
$ |
115.7 |
|
Amortization of the Deferred Gain - losses |
(1.9 |
) |
|
(2.1 |
) |
|
(7.1 |
) |
|
(7.8 |
) |
||||
Amortization of the Deferred Gain - contingent commission |
(0.4 |
) |
|
(0.5 |
) |
|
(1.4 |
) |
|
(1.5 |
) |
||||
LPT reserve adjustment |
— |
|
|
— |
|
|
(1.8 |
) |
|
(2.2 |
) |
||||
LPT contingent commission adjustments |
— |
|
|
— |
|
|
(0.2 |
) |
|
(0.5 |
) |
||||
Net income before impact of the LPT Agreement (3) |
30.5 |
|
|
45.0 |
|
|
114.9 |
|
|
103.7 |
|
||||
Net realized and unrealized gains on investments |
(2.6 |
) |
|
(15.6 |
) |
|
(33.3 |
) |
|
(13.2 |
) |
||||
Amortization of intangibles |
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
||||
Income tax expense related to items excluded from Net income |
0.5 |
|
|
3.3 |
|
|
7.0 |
|
|
2.8 |
|
||||
Adjusted net income (3) |
$ |
28.4 |
|
|
$ |
32.7 |
|
|
$ |
88.6 |
|
|
$ |
93.4 |
|
(1) Includes unrealized gains (losses) on equity securities of $(10.3) million and $11.2 million for the three months ended September 30, 2019 and 2018, respectively, and $17.7 million and $1.8 million for the nine months ended September 30, 2019 and 2018, respectively. |
|
(2) AFS = Available for Sale securities. |
|
(3) See Page 10 regarding our use of Non-GAAP Financial Measures. |
EMPLOYERS HOLDINGS, INC. Return on Equity (unaudited) $ in millions |
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net income |
A |
$ |
32.8 |
|
|
$ |
47.6 |
|
|
$ |
125.4 |
|
|
$ |
115.7 |
|
Impact of the LPT Agreement |
|
(2.3 |
) |
|
(2.6 |
) |
|
(10.5 |
) |
|
(12.0 |
) |
||||
Net realized and unrealized gains on investments |
|
(2.6 |
) |
|
(15.6 |
) |
|
(33.3 |
) |
|
(13.2 |
) |
||||
Amortization of intangibles |
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
||||
Income tax expense related to items excluded from Net income |
|
0.5 |
|
|
3.3 |
|
|
7.0 |
|
|
2.8 |
|
||||
Adjusted net income (1) |
B |
28.4 |
|
|
32.7 |
|
|
88.6 |
|
|
93.4 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity - end of period |
|
$ |
1,160.4 |
|
|
$ |
991.2 |
|
|
$ |
1,160.4 |
|
|
$ |
991.2 |
|
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity - beginning of period |
|
1,121.5 |
|
|
956.5 |
|
|
1,018.2 |
|
|
947.7 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Average stockholders' equity |
C |
1,141.0 |
|
|
973.9 |
|
|
1,089.3 |
|
|
969.5 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity - end of period |
|
$ |
1,160.4 |
|
|
$ |
991.2 |
|
|
$ |
1,160.4 |
|
|
$ |
991.2 |
|
Deferred Gain - end of period |
|
139.4 |
|
|
152.1 |
|
|
139.4 |
|
|
152.1 |
|
||||
Accumulated other comprehensive loss (income) - end of period |
|
(86.2 |
) |
|
28.4 |
|
|
(86.2 |
) |
|
28.4 |
|
||||
Income taxes related to accumulated other comprehensive gains and losses - end of period |
|
18.1 |
|
|
(5.9 |
) |
|
18.1 |
|
|
(5.9 |
) |
||||
Adjusted stockholders' equity - end of period |
|
1,231.7 |
|
|
1,165.8 |
|
|
1,231.7 |
|
|
1,165.8 |
|
||||
Adjusted stockholders' equity - beginning of period |
|
1,209.9 |
|
|
1,124.5 |
|
|
1,181.5 |
|
|
1,003.9 |
|
||||
Average adjusted stockholders' equity (1) |
D |
1,220.8 |
|
|
1,145.2 |
|
|
1,206.6 |
|
|
1,084.9 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Return on stockholders' equity |
A / C |
2.9 |
% |
|
4.9 |
% |
|
11.5 |
% |
|
11.9 |
% |
||||
Annualized return on stockholders' equity |
|
11.5 |
|
|
19.6 |
|
|
15.3 |
|
|
15.9 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted return on stockholders' equity (1) |
B / D |
2.3 |
% |
|
2.9 |
% |
|
7.3 |
% |
|
8.6 |
% |
||||
Annualized adjusted return on stockholders' equity (1) |
|
9.3 |
|
|
11.4 |
|
|
9.8 |
|
|
11.5 |
|
(1) See Page 10 for information regarding our use of Non-GAAP Financial Measures. |
EMPLOYERS HOLDINGS, INC. Combined Ratios (unaudited) $ in millions |
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Net premiums earned |
A |
$ |
175.8 |
|
|
$ |
192.9 |
|
|
$ |
526.1 |
|
|
$ |
547.5 |
|
Losses and LAE incurred |
B |
92.9 |
|
|
106.6 |
|
|
268.2 |
|
|
289.7 |
|
||||
Amortization of the Deferred Gain - losses |
|
1.9 |
|
|
2.1 |
|
|
7.1 |
|
|
7.8 |
|
||||
Amortization of the Deferred Gain - contingent commission |
|
0.4 |
|
|
0.5 |
|
|
1.4 |
|
|
1.5 |
|
||||
LPT reserve adjustment |
|
— |
|
|
— |
|
|
1.8 |
|
|
2.2 |
|
||||
LPT contingent commission adjustments |
|
— |
|
|
— |
|
|
0.2 |
|
|
0.5 |
|
||||
Losses and LAE before impact of the LPT (1) |
C |
95.2 |
|
|
109.2 |
|
|
278.7 |
|
|
301.7 |
|
||||
Prior accident year favorable loss reserve development |
|
(20.2 |
) |
|
(11.9 |
) |
|
(66.1 |
) |
|
(40.8 |
) |
||||
Losses and LAE before impact of the LPT - current accident year |
D |
$ |
115.4 |
|
|
$ |
121.1 |
|
|
$ |
344.8 |
|
|
$ |
342.5 |
|
Commission expense |
E |
$ |
21.9 |
|
|
$ |
24.8 |
|
|
$ |
67.7 |
|
|
$ |
73.1 |
|
Underwriting and other operating expenses |
F |
45.3 |
|
|
38.8 |
|
|
136.6 |
|
|
118.1 |
|
||||
Combined ratio: |
|
|
|
|
|
|
|
|
||||||||
Loss and LAE ratio |
B/A |
52.8 |
% |
|
55.3 |
% |
|
51.0 |
% |
|
52.9 |
% |
||||
Commission expense ratio |
E/A |
12.5 |
|
|
12.9 |
|
|
12.9 |
|
|
13.4 |
|
||||
Underwriting and other operating expenses ratio |
F/A |
25.8 |
|
|
20.0 |
|
|
25.9 |
|
|
21.5 |
|
||||
Combined ratio |
|
91.1 |
% |
|
88.2 |
% |
|
89.8 |
% |
|
87.8 |
% |
||||
Combined ratio before impact of the LPT: (1) |
|
|
|
|
|
|
|
|
||||||||
Loss and LAE ratio before impact of the LPT |
C/A |
54.2 |
% |
|
56.6 |
% |
|
53.0 |
% |
|
55.1 |
% |
||||
Commission expense ratio |
E/A |
12.5 |
|
|
12.9 |
|
|
12.9 |
|
|
13.4 |
|
||||
Underwriting and other operating expenses ratio |
F/A |
25.8 |
|
|
20.0 |
|
|
25.9 |
|
|
21.5 |
|
||||
Combined ratio before impact of the LPT |
|
92.4 |
% |
|
89.6 |
% |
|
91.8 |
% |
|
90.0 |
% |
||||
Combined ratio before impact of the LPT: current accident year (1) |
|
|
|
|
|
|
|
|
||||||||
Loss and LAE ratio before impact of the LPT |
D/A |
65.6 |
% |
|
62.8 |
% |
|
65.5 |
% |
|
62.6 |
% |
||||
Commission expense ratio |
E/A |
12.5 |
|
|
12.9 |
|
|
12.9 |
|
|
13.4 |
|
||||
Underwriting and other operating expenses ratio |
F/A |
25.8 |
|
|
20.0 |
|
|
25.9 |
|
|
21.5 |
|
||||
Combined ratio before impact of the LPT: current accident year |
|
103.9 |
% |
|
95.7 |
% |
|
104.4 |
% |
|
97.5 |
% |
(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 |
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
|
|
|
|
|
||||||||||
Unpaid losses and LAE at beginning of period |
$ |
2,161.8 |
|
|
$ |
2,227.9 |
|
|
$ |
2,207.9 |
|
|
$ |
2,266.1 |
|
Reinsurance recoverable on unpaid losses and LAE |
484.2 |
|
|
512.5 |
|
|
504.4 |
|
|
537.0 |
|
||||
Net unpaid losses and LAE at beginning of period |
1,677.6 |
|
|
1,715.4 |
|
|
1,703.5 |
|
|
1,729.1 |
|
||||
Losses and LAE incurred: |
|
|
|
|
|
|
|
||||||||
Current year losses |
115.4 |
|
|
121.1 |
|
|
344.8 |
|
|
342.5 |
|
||||
Prior year losses on voluntary business |
(20.0 |
) |
|
(12.0 |
) |
|
(66.0 |
) |
|
(40.5 |
) |
||||
Prior year losses on involuntary business |
(0.2 |
) |
|
0.1 |
|
|
(0.1 |
) |
|
(0.3 |
) |
||||
Total losses incurred |
95.2 |
|
|
109.2 |
|
|
278.7 |
|
|
301.7 |
|
||||
Losses and LAE paid: |
|
|
|
|
|
|
|
||||||||
Current year losses |
32.9 |
|
|
31.2 |
|
|
63.5 |
|
|
56.9 |
|
||||
Prior year losses |
69.7 |
|
|
71.5 |
|
|
248.5 |
|
|
252.0 |
|
||||
Total paid losses |
102.6 |
|
|
102.7 |
|
|
312.0 |
|
|
308.9 |
|
||||
Net unpaid losses and LAE at end of period |
1,670.2 |
|
|
1,721.9 |
|
|
1,670.2 |
|
|
1,721.9 |
|
||||
Reinsurance recoverable on unpaid losses and LAE |
527.1 |
|
|
511.8 |
|
|
527.1 |
|
|
511.8 |
|
||||
Unpaid losses and LAE at end of period |
$ |
2,197.3 |
|
|
$ |
2,233.7 |
|
|
$ |
2,197.3 |
|
|
$ |
2,233.7 |
|
Total losses and LAE shown in the above table exclude amortization of the Deferred Gain, LPT Reserve Adjustments, and LPT Contingent Commission Adjustments which totaled
EMPLOYERS HOLDINGS, INC. Consolidated Investment Portfolio (unaudited) $ in millions |
|||||||||||||||||||||||||||
|
|
September 30, 2019 |
|
December 31, 2018 |
|||||||||||||||||||||||
Investment Positions: |
|
Cost or
|
|
Net Unrealized
|
|
Fair Value |
|
% |
|
Fair Value |
|
% |
|||||||||||||||
Fixed maturity securities |
|
$ |
2,394.6 |
|
|
$ |
86.2 |
|
|
$ |
2,480.8 |
|
|
84 |
% |
|
$ |
2,496.4 |
|
|
88 |
% |
|||||
Equity securities |
|
205.7 |
|
|
85.7 |
|
|
291.4 |
|
|
10 |
|
|
206.3 |
|
|
7 |
|
|||||||||
Short-term investments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
25.0 |
|
|
1 |
|
|||||||||
Other invested assets |
|
24.9 |
|
|
(0.2 |
) |
|
24.7 |
|
|
1 |
|
|
— |
|
|
— |
|
|||||||||
Cash and cash equivalents |
|
140.3 |
|
|
— |
|
|
140.3 |
|
|
5 |
|
|
101.4 |
|
|
4 |
|
|||||||||
Restricted cash and cash equivalents |
|
0.3 |
|
|
— |
|
|
0.3 |
|
|
— |
|
|
0.6 |
|
|
— |
|
|||||||||
Total investments and cash |
|
$ |
2,765.8 |
|
|
$ |
171.7 |
|
|
$ |
2,937.5 |
|
|
100 |
% |
|
$ |
2,829.7 |
|
|
100 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Breakout of Fixed Maturity Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
U.S. Treasuries and agencies |
|
$ |
84.7 |
|
|
$ |
2.4 |
|
|
$ |
87.1 |
|
|
4 |
% |
|
$ |
117.8 |
|
|
5 |
% |
|||||
States and municipalities |
|
464.8 |
|
|
27.9 |
|
|
492.7 |
|
|
20 |
|
|
528.0 |
|
|
21 |
|
|||||||||
Corporate securities |
|
1,035.9 |
|
|
41.9 |
|
|
1,077.8 |
|
|
43 |
|
|
1,090.4 |
|
|
44 |
|
|||||||||
Mortgage-backed securities |
|
573.3 |
|
|
12.4 |
|
|
585.7 |
|
|
24 |
|
|
545.8 |
|
|
22 |
|
|||||||||
Asset-backed securities |
|
56.7 |
|
|
1.3 |
|
|
58.0 |
|
|
2 |
|
|
64.5 |
|
|
3 |
|
|||||||||
Bank loans |
|
179.2 |
|
|
0.3 |
|
|
179.5 |
|
|
7 |
|
|
149.9 |
|
|
6 |
|
|||||||||
Total fixed maturity securities |
|
$ |
2,394.6 |
|
|
$ |
86.2 |
|
|
$ |
2,480.8 |
|
|
100 |
% |
|
$ |
2,496.4 |
|
|
100 |
% |
|||||
Weighted average book yield |
|
|
3.4% |
|
|
|
3.4% |
||||||||||||||||||||
Average credit quality (S&P) |
|
|
A+ |
|
|
|
AA- |
||||||||||||||||||||
Duration |
|
|
3.6 |
|
|
|
4.4 |
EMPLOYERS HOLDINGS, INC. Book Value Per Share (unaudited) $ in millions, except per share amounts |
||||||||||||||||
|
|
September 30,
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
||||||||
Numerators: |
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity |
A |
$ |
1,160.4 |
|
|
$ |
1,018.2 |
|
|
$ |
991.2 |
|
|
$ |
947.7 |
|
Plus: Deferred Gain |
|
139.4 |
|
|
149.6 |
|
|
152.1 |
|
|
163.6 |
|
||||
Stockholders' equity including the Deferred Gain (1) |
B |
1,299.8 |
|
|
1,167.8 |
|
|
1,143.3 |
|
|
1,111.3 |
|
||||
Accumulated other comprehensive (income) loss |
|
(86.2 |
) |
|
17.3 |
|
|
28.4 |
|
|
(136.0 |
) |
||||
Income taxes related to accumulated other comprehensive gains and losses |
|
18.1 |
|
|
(3.6 |
) |
|
(5.9 |
) |
|
28.6 |
|
||||
Adjusted stockholders' equity (1) |
C |
$ |
1,231.7 |
|
|
$ |
1,181.5 |
|
|
$ |
1,165.8 |
|
|
$ |
1,003.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator (shares outstanding) |
D |
31,814,678 |
|
|
32,765,792 |
|
|
32,796,666 |
|
|
32,597,819 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Book value per share (1) |
A / D |
$ |
36.47 |
|
|
$ |
31.08 |
|
|
$ |
30.22 |
|
|
$ |
29.07 |
|
Book value per share including the Deferred Gain(1) |
B / D |
40.86 |
|
|
35.64 |
|
|
34.86 |
|
|
34.09 |
|
||||
Adjusted book value per share (1) |
C / D |
38.71 |
|
|
36.06 |
|
|
35.55 |
|
|
30.80 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
YTD Change in: (2) |
|
|
|
|
|
|
|
|
||||||||
Book value per share |
|
19.5 |
% |
|
|
|
6.0 |
% |
|
|
||||||
Book value per share including the Deferred Gain |
|
16.5 |
|
|
|
|
4.0 |
|
|
|
||||||
Adjusted book value per share |
|
9.2 |
|
|
|
|
17.4 |
|
|
|
(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 of $0.66 and $0.60 for the nine months ended September 30, 2019, and 2018, respectively. . |
EMPLOYERS HOLDINGS, INC. Earnings Per Share (unaudited) $ in millions, except per share amounts |
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Numerators: |
|
|
|
|
|
|
|
|
||||||||
Net income |
A |
$ |
32.8 |
|
|
$ |
47.6 |
|
|
$ |
125.4 |
|
|
$ |
115.7 |
|
Impact of the LPT Agreement |
|
(2.3 |
) |
|
(2.6 |
) |
|
(10.5 |
) |
|
(12.0 |
) |
||||
Net income before impact of the LPT (1) |
B |
30.5 |
|
|
45.0 |
|
|
114.9 |
|
|
103.7 |
|
||||
Net realized and unrealized gains on investments |
|
(2.6 |
) |
|
(15.6 |
) |
|
(33.3 |
) |
|
(13.2 |
) |
||||
Amortization of intangibles |
|
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
||||
Income tax expense related to items excluded from Net income |
|
0.5 |
|
|
3.3 |
|
|
7.0 |
|
|
2.8 |
|
||||
Adjusted net income (1) |
C |
$ |
28.4 |
|
|
$ |
32.7 |
|
|
$ |
88.6 |
|
|
$ |
93.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Denominators: |
|
|
|
|
|
|
|
|
||||||||
Average common shares outstanding (basic) |
D |
31,946,851 |
|
|
32,906,250 |
|
|
32,168,826 |
|
|
32,864,612 |
|
||||
Average common shares outstanding (diluted) |
E |
32,318,017 |
|
|
33,316,164 |
|
|
32,587,455 |
|
|
33,278,790 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
A / D |
$ |
1.03 |
|
|
$ |
1.45 |
|
|
$ |
3.90 |
|
|
$ |
3.52 |
|
Diluted |
A / E |
1.01 |
|
|
1.43 |
|
|
3.85 |
|
|
3.48 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share before impact of the LPT: (1) |
|
|
|
|
|
|
|
|
||||||||
Basic |
B / D |
$ |
0.95 |
|
|
$ |
1.37 |
|
|
$ |
3.57 |
|
|
$ |
3.16 |
|
Diluted |
B / E |
0.94 |
|
|
1.35 |
|
|
3.53 |
|
|
3.12 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted earnings per share: (1) |
|
|
|
|
|
|
|
|
||||||||
Basic |
C / D |
$ |
0.89 |
|
|
$ |
0.99 |
|
|
$ |
2.75 |
|
|
$ |
2.84 |
|
Diluted |
C / E |
0.88 |
|
|
0.98 |
|
|
2.72 |
|
|
2.81 |
|
(1) See Page 10 for information regarding our use of Non-GAAP Financial Measures. |
Glossary of Financial Measures
Within this earnings release we present the following measures, each of which are "non-GAAP financial measures." A reconciliation of these measures to the Company's most directly comparable GAAP financial measures is included herein. Management believes that these non-GAAP measures are important 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. Management further believes that these measures are more relevant than comparable GAAP measures in evaluating our financial performance.
The LPT Agreement is a non-recurring transaction that does not result in any significant 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 (Deferred 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
Adjusted net income (see Page 4 for calculations) is net income excluding the effects of the LPT Agreement, net realized and unrealized gains (losses) on investments (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 Gain is stockholders' equity including the Deferred 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 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 Adjusted 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.
Book value per share, Book value per share including the Deferred Gain, 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. The Company previously referred to Book value per share as GAAP book value per share, and Book value per share including Deferred Gain as Book value per share.
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: https://www.businesswire.com/news/home/20191023005709/en/
Source:
Employers Holdings, Inc.:
Mike Paquette (775) 327-2562 or mpaquette@employers.com
Investor relations:
Adam Prior, The Equity Group, Inc. (212) 836-9606 or aprior@equityny.com