Missouri (State or Other Jurisdiction of Incorporation) |
1-11848 (Commission File Number) |
43-1627032 (IRS Employer Identification Number) |
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)) |
Exhibit No. | Exhibit | |
99.1 | Press Release of Reinsurance Group of America, Incorporated dated
July 27, 2009 |
|
99.2 | Quarterly Financial Supplement for the quarter ended June 30, 2009 |
REINSURANCE GROUP OF AMERICA, INCORPORATED |
||||
Date: July 27, 2009 | By: | /s/ Jack B. Lay | ||
Jack B. Lay | ||||
Senior Executive Vice President and Chief Financial Officer | ||||
Exhibit Number | Description | |
99.1 | Press Release dated July 27, 2009 |
|
99.2 | Quarterly Financial Supplement for the quarter ended June 30, 2009 |
| Net income totals $2.10 per diluted share and operating income* $1.79 per diluted share | ||
| Operating income* reaches $130.6 million, up 19 percent over prior-year period | ||
| Mortality experience recovers from adverse first-quarter performance | ||
| Net unrealized securities losses decline 52 percent from first quarter |
Quarterly Results | Year-to-date Results | |||||||||||||||
($ in thousands, except per share data) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Net premiums |
$ | 1,375,181 | $ | 1,358,555 | $ | 2,721,228 | $ | 2,656,620 | ||||||||
Net income |
153,179 | 110,702 | 176,469 | 142,207 | ||||||||||||
Net income per diluted share |
2.10 | 1.73 | 2.42 | 2.22 | ||||||||||||
Operating income* |
130,562 | 109,688 | 197,917 | 180,645 | ||||||||||||
Operating income per diluted share* |
1.79 | 1.71 | 2.71 | 2.82 | ||||||||||||
Book value per share |
42.59 | 49.13 | ||||||||||||||
Book value per share (excl. AOCI)* |
45.90 | 45.04 | ||||||||||||||
Total assets |
22,649,349 | 22,410,167 |
* | See Use of Non-GAAP Financial Measures below |
- more -
- more -
- more -
- more -
- more -
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(Unaudited) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
GAAP net income-continuing
operations |
$ | 153,179 | $ | 110,806 | $ | 176,469 | $ | 147,395 | ||||||||
Reconciliation to operating
income: |
||||||||||||||||
Capital losses, derivatives
and other, net included in
investment related losses, net |
96,091 | 1,207 | 140,208 | 1,831 | ||||||||||||
Embedded derivatives: |
||||||||||||||||
Included in investment
related (gains)
losses, net |
(146,624 | ) | 3,962 | (143,236 | ) | 104,595 | ||||||||||
Included in interest credited |
(8,301 | ) | (6,011 | ) | (13,582 | ) | 35,905 | |||||||||
Included in policy
acquisition costs and
other insurance expenses |
1,136 | 1,554 | 1,984 | (6,305 | ) | |||||||||||
DAC offset, net |
60,350 | (1,830 | ) | 61,343 | (102,776 | ) | ||||||||||
Gain on debt repurchase |
(25,269 | ) | | (25,269 | ) | | ||||||||||
Operating income |
$ | 130,562 | $ | 109,688 | $ | 197,917 | $ | 180,645 | ||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||
(Unaudited) | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Income from continuing
operations before income taxes |
$ | 215,423 | $ | 170,964 | $ | 249,629 | $ | 227,652 | |||||||||||
Reconciliation to pre-tax
operating income: |
|||||||||||||||||||
Capital losses, derivatives
and other, net included in
investment related losses, net |
148,794 | 1,962 | 217,106 | 2,824 | |||||||||||||||
Embedded derivatives: |
|||||||||||||||||||
Included in investment
related (gains)
losses, net |
(225,574 | ) | 6,095 | (220,362 | ) | 160,915 | |||||||||||||
Included in interest credited |
(12,772 | ) | (9,248 | ) | (20,896 | ) | 55,238 | ||||||||||||
Included in policy
acquisition costs and
other insurance expenses |
1,748 | 2,390 | 3,052 | (9,700 | ) | ||||||||||||||
DAC offset, net |
92,846 | (2,817 | ) | 94,375 | (158,118 | ) | |||||||||||||
Gain on debt repurchase |
(38,875 | ) | | (38,875 | ) | | |||||||||||||
Pre-tax operating income |
$ | 181,590 | $ | 169,346 | $ | 284,029 | $ | 278,811 | |||||||||||
- more -
Three Months Ended June 30, 2009 | ||||||||||||||||||||
Capital | ||||||||||||||||||||
(gains) | Change in | |||||||||||||||||||
losses, | value of | Gain | ||||||||||||||||||
Pre-tax | derivatives, | embedded | on | Pre-tax | ||||||||||||||||
net | and other, | derivatives, | debt | operating | ||||||||||||||||
(Unaudited) | income | net | net | repurchase | income | |||||||||||||||
U.S. Operations: |
||||||||||||||||||||
Traditional |
$ | 83,287 | $ | 16,934 | $ | | | $ | 100,221 | |||||||||||
Asset Intensive |
19,945 | (9,574 | )(1) | 5,614 | (2) | | 15,985 | |||||||||||||
Financial Reinsurance |
2,994 | (38 | ) | | | 2,956 | ||||||||||||||
Total U.S. |
106,226 | 7,322 | 5,614 | | 119,162 | |||||||||||||||
Canada Operations |
25,514 | (7,951 | ) | | | 17,563 | ||||||||||||||
Europe & South Africa |
12,363 | 14 | | | 12,377 | |||||||||||||||
Asia Pacific Operations |
25,520 | (855 | ) | | | 24,665 | ||||||||||||||
Corporate and Other |
45,800 | 898 | | (38,875 | ) | 7,823 | ||||||||||||||
Consolidated |
$ | 215,423 | $ | (572 | ) | $ | 5,614 | (38,875 | ) | $ | 181,590 | |||||||||
(1) | Asset Intensive is net of $(149,366) DAC offset. | |
(2) | Asset Intensive is net of $242,212 DAC offset. |
Three Months Ended June 30, 2008 | ||||||||||||||||
Capital | ||||||||||||||||
(gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | Pre-tax | |||||||||||||
net | derivatives, | embedded | operating | |||||||||||||
income | and other, | derivatives, | income | |||||||||||||
(Unaudited) | (loss) | net | net | (loss) | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 95,622 | $ | 637 | $ | | $ | 96,259 | ||||||||
Asset Intensive |
9,893 | (3,252 | )(1) | 2,621 | (2) | 9,262 | ||||||||||
Financial Reinsurance |
3,651 | 2 | | 3,653 | ||||||||||||
Total U.S. |
109,166 | (2,613 | ) | 2,621 | 109,174 | |||||||||||
Canada Operations |
26,778 | (3,026 | ) | | 23,752 | |||||||||||
Europe & South Africa |
17,041 | 131 | | 17,172 | ||||||||||||
Asia Pacific Operations |
21,256 | 1,510 | | 22,766 | ||||||||||||
Corporate and Other |
(3,277 | ) | (241 | ) | | (3,518 | ) | |||||||||
Consolidated |
$ | 170,964 | $ | (4,239 | ) | $ | 2,621 | $ | 169,346 | |||||||
(1) | Asset Intensive is net of $(6,201) DAC offset. | |
(2) | Asset Intensive is net of $3,384 DAC offset. |
- more -
Six Months Ended June 30, 2009 | ||||||||||||||||||||
Capital | ||||||||||||||||||||
(gains) | Change in | |||||||||||||||||||
Pre-tax | losses, | value of | Gain | |||||||||||||||||
net | derivatives, | embedded | on | Pre-tax | ||||||||||||||||
income | and other, | derivatives, | debt | operating | ||||||||||||||||
(Unaudited) | (loss) | net | net | repurchase | income | |||||||||||||||
U.S. Operations: |
||||||||||||||||||||
Traditional |
$ | 117,637 | $ | 55,162 | $ | | | $ | 172,799 | |||||||||||
Asset Intensive |
(7,077 | ) | (25,606 | )(1) | 44,927 | (2) | | 12,244 | ||||||||||||
Financial Reinsurance |
8,515 | (70 | ) | | | 8,445 | ||||||||||||||
Total U.S. |
119,075 | 29,486 | 44,927 | | 193,488 | |||||||||||||||
Canada Operations |
41,700 | (6,380 | ) | | | 35,320 | ||||||||||||||
Europe & South Africa |
20,898 | (408 | ) | | | 20,490 | ||||||||||||||
Asia Pacific Operations |
29,093 | 2,712 | | | 31,805 | |||||||||||||||
Corporate and Other |
38,863 | 2,938 | | (38,875 | ) | 2,926 | ||||||||||||||
Consolidated |
$ | 249,629 | $ | 28,348 | $ | 44,927 | (38,875 | ) | $ | 284,029 | ||||||||||
(1) | Asset Intensive is net of $(188,758) DAC offset. | |
(2) | Asset Intensive is net of $283,133 DAC offset. |
Six Months Ended June 30, 2008 | ||||||||||||||||
Capital | ||||||||||||||||
(gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | Pre-tax | |||||||||||||
net | derivatives, | embedded | operating | |||||||||||||
income | and other, | derivatives, | income | |||||||||||||
(Unaudited) | (loss) | net | net | (loss) | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 150,070 | $ | 3,145 | $ | | $ | 153,215 | ||||||||
Asset Intensive |
(31,209 | ) | (1,506 | )(1) | 47,524 | (2) | 14,809 | |||||||||
Financial Reinsurance |
5,590 | 3 | | 5,593 | ||||||||||||
Total U.S. |
124,451 | 1,642 | 47,524 | 173,617 | ||||||||||||
Canada Operations |
50,449 | 1,481 | | 51,930 | ||||||||||||
Europe & South Africa |
23,084 | (614 | ) | | 22,470 | |||||||||||
Asia Pacific Operations |
39,819 | 996 | | 40,815 | ||||||||||||
Corporate and Other |
(10,151 | ) | 130 | | (10,021 | ) | ||||||||||
Consolidated |
$ | 227,652 | $ | 3,635 | $ | 47,524 | $ | 278,811 | ||||||||
(1) | Asset Intensive is net of $811 DAC offset. | |
(2) | Asset Intensive is net of $(158,929) DAC offset. |
- more -
Three Months Ended | Six Months Ended | |||||||||||||||
(Unaudited) |
June 30, | June 30, | ||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Earnings per share from
continuing operations: |
||||||||||||||||
Basic earnings per share |
$ | 2.11 | $ | 1.78 | $ | 2.43 | $ | 2.37 | ||||||||
Diluted earnings per share |
$ | 2.10 | $ | 1.73 | $ | 2.42 | $ | 2.30 | ||||||||
Diluted earnings per share
from operating income |
$ | 1.79 | $ | 1.71 | $ | 2.71 | $ | 2.82 | ||||||||
Earnings per share from net income: |
||||||||||||||||
Basic earnings per share |
$ | 2.11 | $ | 1.78 | $ | 2.43 | $ | 2.29 | ||||||||
Diluted earnings per share |
$ | 2.10 | $ | 1.73 | $ | 2.42 | $ | 2.22 | ||||||||
Weighted average number of
common and common equivalent
shares outstanding |
72,939 | 63,982 | 72,912 | 64,106 |
At or For the | ||||||||
Six Months | ||||||||
Ended June 30, | ||||||||
(Unaudited) |
2009 | 2008 | ||||||
Treasury shares |
589 | 813 | ||||||
Common shares outstanding |
72,775 | 62,316 | ||||||
Book value per share
outstanding |
$ | 42.59 | $ | 49.13 | ||||
Book value per share
outstanding, before
impact of AOCI |
$ | 45.90 | $ | 45.04 |
- more -
Three Months Ended | Six Months Ended | |||||||||||||||
(Unaudited) |
June 30, | June 30, | ||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenues: |
||||||||||||||||
Net premiums |
$ | 1,375,181 | $ | 1,358,555 | $ | 2,721,228 | $ | 2,656,620 | ||||||||
Investment income, net
of related expenses |
284,636 | 254,868 | 507,832 | 454,394 | ||||||||||||
Investment related gains
(losses), net: |
||||||||||||||||
Other-than-temporary
impairments on
fixed maturity
securities |
(36,942 | ) | (548 | ) | (71,337 | ) | (5,699 | ) | ||||||||
Other-than-temporary
impairments on
fixed maturity
securities
transferred to other
comprehensive income |
16,135 | | 16,135 | | ||||||||||||
Other investment
related gains
(losses), net |
98,995 | (6,531 | ) | 61,128 | (156,640 | ) | ||||||||||
Total investment
related gains
(losses), net |
78,188 | (7,079 | ) | 5,926 | (162,339 | ) | ||||||||||
Other revenue |
75,161 | 36,262 | 109,020 | 54,198 | ||||||||||||
Total revenues |
1,813,166 | 1,642,606 | 3,344,006 | 3,002,873 | ||||||||||||
Benefits and expenses: |
||||||||||||||||
Claims and other
policy benefits |
1,123,696 | 1,128,827 | 2,293,440 | 2,248,339 | ||||||||||||
Interest credited |
72,897 | 63,000 | 109,806 | 136,897 | ||||||||||||
Policy acquisition
costs and other
insurance expenses |
308,403 | 189,272 | 507,204 | 205,534 | ||||||||||||
Other operating expenses |
71,095 | 61,997 | 137,844 | 125,337 | ||||||||||||
Interest expense |
19,595 | 21,580 | 41,712 | 44,674 | ||||||||||||
Collateral finance
facility expense |
2,057 | 6,966 | 4,371 | 14,440 | ||||||||||||
Total benefits and
expenses |
1,597,743 | 1,471,642 | 3,094,377 | 2,775,221 | ||||||||||||
Income before income
taxes |
215,423 | 170,964 | 249,629 | 227,652 | ||||||||||||
Income tax expense |
62,244 | 60,158 | 73,160 | 80,257 | ||||||||||||
Income from continuing
operations |
153,179 | 110,806 | 176,469 | 147,395 | ||||||||||||
Discontinued operations: |
||||||||||||||||
Loss from discontinued
accident and health
operations, net of
income taxes |
| (104 | ) | | (5,188 | ) | ||||||||||
Net income |
$ | 153,179 | $ | 110,702 | $ | 176,469 | $ | 142,207 | ||||||||
World Headquarters
|
Internet address | |
1370 Timberlake Manor Parkway
|
www.rgare.com | |
Chesterfield, Missouri 63017 |
||
U.S.A. |
Standard & Poors | A.M. Best | Moodys | ||||
Financial Strength Ratings |
||||||
RGA Reinsurance Company |
AA- | A+ | A1 | |||
RGA Life Reinsurance Company of Canada |
AA- | A+ | NR | |||
RGA International Reinsurance Company Limited |
AA- | NR | NR | |||
RGA Global Reinsurance Company Limited |
AA- | NR | NR | |||
Senior Debt Ratings |
||||||
Reinsurance Group of America, Incorporated |
A- | a- | Baa1 |
Page | ||||
Non-GAAP Disclosure |
1 | |||
Consolidated |
||||
Financial Highlights |
2 | |||
Consolidated Income Statement (incl. Operating Income Reconciliation) |
3 | |||
Consolidated Operating Income Statement |
4 | |||
Consolidated Balance Sheets |
5 | |||
Segment Pre-tax Operating Income Summaries and Reconciliations to U.S. GAAP |
||||
U.S. Operations |
6 | |||
Canada Operations |
10 | |||
Europe & South Africa Operations |
11 | |||
Asia Pacific Operations |
12 | |||
Corporate and Other |
13 | |||
Summary of Pre-tax Segment Operating Income |
14 | |||
Investments |
||||
Cash and Invested Assets, Yield Summary |
15 | |||
Amortized cost, Gross Unrealized Gains and Losses, Estimated Fair
Values of Fixed Maturity and Equity Securities |
16 | |||
Corporate Securities by Sector (Fixed Maturities and Equities) |
17 | |||
Quality of Fixed Maturity Securities and Structured Fixed Maturity Securities |
18 | |||
Subprime Mortgage Exposure (Including Funds Withheld Portfolios) |
19 | |||
CMBS Exposure (Including Funds Withheld Portfolios) |
20 | |||
Gross Unrealized Losses Aging |
21 | |||
Fixed Maturity and Equity Securities Below Amortized Cost |
22 | |||
Consolidated Gross Gains and Losses |
23 |
Page 1
Three Months Ended or As of | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands, except inforce & per share data) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Net premiums |
$ | 1,375,181 | $ | 1,346,047 | $ | 1,389,091 | $ | 1,303,590 | $ | 1,358,555 | $ | 16,626 | $ | 2,721,228 | $ | 2,656,620 | $ | 64,608 | |||||||||||||||||||
Net income continuing operations |
153,179 | 23,290 | 15,170 | 25,250 | 110,806 | 42,373 | 176,469 | 147,395 | 29,074 | ||||||||||||||||||||||||||||
Operating income |
130,562 | 67,355 | 99,966 | 118,542 | 109,688 | 20,874 | 197,917 | 180,645 | 17,272 | ||||||||||||||||||||||||||||
Total assets |
22,649,349 | 21,634,314 | 21,658,818 | 21,844,347 | 22,410,167 | 239,182 | |||||||||||||||||||||||||||||||
Assumed Ordinary Life Reinsurance in Force (in billions) |
|||||||||||||||||||||||||||||||||||||
U.S. |
$ | 1,280.5 | $ | 1,285.6 | $ | 1,274.5 | $ | 1,265.6 | $ | 1,258.6 | $ | 21.9 | $ | 1,280.5 | $ | 1,258.6 | $ | 21.9 | |||||||||||||||||||
Canada |
234.3 | 209.9 | 209.5 | 231.4 | 230.9 | 3.4 | 234.3 | 230.9 | 3.4 | ||||||||||||||||||||||||||||
Europe & South Africa |
382.9 | 332.8 | 325.2 | 368.9 | 419.4 | (36.5 | ) | 382.9 | 419.4 | (36.5 | ) | ||||||||||||||||||||||||||
Asia Pacific |
321.6 | 293.0 | 298.9 | 310.6 | 330.6 | (9.0 | ) | 321.6 | 330.6 | (9.0 | ) | ||||||||||||||||||||||||||
Total Life Reinsurance in Force |
$ | 2,219.3 | $ | 2,121.3 | $ | 2,108.1 | $ | 2,176.5 | $ | 2,239.5 | $ | (20.2 | ) | $ | 2,219.3 | $ | 2,239.5 | $ | (20.2 | ) | |||||||||||||||||
Assumed New Business Production (in billions) |
|||||||||||||||||||||||||||||||||||||
U.S. |
$ | 25.8 | $ | 35.5 | $ | 33.7 | $ | 30.5 | $ | 35.5 | $ | (9.7 | ) | $ | 61.3 | $ | 70.2 | $ | (8.9 | ) | |||||||||||||||||
Canada |
9.6 | 9.9 | 12.1 | 14.5 | 11.7 | (2.1 | ) | 19.5 | 24.6 | (5.1 | ) | ||||||||||||||||||||||||||
Europe & South Africa |
22.7 | 36.0 | 28.2 | 21.4 | 19.4 | 3.3 | 58.7 | 37.9 | 20.8 | ||||||||||||||||||||||||||||
Asia Pacific |
3.3 | 3.8 | 9.2 | 7.5 | 4.9 | (1.6 | ) | 7.1 | 15.2 | (8.1 | ) | ||||||||||||||||||||||||||
Total New Business Production |
$ | 61.4 | $ | 85.2 | $ | 83.2 | $ | 73.9 | $ | 71.5 | $ | (10.1 | ) | $ | 146.6 | $ | 147.9 | $ | (1.3 | ) | |||||||||||||||||
Per Share and Shares Data |
|||||||||||||||||||||||||||||||||||||
Basic earnings per share from continuing operations |
|||||||||||||||||||||||||||||||||||||
Net income |
$ | 2.11 | $ | 0.32 | $ | 0.22 | $ | 0.41 | $ | 1.78 | $ | 0.33 | $ | 2.43 | $ | 2.37 | $ | 0.06 | |||||||||||||||||||
Operating income |
$ | 1.79 | $ | 0.93 | $ | 1.45 | $ | 1.90 | $ | 1.76 | $ | 0.03 | $ | 2.72 | $ | 2.90 | $ | (0.18 | ) | ||||||||||||||||||
Diluted earnings per share from continuing operations |
|||||||||||||||||||||||||||||||||||||
Net income |
$ | 2.10 | $ | 0.32 | $ | 0.22 | $ | 0.40 | $ | 1.73 | $ | 0.37 | $ | 2.42 | $ | 2.30 | $ | 0.12 | |||||||||||||||||||
Operating income |
$ | 1.79 | $ | 0.92 | $ | 1.45 | $ | 1.86 | $ | 1.71 | $ | 0.08 | $ | 2.71 | $ | 2.82 | $ | (0.11 | ) | ||||||||||||||||||
Wgt. average common shares outstanding (basic) |
72,770 | 72,710 | 68,831 | 62,323 | 62,284 | 10,486 | 72,740 | 62,214 | 10,526 | ||||||||||||||||||||||||||||
Wgt. average common shares outstanding (diluted) |
72,939 | 72,884 | 69,176 | 63,607 | 63,982 | 8,957 | 72,912 | 64,106 | 8,806 | ||||||||||||||||||||||||||||
Common shares issued |
73,364 | 73,363 | 73,363 | 63,128 | 63,128 | 10,236 | 73,364 | 63,128 | |||||||||||||||||||||||||||||
Treasury shares |
589 | 600 | 741 | 803 | 812 | (223 | ) | 589 | 812 | ||||||||||||||||||||||||||||
Common shares outstanding |
72,775 | 72,763 | 72,622 | 62,325 | 62,316 | 10,459 | 72,775 | 62,316 | |||||||||||||||||||||||||||||
Book value per share |
$ | 42.59 | $ | 33.99 | $ | 36.03 | $ | 41.83 | $ | 49.13 | |||||||||||||||||||||||||||
Per share effect of accumulated other comprehensive income (AOCI) |
$ | (3.31 | ) | $ | (9.79 | ) | $ | (7.55 | ) | $ | (3.56 | ) | $ | 4.09 | |||||||||||||||||||||||
Book value per share, excluding AOCI |
$ | 45.90 | $ | 43.78 | $ | 43.58 | $ | 45.39 | $ | 45.04 |
Page 2
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,375,181 | $ | 1,346,047 | $ | 1,389,091 | $ | 1,303,590 | $ | 1,358,555 | $ | 16,626 | $ | 2,721,228 | $ | 2,656,620 | $ | 64,608 | |||||||||||||||||||
Investment income, net of related expenses |
284,636 | 223,196 | 196,634 | 220,248 | 254,868 | 29,768 | 507,832 | 454,394 | 53,438 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
|||||||||||||||||||||||||||||||||||||
OTTI on fixed maturity securities |
(36,942 | ) | (34,395 | ) | (15,226 | ) | (92,388 | ) | (548 | ) | (36,394 | ) | (71,337 | ) | (5,699 | ) | (65,638 | ) | |||||||||||||||||||
OTTI on fixed maturity securities transferred to AOCI |
16,135 | | | | | 16,135 | 16,135 | | 16,135 | ||||||||||||||||||||||||||||
Other investment related gains (losses), net |
98,995 | (37,867 | ) | (228,333 | ) | (148,919 | ) | (6,531 | ) | 105,526 | 61,128 | (156,640 | ) | 217,768 | |||||||||||||||||||||||
Total investment related gains (losses), net |
78,188 | (72,262 | ) | (243,559 | ) | (241,307 | ) | (7,079 | ) | 85,267 | 5,926 | (162,339 | ) | 168,265 | |||||||||||||||||||||||
Other revenue |
75,161 | 33,859 | 25,869 | 27,764 | 36,262 | 38,899 | 109,020 | 54,198 | 54,822 | ||||||||||||||||||||||||||||
Total revenues |
1,813,166 | 1,530,840 | 1,368,035 | 1,310,295 | 1,642,606 | 170,560 | 3,344,006 | 3,002,873 | 341,133 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,123,696 | 1,169,744 | 1,150,645 | 1,062,948 | 1,128,827 | (5,131 | ) | 2,293,440 | 2,248,339 | 45,101 | |||||||||||||||||||||||||||
Interest credited |
72,897 | 36,909 | 86,989 | 9,293 | 63,000 | 9,897 | 109,806 | 136,897 | (27,091 | ) | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
308,403 | 198,801 | 27,529 | 124,836 | 189,272 | 119,131 | 507,204 | 205,534 | 301,670 | ||||||||||||||||||||||||||||
Other operating expenses |
71,095 | 66,749 | 53,694 | 63,886 | 61,997 | 9,098 | 137,844 | 125,337 | 12,507 | ||||||||||||||||||||||||||||
Interest expense |
19,595 | 22,117 | 21,552 | 9,935 | 21,580 | (1,985 | ) | 41,712 | 44,674 | (2,962 | ) | ||||||||||||||||||||||||||
Collateral finance facility expense |
2,057 | 2,314 | 7,432 | 6,851 | 6,966 | (4,909 | ) | 4,371 | 14,440 | (10,069 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,597,743 | 1,496,634 | 1,347,841 | 1,277,749 | 1,471,642 | 126,101 | 3,094,377 | 2,775,221 | 319,156 | ||||||||||||||||||||||||||||
Income before income taxes continuing operations |
215,423 | 34,206 | 20,194 | 32,546 | 170,964 | 44,459 | 249,629 | 227,652 | 21,977 | ||||||||||||||||||||||||||||
Income tax expense |
62,244 | 10,916 | 5,024 | 7,296 | 60,158 | 2,086 | 73,160 | 80,257 | (7,097 | ) | |||||||||||||||||||||||||||
Income continuing operations |
153,179 | 23,290 | 15,170 | 25,250 | 110,806 | 42,373 | 176,469 | 147,395 | 29,074 | ||||||||||||||||||||||||||||
Loss from discontinued operations |
| | (5,809 | ) | (22 | ) | (104 | ) | 104 | | (5,188 | ) | 5,188 | ||||||||||||||||||||||||
Net income |
$ | 153,179 | $ | 23,290 | $ | 9,361 | $ | 25,228 | $ | 110,702 | $ | 42,477 | $ | 176,469 | $ | 142,207 | $ | 34,262 | |||||||||||||||||||
Pre-tax Operating Income Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Income before income taxes continuing operations |
215,423 | 34,206 | 20,194 | 32,546 | 170,964 | 44,459 | 249,629 | 227,652 | 21,977 | ||||||||||||||||||||||||||||
Investment and Derivative losses (gains) non-operating (1) |
148,794 | 68,312 | (146,818 | ) | 99,801 | 1,962 | 146,832 | 217,106 | 2,824 | 214,282 | |||||||||||||||||||||||||||
Change in value of B36 embedded derivatives (1) |
(64,337 | ) | 40,425 | 161,021 | 106,797 | 11,452 | (75,789 | ) | (23,912 | ) | 159,980 | (183,892 | ) | ||||||||||||||||||||||||
GMXB embedded derivatives (1) |
(161,237 | ) | (35,213 | ) | 230,775 | 35,772 | (5,357 | ) | (155,880 | ) | (196,450 | ) | 935 | (197,385 | ) | ||||||||||||||||||||||
EIA embedded derivatives interest credited |
(12,772 | ) | (8,124 | ) | 48,896 | (43,871 | ) | (9,248 | ) | (3,524 | ) | (20,896 | ) | 55,238 | (76,134 | ) | |||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
1,748 | 1,304 | (5,697 | ) | 8,274 | 2,390 | (642 | ) | 3,052 | (9,700 | ) | 12,752 | |||||||||||||||||||||||||
DAC offset, net |
92,846 | 1,529 | (157,941 | ) | (63,394 | ) | (2,817 | ) | 95,663 | 94,375 | (158,118 | ) | 252,493 | ||||||||||||||||||||||||
Gain on debt repurchase |
(38,875 | ) | | | | | (38,875 | ) | (38,875 | ) | | (38,875 | ) | ||||||||||||||||||||||||
Operating Income Before Income Taxes |
181,590 | 102,439 | 150,430 | 175,925 | 169,346 | 12,244 | 284,029 | 278,811 | 5,218 | ||||||||||||||||||||||||||||
After-tax Operating Income Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Income continuing operations |
153,179 | 23,290 | 15,170 | 25,250 | 110,806 | 42,373 | 176,469 | 147,395 | 29,074 | ||||||||||||||||||||||||||||
Investment and Derivative losses (gains) non-operating (1) |
96,091 | 44,117 | (95,289 | ) | 64,967 | 1,207 | 94,884 | 140,208 | 1,831 | 138,377 | |||||||||||||||||||||||||||
Change in value of B36 embedded derivatives (1) |
(41,819 | ) | 26,276 | 104,664 | 69,418 | 7,444 | (49,263 | ) | (15,543 | ) | 103,987 | (119,530 | ) | ||||||||||||||||||||||||
GMXB embedded derivatives (1) |
(104,805 | ) | (22,888 | ) | 150,003 | 23,252 | (3,482 | ) | (101,323 | ) | (127,693 | ) | 608 | (128,301 | ) | ||||||||||||||||||||||
EIA embedded derivatives interest credited |
(8,301 | ) | (5,281 | ) | 31,782 | (28,516 | ) | (6,011 | ) | (2,290 | ) | (13,582 | ) | 35,905 | (49,487 | ) | |||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
1,136 | 848 | (3,703 | ) | 5,378 | 1,554 | (418 | ) | 1,984 | (6,305 | ) | 8,289 | |||||||||||||||||||||||||
DAC offset, net |
60,350 | 993 | (102,661 | ) | (41,207 | ) | (1,830 | ) | 62,180 | 61,343 | (102,776 | ) | 164,119 | ||||||||||||||||||||||||
Gain on debt repurchase |
(25,269 | ) | | | | | (25,269 | ) | (25,269 | ) | | (25,269 | ) | ||||||||||||||||||||||||
Operating Income |
130,562 | 67,355 | 99,966 | 118,542 | 109,688 | 20,874 | 197,917 | 180,645 | 17,272 | ||||||||||||||||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Page 3
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands, except per share data) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,375,181 | $ | 1,346,047 | $ | 1,389,091 | $ | 1,303,590 | $ | 1,358,555 | $ | 16,626 | $ | 2,721,228 | $ | 2,656,620 | $ | 64,608 | |||||||||||||||||||
Investment income, net of related expenses |
284,636 | 223,196 | 196,634 | 220,248 | 254,868 | 29,768 | 507,832 | 454,394 | 53,438 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
1,408 | 1,262 | 1,419 | 1,063 | 978 | 430 | 2,670 | 1,400 | 1,270 | ||||||||||||||||||||||||||||
Other revenue |
36,286 | 33,859 | 25,869 | 27,764 | 36,262 | 24 | 70,145 | 54,198 | 15,947 | ||||||||||||||||||||||||||||
Total revenues |
1,697,511 | 1,604,364 | 1,613,013 | 1,552,665 | 1,650,663 | 46,848 | 3,301,875 | 3,166,612 | 135,263 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,123,696 | 1,169,744 | 1,150,645 | 1,062,948 | 1,128,827 | (5,131 | ) | 2,293,440 | 2,248,339 | 45,101 | |||||||||||||||||||||||||||
Interest credited |
85,669 | 45,033 | 38,093 | 53,164 | 72,248 | 13,421 | 130,702 | 81,659 | 49,043 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
213,809 | 195,968 | 191,167 | 179,956 | 189,699 | 24,110 | 409,777 | 373,352 | 36,425 | ||||||||||||||||||||||||||||
Other operating expenses |
71,095 | 66,749 | 53,694 | 63,886 | 61,997 | 9,098 | 137,844 | 125,337 | 12,507 | ||||||||||||||||||||||||||||
Interest expense |
19,595 | 22,117 | 21,552 | 9,935 | 21,580 | (1,985 | ) | 41,712 | 44,674 | (2,962 | ) | ||||||||||||||||||||||||||
Collateral finance facility expense |
2,057 | 2,314 | 7,432 | 6,851 | 6,966 | (4,909 | ) | 4,371 | 14,440 | (10,069 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,515,921 | 1,501,925 | 1,462,583 | 1,376,740 | 1,481,317 | 34,604 | 3,017,846 | 2,887,801 | 130,045 | ||||||||||||||||||||||||||||
Operating income before income taxes |
181,590 | 102,439 | 150,430 | 175,925 | 169,346 | 12,244 | 284,029 | 278,811 | 5,218 | ||||||||||||||||||||||||||||
Operating income tax expense |
51,028 | 35,084 | 50,464 | 57,383 | 59,658 | (8,630 | ) | 86,112 | 98,166 | (12,054 | ) | ||||||||||||||||||||||||||
Operating income |
$ | 130,562 | $ | 67,355 | $ | 99,966 | $ | 118,542 | $ | 109,688 | $ | 20,874 | $ | 197,917 | $ | 180,645 | $ | 17,272 | |||||||||||||||||||
Wgt. Average Common Shares Outstanding (Diluted) |
72,939 | 72,884 | 69,176 | 63,607 | 63,982 | 8,957 | 72,912 | 64,106 | 8,806 | ||||||||||||||||||||||||||||
Diluted Earnings Per Share Operating Income |
$ | 1.79 | $ | 0.92 | $ | 1.45 | $ | 1.86 | $ | 1.71 | $ | 0.08 | $ | 2.71 | $ | 2.82 | $ | (0.11 | ) | ||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (103,209 | ) | $ | (144,690 | ) | $ | (111,669 | ) | $ | (5,676 | ) | $ | 20,565 | $ | (123,774 | ) | $ | (247,899 | ) | $ | 67,027 | $ | (314,926 | ) | ||||||||||||
Operating income before income taxes |
$ | (9,666 | ) | $ | (10,993 | ) | $ | (17,348 | ) | $ | (1,337 | ) | $ | 5,608 | $ | (15,274 | ) | $ | (20,659 | ) | $ | 13,480 | $ | (34,139 | ) |
* | Represents effect as compared to comparable prior year period |
Page 4
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | ||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | |||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities (available for sale): |
$ | 9,842,793 | $ | 8,831,920 | $ | 8,531,804 | $ | 9,121,953 | $ | 9,667,961 | ||||||||||
Mortgage loans on real estate |
757,501 | 764,038 | 775,050 | 782,282 | 798,896 | |||||||||||||||
Policy loans |
1,085,752 | 1,081,030 | 1,096,713 | 1,048,517 | 1,048,517 | |||||||||||||||
Funds withheld at interest |
4,675,191 | 4,505,054 | 4,520,398 | 4,806,642 | 4,825,297 | |||||||||||||||
Short-term investments |
53,953 | 54,552 | 58,123 | 32,520 | 47,081 | |||||||||||||||
Other invested assets |
482,028 | 582,784 | 628,649 | 432,982 | 418,864 | |||||||||||||||
Total investments |
16,897,218 | 15,819,378 | 15,610,737 | 16,224,896 | 16,806,616 | |||||||||||||||
Cash and cash equivalents |
416,947 | 586,542 | 875,403 | 412,255 | 362,689 | |||||||||||||||
Accrued investment income |
119,411 | 118,140 | 87,424 | 138,414 | 106,679 | |||||||||||||||
Premiums receivable and other reinsurance balances |
743,643 | 657,647 | 640,235 | 691,120 | 800,404 | |||||||||||||||
Reinsurance ceded receivables |
738,926 | 746,736 | 735,155 | 746,790 | 752,203 | |||||||||||||||
Deferred policy acquisition costs |
3,615,456 | 3,602,857 | 3,610,334 | 3,498,152 | 3,460,294 | |||||||||||||||
Other assets |
117,748 | 103,014 | 99,530 | 132,720 | 121,282 | |||||||||||||||
Total assets |
$ | 22,649,349 | $ | 21,634,314 | $ | 21,658,818 | $ | 21,844,347 | $ | 22,410,167 | ||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Future policy benefits |
$ | 7,054,930 | $ | 6,636,919 | $ | 6,431,530 | $ | 6,552,508 | $ | 6,619,084 | ||||||||||
Interest-sensitive contract liabilities |
7,454,907 | 7,613,489 | 7,690,942 | 7,517,782 | 7,220,659 | |||||||||||||||
Other policy claims and benefits |
2,046,887 | 1,956,834 | 1,923,018 | 2,064,578 | 2,239,868 | |||||||||||||||
Other reinsurance balances |
144,234 | 197,695 | 173,645 | 127,021 | 173,162 | |||||||||||||||
Deferred income taxes |
456,701 | 251,261 | 310,360 | 399,669 | 561,912 | |||||||||||||||
Other liabilities |
566,805 | 577,909 | 585,199 | 548,844 | 599,034 | |||||||||||||||
Short-term debt |
| | | 95,000 | | |||||||||||||||
Long-term debt |
816,575 | 917,913 | 918,246 | 922,994 | 926,095 | |||||||||||||||
Collateral finance facility |
850,014 | 850,019 | 850,035 | 850,094 | 850,000 | |||||||||||||||
Company-obligated mandatorily redeemable preferred securities of subsidiary
trust holding solely junior subordinated debentures of the Company |
159,123 | 159,081 | 159,035 | 158,990 | 158,946 | |||||||||||||||
Total liabilities |
19,550,176 | 19,161,120 | 19,042,010 | 19,237,480 | 19,348,760 | |||||||||||||||
Stockholders Equity: |
||||||||||||||||||||
Common stock, at par value |
734 | 734 | 734 | 631 | 631 | |||||||||||||||
Warrants |
66,912 | 66,912 | 66,914 | 66,915 | 66,915 | |||||||||||||||
Additional paid-in-capital |
1,457,711 | 1,455,022 | 1,450,041 | 1,118,288 | 1,115,540 | |||||||||||||||
Retained earnings |
1,841,497 | 1,691,292 | 1,682,087 | 1,679,568 | 1,660,041 | |||||||||||||||
Accumulated other comprehensive income (AOCI): |
||||||||||||||||||||
Accumulated currency translation adjustment, net of income taxes |
105,631 | (3,050 | ) | 19,794 | 143,729 | 215,582 | ||||||||||||||
Unrealized appreciation (depreciation) of securities, net of income taxes |
(332,664 | ) | (695,070 | ) | (553,407 | ) | (358,273 | ) | 47,478 | |||||||||||
Pension and postretirement benefits, net of income taxes |
(14,373 | ) | (14,456 | ) | (14,658 | ) | (7,790 | ) | (8,082 | ) | ||||||||||
Total stockholders equity before treasury stock |
3,125,448 | 2,501,384 | 2,651,505 | 2,643,068 | 3,098,105 | |||||||||||||||
Less treasury shares |
(26,275 | ) | (28,190 | ) | (34,697 | ) | (36,201 | ) | (36,698 | ) | ||||||||||
Total stockholders equity |
3,099,173 | 2,473,194 | 2,616,808 | 2,606,867 | 3,061,407 | |||||||||||||||
Total liabilities and stockholders equity |
$ | 22,649,349 | $ | 21,634,314 | $ | 21,658,818 | $ | 21,844,347 | $ | 22,410,167 | ||||||||||
Total stockholders equity, excluding AOCI |
$ | 3,340,579 | $ | 3,185,770 | $ | 3,165,079 | $ | 2,829,201 | $ | 2,806,429 |
Page 5
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 807,181 | $ | 786,748 | $ | 874,348 | $ | 740,502 | $ | 752,831 | $ | 54,350 | $ | 1,593,929 | $ | 1,478,224 | $ | 115,705 | |||||||||||||||||||
Investment income, net of related expenses |
104,616 | 102,561 | 100,033 | 99,991 | 97,462 | 7,154 | 207,177 | 194,893 | 12,284 | ||||||||||||||||||||||||||||
Other revenue |
920 | 570 | (193 | ) | (42 | ) | 552 | 368 | 1,490 | 612 | 878 | ||||||||||||||||||||||||||
Total revenues |
912,717 | 889,879 | 974,188 | 840,451 | 850,845 | 61,872 | 1,802,596 | 1,673,729 | 128,867 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
668,870 | 695,932 | 753,545 | 632,258 | 624,310 | 44,560 | 1,364,802 | 1,276,160 | 88,642 | ||||||||||||||||||||||||||||
Interest credited |
15,701 | 15,233 | 15,513 | 15,221 | 14,924 | 777 | 30,934 | 29,714 | 1,220 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
115,325 | 91,533 | 118,637 | 107,199 | 103,231 | 12,094 | 206,858 | 189,281 | 17,577 | ||||||||||||||||||||||||||||
Other operating expenses |
12,600 | 14,603 | 9,828 | 12,756 | 12,121 | 479 | 27,203 | 25,359 | 1,844 | ||||||||||||||||||||||||||||
Total benefits and expenses |
812,496 | 817,301 | 897,523 | 767,434 | 754,586 | 57,910 | 1,629,797 | 1,520,514 | 109,283 | ||||||||||||||||||||||||||||
Operating income before income taxes |
100,221 | 72,578 | 76,665 | 73,017 | 96,259 | 3,962 | 172,799 | 153,215 | 19,584 | ||||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
100,221 | 72,578 | 76,665 | 73,017 | 96,259 | 3,962 | 172,799 | 153,215 | 19,584 | ||||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(16,934 | ) | (38,228 | ) | (6,694 | ) | (62,065 | ) | (637 | ) | (16,297 | ) | (55,162 | ) | (3,145 | ) | (52,017 | ) | |||||||||||||||||||
Income before income taxes |
$ | 83,287 | $ | 34,350 | $ | 69,971 | $ | 10,952 | $ | 95,622 | $ | (12,335 | ) | $ | 117,637 | $ | 150,070 | $ | (32,433 | ) | |||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
82.9 | % | 88.5 | % | 86.2 | % | 85.4 | % | 82.9 | % | 0.0 | % | 85.6 | % | 86.3 | % | -0.7 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
14.3 | % | 11.6 | % | 13.6 | % | 14.5 | % | 13.7 | % | 0.6 | % | 13.0 | % | 12.8 | % | 0.2 | % | |||||||||||||||||||
Other operating expenses |
1.6 | % | 1.9 | % | 1.1 | % | 1.7 | % | 1.6 | % | 0.0 | % | 1.7 | % | 1.7 | % | 0.0 | % |
Page 6
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands except account values) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,639 | $ | 1,709 | $ | 1,584 | $ | 1,719 | $ | 1,592 | $ | 47 | $ | 3,348 | $ | 3,255 | $ | 93 | |||||||||||||||||||
Investment income, net of related expenses |
105,167 | 55,827 | 26,428 | 43,727 | 80,920 | 24,247 | 160,994 | 105,951 | 55,043 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
(8 | ) | | | | | (8 | ) | (8 | ) | | (8 | ) | ||||||||||||||||||||||||
Other revenue |
16,962 | 15,123 | 16,018 | 15,051 | 14,211 | 2,751 | 32,085 | 25,706 | 6,379 | ||||||||||||||||||||||||||||
Total revenues |
123,760 | 72,659 | 44,030 | 60,497 | 96,723 | 27,037 | 196,419 | 134,912 | 61,507 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
(341 | ) | 1,274 | 8,151 | 2,040 | 865 | (1,206 | ) | 933 | 1,050 | (117 | ) | |||||||||||||||||||||||||
Interest credited |
69,941 | 29,752 | 22,512 | 37,866 | 57,243 | 12,698 | 99,693 | 51,725 | 47,968 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
35,910 | 42,476 | 14,535 | 10,077 | 27,513 | 8,397 | 78,386 | 63,154 | 15,232 | ||||||||||||||||||||||||||||
Other operating expenses |
2,265 | 2,898 | 1,649 | 2,167 | 1,840 | 425 | 5,163 | 4,174 | 989 | ||||||||||||||||||||||||||||
Total benefits and expenses |
107,775 | 76,400 | 46,847 | 52,150 | 87,461 | 20,314 | 184,175 | 120,103 | 64,072 | ||||||||||||||||||||||||||||
Operating income before income taxes |
15,985 | (3,741 | ) | (2,817 | ) | 8,347 | 9,262 | 6,723 | 12,244 | 14,809 | (2,565 | ) | |||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
15,985 | (3,741 | ) | (2,817 | ) | 8,347 | 9,262 | 6,723 | 12,244 | 14,809 | (2,565 | ) | |||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating (1) |
(139,792 | ) | (23,360 | ) | 159,276 | 10,289 | (2,949 | ) | (136,843 | ) | (163,152 | ) | 2,317 | (165,469 | ) | ||||||||||||||||||||||
Change in value of B36 embedded derivatives (1) |
64,337 | (40,425 | ) | (161,021 | ) | (106,797 | ) | (11,452 | ) | 75,789 | 23,912 | (159,980 | ) | 183,892 | |||||||||||||||||||||||
GMXB embedded derivatives (1) |
161,237 | 35,213 | (230,775 | ) | (35,772 | ) | 5,357 | 155,880 | 196,450 | (935 | ) | 197,385 | |||||||||||||||||||||||||
EIA embedded derivatives interest credited |
12,772 | 8,124 | (48,896 | ) | 43,871 | 9,248 | 3,524 | 20,896 | (55,238 | ) | 76,134 | ||||||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(1,748 | ) | (1,304 | ) | 5,697 | (8,274 | ) | (2,390 | ) | 642 | (3,052 | ) | 9,700 | (12,752 | ) | ||||||||||||||||||||||
DAC offset, net |
(92,846 | ) | (1,529 | ) | 157,941 | 63,394 | 2,817 | (95,663 | ) | (94,375 | ) | 158,118 | (252,493 | ) | |||||||||||||||||||||||
Income before income taxes |
$ | 19,945 | $ | (27,022 | ) | $ | (120,595 | ) | $ | (24,942 | ) | $ | 9,893 | $ | 10,052 | $ | (7,077 | ) | $ | (31,209 | ) | $ | 24,132 | ||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Page 7
Three Months Ended | ||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | ||||||||||||||||
2009 | 2009 | 2008 | 2008 | 2008 | ||||||||||||||||
Annuity account values (in millions): |
||||||||||||||||||||
Fixed annuities (deferred) |
$ | 1,374 | $ | 1,406 | $ | 1,625 | $ | 1,670 | $ | 1,527 | ||||||||||
Net interest spread (fixed annuities): |
2.7 | % | 2.4 | % | 1.9 | % | 1.9 | % | 2.0 | % | ||||||||||
Equity-indexed annuities |
$ | 3,885 | $ | 3,813 | $ | 3,806 | $ | 3,677 | $ | 3,645 | ||||||||||
Variable annuities: |
||||||||||||||||||||
No riders |
$ | 1,090 | $ | 1,041 | $ | 1,063 | $ | 1,251 | $ | 1,359 | ||||||||||
GMDB only |
65 | 58 | 54 | 49 | 32 | |||||||||||||||
GMIB only |
5 | 4 | 4 | 4 | 4 | |||||||||||||||
GMAB only |
54 | 48 | 44 | 45 | 44 | |||||||||||||||
GMWB only |
1,327 | 1,180 | 795 | 708 | 537 | |||||||||||||||
GMDB / WB |
361 | 316 | 287 | 257 | 170 | |||||||||||||||
Other |
30 | 26 | 24 | 26 | 23 | |||||||||||||||
Total VA account values |
$ | 2,932 | $ | 2,673 | $ | 2,271 | $ | 2,340 | $ | 2,169 | ||||||||||
Fair value of living benefit riders |
$ | 80 | $ | 241 | $ | 276 | $ | 46 | $ | 10 | ||||||||||
Other annuities: |
$ | 199 | $ | 199 | $ | 199 | $ | 199 | $ | |
Page 8
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Investment income, net of related expenses |
$ | (99 | ) | $ | (65 | ) | $ | | $ | 192 | $ | 356 | $ | (455 | ) | $ | (164 | ) | $ | 396 | $ | (560 | ) | ||||||||||||||
Other revenue |
4,118 | 6,571 | 4,578 | 3,644 | 4,314 | (196 | ) | 10,689 | 7,058 | 3,631 | |||||||||||||||||||||||||||
Total revenues |
4,019 | 6,506 | 4,578 | 3,836 | 4,670 | (651 | ) | 10,525 | 7,454 | 3,071 | |||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
262 | 338 | 341 | 252 | 250 | 12 | 600 | 448 | 152 | ||||||||||||||||||||||||||||
Other operating expenses |
801 | 679 | 577 | 747 | 767 | 34 | 1,480 | 1,413 | 67 | ||||||||||||||||||||||||||||
Total benefits and expenses |
1,063 | 1,017 | 918 | 999 | 1,017 | 46 | 2,080 | 1,861 | 219 | ||||||||||||||||||||||||||||
Operating income before income taxes |
2,956 | 5,489 | 3,660 | 2,837 | 3,653 | (697 | ) | 8,445 | 5,593 | 2,852 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
2,956 | 5,489 | 3,660 | 2,837 | 3,653 | (697 | ) | 8,445 | 5,593 | 2,852 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
38 | 32 | (110 | ) | (136 | ) | (2 | ) | 40 | 70 | (3 | ) | 73 | ||||||||||||||||||||||||
Income before income taxes |
$ | 2,994 | $ | 5,521 | $ | 3,550 | $ | 2,701 | $ | 3,651 | $ | (657 | ) | $ | 8,515 | $ | 5,590 | $ | 2,925 | ||||||||||||||||||
Page 9
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 154,862 | $ | 138,056 | $ | 126,819 | $ | 128,930 | $ | 139,530 | $ | 15,332 | $ | 292,918 | $ | 278,522 | $ | 14,396 | |||||||||||||||||||
Investment income, net of related expenses |
32,115 | 30,360 | 32,873 | 35,836 | 35,692 | (3,577 | ) | 62,475 | 71,725 | (9,250 | ) | ||||||||||||||||||||||||||
Investment related gains (losses), net |
1,433 | 1,262 | 1,419 | 1,063 | 978 | 455 | 2,695 | 1,400 | 1,295 | ||||||||||||||||||||||||||||
Other revenue |
(618 | ) | 1,697 | 826 | 4,289 | 13,204 | (13,822 | ) | 1,079 | 13,217 | (12,138 | ) | |||||||||||||||||||||||||
Total revenues |
187,792 | 171,375 | 161,937 | 170,118 | 189,404 | (1,612 | ) | 359,167 | 364,864 | (5,697 | ) | ||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
128,312 | 115,635 | 102,316 | 104,339 | 134,146 | (5,834 | ) | 243,947 | 249,417 | (5,470 | ) | ||||||||||||||||||||||||||
Interest credited |
27 | 48 | 68 | 77 | 81 | (54 | ) | 75 | 220 | (145 | ) | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
36,367 | 33,067 | 30,634 | 27,591 | 25,526 | 10,841 | 69,434 | 51,952 | 17,482 | ||||||||||||||||||||||||||||
Other operating expenses |
5,523 | 4,868 | 5,591 | 6,132 | 5,899 | (376 | ) | 10,391 | 11,345 | (954 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
170,229 | 153,618 | 138,609 | 138,139 | 165,652 | 4,577 | 323,847 | 312,934 | 10,913 | ||||||||||||||||||||||||||||
Operating income before income taxes |
17,563 | 17,757 | 23,328 | 31,979 | 23,752 | (6,189 | ) | 35,320 | 51,930 | (16,610 | ) | ||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
17,563 | 17,757 | 23,328 | 31,979 | 23,752 | (6,189 | ) | 35,320 | 51,930 | (16,610 | ) | ||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
7,951 | (1,571 | ) | (1,244 | ) | (2,246 | ) | 3,026 | 4,925 | 6,380 | (1,481 | ) | 7,861 | ||||||||||||||||||||||||
Income before income taxes |
$ | 25,514 | $ | 16,186 | $ | 22,084 | $ | 29,733 | $ | 26,778 | $ | (1,264 | ) | $ | 41,700 | $ | 50,449 | $ | (8,749 | ) | |||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Loss ratios (creditor business) |
44.1 | % | 41.2 | % | 35.5 | % | 42.3 | % | 90.4 | % | -46.3 | % | 42.8 | % | 64.1 | % | -21.3 | % | |||||||||||||||||||
Loss ratios (excluding creditor business) |
98.6 | % | 99.4 | % | 91.4 | % | 89.1 | % | 97.3 | % | 1.3 | % | 99.0 | % | 95.3 | % | 3.7 | % | |||||||||||||||||||
Claims and other policy benefits / (net premiums + investment income) |
68.6 | % | 68.7 | % | 64.1 | % | 63.3 | % | 76.6 | % | -8.0 | % | 68.6 | % | 71.2 | % | -2.6 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
23.5 | % | 24.0 | % | 24.2 | % | 21.4 | % | 18.3 | % | 5.2 | % | 23.7 | % | 18.7 | % | 5.0 | % | |||||||||||||||||||
Other operating expenses |
3.6 | % | 3.5 | % | 4.4 | % | 4.8 | % | 4.2 | % | -0.6 | % | 3.5 | % | 4.1 | % | -0.6 | % | |||||||||||||||||||
Note: The loss ratios on creditor reinsurance business are normally lower than
traditional reinsurance, while allowances are normally higher as a
percentage of premiums. |
|||||||||||||||||||||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (22,954 | ) | $ | (32,673 | ) | $ | (29,546 | ) | $ | 626 | $ | 11,315 | $ | (34,269 | ) | $ | (55,627 | ) | $ | 31,152 | $ | (86,779 | ) | |||||||||||||
Operating income before income taxes |
$ | (3,697 | ) | $ | (5,477 | ) | $ | (6,164 | ) | $ | (264 | ) | $ | 2,397 | $ | (6,094 | ) | $ | (9,174 | ) | $ | 7,112 | $ | (16,286 | ) |
* | Represents effect as compared to comparable prior year period |
Page 10
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 180,017 | $ | 173,256 | $ | 156,898 | $ | 176,184 | $ | 185,490 | $ | (5,473 | ) | $ | 353,273 | $ | 374,686 | $ | (21,413 | ) | |||||||||||||||||
Investment income, net of related expenses |
8,120 | 6,749 | 7,599 | 9,065 | 8,778 | (658 | ) | 14,869 | 16,329 | (1,460 | ) | ||||||||||||||||||||||||||
Other revenue |
538 | 260 | 240 | 33 | 68 | 470 | 798 | 128 | 670 | ||||||||||||||||||||||||||||
Total revenues |
188,675 | 180,265 | 164,737 | 185,282 | 194,336 | (5,661 | ) | 368,940 | 391,143 | (22,203 | ) | ||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
147,018 | 144,218 | 106,776 | 122,521 | 144,460 | 2,558 | 291,236 | 302,995 | (11,759 | ) | |||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
10,369 | 10,817 | 14,607 | 21,559 | 16,026 | (5,657 | ) | 21,186 | 33,256 | (12,070 | ) | ||||||||||||||||||||||||||
Other operating expenses |
18,911 | 17,117 | 16,945 | 15,708 | 16,678 | 2,233 | 36,028 | 32,422 | 3,606 | ||||||||||||||||||||||||||||
Total benefits and expenses |
176,298 | 172,152 | 138,328 | 159,788 | 177,164 | (866 | ) | 348,450 | 368,673 | (20,223 | ) | ||||||||||||||||||||||||||
Operating income before income taxes |
12,377 | 8,113 | 26,409 | 25,494 | 17,172 | (4,795 | ) | 20,490 | 22,470 | (1,980 | ) | ||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
12,377 | 8,113 | 26,409 | 25,494 | 17,172 | (4,795 | ) | 20,490 | 22,470 | (1,980 | ) | ||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(14 | ) | 422 | (4,598 | ) | (4,703 | ) | (131 | ) | 117 | 408 | 614 | (206 | ) | |||||||||||||||||||||||
Income before income taxes |
$ | 12,363 | $ | 8,535 | $ | 21,811 | $ | 20,791 | $ | 17,041 | $ | (4,678 | ) | $ | 20,898 | $ | 23,084 | $ | (2,186 | ) | |||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
81.7 | % | 83.2 | % | 68.1 | % | 69.5 | % | 77.9 | % | 3.8 | % | 82.4 | % | 80.9 | % | 1.5 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
5.8 | % | 6.2 | % | 9.3 | % | 12.2 | % | 8.6 | % | -2.8 | % | 6.0 | % | 8.9 | % | -2.9 | % | |||||||||||||||||||
Other operating expenses |
10.5 | % | 9.9 | % | 10.8 | % | 8.9 | % | 9.0 | % | 1.5 | % | 10.2 | % | 8.7 | % | 1.5 | % | |||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (41,195 | ) | $ | (56,890 | ) | $ | (43,150 | ) | $ | (9,380 | ) | $ | 588 | $ | (41,783 | ) | $ | (98,085 | ) | $ | 4,835 | $ | (102,920 | ) | ||||||||||||
Operating income before income taxes |
$ | (1,747 | ) | $ | (3,991 | ) | $ | (7,816 | ) | $ | (2,015 | ) | $ | 606 | $ | (2,353 | ) | $ | (5,738 | ) | $ | 1,277 | $ | (7,015 | ) | ||||||||||||
Critical illness net premiums |
$ | 52,697 | $ | 46,323 | $ | 49,471 | $ | 59,227 | $ | 67,284 | $ | (14,587 | ) | $ | 99,020 | $ | 127,726 | $ | (28,706 | ) |
* | Represents effect as compared to comparable prior year period |
Page 11
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 229,430 | $ | 243,728 | $ | 227,666 | $ | 254,497 | $ | 277,716 | $ | (48,286 | ) | $ | 473,158 | $ | 518,651 | $ | (45,493 | ) | |||||||||||||||||
Investment income, net of related expenses |
14,877 | 12,697 | 11,317 | 12,272 | 12,397 | 2,480 | 27,574 | 23,811 | 3,763 | ||||||||||||||||||||||||||||
Other revenue |
4,471 | 9,729 | 5,106 | 2,811 | 1,851 | 2,620 | 14,200 | 4,403 | 9,797 | ||||||||||||||||||||||||||||
Total revenues |
248,778 | 266,154 | 244,089 | 269,580 | 291,964 | (43,186 | ) | 514,932 | 546,865 | (31,933 | ) | ||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
179,556 | 212,414 | 178,989 | 201,707 | 225,011 | (45,455 | ) | 391,970 | 418,680 | (26,710 | ) | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
26,526 | 30,429 | 25,556 | 25,053 | 28,386 | (1,860 | ) | 56,955 | 56,467 | 488 | |||||||||||||||||||||||||||
Other operating expenses |
18,031 | 16,171 | 17,235 | 17,774 | 15,801 | 2,230 | 34,202 | 30,903 | 3,299 | ||||||||||||||||||||||||||||
Total benefits and expenses |
224,113 | 259,014 | 221,780 | 244,534 | 269,198 | (45,085 | ) | 483,127 | 506,050 | (22,923 | ) | ||||||||||||||||||||||||||
Operating income before income taxes |
24,665 | 7,140 | 22,309 | 25,046 | 22,766 | 1,899 | 31,805 | 40,815 | (9,010 | ) | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
24,665 | 7,140 | 22,309 | 25,046 | 22,766 | 1,899 | 31,805 | 40,815 | (9,010 | ) | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
855 | (3,567 | ) | 2,156 | (3,821 | ) | (1,510 | ) | 2,365 | (2,712 | ) | (996 | ) | (1,716 | ) | ||||||||||||||||||||||
Income before income taxes |
$ | 25,520 | $ | 3,573 | $ | 24,465 | $ | 21,225 | $ | 21,256 | $ | 4,264 | $ | 29,093 | $ | 39,819 | $ | (10,726 | ) | ||||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
78.3 | % | 87.2 | % | 78.6 | % | 79.3 | % | 81.0 | % | -2.7 | % | 82.8 | % | 80.7 | % | 2.1 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
11.6 | % | 12.5 | % | 11.2 | % | 9.8 | % | 10.2 | % | 1.4 | % | 12.0 | % | 10.9 | % | 1.1 | % | |||||||||||||||||||
Other operating expenses |
7.9 | % | 6.6 | % | 7.6 | % | 7.0 | % | 5.7 | % | 2.2 | % | 7.2 | % | 6.0 | % | 1.2 | % | |||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | (39,082 | ) | $ | (55,173 | ) | $ | (39,028 | ) | $ | 3,036 | $ | 8,629 | $ | (47,711 | ) | $ | (94,255 | ) | $ | 30,984 | $ | (125,239 | ) | |||||||||||||
Operating income before income taxes |
$ | (2,785 | ) | $ | (246 | ) | $ | (1,972 | ) | $ | 1,078 | $ | 2,307 | $ | (5,092 | ) | $ | (3,031 | ) | $ | 4,423 | $ | (7,454 | ) | |||||||||||||
Critical illness net premiums |
$ | 29,223 | $ | 54,152 | $ | 48,591 | $ | 51,979 | $ | 67,348 | $ | (38,125 | ) | $ | 83,375 | $ | 113,210 | $ | (29,835 | ) |
* | Represents effect as compared to comparable prior year period |
Page 12
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 2,052 | $ | 2,550 | $ | 1,776 | $ | 1,758 | $ | 1,396 | $ | 656 | $ | 4,602 | $ | 3,282 | $ | 1,320 | |||||||||||||||||||
Investment income, net of related expenses |
19,840 | 15,067 | 18,384 | 19,165 | 19,263 | 577 | 34,907 | 41,289 | (6,382 | ) | |||||||||||||||||||||||||||
Investment related gains (losses), net |
(17 | ) | | | | | (17 | ) | (17 | ) | | (17 | ) | ||||||||||||||||||||||||
Other revenue |
9,895 | (91 | ) | (706 | ) | 1,978 | 2,062 | 7,833 | 9,804 | 3,074 | 6,730 | ||||||||||||||||||||||||||
Total revenues |
31,770 | 17,526 | 19,454 | 22,901 | 22,721 | 9,049 | 49,296 | 47,645 | 1,651 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
281 | 271 | 868 | 83 | 35 | 246 | 552 | 37 | 515 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
(10,950 | ) | (12,692 | ) | (13,143 | ) | (11,775 | ) | (11,233 | ) | 283 | (23,642 | ) | (21,206 | ) | (2,436 | ) | ||||||||||||||||||||
Other operating expenses |
12,964 | 10,413 | 1,869 | 8,602 | 8,891 | 4,073 | 23,377 | 19,721 | 3,656 | ||||||||||||||||||||||||||||
Interest expense |
19,595 | 22,117 | 21,552 | 9,935 | 21,580 | (1,985 | ) | 41,712 | 44,674 | (2,962 | ) | ||||||||||||||||||||||||||
Collateral finance facility expense |
2,057 | 2,314 | 7,432 | 6,851 | 6,966 | (4,909 | ) | 4,371 | 14,440 | (10,069 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
23,947 | 22,423 | 18,578 | 13,696 | 26,239 | (2,292 | ) | 46,370 | 57,666 | (11,296 | ) | ||||||||||||||||||||||||||
Operating income before income taxes |
7,823 | (4,897 | ) | 876 | 9,205 | (3,518 | ) | 11,341 | 2,926 | (10,021 | ) | 12,947 | |||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
7,823 | (4,897 | ) | 876 | 9,205 | (3,518 | ) | 11,341 | 2,926 | (10,021 | ) | 12,947 | |||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(898 | ) | (2,040 | ) | (1,968 | ) | (37,119 | ) | 241 | (1,139 | ) | (2,938 | ) | (130 | ) | (2,808 | ) | ||||||||||||||||||||
Gain on debt repurchase |
38,875 | | | | | 38,875 | 38,875 | | 38,875 | ||||||||||||||||||||||||||||
Income before income taxes |
$ | 45,800 | $ | (6,937 | ) | $ | (1,092 | ) | $ | (27,914 | ) | $ | (3,277 | ) | $ | 49,077 | $ | 38,863 | $ | (10,151 | ) | $ | 49,014 | ||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 22 | $ | 46 | $ | 55 | $ | 42 | $ | 33 | $ | (11 | ) | $ | 68 | $ | 56 | $ | 12 | ||||||||||||||||||
Operating income before income taxes |
$ | (1,437 | ) | $ | (1,279 | ) | $ | (1,396 | ) | $ | (136 | ) | $ | 298 | $ | (1,735 | ) | $ | (2,716 | ) | $ | 668 | $ | (3,384 | ) |
* | Represents effect as compared to comparable prior year period |
Page 13
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
U.S. Traditional |
$ | 100,221 | $ | 72,578 | $ | 76,665 | $ | 73,017 | $ | 96,259 | $ | 3,962 | $ | 172,799 | $ | 153,215 | $ | 19,584 | |||||||||||||||||||
U.S. Asset Intensive |
15,985 | (3,741 | ) | (2,817 | ) | 8,347 | 9,262 | 6,723 | 12,244 | 14,809 | (2,565 | ) | |||||||||||||||||||||||||
U.S. Financial Reinsurance |
2,956 | 5,489 | 3,660 | 2,837 | 3,653 | (697 | ) | 8,445 | 5,593 | 2,852 | |||||||||||||||||||||||||||
Total U.S. Segment |
119,162 | 74,326 | 77,508 | 84,201 | 109,174 | 9,988 | 193,488 | 173,617 | 19,871 | ||||||||||||||||||||||||||||
Canadian Segment |
17,563 | 17,757 | 23,328 | 31,979 | 23,752 | (6,189 | ) | 35,320 | 51,930 | (16,610 | ) | ||||||||||||||||||||||||||
Europe & South Africa Segment |
12,377 | 8,113 | 26,409 | 25,494 | 17,172 | (4,795 | ) | 20,490 | 22,470 | (1,980 | ) | ||||||||||||||||||||||||||
Asia Pacific Segment |
24,665 | 7,140 | 22,309 | 25,046 | 22,766 | 1,899 | 31,805 | 40,815 | (9,010 | ) | |||||||||||||||||||||||||||
Corporate and Other |
7,823 | (4,897 | ) | 876 | 9,205 | (3,518 | ) | 11,341 | 2,926 | (10,021 | ) | 12,947 | |||||||||||||||||||||||||
Consolidated |
$ | 181,590 | $ | 102,439 | $ | 150,430 | $ | 175,925 | $ | 169,346 | $ | 12,244 | $ | 284,029 | $ | 278,811 | $ | 5,218 | |||||||||||||||||||
Page 14
Cash and Invested Assets | ||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | ||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | |||||||||||||||
Fixed maturity securities, available-for-sale |
9,842,793 | $ | 8,831,920 | $ | 8,531,804 | $ | 9,121,953 | $ | 9,667,961 | |||||||||||
Mortgage loans on real estate |
757,501 | 764,038 | 775,050 | 782,282 | 798,896 | |||||||||||||||
Policy loans |
1,085,752 | 1,081,030 | 1,096,713 | 1,048,517 | 1,048,517 | |||||||||||||||
Funds withheld at interest |
4,675,191 | 4,505,054 | 4,520,398 | 4,806,642 | 4,825,297 | |||||||||||||||
Short-term investments |
53,953 | 54,552 | 58,123 | 32,520 | 47,081 | |||||||||||||||
Other invested assets |
482,028 | 582,784 | 628,649 | 432,982 | 418,864 | |||||||||||||||
Cash and cash equivalents |
416,947 | 586,542 | 875,403 | 412,255 | 362,689 | |||||||||||||||
Total cash and invested assets |
$ | 17,314,165 | $ | 16,405,920 | $ | 16,486,140 | $ | 16,637,151 | $ | 17,169,305 | ||||||||||
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Average invested assets at amortized cost |
$ | 12,976,510 | $ | 12,776,598 | $ | 12,245,727 | $ | 12,185,216 | $ | 11,696,386 | $ | 1,280,124 | $ | 12,737,497 | $ | 11,531,787 | $ | 1,205,710 | |||||||||||||||||||
Net investment income |
$ | 183,823 | $ | 174,300 | $ | 177,358 | $ | 179,193 | $ | 173,587 | $ | 10,236 | $ | 358,123 | $ | 344,487 | $ | 13,636 | |||||||||||||||||||
Investment yield (ratio of net
investment income to average invested
assets) |
5.79 | % | 5.57 | % | 5.92 | % | 6.01 | % | 6.07 | % | -0.28 | % | 5.70 | % | 6.06 | % | -0.36 | % |
Page 15
June 30, 2009 | Other-than | |||||||||||||||||||||||
Estimated | temporary | |||||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % of | impairment | |||||||||||||||||||
(USD thousands) | Cost | Gains | Losses | Value | Total | in AOCI | ||||||||||||||||||
Available-for-sale: |
||||||||||||||||||||||||
U.S. corporate securities |
$ | 3,805,149 | $ | 73,700 | $ | 396,521 | $ | 3,482,328 | 35.4 | % | | |||||||||||||
Canadian and Canadian provincial
governments |
1,679,425 | 341,467 | 21,651 | 1,999,241 | 20.3 | % | | |||||||||||||||||
Residential mortgage-backed securities |
1,202,888 | 30,323 | 74,907 | 1,158,304 | 11.8 | % | (13,415 | ) | ||||||||||||||||
Foreign corporate securities |
1,443,541 | 40,851 | 77,531 | 1,406,861 | 14.3 | % | | |||||||||||||||||
Asset-backed securities |
503,191 | 6,434 | 132,243 | 377,382 | 3.8 | % | (5,220 | ) | ||||||||||||||||
Commercial mortgage-backed securities |
1,086,649 | 7,212 | 281,549 | 812,312 | 8.3 | % | (4,333 | ) | ||||||||||||||||
U.S. government and agencies |
62,763 | 2,118 | | 64,881 | 0.7 | % | | |||||||||||||||||
State and political subdivisions |
105,867 | 2,027 | 14,712 | 93,182 | 0.9 | % | | |||||||||||||||||
Other foreign government securities |
456,387 | 6,119 | 14,204 | 448,302 | 4.5 | % | | |||||||||||||||||
Total fixed maturity securities |
$ | 10,345,860 | $ | 510,251 | $ | 1,013,318 | $ | 9,842,793 | 100.0 | % | $ | (22,968 | ) | |||||||||||
Non-redeemable preferred stock |
163,300 | 1,057 | 46,825 | 117,532 | 72.1 | % | ||||||||||||||||||
Common stock |
48,378 | 644 | 3,488 | 45,534 | 27.9 | % | ||||||||||||||||||
Total equity securities |
$ | 211,678 | $ | 1,701 | $ | 50,313 | $ | 163,066 | 100.0 | % | ||||||||||||||
December 31, 2008 | ||||||||||||||||||||
Estimated | ||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % of | ||||||||||||||||
(USD thousands) | Cost | Gains | Losses | Value | Total | |||||||||||||||
Available-for-sale: |
||||||||||||||||||||
U.S. corporate securities |
$ | 3,577,116 | $ | 34,262 | $ | 598,745 | $ | 3,012,633 | 35.3 | % | ||||||||||
Canadian and Canadian provincial
governments |
1,500,511 | 397,899 | 7,171 | 1,891,239 | 22.2 | % | ||||||||||||||
Residential mortgage-backed securities |
1,231,123 | 24,838 | 106,776 | 1,149,185 | 13.5 | % | ||||||||||||||
Foreign corporate securities |
1,112,018 | 14,335 | 152,920 | 973,433 | 11.4 | % | ||||||||||||||
Asset-backed securities |
484,577 | 2,098 | 147,297 | 339,378 | 4.0 | % | ||||||||||||||
Commercial mortgage-backed securities |
1,085,062 | 2,258 | 326,730 | 760,590 | 8.9 | % | ||||||||||||||
U.S. government and agencies |
7,555 | 876 | | 8,431 | 0.1 | % | ||||||||||||||
State and political subdivisions |
46,537 | | 7,883 | 38,654 | 0.4 | % | ||||||||||||||
Other foreign government securities |
338,349 | 20,062 | 150 | 358,261 | 4.2 | % | ||||||||||||||
Total fixed maturity securities |
$ | 9,382,848 | $ | 496,628 | $ | 1,347,672 | $ | 8,531,804 | 100.0 | % | ||||||||||
Non-redeemable preferred stock |
187,510 | 49 | 64,160 | 123,399 | 77.4 | % | ||||||||||||||
Common stock |
40,582 | | 4,607 | 35,975 | 22.6 | % | ||||||||||||||
Total equity securities |
$ | 228,092 | $ | 49 | $ | 68,767 | $ | 159,374 | 100.0 | % | ||||||||||
Page 16
June 30, 2009 | December 31, 2008 | |||||||||||||||||||||||||||
Estimated Fair | Average Credit | Estimated Fair | Average Credit | |||||||||||||||||||||||||
(USD thousands) | Amortized Cost | Value | % of Total | Ratings | Amortized Cost | Value | % of Total | Ratings | ||||||||||||||||||||
Financial Institutions |
||||||||||||||||||||||||||||
Banking |
$ | 1,267,644 | $ | 1,090,384 | 21.6 | % | A | $ | 1,138,663 | $ | 924,098 | 22.2 | % | A | ||||||||||||||
Brokerage |
85,241 | 76,250 | 1.5 | % | BBB+ | 104,169 | 96,516 | 2.3 | % | A | ||||||||||||||||||
Finance Comp. |
259,163 | 230,569 | 4.6 | % | A | 278,132 | 228,659 | 5.5 | % | A+ | ||||||||||||||||||
Insurance |
366,708 | 309,570 | 6.1 | % | A- | 309,703 | 222,116 | 5.4 | % | A- | ||||||||||||||||||
REITs |
156,818 | 135,977 | 2.7 | % | BBB | 153,626 | 110,172 | 2.7 | % | BBB+ | ||||||||||||||||||
Other Finance |
202,572 | 161,607 | 3.2 | % | A- | 191,650 | 140,161 | 3.4 | % | A | ||||||||||||||||||
Total Financial Institutions |
2,338,146 | 2,004,357 | 39.7 | % | 2,175,943 | 1,721,722 | 41.5 | % | ||||||||||||||||||||
Industrials |
||||||||||||||||||||||||||||
Basic |
249,308 | 238,133 | 4.7 | % | BBB | 213,540 | 173,826 | 4.2 | % | BBB+ | ||||||||||||||||||
Capital Goods |
204,498 | 199,016 | 3.9 | % | BBB+ | 187,041 | 172,958 | 4.2 | % | A- | ||||||||||||||||||
Communications |
545,547 | 554,577 | 11.0 | % | BBB+ | 449,334 | 425,633 | 10.3 | % | BBB+ | ||||||||||||||||||
Consumer Cyclical |
256,674 | 237,805 | 4.7 | % | BBB | 244,476 | 198,485 | 4.8 | % | BBB+ | ||||||||||||||||||
Consumer Noncyclical |
387,640 | 389,158 | 7.7 | % | BBB+ | 341,126 | 323,239 | 7.8 | % | BBB+ | ||||||||||||||||||
Energy |
348,053 | 349,981 | 6.9 | % | BBB+ | 248,579 | 215,634 | 5.2 | % | BBB+ | ||||||||||||||||||
Technology |
95,124 | 96,994 | 1.9 | % | BBB+ | 55,043 | 43,998 | 1.1 | % | BBB+ | ||||||||||||||||||
Transportation |
225,691 | 209,923 | 4.2 | % | BBB | 217,515 | 190,303 | 4.6 | % | BBB+ | ||||||||||||||||||
Other Industrial |
57,504 | 32,381 | 0.7 | % | BBB | 55,898 | 28,314 | 0.7 | % | BBB+ | ||||||||||||||||||
Total Industrials |
2,370,039 | 2,307,968 | 45.7 | % | 2,012,552 | 1,772,390 | 42.9 | % | ||||||||||||||||||||
Utilities |
||||||||||||||||||||||||||||
Electric |
459,515 | 445,643 | 8.8 | % | BBB+ | 446,048 | 399,235 | 9.6 | % | BBB+ | ||||||||||||||||||
Natural Gas |
242,659 | 244,912 | 4.8 | % | BBB | 200,636 | 174,308 | 4.2 | % | BBB+ | ||||||||||||||||||
Other Utility |
24,196 | 23,462 | 0.5 | % | A- | 22,320 | 20,447 | 0.5 | % | A- | ||||||||||||||||||
Total Utilities |
726,370 | 714,017 | 14.1 | % | 669,004 | 593,990 | 14.3 | % | ||||||||||||||||||||
Other Sectors |
25,813 | 25,913 | 0.5 | % | AA | 59,728 | 57,338 | 1.3 | % | AA | ||||||||||||||||||
Total |
$ | 5,460,368 | $ | 5,052,255 | 100.0 | % | $ | 4,917,227 | $ | 4,145,440 | 100.0 | % | ||||||||||||||||
Page 17
June 30, 2009 | March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(USD thousands) | Rating Agency | Estimated Fair | Amortized | Estimated Fair | Estimated Fair | Amortized | Estimated | Amortized | Estimated Fair | |||||||||||||||||||||||||||||||||||||||||||||||||||||
NAIC Designation | Designation | Amortized Cost | Value | % of Total | Cost | Value | % of Total | Amortized Cost | Value | % of Total | Cost | Fair Value | % of Total | Cost | Value | % of Total | ||||||||||||||||||||||||||||||||||||||||||||||
1 | AAA |
$ | 2,936,383 | $ | 2,750,636 | 27.9 | % | $ | 2,887,693 | $ | 2,631,984 | 29.8 | % | $ | 2,851,818 | $ | 2,594,429 | 30.4 | % | $ | 2,931,176 | $ | 2,780,454 | 30.5 | % | $ | 2,856,457 | $ | 2,777,642 | 28.7 | % | |||||||||||||||||||||||||||||||
1 | AA |
2,346,453 | 2,372,392 | 24.1 | % | 2,205,621 | 2,188,305 | 24.8 | % | 2,147,187 | 2,161,537 | 25.3 | % | 2,601,007 | 2,624,357 | 28.8 | % | 2,572,375 | 2,809,406 | 29.1 | % | |||||||||||||||||||||||||||||||||||||||||
1 | A |
2,051,459 | 2,030,369 | 20.6 | % | 1,952,386 | 1,777,195 | 20.1 | % | 2,002,963 | 1,851,764 | 21.7 | % | 1,947,355 | 1,779,129 | 19.5 | % | 2,012,559 | 2,028,840 | 21.0 | % | |||||||||||||||||||||||||||||||||||||||||
2 | BBB |
2,377,473 | 2,212,591 | 22.5 | % | 2,284,836 | 1,877,063 | 21.3 | % | 1,991,276 | 1,649,513 | 19.3 | % | 1,817,281 | 1,632,806 | 17.9 | % | 1,812,894 | 1,730,612 | 17.9 | % | |||||||||||||||||||||||||||||||||||||||||
3 | BB |
413,840 | 322,158 | 3.3 | % | 386,137 | 260,276 | 2.9 | % | 268,276 | 195,088 | 2.3 | % | 253,665 | 231,706 | 2.5 | % | 267,856 | 253,695 | 2.6 | % | |||||||||||||||||||||||||||||||||||||||||
4 | B |
134,827 | 94,647 | 1.0 | % | 88,213 | 53,946 | 0.6 | % | 77,830 | 50,064 | 0.6 | % | 58,868 | 43,503 | 0.5 | % | 51,320 | 46,722 | 0.5 | % | |||||||||||||||||||||||||||||||||||||||||
5 | CCC and lower |
79,407 | 53,901 | 0.5 | % | 61,502 | 36,804 | 0.4 | % | 33,945 | 22,538 | 0.3 | % | 31,336 | 27,361 | 0.3 | % | 18,375 | 17,250 | 0.2 | % | |||||||||||||||||||||||||||||||||||||||||
6 | In or near default |
6,018 | 6,099 | 0.1 | % | 7,061 | 6,347 | 0.1 | % | 9,553 | 6,871 | 0.1 | % | 2,636 | 2,637 | 0.0 | % | 3,074 | 3,794 | 0.0 | % | |||||||||||||||||||||||||||||||||||||||||
Total |
$ | 10,345,860 | $ | 9,842,793 | $ | 9,873,449 | $ | 8,831,920 | $ | 9,382,848 | $ | 8,531,804 | $ | 9,643,324 | $ | 9,121,953 | $ | 9,594,910 | $ | 9,667,961 | ||||||||||||||||||||||||||||||||||||||||||
June 30, 2009 | March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | ||||||||||||||||||||||||||||||||||||
Estimated Fair | Amortized | Estimated Fair | Estimated Fair | Amortized | Estimated Fair | Estimated Fair | ||||||||||||||||||||||||||||||||||
(USD thousands) | Amortized Cost | Value | Cost | Value | Amortized Cost | Value | Cost | Value | Amortized Cost | Value | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities: |
||||||||||||||||||||||||||||||||||||||||
Agency |
$ | 736,056 | $ | 760,316 | $ | 796,869 | $ | 829,447 | $ | 851,507 | $ | 868,479 | $ | 859,530 | $ | 857,249 | $ | 872,914 | $ | 871,337 | ||||||||||||||||||||
Non-agency |
466,832 | 397,988 | 447,844 | 377,842 | 379,616 | 280,706 | 443,461 | 405,466 | 428,089 | 401,199 | ||||||||||||||||||||||||||||||
Total residential mortgage-backed securities |
1,202,888 | 1,158,304 | 1,244,713 | 1,207,289 | 1,231,123 | 1,149,185 | 1,302,991 | 1,262,715 | 1,301,003 | 1,272,536 | ||||||||||||||||||||||||||||||
Commercial mortgage-backed securities |
1,086,649 | 812,312 | 1,087,722 | 721,992 | 1,085,062 | 760,590 | 1,029,457 | 905,431 | 889,792 | 842,140 | ||||||||||||||||||||||||||||||
Asset-backed securities |
503,191 | 377,382 | 511,088 | 385,205 | 484,577 | 339,378 | 483,308 | 395,907 | 505,193 | 452,347 | ||||||||||||||||||||||||||||||
Total |
$ | 2,792,728 | $ | 2,347,998 | $ | 2,843,523 | $ | 2,314,486 | $ | 2,800,762 | $ | 2,249,153 | $ | 2,815,756 | $ | 2,564,053 | $ | 2,695,988 | $ | 2,567,023 | ||||||||||||||||||||
Page 18
June 30, 2009 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 8,316 | $ | 6,400 | $ | 2,005 | $ | 1,166 | $ | 7,926 | $ | 4,294 | ||||||||||||
2004 |
8,458 | 6,001 | 16,719 | 10,161 | 21,305 | 10,808 | ||||||||||||||||||
2005 |
17,030 | 12,137 | 32,254 | 18,765 | 14,040 | 4,116 | ||||||||||||||||||
2006 |
| | | | 4,989 | 1,801 | ||||||||||||||||||
2007 |
6,607 | 2,850 | | | | | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
2009 |
7,024 | 7,024 | | | | | ||||||||||||||||||
Total |
$ | 47,435 | $ | 34,412 | $ | 50,978 | $ | 30,092 | $ | 48,260 | $ | 21,019 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | | $ | | $ | 1,172 | $ | 188 | $ | 19,419 | $ | 12,048 | ||||||||||||
2004 |
| | 2,954 | 3,089 | 49,436 | 30,059 | ||||||||||||||||||
2005 |
15,737 | 8,218 | 27,251 | 3,985 | 106,312 | 47,221 | ||||||||||||||||||
2006 |
4,500 | 2,080 | 1,279 | 249 | 10,768 | 4,130 | ||||||||||||||||||
2007 |
887 | 306 | 6,895 | 4,131 | 14,389 | 7,287 | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
2009 |
| | | | 7,024 | 7,024 | ||||||||||||||||||
Total |
$ | 21,124 | $ | 10,604 | $ | 39,551 | $ | 11,642 | $ | 207,348 | $ | 107,769 | ||||||||||||
December 31, 2008 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 11,007 | $ | 9,116 | $ | 6,509 | $ | 4,320 | $ | 1,813 | $ | 1,227 | ||||||||||||
2004 |
| | 21,220 | 13,437 | 33,728 | 26,228 | ||||||||||||||||||
2005 |
37,134 | 27,793 | 36,424 | 26,471 | 6,514 | 2,582 | ||||||||||||||||||
2006 |
135 | 134 | 4,500 | 2,076 | 4,998 | 1,991 | ||||||||||||||||||
2007 |
| | 888 | 283 | | | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
Total |
$ | 48,276 | $ | 37,043 | $ | 69,541 | $ | 46,587 | $ | 47,053 | $ | 32,028 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 413 | $ | 77 | $ | 807 | $ | 106 | $ | 20,549 | $ | 14,846 | ||||||||||||
2004 |
| | 7,900 | 5,727 | 62,848 | 45,392 | ||||||||||||||||||
2005 |
11,908 | 6,529 | 17,905 | 5,739 | 109,885 | 69,114 | ||||||||||||||||||
2006 |
3,442 | 2,618 | 3,287 | 449 | 16,362 | 7,268 | ||||||||||||||||||
2007 |
| | 19,588 | 10,880 | 20,476 | 11,163 | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
Total |
$ | 15,763 | $ | 9,224 | $ | 49,487 | $ | 22,901 | $ | 230,120 | $ | 147,783 | ||||||||||||
Page 19
June 30, 2009 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2003 & Prior |
$ | 213,506 | $ | 217,090 | $ | 23,388 | $ | 18,839 | $ | 20,031 | $ | 12,285 | ||||||||||||
2004 |
46,946 | 42,224 | 2,357 | 1,218 | 11,557 | 4,668 | ||||||||||||||||||
2005 |
194,808 | 148,261 | 2,536 | 818 | 40,840 | 21,082 | ||||||||||||||||||
2006 |
291,833 | 235,305 | 24,155 | 12,230 | 20,563 | 12,931 | ||||||||||||||||||
2007 |
366,769 | 286,517 | 40,750 | 8,505 | 67,497 | 17,921 | ||||||||||||||||||
2008 |
35,410 | 32,891 | 33,605 | 21,797 | 9,628 | 2,139 | ||||||||||||||||||
2009 |
3,942 | 3,962 | | | | | ||||||||||||||||||
Total |
$ | 1,153,214 | $ | 966,250 | $ | 126,791 | $ | 63,407 | $ | 170,116 | $ | 71,026 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2003 & Prior |
$ | 5,674 | $ | 5,601 | $ | 23,390 | $ | 17,549 | $ | 285,989 | $ | 271,364 | ||||||||||||
2004 |
| | | | 60,860 | 48,110 | ||||||||||||||||||
2005 |
23,282 | 15,258 | 3,589 | 726 | 265,055 | 186,145 | ||||||||||||||||||
2006 |
18,958 | 9,850 | 17,532 | 10,070 | 373,041 | 280,386 | ||||||||||||||||||
2007 |
10,170 | 7,223 | | | 485,186 | 320,166 | ||||||||||||||||||
2008 |
| | 5,159 | 838 | 83,802 | 57,665 | ||||||||||||||||||
2009 |
| | | | 3,942 | 3,962 | ||||||||||||||||||
Total |
$ | 58,084 | $ | 37,932 | $ | 49,670 | $ | 29,183 | $ | 1,557,875 | $ | 1,167,798 | ||||||||||||
December 31, 2008 | ||||||||||||||||||||||||
AAA | AA | A | ||||||||||||||||||||||
(USD thousands) | Estimated Fair | Estimated | Estimated Fair | |||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2003 & Prior |
$ | 250,720 | $ | 254,690 | $ | 24,276 | $ | 17,518 | $ | 28,432 | $ | 16,744 | ||||||||||||
2004 |
50,245 | 46,737 | 2,147 | 999 | 10,603 | 3,835 | ||||||||||||||||||
2005 |
200,140 | 136,101 | 2,530 | 682 | 54,173 | 30,079 | ||||||||||||||||||
2006 |
306,478 | 234,575 | 16,219 | 6,074 | 45,346 | 31,379 | ||||||||||||||||||
2007 |
362,226 | 256,163 | 50,648 | 14,343 | 59,013 | 20,636 | ||||||||||||||||||
2008 |
30,017 | 28,501 | 23,387 | 10,698 | 18,342 | 11,186 | ||||||||||||||||||
Total |
$ | 1,199,826 | $ | 956,767 | $ | 119,207 | $ | 50,314 | $ | 215,909 | $ | 113,859 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2003 & Prior |
$ | 18,144 | $ | 11,938 | $ | | $ | | $ | 321,572 | $ | 300,890 | ||||||||||||
2004 |
| | | | 62,995 | 51,571 | ||||||||||||||||||
2005 |
3,679 | 776 | | | 260,522 | 167,638 | ||||||||||||||||||
2006 |
15,283 | 8,709 | 1,305 | 941 | 384,631 | 281,678 | ||||||||||||||||||
2007 |
| | | | 471,887 | 291,142 | ||||||||||||||||||
2008 |
| | | | 71,746 | 50,385 | ||||||||||||||||||
Total |
$ | 37,106 | $ | 21,423 | $ | 1,305 | $ | 941 | $ | 1,573,353 | $ | 1,143,304 | ||||||||||||
Page 20
June 30, 2009 | March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | ||||||||||||||||||||||||||||||||||||
Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | ||||||||||||||||||||||||||||||||||||
(USD thousands) | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | ||||||||||||||||||||||||||||||
Less than 20% |
$ | 304,595 | 28.6 | % | $ | 320,296 | 20.6 | % | $ | 322,159 | 22.7 | % | $ | 466,855 | 48.5 | % | $ | 315,350 | 64.7 | % | ||||||||||||||||||||
20% or more for less
than six months |
$ | 152,606 | 14.4 | % | 406,885 | 26.2 | % | 766,789 | 54.1 | % | 323,511 | 33.7 | % | 97,591 | 20.1 | % | ||||||||||||||||||||||||
20% or more for six
months or greater |
$ | 556,117 | 52.3 | % | 735,831 | 47.4 | % | 258,724 | 18.3 | % | 94,982 | 9.9 | % | 38,715 | 8.0 | % | ||||||||||||||||||||||||
Total |
$ | 1,013,318 | 95.3 | % | $ | 1,463,012 | 94.2 | % | $ | 1,347,672 | 95.1 | % | $ | 885,348 | 92.1 | % | $ | 451,656 | 92.8 | % | ||||||||||||||||||||
Equity Securities | ||||||||||||||||||||||||||||||||||||||||
June 30, 2009 | March 31, 2009 | December 31, 2008 | September 30, 2008 | June 30, 2008 | ||||||||||||||||||||||||||||||||||||
Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | Gross Unrealized | ||||||||||||||||||||||||||||||||||||
(USD thousands) | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | Losses | % of Total | ||||||||||||||||||||||||||||||
Less than 20% |
$ | 5,452 | 0.5 | % | $ | 1,070 | 0.1 | % | $ | 2,231 | 0.2 | % | $ | 5,293 | 0.6 | % | $ | 10,562 | 2.2 | % | ||||||||||||||||||||
20% or more for
less than six
months |
3,951 | 0.4 | % | 10,675 | 0.7 | % | 29,958 | 2.1 | % | 57,710 | 6.0 | % | 21,904 | 4.5 | % | |||||||||||||||||||||||||
20% or more for six
months or greater |
40,910 | 3.8 | % | 78,062 | 5.0 | % | 36,578 | 2.6 | % | 12,291 | 1.3 | % | 2,550 | 0.5 | % | |||||||||||||||||||||||||
Total |
$ | 50,313 | 4.7 | % | $ | 89,807 | 5.8 | % | $ | 68,767 | 4.9 | % | $ | 75,294 | 7.9 | % | $ | 35,016 | 7.2 | % | ||||||||||||||||||||
Page 21
As of June 30, 2009 | ||||||||||||||||||||||||
Less than 12 months | Equal to or greater than 12 months | Total | ||||||||||||||||||||||
Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | |||||||||||||||||||
(USD thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
Investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
$ | 460,442 | $ | 53,092 | $ | 1,370,743 | $ | 252,696 | $ | 1,831,185 | $ | 305,788 | ||||||||||||
Canadian and Canadian provincial governments |
323,489 | 11,729 | 118,952 | 9,922 | 442,441 | 21,651 | ||||||||||||||||||
Residential mortgage-backed securities |
131,783 | 15,862 | 232,358 | 26,280 | 364,141 | 42,142 | ||||||||||||||||||
Foreign corporate securities |
329,259 | 21,486 | 237,533 | 46,620 | 566,792 | 68,106 | ||||||||||||||||||
Asset-backed securities |
51,225 | 13,426 | 204,070 | 95,932 | 255,295 | 109,358 | ||||||||||||||||||
Commercial mortgage-backed securities |
164,047 | 49,928 | 498,516 | 230,034 | 662,563 | 279,962 | ||||||||||||||||||
U.S. government and agencies |
| | | | | | ||||||||||||||||||
State and political subdivisions |
14,684 | 1,657 | 43,380 | 9,010 | 58,064 | 10,667 | ||||||||||||||||||
Other foreign government securities |
257,500 | 13,750 | 3,685 | 454 | 261,185 | 14,204 | ||||||||||||||||||
Investment grade securities |
1,732,429 | 180,930 | 2,709,237 | 670,948 | 4,441,666 | 851,878 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
83,289 | 21,194 | 220,355 | 69,539 | 303,644 | 90,733 | ||||||||||||||||||
Asset-backed securities |
3,666 | 5,928 | 9,297 | 16,957 | 12,963 | 22,885 | ||||||||||||||||||
Foreign corporate securities |
8,089 | 3,583 | 18,451 | 5,842 | 26,540 | 9,425 | ||||||||||||||||||
Residential mortgage-backed securities |
26,943 | 12,811 | 33,294 | 19,954 | 60,237 | 32,765 | ||||||||||||||||||
Commercial mortgage-backed securities |
| | 209 | 1,587 | 209 | 1,587 | ||||||||||||||||||
State and political subdivisions |
| | 4,000 | 4,045 | 4,000 | 4,045 | ||||||||||||||||||
Non-investment grade securities |
121,987 | 43,516 | 285,606 | 117,924 | 407,593 | 161,440 | ||||||||||||||||||
Total fixed maturity securities |
$ | 1,854,416 | $ | 224,446 | $ | 2,994,843 | $ | 788,872 | $ | 4,849,259 | $ | 1,013,318 | ||||||||||||
Non-redeemable preferred stock |
25,146 | 5,847 | 89,751 | 40,979 | 114,897 | 46,826 | ||||||||||||||||||
Common stock |
13,207 | 1,578 | 4,902 | 1,909 | 18,109 | 3,487 | ||||||||||||||||||
Equity securities |
$ | 38,353 | $ | 7,425 | $ | 94,653 | $ | 42,888 | $ | 133,006 | $ | 50,313 | ||||||||||||
Total number of securities in an unrealized
loss position |
516 | 1,042 | 1,558 |
As of December 31, 2008 | ||||||||||||||||||||||||
Less than 12 months | Equal to or greater than 12 months | Total | ||||||||||||||||||||||
Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | Estimated Fair | Gross Unrealized | |||||||||||||||||||
(USD thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
Investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
$ | 1,407,547 | $ | 240,299 | $ | 810,115 | $ | 281,947 | $ | 2,217,662 | $ | 522,246 | ||||||||||||
Canadian and Canadian provincial governments |
114,754 | 2,751 | 89,956 | 4,420 | 204,710 | 7,171 | ||||||||||||||||||
Residential mortgage-backed securities |
190,525 | 58,026 | 213,310 | 39,794 | 403,835 | 97,820 | ||||||||||||||||||
Foreign corporate securities |
508,102 | 82,490 | 140,073 | 59,816 | 648,175 | 142,306 | ||||||||||||||||||
Asset-backed securities |
118,608 | 40,139 | 173,505 | 99,147 | 292,113 | 139,286 | ||||||||||||||||||
Commercial mortgage-backed securities |
523,475 | 200,567 | 188,638 | 126,163 | 712,113 | 326,730 | ||||||||||||||||||
U.S. government and agencies |
| | | | | | ||||||||||||||||||
State and political subdivisions |
20,403 | 1,947 | 18,250 | 5,936 | 38,653 | 7,883 | ||||||||||||||||||
Other foreign government securities |
16,419 | 33 | 4,125 | 117 | 20,544 | 150 | ||||||||||||||||||
Investment grade securities |
2,899,833 | 626,252 | 1,637,972 | 617,340 | 4,537,805 | 1,243,592 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
140,426 | 36,615 | 60,378 | 39,884 | 200,804 | 76,499 | ||||||||||||||||||
Asset-backed securities |
3,465 | 2,060 | 11,156 | 5,951 | 14,621 | 8,011 | ||||||||||||||||||
Foreign corporate securities |
24,637 | 7,227 | 2,032 | 3,387 | 26,669 | 10,614 | ||||||||||||||||||
Residential mortgage-backed securities |
8,089 | 5,944 | 4,496 | 3,012 | 12,585 | 8,956 | ||||||||||||||||||
Non-investment grade securities |
176,617 | 51,846 | 78,062 | 52,234 | 254,679 | 104,080 | ||||||||||||||||||
Total fixed maturity securities |
$ | 3,076,450 | $ | 678,098 | $ | 1,716,034 | $ | 669,574 | $ | 4,792,484 | $ | 1,347,672 | ||||||||||||
Non-redeemable preferred stock |
49,376 | 22,316 | 61,249 | 41,844 | 110,625 | 64,160 | ||||||||||||||||||
Common stock |
11,804 | 4,607 | | | 11,804 | 4,607 | ||||||||||||||||||
Equity securities |
$ | 61,180 | $ | 26,923 | $ | 61,249 | $ | 41,844 | $ | 122,429 | $ | 68,767 | ||||||||||||
Total number of securities in an unrealized
loss position |
1,039 | 677 | 1,716 |
Page 22
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
June 30, | March 31, | Dec. 31, | Sept. 30, | June 30, | vs. PY | June 30, | June 30, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2008 | 2008 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Fixed Maturity and Equity Securities: |
|||||||||||||||||||||||||||||||||||||
Other-than-temporary impairment losses on fixed maturities |
$ | (36,942 | ) | $ | (34,395 | ) | $ | (15,226 | ) | $ | (92,388 | ) | $ | (548 | ) | $ | (36,394 | ) | $ | (71,337 | ) | $ | (5,699 | ) | $ | (65,638 | ) | ||||||||||
Portion of loss recognized in other accumulated
comprehensive income (before taxes) |
16,135 | | | | | 16,135 | 16,135 | | 16,135 | ||||||||||||||||||||||||||||
Net other-than-temporary impairment losses on fixed
maturities recognized in earnings |
(20,807 | ) | (34,395 | ) | (15,226 | ) | (92,388 | ) | (548 | ) | (20,259 | ) | (55,202 | ) | (5,699 | ) | (49,503 | ) | |||||||||||||||||||
Impairment losses on equity securities |
| (5,430 | ) | (337 | ) | (16,895 | ) | | | (5,430 | ) | | (5,430 | ) | |||||||||||||||||||||||
Gain on investment activity |
25,281 | 12,230 | 10,204 | 6,169 | 5,928 | 19,353 | 37,511 | 16,009 | 21,502 | ||||||||||||||||||||||||||||
Loss on investment activity |
(18,828 | ) | (19,649 | ) | (5,759 | ) | (8,564 | ) | (4,378 | ) | (14,450 | ) | (38,477 | ) | (9,739 | ) | (28,738 | ) | |||||||||||||||||||
Net gain/(loss) on fixed maturity and equity securities |
(14,354 | ) | (47,244 | ) | (11,118 | ) | (111,678 | ) | 1,002 | (15,356 | ) | (61,598 | ) | 571 | (62,169 | ) | |||||||||||||||||||||
Other non-derivative gain/(loss), net |
2,998 | 430 | 1,481 | 1,376 | 1,533 | 1,465 | 3,428 | 1,902 | 1,526 | ||||||||||||||||||||||||||||
Free-standing Derivatives: |
|||||||||||||||||||||||||||||||||||||
Credit Default Swaps |
9,288 | (1,911 | ) | (6,732 | ) | (2,526 | ) | 1,413 | 7,875 | 7,377 | (5,074 | ) | 12,451 | ||||||||||||||||||||||||
Interest Rate Swaps |
(99,016 | ) | (38,864 | ) | 152,098 | 7,681 | (6,462 | ) | (92,554 | ) | (137,880 | ) | (945 | ) | (136,935 | ) | |||||||||||||||||||||
Futures |
(48,059 | ) | 22,311 | 10,870 | 6,120 | 2,294 | (50,353 | ) | (25,748 | ) | 2,109 | (27,857 | ) | ||||||||||||||||||||||||
Other |
592 | 270 | | | | 592 | 862 | | 862 | ||||||||||||||||||||||||||||
Currency Forwards |
1,165 | (2,042 | ) | 1,638 | 289 | (764 | ) | 1,929 | (877 | ) | 13 | (890 | ) | ||||||||||||||||||||||||
Total free-standing derivatives |
(136,030 | ) | (20,236 | ) | 157,874 | 11,564 | (3,519 | ) | (132,511 | ) | (156,266 | ) | (3,897 | ) | (152,369 | ) | |||||||||||||||||||||
Embedded Derivatives: |
|||||||||||||||||||||||||||||||||||||
B36 |
64,337 | (40,425 | ) | (161,021 | ) | (106,797 | ) | (11,452 | ) | 75,789 | 23,912 | (159,980 | ) | 183,892 | |||||||||||||||||||||||
GMXB |
161,237 | 35,213 | (230,775 | ) | (35,772 | ) | 5,357 | 155,880 | 196,450 | (935 | ) | 197,385 | |||||||||||||||||||||||||
Total embedded derivatives |
225,574 | (5,212 | ) | (391,796 | ) | (142,569 | ) | (6,095 | ) | 231,669 | 220,362 | (160,915 | ) | 381,277 | |||||||||||||||||||||||
Net gain/(loss) on total derivatives |
89,544 | (25,448 | ) | (233,922 | ) | (131,005 | ) | (9,614 | ) | 99,158 | 64,096 | (164,812 | ) | 228,908 | |||||||||||||||||||||||
Total investment related losses, net |
$ | 78,188 | $ | (72,262 | ) | $ | (243,559 | ) | $ | (241,307 | ) | $ | (7,079 | ) | $ | 85,267 | $ | 5,926 | $ | (162,339 | ) | $ | 168,265 | ||||||||||||||
Page 23