Employers Holdings, Inc. Reports Second Quarter Earnings and Announces Third Quarter Dividend
Key Highlights
- Decreased underwriting and other operating expense $7.3 million or 22.5% in the second quarter and $11.5 million or 16.7% for the six months ended June 30, 2010
- Continued positive net rate in California - California represented 51% of in-force premium at June 30, 2010
- Continued favorable prior accident year development of $5.5 million in the quarter and $16.6 million for the six months ended June 30, 2010
- Generated book value per share growth of 4.6% from $20.67 at December 31, 2009 to $21.63 at June 30, 2010
RENO, Nev., Aug 04, 2010 /PRNewswire via COMTEX/ --
Employers Holdings, Inc. ("EHI" or the "Company") (NYSE: EIG) today reported second quarter 2010 net income of $16.5 million or $0.39 per share compared with $20.3 million or $0.44 per share in the second quarter of 2009, a decrease of $3.8 million or $0.05 per share. 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 Company's non-GAAP measure described below) was $12.1 million or $0.29 per share in the second quarter of 2010 compared with $16.0 million or $0.34 per share in the second quarter of 2009.
Net income for the six months ended June 30, 2010 was $32.6 million or $0.76 per share compared to $41.2 million or $0.87 per share for the six months ended June 30, 2009. For the first six months of 2010, net income before the impact of the LPT was $23.9 million or $0.56 per share compared to $32.5 million or $0.68 per share for the same period in 2009.
Douglas D. Dirks, President and Chief Executive Officer of EHI, commented: "Net premiums written declined 15.5% in the second quarter due to trends in employment and payrolls, rate decreases in some states, competition, and our continued underwriting discipline with a focus on the loss ratio. At June 30, 2010, our total payroll exposure declined approximately 16% year over year and 9% since December 31, 2009, with Florida and Wisconsin having the largest percentage declines for those periods among our largest states. At the end of the second quarter, our net rate, which is defined as total premium in-force divided by total insured payroll, declined just 2% since December 31, 2009 and 6% since June 30, 2009, reflecting continued benefits from positive net rate in California."
Dirks continued: "We grew book value per share 4.6% since year-end 2009 as the result of higher retained earnings, net unrealized gains on investments and share repurchases. We repurchased 1.1 million shares of our common stock in the second quarter and 1.5 million shares in the first six months of this year. Year-to-date, our share repurchases had an average cost of $15.06 per share for a total cost of $21.9 million in 2010. We continue to return capital to shareholders as this week the Board of Directors declared a quarterly stock dividend of six cents per share for an annual dividend yield of approximately one and a half percent."
The Company had a second quarter 2010 combined ratio of 101.9% (107.4% before the LPT), an increase of 4.5 percentage points from the second quarter of 2009 combined ratio of 97.4% (101.6% before the LPT).
Dirks further remarked: "In the second quarter of 2010, the 5.9 percentage point year-over-year increase in our loss ratio was largely the result of lower favorable prior accident year reserve development. Our underwriting and other operating expense ratio was essentially flat compared to the prior year's quarter while the underlying underwriting and other operating expenses were 22.5% lower than the second quarter of last year."
Looking ahead, Dirks concluded: "Our cost control efforts are resulting in an improvement in our underwriting and other operating expense ratio. We expect to see lower run rate underwriting and other operating expenses throughout the remainder of this year relative to last year, from staffing and other cost reductions. We expect to record a restructuring charge of $2.4 million related to workforce reductions in the third quarter of 2010. Additionally, in the third and fourth quarters of 2010, we expect to record restructuring charges of $1.3 million and $1.8 million, respectively, related to leases for facilities that we will vacate. For the remainder of 2010, we expect to generate salary and benefit savings of approximately $8.2 million, with net savings of $2.7 million. Beginning in 2011, we anticipate annualized savings of approximately $18.3 million, comprised of $17.0 million in salaries and benefits and $1.3 million in lease-related savings."
Second Quarter, 2010
Second quarter net premiums written of $73.7 million decreased 15.5% compared to the second quarter of 2009. Net premiums earned decreased $26.1 million or 25.0% to $78.2 million in 2010 from $104.4 million in 2009.
Second quarter net investment income of $20.6 million decreased $2.4 million or 10.5% due to a 2.8% decrease in average invested assets compared to June 30, 2009. The small decrease in invested assets was driven by a $50 million reduction in debt in the fourth quarter of 2009 and the return of capital to shareholders through share repurchases and dividends.
Realized gains on investments in the second quarter of 2010 were $0.4 million compared to realized losses of $0.4 million in the second quarter of 2009 due to other-than-temporary impairments on equity securities.
Second quarter losses and LAE decreased 16.7% to $45.0 million in 2010 from $54.1 million in 2009. Second quarter losses and LAE before the LPT decreased 15.5% to $49.4 million from $58.5 million in the second quarter of 2009. Favorable prior accident year development in the second quarter of 2010 was $5.5 million compared with $15.7 million in the second quarter of 2009. Current accident year loss estimates were 70.2% and 71.0% in the second quarters of 2010 and 2009, respectively.
In the second quarter of 2010, commission expense decreased to $9.2 million from $13.2 million in the second quarter of 2009 as a result of lower premiums earned.
Dividends to policyholders of $0.3 million decreased $1.5 million relative to the prior year's quarter due to lower premium levels on dividend policies in Florida and Wisconsin and fewer policies eligible for dividend payments.
Second quarter 2010 underwriting and other operating expenses decreased 22.5% to $25.1 million from $32.5 million in the second quarter of 2009 largely as a result of cost control efforts including staff reductions and favorable adjustments to accruals for premium taxes and bad debt expense.
Income taxes of $1.6 million were $1.7 million lower than last year's second quarter largely due to lower pre-tax income. Relatively stable tax-exempt income drove the effective tax rate down, from 14.0% in the second quarter of 2009 to 9.0% in the second quarter of 2010.
Year-to-Date 2010
Net premiums earned of $157.5 million in the first six months of the year declined 27.1% compared to the same period in 2009. Policy count at June 30, 2010 decreased 4.2% to 43,333 from 45,226 at June 30, 2009. Policy count declined by 821 policies or 1.9% since December 31, 2009.
For the six months ended June 30, 2010, net investment income of $41.9 million decreased 9.6% or $4.5 million due largely to a 2.6% decrease in average invested assets. Realized gains on investments were $0.9 million compared with realized losses of $2.5 million for the six months ended June 30, 2009 due to other-than-temporary impairments on equity securities.
The fair market value of invested assets was $2.0 billion at June 30, 2010 with an average pre-tax yield of 4.3%, a tax equivalent yield of 5.5% and a duration of 4.8. A list of portfolio securities by CUSIP as of June 30, 2010 will be included in the "Investors" section of EHI's web site at www.employers.com.
In the first six months of 2010, losses and LAE decreased 24.7% to $85.3 million from $113.3 million at June 30, 2009. Before the impact of the LPT, losses and LAE was $94.1 million and $122.0 million for the six months ended June 30, 2010 and 2009, respectively. Favorable prior accident year loss development was $16.6 million in the first six months of 2010 compared to $29.2 million for the same period in 2009, a decrease of $12.6 million.
Commission expense for the first six months of 2010 decreased to $19.1 million from $26.9 million for the same period in 2009 due to lower premiums earned.
For the first six months of 2010, underwriting and other operating expense was $57.4 million compared with $68.9 million in 2009, a reduction of $11.5 million or 16.7%. In the first six months of 2010, the Company incurred total one-time restructuring charges of $0.9 million compared with integration and restructuring charges of $4.3 million for the same period in 2009.
Income taxes in the first six months of 2010 were $1.1 million with an effective tax rate of 3.3% largely due to lower pre-tax income, of which 85.4% was non-taxable. Please see "Note 5. Income Taxes" in the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 for a reconciliation of federal corporate income tax rates to the Company's effective tax rates for the six months ended June 30, 2010 and 2009.
As of June 30, 2010, total stockholders' equity increased to $521.3 million from $498.4 million at December 31, 2009. Equity, including the deferred reinsurance gain related to the LPT, increased 1.6% to $901.1 million from $887.0 million at December 31, 2009. As of June 30, 2010, book value (total stockholders' equity including the deferred reinsurance gain - LPT Agreement) per share, increased 4.6% to $21.63 from $20.67 at December 31, 2009.
Through June 30, 2010, EHI repurchased an aggregate of 1,453,930 shares of common stock at an average price of $15.06 per share for a total of $21.9 million. At the end of June 2010, approximately $28.1 million remained of the $50 million share repurchase program authorized by the Board of Directors, which authorization extends through December 31, 2010.
It is currently expected that the liquidity needs of the holding company for the next 24 months will be met with cash, maturing investments, and dividends from EHI's insurance subsidiaries. In the second quarter of 2010, EHI's Nevada operating subsidiary received, from the Nevada Commissioner of Insurance, approval to pay extraordinary dividends from "special surplus" (related to the LPT) to the holding company. In early June 2010, $150.0 million in extraordinary dividends were up-streamed to the holding company. As a result, any additional dividends paid by the Nevada operating subsidiary through June 3, 2011 will require prior approval by the Nevada Commissioner of Insurance.
In addition, this week, the Board of Directors declared a third quarter cash dividend of six cents per share. The dividend is payable on September 1, 2010 to shareholders of record as of August 18, 2010.
Conference Call and Web Cast, Form 10-Q
The Company will host a conference call on Thursday, August 5, 2010 at 10:30 a.m. Pacific Daylight Time. The conference call will be available via a live web cast on the Company's 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 78105146. International callers may dial (617) 801-6888.
EHI will file its Quarterly Report on Form 10-Q for the period ended June 30, 2010, with the Securities and Exchange Commission ("SEC") on Thursday, August 5, 2010. The Form 10-Q will be available without charge through the EDGAR system at the SEC's web site, www.sec.gov, and will also be posted on the Company's web site, www.employers.com, and is accessible through the "Investors" link.
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.
These non-GAAP financial measures exclude impacts related to the LPT Agreement deferred reinsurance gain. The 1999 LPT Agreement was a non-recurring transaction that does not result in ongoing cash benefits and, consequently, the Company believes these non-GAAP measures are useful in providing shareholders and management 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 shareholders and other interested persons not to rely on any single financial measure to evaluate its business. The 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 the deferred reinsurance gain - LPT Agreement. 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.
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.
Losses and LAE before impact of the deferred reinsurance gain - LPT Agreement. Losses and LAE less (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.
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 a summary percentage of claims and expenses to net premiums earned. The combined ratio is the sum of the losses and LAE ratio, the commission expense ratio, the policyholder dividends ratio and the underwriting and other operating expense ratio.
Combined Ratio before impacts of the deferred reinsurance gain - LPT Agreement. Combined ratio before impacts 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 gain--LPT Agreement. Equity including deferred reinsurance gain--LPT is total equity plus the deferred reinsurance gain--LPT Agreement.
Book value per share. Equity including deferred reinsurance gain--LPT Agreement divided by number of shares outstanding.
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.
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 Quarterly Reports on Form 10-Q and the Company's Annual Reports on Form 10-K.
All forward-looking statements made in this press release reflect EHI's current views with respect to future events, business transactions and business performance and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements involve risks and uncertainties, which may cause actual results to differ materially from those set forth in these statements. The business of EHI could be affected by, among other things, competition, pricing and policy term trends, the levels of new and renewal business achieved, market acceptance, changes in demand, the frequency and severity of catastrophic events, actual loss experience, uncertainties in the loss reserving and claims settlement process, new theories of liability, judicial, legislative, regulatory and other governmental developments, litigation tactics and developments, investigation developments, the amount and timing of reinsurance recoverables, credit developments among reinsurers, changes in the cost or availability of reinsurance, market developments (including adverse developments in financial markets as a result of, among other things, changes in local, regional or national economic conditions and volatility and deterioration of financial markets), credit and other risks associated with EHI's investment activities, significant changes in investment yield rates, rating agency action, possible terrorism or the outbreak and effects of war and economic, political, regulatory, insurance and reinsurance business conditions, relations with and performance of employees and agents, and other factors identified in EHI's filings with the SEC. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made.
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 © 2010 EMPLOYERS. All rights reserved. EMPLOYERS(R) and America's small business insurance specialist. (R) are registered trademarks of Employers Insurance Company of Nevada. Employers Holdings, Inc. is a holding company with subsidiaries that are specialty providers of workers' compensation insurance and services focused on select, small businesses engaged in low to medium hazard industries. Insurance subsidiaries include Employers Insurance Company of Nevada, Employers Compensation Insurance Company, Employers Preferred Insurance Company, and Employers Assurance Company, all rated A- (Excellent) by A.M. Best Company. Additional information can be found at: http://www.employers.com.
Employers Holdings, Inc.
Consolidated Statements of Income
(in thousands)
Three Months Ended
June 30,
2010 2009
(unaudited)
Revenues
Gross premiums written $76,421 $89,842
======= =======
Net premiums written $73,725 $87,200
======= =======
Net premiums earned $78,235 $104,381
Net investment income 20,648 23,064
Realized gains (losses) on
investments, net 352 (392)
Other income 207 59
--- ---
Total revenues 99,442 127,112
Expenses
Losses and loss adjustment
expenses 45,045 54,100
Commission expense 9,176 13,229
Dividends to policyholders 323 1,861
Underwriting and other operating
expense 25,143 32,452
Interest expense 1,620 1,825
----- -----
Total expenses 81,307 103,467
------ -------
Net income before income taxes 18,135 23,645
Income taxes 1,636 3,300
----- -----
Net income $16,499 $20,345
======= =======
Reconciliation of net income to
net income before impact of LPT
Agreement
Net income $16,499 $20,345
Less: Impact of LPT Agreement
Amortization of deferred
reinsurance gain - LPT
Agreement
4,371 4,361
----- -----
Net income before LPT Agreement $12,128 $15,984
======= =======
Six Months Ended
June 30,
2010 2009
(unaudited)
Revenues
Gross premiums written $158,798 $216,687
======== ========
Net premiums written $153,499 $210,629
======== ========
Net premiums earned $157,526 $215,981
Net investment income 41,903 46,370
Realized gains (losses) on
investments, net 892 (2,504)
Other income 207 205
--- ---
Total revenues 200,528 260,052
Expenses
Losses and loss adjustment
expenses 85,333 113,262
Commission expense 19,081 26,887
Dividends to policyholders 1,802 3,879
Underwriting and other operating
expense 57,410 68,936
Interest expense 3,200 3,784
----- -----
Total expenses 166,826 216,748
------- -------
Net income before income taxes 33,702 43,304
Income taxes 1,106 2,104
----- -----
Net income $32,596 $41,200
======= =======
Reconciliation of net income to
net income before impact of LPT
Agreement
Net income $32,596 $41,200
Less: Impact of LPT Agreement
Amortization of deferred
reinsurance gain - LPT
Agreement
8,722 8,709
----- -----
Net income before LPT Agreement $23,874 $32,491
======= =======
Employers Holdings, Inc.
Consolidated Statements of Income
(in thousands, except share and per share data)
Three Months Ended
------------------
June 30,
--------
2010 2009
---- ----
(unaudited)
Net income $16,499 $20,345
Earnings per common share
Basic $0.39 $0.44
Diluted $0.39 $0.44
Weighted average shares
outstanding
Basic 42,472,737 46,465,611
Diluted 42,605,679 46,505,735
Six Months Ended
----------------
June 30,
--------
2010 2009
---- ----
(unaudited)
Net income $32,596 $41,200
Earnings per common share
Basic $0.76 $0.87
Diluted $0.76 $0.87
Weighted average shares
outstanding
Basic 42,613,952 47,515,302
Diluted 42,710,395 47,549,966
Three Months Ended
------------------
June 30,
--------
2010 2009
---- ----
(unaudited)
Earnings per common share
Basic $0.39 $0.44
Diluted $0.39 $0.44
Earnings per common share
attributable to the LPT
Agreement
Basic $0.10 $0.10
Diluted $0.10 $0.10
Earnings per common share
before the LPT Agreement
Basic $0.29 $0.34
Diluted $0.29 $0.34
Six Months Ended
----------------
June 30,
--------
2010 2009
---- ----
(unaudited)
Earnings per common share
Basic $0.76 $0.87
Diluted $0.76 $0.87
Earnings per common share
attributable to the LPT
Agreement
Basic $0.20 $0.19
Diluted $0.20 $0.19
Earnings per common share
before the LPT Agreement
Basic $0.56 $0.68
Diluted $0.56 $0.68
Employers Holdings, Inc.
Consolidated Balance Sheets
(in thousands, except share data)
As of As of
December
June 30, 31,
2010 2009
---- ----
Assets (unaudited)
Available for sale:
Fixed maturity securities at fair value
(amortized cost $1,815,419 at June 30, 2010
and $1,859,074 at $1,947,757 $1,960,292
December 31, 2009)
Equity securities at fair value (cost $40,103
at June 30, 2010 and $39,936 at December 31,
2009) 64,579 69,268
------ ------
Total investments 2,012,336 2,029,560
Cash and cash equivalents 193,149 191,572
Accrued investment income 22,535 23,055
Premiums receivable, less bad debt allowance
of $9,217 at June 30, 2010 and 109,377 119,976
$9,879 at December 31, 2009
Reinsurance recoverable for:
Paid losses 12,900 13,673
Unpaid losses, less allowance of $1,269 at
June 30, 2010 and $1,335 at 1,031,947 1,051,170
December 31, 2009
Funds held by or deposited with reinsureds 80,094 82,339
Deferred policy acquisition costs 32,950 33,695
Federal income taxes recoverable 8,489 4,092
Deferred income taxes, net 28,069 43,502
Property and equipment, net 14,011 13,059
Intangible assets, net 14,237 15,442
Goodwill 36,192 36,192
Other assets 17,956 19,326
------ ------
Total assets $3,614,242 $3,676,653
========== ==========
Liabilities and stockholders' equity
Claims and policy liabilities:
Unpaid losses and loss adjustment expenses $2,359,362 $2,425,658
Unearned premiums 154,660 158,577
Policyholders' dividends accrued 6,631 7,958
----- -----
Total claims and policy liabilities 2,520,653 2,592,193
Commissions and premium taxes payable 18,352 20,763
Accounts payable and accrued expenses 19,808 19,033
Deferred reinsurance gain-LPT Agreement 379,852 388,574
Notes payable 132,000 132,000
Other liabilities 22,314 25,691
------ ------
Total liabilities $3,092,979 $3,178,254
Employers Holdings, Inc.
Consolidated Balance Sheets
(in thousands, except share data)
(continued)
As of As of
December
June 30, 31,
2010 2009
---- ----
Commitments and contingencies (unaudited)
Stockholders' equity:
Common stock, $0.01 par value;
150,000,000 shares authorized;
53,772,585 and 53,563,299 shares 538 536
issued and 41,663,521 and 42,908,165
shares outstanding at June 30,
2010, and December 31, 2009,
respectively $ $
Preferred stock, $0.01 par value;
25,000,000 shares authorized; none
issued - -
Additional paid-in capital 312,007 311,282
Retained earnings 293,971 266,491
Accumulated other comprehensive
income, net 100,361 83,812
Treasury stock, at cost (12,109,064
shares at June 30, 2010 and
10,655,134 (185,614) (163,722)
shares at December 31, 2009) -------- --------
Total stockholders' equity 521,263 498,399
------- -------
Total liabilities and stockholders'
equity $3,614,242 $3,676,653
========== ==========
Book value per share
Equity including deferred
reinsurance gain - LPT
Total stockholders' equity $521,263 $498,399
Deferred reinsurance gain - LPT
Agreement 379,852 388,574
------- -------
Total equity including deferred
reinsurance gain - LPT Agreement
(A) $901,115 $886,973
======== ========
Shares outstanding (B) $41,663,521 $42,908,165
Book value per share (A * 1000) / B $21.63 $20.67
Employers Holdings, Inc.
Consolidated Statements of Cash Flows
(in thousands)
Six Months Ended June
30,
2010 2009
---- ----
(unaudited)
Operating activities
Net income $32,596 $41,200
Adjustments to reconcile net income to
net cash provided by operating
activities:
Depreciation and amortization 3,864 5,710
Stock-based compensation 1,950 2,037
Amortization of premium on
investments, net 3,150 2,200
Allowance for doubtful accounts (728) 1,414
Deferred income tax expense 4,348 3,862
Realized (gains) losses on
investments, net (892) 2,504
Realized losses on retirement of
assets 106 60
Change in operating assets and
liabilities:
Accrued investment income 520 182
Premiums receivable 11,261 3,461
Reinsurance recoverable on paid and
unpaid losses 20,062 19,833
Funds held by or deposited with
reinsureds 2,245 2,578
Federal income taxes (4,397) 5,042
Unpaid losses and loss adjustment
expenses (66,296) (36,031)
Unearned premiums (3,917) (8,161)
Accounts payable, accrued expenses and
other liabilities (3,241) (3,808)
Deferred reinsurance gain-LPT
Agreement (8,722) (8,709)
Other (1,670) 7,349)
------ -----
Net cash (used in) provided by
operating activities (9,761) 40,723
Investing activities
Purchase of fixed maturities (63,285) (129,101)
Purchase of equity securities (455) (154)
Proceeds from sale of fixed maturities 60,590 38,024
Proceeds from sale of equity
securities 568 3,276
Proceeds from maturities and
redemptions of investments 43,812 101,463
Cash paid for acquisition, net of cash
and cash equivalents acquired - (100)
Capital expenditures and other, net (1,661) (2,880)
------ ------
Net cash provided by investing
activities 39,569 10,528
Financing activities
Acquisition of treasury stock (21,892) (31,290)
Cash transactions related to stock-
based compensation (1,229) (123)
Dividend paid to stockholders (5,110) (5,700)
Net cash used in financing activities (28,231) (37,113)
------- -------
Net increase in cash and cash
equivalents 1,577 14,138
Cash and cash equivalents at the
beginning of the period 191,572 202,893
------- -------
Cash and cash equivalents at the end
of the period $193,149 $217,031
======== ========
Employers Holdings, Inc.
Calculation of Combined Ratio before the Impact of the LPT Agreement
(in thousands, except for percentages)
Three Months Ended
June 30,
--------
2010 2009
---- ----
(unaudited)
Net premiums earned $78,235 $104,381
======= ========
Losses and loss adjustment expenses $45,045 $54,100
======= =======
Loss & LAE ratio 57.7% 51.8%
==== ====
Amortization of deferred reinsurance
gain - LPT $4,371 $4,361
Impact of LPT 5.6% 4.2%
--- ---
Loss & LAE before impact of LPT $49,416 $58,461
======= =======
Loss & LAE ratio before impact of LPT 63.2% 56.0%
==== ====
Commission expense $9,176 $13,229
====== =======
Commission expense ratio 11.7% 12.7%
==== ====
Dividends to policyholders
323 1,861
=== =====
Policyholder dividend ratio 0.4% 1.8%
=== ===
Underwriting & other operating expense $25,143 $32,452
======= =======
Underwriting & other operating expense
ratio 32.1% 31.1%
==== ====
Total expense $79,687 $101,642
======= ========
Combined ratio 101.9% 97.4%
===== ====
Total expense before impact of the LPT $84,058 $106,003
======= ========
Combined ratio before the impact of the
LPT 107.4% 101.6%
===== =====
Six Months Ended
June 30,
--------
2010 2009
---- ----
(unaudited)
Net premiums earned $157,526 $215,981
======== ========
Losses and loss adjustment expenses $85,333 $113,262
======= ========
Loss & LAE ratio 54.3% 52.4%
==== ====
Amortization of deferred reinsurance
gain - LPT $8,722 $8,709
Impact of LPT 5.5% 4.0%
--- ---
Loss & LAE before impact of LPT $94,055 $121,971
======= ========
Loss & LAE ratio before impact of LPT 59.7% 56.5%
==== ====
Commission expense $19,081 $26,887
======= =======
Commission expense ratio 12.1% 12.5%
==== ====
Dividends to policyholders
1,802 3,879
===== =====
Policyholder dividend ratio 1.1% 1.8%
=== ===
Underwriting & other operating expense $57,410 $68,936
======= =======
Underwriting & other operating expense
ratio 36.4% 31.9%
==== ====
Total expense $163,626 $212,964
======== ========
Combined ratio 103.9% 98.6%
===== ====
Total expense before impact of the LPT $172,348 $221,673
======== ========
Combined ratio before the impact of the
LPT 109.4% 102.6%
===== =====
SOURCE Employers Holdings, Inc.
