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): November 13, 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) |
(888) 682-6671
(Registrants telephone number including area code)
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 8 Other Information
Section 2 Financial Information
On November 13, 2007, Employers Holdings, Inc. (EHI or the Company) issued a press release announcing results for the third quarter ended September 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 November 13, 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. | |
|
|
|
|
|
|
Name: |
Lenard T. Ormsby |
|
|
Title: |
Executive Vice President, Chief |
Dated: November 13, 2007
Exhibit Index
Exhibit No. |
|
Exhibit |
99.1 |
|
Employers Holdings, Inc. press release, dated November 13, 2007. |
|
|
|
news release |
November 13, 2007 |
For Immediate Release |
Employers Holdings, Inc. Reports Solid Third Quarter Earnings
Reno, NevadaNov. 13, 2007Employers Holdings, Inc. (EHI or the Company) (NYSE:EIG) today reported results for the third quarter and nine months ended Sept. 30, 2007.
Commenting on the Companys performance, President and Chief Executive Officer Douglas D. Dirks said, The Companys performance on a year-over-year basis was as expected. Premiums written and net earned premium increased relative to the second quarter, while underwriting and other operating expenses declined slightly relative to the last two quarters. Net income was consistent with our solid performance in the first two quarters of this year. We continue to see benefits from declining loss trends in California, although these benefits year to date are lower than last year.
Consolidated net income was $29.9 million, or $0.58 per share, for the third quarter of 2007 compared to $77.0 million, or $1.54 per pro forma share, in the third quarter of 2006. Net income for the nine months ended Sept. 30, 2007 was $88.5 million ($1.69 per pro forma share, and $1.55 per share for the period February 5 through September 30, 2007) compared to $116.5 million, or $2.33 per pro forma share, for the nine months ended Sept. 30, 2006.
The third quarter change in net income relative to the Companys performance in 2006 largely relates to the timing of the adjustments to the losses and LAE reserves in 2006 compared to 2007. In the first nine months of 2006, the Company recognized $81.7 million in favorable prior accident year development. Of that amount, approximately 84%, or $68.9 million, was recognized in the third quarter of 2006. In the first nine months of 2007, favorable prior accident year development totaled $43.4 million with $7.4 million recognized in the third quarter of 2007.
Net income includes amortization of the deferred reinsurance gain related to the Loss Portfolio Transfer (LPT) Agreement. Consolidated net income before the impact of the LPT (the Companys non-GAAP measure described below) was $25.3 million in the third quarter of 2007 and $72.0 million in the third quarter of 2006. For the first nine months of 2007, net income before the impact of the LPT was $74.8 million compared with $101.9 million for the same period in 2006.
Third quarter net premiums earned declined 7.8% to $88.5 million in 2007 from $96.0 million in 2006. Net premiums earned for the nine months ended Sept. 30, 2007, were $262.4 million compared to $300.1 million for the same period in 2006, a decrease of 12.6%. The declines were largely due to continuing 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 12.7% since Sept. 30, 2006.
Net investment income increased 11.7% to $19.2 million in the third quarter of 2007 from $17.2 million for the same period in 2006. Net investment income for the nine months ended Sept. 30, 2007 increased 19.5% to $59.4 million from $49.7 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 the portfolio yield; (2) an increase in invested assets; and (3) interest income generated from the invested net proceeds from the initial public offering of the Companys common stock as part of the Companys conversion from a mutual insurance holding company.
Realized gains from investments for the quarter ended Sept. 30, 2007 totaled $0.1 million compared to $2.8 million in 2006, with the difference primarily due to the sale of equity securities in the same period in 2006. Realized losses of $0.3 million in the nine months ended Sept. 30, 2007 resulted from the sale of $55.0 million in fixed maturity securities in connection with the Companys stock repurchase program. Realized gains of $5.7 million for the same period in 2006 were primarily attributable to the sale of equity security holdings.
Losses and LAE were $40.9 million in the third quarter of 2007 compared with ($34.8) million in the third quarter of 2006, primarily the result of favorable prior accident year reserve development discussed previously. Favorable prior accident year development of $7.4 million in the third quarter of 2007 includes an increase to net losses of $1.6 million related to a commutation of excess loss reinsurance agreements with GLOBAL Reinsurance Corporation of America. Before the impact of the LPT, losses and LAE would have been $45.4 million in the third quarter of 2007 and ($29.8) million in the third quarter of 2006. Losses and LAE for the nine months ended Sept. 30, 2007 were $111.3 million compared to $95.7 million in the nine months ended Sept. 30, 2006. As mentioned previously, this was largely due to favorable prior accident year reserve development that totaled $43.4 million compared to $81.7 million for the nine months ended Sept. 30, 2007 and 2006, respectively. Before the impact of the LPT, losses and LAE would have been $125.0 million and $110.4 million for the nine months ended Sept. 30, 2007 and 2006, respectively.
In the third quarter of 2007, commission expense of $12.4 million increased 4.5% from $11.9 million in the third quarter of 2006 due to an increase in commission rates in July of 2006 and an agency incentive plan adopted in 2007. Commission expense for the first nine months of 2007 decreased 2.6% to $35.8 million from $36.8 million for the same period in 2006.
Underwriting and other operating expense decreased to $21.7 million in the third quarter of 2007 from $22.6 million in the third quarter of 2006 primarily due to a reduction in premium taxes. For the first nine months of 2007, underwriting and other operating expense increased to $67.8 million from $59.2 million in the same period of 2006. Increased expenses include staffing attributable to the Companys conversion to a public company and technology maintenance and depreciation.
Income taxes for the third quarter and the first nine months of 2007 decreased due to lower pre-tax income and effective tax rates. The Companys effective tax rate was 11.5% in the third quarter and 19.3% for the nine months ended Sept. 30, 2007 compared with 34.6% and 30.5% for the same periods in 2006. The declines were due to two factors: (1) an increase in the ratio of tax exempt interest and dividends to pre-tax income resulting from the Companys reallocation of its investment portfolio in the fourth quarter of 2006; and (2) the $5.8 million reversal of a liability for previously unrecognized tax benefits including interest in the third quarter of 2007.
The combined ratio was 84.7% in the third quarter of 2007 compared to (0.2)% in the third quarter of 2006 primarily due to the timing of favorable prior accident year development. For the first nine months in 2007, the combined ratio increased 18.0 percentage points to 81.9% from 63.8% for the same period in 2006.
As of Oct. 17, 2007, the Company repurchased 3,911,272 shares of common stock, completing the stock repurchase program for 2007.
Page 2 of 9
As of Sept. 30, 2007, total stockholders equity increased to $341.8 million from $303.8 million at Dec. 31, 2006. Equity, including the deferred reinsurance gain related to the LPT agreement, increased 3.3% to $771.1 million from $746.8 million at Dec. 31, 2006.
Form 10-Q, Conference Call and Webcast
EHI filed its Form 10-Q for the period ended Sept. 30, 2007, with the Securities and Exchange Commission (SEC) on Nov. 13, 2007. The Form 10-Q is available without charge through the EDGAR system at the SECs Web site and is also posted on the Companys Web site, www.employers.com, through the Investors link.
The Company will host a conference call Wednesday, Nov. 14, 2007 at 10:30 a.m. Pacific Standard Time. The conference call will be available via a live webcast on the Companys Web site at www.employers.com. An archived version will be available following the call. The conference call replay number is (888) 286-8010 with a passcode of 89596008. 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 Companys 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 Companys operating performance. In addition, these measures, as defined, are helpful to management in identifying trends in the Companys 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. Additionally, non-GAAP measures are not a substitute for GAAP measures and investors should be careful when comparing the Companys 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 gainLPT Agreement and (ii) adjustments to LPT Agreement ceded reserves.
Deferred reinsurance gainLPT 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 Companys 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
Page 3 of 9
Company uses net premiums written, primarily in relation to gross premiums written, to measure the amount of business retained after cession to reinsurers.
Losses and LAE before impact of LPT. Losses and LAE before (i) amortization of deferred reinsurance gainLPT 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.
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.
Combined Ratio. The combined ratio 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 the LPT is the GAAP combined ratio before (i) amortization of deferred reinsurance gainLPT Agreement and (ii) adjustments to LPT Agreement ceded reserves.
Equity including deferred reinsurance gainLPT. Equity including deferred reinsurance gainLPT is total equity including the deferred reinsurance gainLPT Agreement.
Forward-Looking Statements
In this news 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 Companys 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 news release.
EHI and its management caution investors that such forward-looking statements are not guarantees of future performance. Risks and uncertainties are inherent in EHIs future performance. Factors that could cause the Companys 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 Companys Forms 10-Q for the 2007 periods ended March 31, June 30, Sept. 30, and the Companys 2006 Annual Report on Form 10-K.
The SEC filings for EHI can be accessed through the Investors link on the Companys Web site, www.employers.com, or through the SECs 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.
Page 4 of 9
Copyright © 2007 EMPLOYERS. All rights reserved. EMPLOYERS and America’s small business insurance specialists are registered trademarks of Employers Insurance Company of Nevada. Workers’ compensation insurance and services are offered through Employers Compensation Insurance Company and Employers Insurance Company of Nevada.
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 |
|
Nine Months Ended | |||||||||
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
| ||||
|
|
|
(unaudited) |
| |||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross premiums written |
|
$ |
90,265 |
|
$ |
93,936 |
|
$ |
271,312 |
|
$ |
310,323 |
|
Net premiums written |
|
$ |
87,319 |
|
$ |
90,441 |
|
$ |
262,032 |
|
$ |
299,472 |
|
Net premiums earned |
|
$ |
88,527 |
|
$ |
95,990 |
|
$ |
262,436 |
|
$ |
300,137 |
|
Net investment income |
|
|
19,246 |
|
|
17,237 |
|
|
59,386 |
|
|
49,715 |
|
Realized (losses) gains on investments, net |
|
|
146 |
|
|
2,758 |
|
|
(322 |
) |
|
5,660 |
|
Other income |
|
|
861 |
|
|
1,451 |
|
|
3,047 |
|
|
3,694 |
|
Total revenues |
|
|
108,780 |
|
|
117,436 |
|
|
324,547 |
|
|
359,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and loss adjustment expenses |
|
|
40,867 |
|
|
(34,753 |
) |
|
111,336 |
|
|
95,745 |
|
Commission expense |
|
|
12,411 |
|
|
11,878 |
|
|
35,797 |
|
|
36,762 |
|
Underwriting and other operating expense |
|
|
21,726 |
|
|
22,637 |
|
|
67,778 |
|
|
59,151 |
|
Total expenses |
|
|
75,004 |
|
|
(238 |
) |
|
214,911 |
|
|
191,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income taxes |
|
|
33,776 |
|
|
117,674 |
|
|
109,636 |
|
|
167,548 |
|
Income taxes |
|
|
3,896 |
|
|
40,682 |
|
|
21,117 |
|
|
51,060 |
|
Net income |
|
$ |
29,880 |
|
$ |
76,992 |
|
$ |
88,519 |
|
$ |
116,488 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income after date of conversion through September 30, 2007 |
|
|
|
|
|
|
|
$ |
82,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share-basic and diluted-for the three months ended September 30, 2007 and the period February 5 through September 30, 2007 |
|
$ |
0.58 |
|
|
|
|
$ |
1.55 |
|
|
|
|
Earnings per common share-basic and diluted-for the three months ended September 30, 2006 and the six months ended September 30, pro forma |
|
|
|
|
$ |
1.54 |
|
$ |
1.69 |
|
$ |
2.33 |
|
Cash dividends declared per common share |
|
$ |
0.06 |
|
$ |
|
|
$ |
0.12 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income and EPS to net income and EPS before impact of LPT Agreement |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
29,880 |
|
$ |
76,992 |
|
$ |
88,519 |
|
$ |
116,488 |
|
Less: Impact of LPT Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred reinsurance gain LPT |
|
|
4,557 |
|
|
4,972 |
|
|
13,694 |
|
|
14,614 |
|
Net income before impact of LPT Agreement |
|
$ |
25,323 |
|
$ |
72,020 |
|
$ |
74,825 |
|
$ |
101,874 |
|
Earnings per common sharebasic and diluted-for the three months ended September 30, 2007 and the period February 5 through September 30, 2007 |
|
$ |
0.58 |
|
|
|
|
$ |
1.55 |
|
|
|
|
Earnings per common share-basic and diluted-for the three months ended September 30, 2006 and the nine months ended September 30, 2007 and 2006, pro forma |
|
|
|
|
$ |
1.54 |
|
$ |
1.69 |
|
$ |
2.33 |
|
Earnings per common share attributable to amortization of deferred reinsurance gain LPT (1) |
|
|
0.09 |
|
|
0.10 |
|
|
0.26 |
|
|
0.29 |
|
Pro forma earnings per common share data-basic and diluted-before impact of LPT |
|
$ |
0.49 |
|
$ |
1.44 |
|
$ |
1.43 |
|
$ |
2.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Earnings per share before the impact of the LPT for the period February 5 through September 30, 2007 has not been calculated. |
Page 6 of 9
Employers Holdings, Inc.
Consolidated Balance Sheets
(in thousands, except share data)
|
|
September 30, |
|
|
December 31, |
| ||
|
|
|
(unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Available for Sale: |
|
|
|
|
|
|
|
|
Fixed maturity investments at fair value (amortized cost $1,619,110 at September 30, 2007 and $1,599,321 at December 31, 2006) |
|
$ |
1,621,148 |
|
|
$ |
1,605,395 |
|
Equity securities at fair value (cost $61,861 at September 30, 2007 and $63,478 at December 31, 2006) |
|
|
109,776 |
|
|
|
102,289 |
|
Short-term investments (at cost or amortized cost, which approximates fair value) |
|
|
|
|
|
|
7,989 |
|
Total investments |
|
|
1,730,924 |
|
|
|
1,715,673 |
|
Cash and cash equivalents |
|
|
93,168 |
|
|
|
79,984 |
|
Accrued investment income |
|
|
18,741 |
|
|
|
18,431 |
|
Premiums receivable, less bad debt allowance of $7,691 at September 30, 2007 and $6,911 at December 31, 2006 |
|
|
44,778 |
|
|
|
51,311 |
|
Reinsurance recoverable for: |
|
|
|
|
|
|
|
|
Paid losses |
|
|
10,678 |
|
|
|
11,073 |
|
Unpaid losses, less allowance of $1,276 at each period |
|
|
1,060,474 |
|
|
|
1,096,827 |
|
Funds held by or deposited with reinsureds |
|
|
97,672 |
|
|
|
102,955 |
|
Deferred policy acquisition costs |
|
|
15,268 |
|
|
|
13,767 |
|
Deferred income taxes, net |
|
|
66,915 |
|
|
|
73,849 |
|
Property and equipment, net |
|
|
15,074 |
|
|
|
15,598 |
|
Other assets |
|
|
15,564 |
|
|
|
16,257 |
|
Total assets |
|
$ |
3,169,256 |
|
|
$ |
3,195,725 |
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Claims and policy liabilities: |
|
|
|
|
|
|
|
|
Unpaid losses and loss adjustment expenses |
|
$ |
2,282,491 |
|
|
$ |
2,307,755 |
|
Unearned premiums |
|
|
70,813 |
|
|
|
73,255 |
|
Policyholders dividends accrued |
|
|
302 |
|
|
|
506 |
|
Total claims and policy liabilities |
|
|
2,353,606 |
|
|
|
2,381,516 |
|
Commissions and premium taxes payable |
|
|
8,674 |
|
|
|
6,776 |
|
Federal income taxes payable |
|
|
10,017 |
|
|
|
24,262 |
|
Accounts payable and accrued expenses |
|
|
12,063 |
|
|
|
22,178 |
|
Deferred reinsurance gainLPT Agreement |
|
|
429,342 |
|
|
|
443,036 |
|
Other liabilities |
|
|
13,800 |
|
|
|
14,180 |
|
Total liabilities |
|
|
2,827,502 |
|
|
|
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 49,902,386 and 0 shares outstanding at September 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 |
|
|
302,044 |
|
|
|
|
|
Retained earnings |
|
|
75,749 |
|
|
|
274,602 |
|
Accumulated other comprehensive income, net |
|
|
32,469 |
|
|
|
29,175 |
|
Treasury stock, at cost (3,625,521 shares at September 30, 2007 and 0 shares at December 31, 2006) |
|
|
(69,043 |
) |
|
|
| |
Total stockholders equity |
|
|
341,754 |
|
|
|
303,777 |
|
Total liabilities and stockholders equity |
|
$ |
3,169,256 |
|
|
$ |
3,195,725 |
|
Equity including deferred reinsurance gain LPT |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
$ |
341,754 |
|
|
$ |
303,777 |
|
Deferred reinsurance gain LPT Agreement |
|
|
429,342 |
|
|
|
443,036 |
|
Total equity including deferred reinsurance gain LPT |
|
$ |
771,096 |
|
|
$ |
746,813 |
|
Page 7 of 9
Employers Holdings, Inc.
Consolidated Statements of Cash Flows
(in thousands)
|
|
Nine Months Ended |
| ||||
|
|
2007 |
|
2006 |
| ||
|
|
(unaudited) |
| ||||
Operating activities |
|
|
|
|
|
|
|
Net income |
|
$ |
88,519 |
|
$ |
116,488 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation |
|
|
4,517 |
|
|
2,726 |
|
Stock-based compensation |
|
|
902 |
|
|
|
|
Amortization of premium on investments, net |
|
|
4,848 |
|
|
4,072 |
|
Allowance for doubtful accounts premiums receivable |
|
|
780 |
|
|
1,910 |
|
Deferred income tax expense (benefit) |
|
|
5,160 |
|
|
2,445 |
|
Realized losses (gains) on investments, net |
|
|
322 |
|
|
(5,660 |
) |
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
Accrued investment income |
|
|
(310 |
) |
|
(2,291 |
) |
Premiums receivable |
|
|
5,753 |
|
|
6,861 |
|
Reinsurance recoverable on paid and unpaid losses |
|
|
36,748 |
|
|
34,832 |
|
Funds held by or deposited with reinsureds |
|
|
5,283 |
|
|
9,315 |
|
Unpaid losses and loss adjustment expenses |
|
|
(25,264 |
) |
|
(34,422 |
) |
Unearned premiums |
|
|
(2,442 |
) |
|
(2,405 |
) |
Federal income taxes payable |
|
|
(14,245 |
) |
|
21,839 |
|
Accounts payable, accrued expenses and other liabilities |
|
|
(11,400 |
) |
|
|
|
Deferred reinsurance gainLPT Agreement |
|
|
(13,694 |
) |
|
(14,614 |
) |
Other |
|
|
(3,041 |
) |
|
(15,233 |
) |
Net cash provided by operating activities |
|
|
82,436 |
|
|
125,863 |
|
Investing activities |
|
|
|
|
|
|
|
Purchase of fixed maturities |
|
|
(214,197 |
) |
|
(381,350 |
) |
Purchase of equity securities |
|
|
(1,021 |
) |
|
(11,054 |
) |
Proceeds from sale of fixed maturities |
|
|
156,471 |
|
|
131,141 |
|
Proceeds from sale of equity securities |
|
|
2,744 |
|
|
18,489 |
|
Proceeds from maturities and redemptions of investments |
|
|
40,650 |
|
|
127,521 |
|
Capital expenditures and other, net |
|
|
(3,993 |
) |
|
(4,929 |
) |
Net cash used in investing activities |
|
|
(19,346 |
) |
|
(120,182 |
) |
Financing activities |
|
|
|
|
|
|
|
Issuance of common stock, net |
|
|
486,670 |
|
|
(799 |
) |
Cash paid to eligible policyholders under plan of conversion |
|
|
(462,989 |
) |
|
|
|
Acquisition of treasury stock |
|
|
(67,288 |
) |
|
|
|
Dividend paid to stockholders |
|
|
(6,299 |
) |
|
|
|
Net cash provided by financing activities |
|
|
(49,906 |
) |
|
(799 |
) |
Net increase in cash and cash equivalents |
|
|
13,184 |
|
|
4,882 |
|
Cash and cash equivalents at the beginning of the period |
|
|
79,984 |
|
|
61,083 |
|
Cash and cash equivalents at the end of the period |
|
$ |
93,168 |
|
$ |
65,965 |
|
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
(in thousands, except for percentages)
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
| ||||||
|
|
|
September 30, |
|
|
September 30, |
| ||||||
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
(unaudited) |
| |||||||||
Net Premiums Earned |
|
$ |
88,527 |
|
$ |
95,990 |
|
$ |
262,436 |
|
$ |
300,137 |
|
Losses and Loss Adjustment Expenses |
|
$ |
40,867 |
|
$ |
(34,753 |
) |
$ |
111,336 |
|
$ |
95,745 |
|
Losses & LAE Ratio |
|
|
46.2 |
% |
|
(36.2 |
)% |
|
42.4 |
% |
|
31.9 |
% |
Losses and Loss Adjustment Expenses |
|
$ |
40,867 |
|
$ |
(34,753 |
) |
$ |
111,336 |
|
$ |
95,745 |
|
Impacts of LPT |
|
|
4,557 |
|
|
4,972 |
|
|
13,694 |
|
|
14,614 |
|
Losses & LAE before impacts of LPT |
|
$ |
45,424 |
|
$ |
(29,781 |
) |
$ |
125,030 |
|
$ |
110,359 |
|
Losses & LAE Ratio before impacts of LPT |
|
|
51.3 |
% |
|
(31.0 |
)% |
|
47.6 |
% |
|
36.8 |
% |
Commission Expense |
|
$ |
12,411 |
|
$ |
11,878 |
|
$ |
35,797 |
|
$ |
36,762 |
|
Commission Expense Ratio |
|
|
14.0 |
% |
|
12.4 |
% |
|
13.6 |
% |
|
12.2 |
% |
Underwriting & Other Operating Expense |
|
$ |
21,726 |
|
$ |
22,637 |
|
$ |
67,778 |
|
$ |
59,151 |
|
Underwriting & Other Operating Expense Ratio |
|
|
24.5 |
% |
|
23.6 |
% |
|
25.8 |
% |
|
19.7 |
% |
Total Expense |
|
$ |
75,004 |
|
$ |
(238 |
) |
$ |
214,911 |
|
$ |
191,658 |
|
Combined Ratio |
|
|
84.7 |
% |
|
(0.2 |
)% |
|
81.9 |
% |
|
63.8 |
% |
Total Expense before impacts of the LPT |
|
$ |
79,561 |
|
$ |
4,734 |
|
$ |
228,605 |
|
$ |
206,272 |
|
Combined Ratio before the impacts of the LPT |
|
|
89.9 |
% |
|
4.9 |
% |
|
87.1 |
% |
|
68.7 |
% |
Page 9 of 9