Missouri | 1-11848 | 43-1627032 | ||
(State or Other Jurisdiction of | (Commission | (IRS Employer | ||
Incorporation) | File Number) | 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)) |
(d) | Exhibits. The following documents are filed as exhibits to this report: |
Exhibit No. | Exhibit | |
99.1
|
Press Release of Reinsurance Group of America, Incorporated dated February 1, 2010 | |
99.2
|
Quarterly Financial Supplement for the quarter ended December 31, 2009 |
Date: February 1, 2010 | By: | /s/ Jack B. Lay | ||
Jack B. Lay | ||||
Senior Executive Vice President and Chief Financial Officer |
Exhibit Number | Description | |
99.1
|
Press Release dated February 1, 2010 | |
99.2
|
Quarterly Financial Supplement for the quarter ended December 31, 2009 |
| Fourth-quarter earnings per diluted share: net income $1.52; operating income* $1.70 | ||
| Dividend raised 33 percent | ||
| Strong capitalization further bolstered with $400 million senior debt offering |
Quarterly Results | Full Year Results | |||||||||||||||
($ in thousands, except per share data) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Net premiums |
$ | 1,598,754 | $ | 1,389,091 | $ | 5,725,161 | $ | 5,349,301 | ||||||||
Net income |
112,409 | 9,361 | 407,086 | 176,796 | ||||||||||||
Net income per diluted share |
1.52 | 0.14 | 5.55 | 2.71 | ||||||||||||
Operating income* |
125,833 | 99,966 | 438,321 | 399,153 | ||||||||||||
Operating income per diluted share* |
1.70 | 1.45 | 5.98 | 6.12 | ||||||||||||
Book value per share |
52.99 | 36.03 | ||||||||||||||
Book value per share (excl. AOCI)* |
48.89 | 43.58 | ||||||||||||||
Total assets |
25,249,501 | 21,658,818 |
* | See Use of Non-GAAP Financial Measures below |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
GAAP net income-continuing
operations |
$ | 112,409 | $ | 15,170 | $ | 407,086 | $ | 187,815 | ||||||||
Reconciliation to operating
income: |
||||||||||||||||
Capital (gains) losses,
derivatives and other, net
included in investment related
(gains) losses, net |
41,347 | (95,289 | ) | 194,725 | (28,491 | ) | ||||||||||
Embedded derivatives: |
||||||||||||||||
Included in investment
related (gains) losses, net |
(31,946 | ) | 254,667 | (215,209 | ) | 451,932 | ||||||||||
Included in interest credited |
8,166 | 31,782 | (8,828 | ) | 39,171 | |||||||||||
Included in policy
acquisition costs and
other insurance expenses |
(521 | ) | (3,703 | ) | 1,587 | (4,630 | ) | |||||||||
DAC offset, net |
(3,622 | ) | (102,661 | ) | 84,229 | (246,644 | ) | |||||||||
Gain on debt repurchase |
| | (25,269 | ) | | |||||||||||
Operating income |
$ | 125,833 | $ | 99,966 | $ | 438,321 | $ | 399,153 | ||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Income from continuing
operations before income taxes |
$ | 160,165 | $ | 20,194 | $ | 592,345 | $ | 280,392 | ||||||||
Reconciliation to pre-tax
operating income: |
||||||||||||||||
Capital (gains) losses,
derivatives and other, net
included in investment related
(gains) losses, net |
65,676 | (146,818 | ) | 303,398 | (44,193 | ) | ||||||||||
Embedded derivatives: |
||||||||||||||||
Included in investment
related (gains) losses, net |
(49,148 | ) | 391,796 | (331,091 | ) | 695,280 | ||||||||||
Included in interest credited |
12,563 | 48,896 | (13,581 | ) | 60,263 | |||||||||||
Included in policy
acquisition costs and
other insurance expenses |
(801 | ) | (5,697 | ) | 2,442 | (7,123 | ) | |||||||||
DAC offset, net |
(5,572 | ) | (157,941 | ) | 129,583 | (379,453 | ) | |||||||||
Gain on debt repurchase |
| | (38,875 | ) | | |||||||||||
Pre-tax operating income |
$ | 182,883 | $ | 150,430 | $ | 644,221 | $ | 605,166 | ||||||||
Three Months Ended December 31, 2009 | ||||||||||||||||
Capital | ||||||||||||||||
(gains) | Change in | |||||||||||||||
losses, | value of | |||||||||||||||
Pre-tax | derivatives, | embedded | Pre-tax | |||||||||||||
net | and other, | derivatives, | operating | |||||||||||||
(Unaudited) | income (loss) | net | net | income | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 74,303 | $ | 7,842 | $ | | $ | 82,145 | ||||||||
Asset Intensive |
6,288 | 12,308 | (1) | (4,727 | )(2) | 13,869 | ||||||||||
Financial Reinsurance |
4,646 | (26 | ) | | 4,620 | |||||||||||
Total U.S. |
85,237 | 20,124 | (4,727 | ) | 100,634 | |||||||||||
Canada Operations |
45,788 | (15,053 | ) | | 30,735 | |||||||||||
Europe & South Africa |
24,462 | (576 | ) | | 23,886 | |||||||||||
Asia Pacific Operations |
23,528 | 1,269 | | 24,797 | ||||||||||||
Corporate and Other |
(18,850 | ) | 21,681 | | 2,831 | |||||||||||
Consolidated |
$ | 160,165 | $ | 27,445 | $ | (4,727 | ) | $ | 182,883 | |||||||
(1) | Asset Intensive is net of $(38,231) DAC offset. | |
(2) | Asset Intensive is net of $32,659 DAC offset. |
Three Months Ended December 31, 2008 | ||||||||||||||||
Capital (gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | ||||||||||||||
net | derivatives, | embedded | Pre-tax | |||||||||||||
income | and other, | derivatives, | operating | |||||||||||||
(Unaudited) | (loss) | net | net | income (loss) | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 69,971 | $ | 6,694 | $ | | $ | 76,665 | ||||||||
Asset Intensive |
(120,595 | ) | (13,916 | )(1) | 131,694 | (2) | (2,817 | ) | ||||||||
Financial Reinsurance |
3,550 | 110 | | 3,660 | ||||||||||||
Total U.S. |
(47,074 | ) | (7,112 | ) | 131,694 | 77,508 | ||||||||||
Canada Operations |
22,084 | 1,244 | | 23,328 | ||||||||||||
Europe & South Africa |
21,811 | 4,598 | | 26,409 | ||||||||||||
Asia Pacific Operations |
24,465 | (2,156 | ) | | 22,309 | |||||||||||
Corporate and Other |
(1,092 | ) | 1,968 | | 876 | |||||||||||
Consolidated |
$ | 20,194 | $ | (1,458 | ) | $ | 131,694 | $ | 150,430 | |||||||
(1) | Asset Intensive is net of $145,360 DAC offset. | |
(2) | Asset Intensive is net of $(303,301) DAC offset. |
Twelve Months Ended December 31, 2009 | ||||||||||||||||||||
Capital | ||||||||||||||||||||
(gains) | Change in | |||||||||||||||||||
losses, | value of | |||||||||||||||||||
Pre-tax | derivatives, | embedded | Gain | Pre-tax | ||||||||||||||||
net | and other, | derivatives, | on debt | operating | ||||||||||||||||
(Unaudited) | income | net | net | repurchase | income | |||||||||||||||
U.S. Operations: |
||||||||||||||||||||
Traditional |
$ | 255,723 | $ | 83,884 | $ | | $ | | $ | 339,607 | ||||||||||
Asset Intensive |
37,085 | (12,674 | )(1) | 21,432 | (2) | | 45,843 | |||||||||||||
Financial Reinsurance |
15,910 | (98 | ) | | | 15,812 | ||||||||||||||
Total U.S. |
308,718 | 71,112 | 21,432 | | 401,262 | |||||||||||||||
Canada Operations |
106,335 | (18,458 | ) | | | 87,877 | ||||||||||||||
Europe & South Africa |
52,341 | (1,252 | ) | | | 51,089 | ||||||||||||||
Asia Pacific Operations |
83,546 | 1,027 | | | 84,573 | |||||||||||||||
Corporate and Other |
41,405 | 16,890 | | (38,875 | ) | 19,420 | ||||||||||||||
Consolidated |
$ | 592,345 | $ | 69,319 | $ | 21,432 | $ | (38,875 | ) | $ | 644,221 | |||||||||
(1) | Asset Intensive is net of $(234,079) DAC offset. | |
(2) | Asset Intensive is net of $363,662 DAC offset. |
Twelve Months Ended December 31, 2008 | ||||||||||||||||
Capital (gains) | Change in | |||||||||||||||
Pre-tax | losses, | value of | ||||||||||||||
net | derivatives, | embedded | Pre-tax | |||||||||||||
income | and other, | derivatives, | operating | |||||||||||||
(Unaudited) | (loss) | net | net | income | ||||||||||||
U.S. Operations: |
||||||||||||||||
Traditional |
$ | 230,993 | $ | 71,904 | $ | | $ | 302,897 | ||||||||
Asset Intensive |
(176,746 | ) | (9,583 | )(1) | 206,668 | (2) | 20,339 | |||||||||
Financial Reinsurance |
11,841 | 249 | | 12,090 | ||||||||||||
Total U.S. |
66,088 | 62,570 | 206,668 | 335,326 | ||||||||||||
Canada Operations |
102,266 | 4,971 | | 107,237 | ||||||||||||
Europe & South Africa |
65,686 | 8,687 | | 74,373 | ||||||||||||
Asia Pacific Operations |
85,509 | 2,661 | | 88,170 | ||||||||||||
Corporate and Other |
(39,157 | ) | 39,217 | | 60 | |||||||||||
Consolidated |
$ | 280,392 | $ | 118,106 | $ | 206,668 | $ | 605,166 | ||||||||
(1) | Asset Intensive is net of $162,299 DAC offset. | |
(2) | Asset Intensive is net of $(541,752) DAC offset. |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Earnings per share from
continuing operations: |
||||||||||||||||
Basic earnings per share |
$ | 1.54 | $ | 0.22 | $ | 5.59 | $ | 2.94 | ||||||||
Diluted earnings per share |
$ | 1.52 | $ | 0.22 | $ | 5.55 | $ | 2.88 | ||||||||
Diluted earnings per share
from operating income |
$ | 1.70 | $ | 1.45 | $ | 5.98 | $ | 6.12 | ||||||||
Earnings per share from net income: |
||||||||||||||||
Basic earnings per share |
$ | 1.54 | $ | 0.14 | $ | 5.59 | $ | 2.77 | ||||||||
Diluted earnings per share |
$ | 1.52 | $ | 0.14 | $ | 5.55 | $ | 2.71 | ||||||||
Weighted average number of
common and common equivalent
shares outstanding |
74,195 | 69,176 | 73,327 | 65,271 |
At or For the Twelve Months | ||||||||
Ended December 31, | ||||||||
(Unaudited) | 2009 | 2008 | ||||||
Treasury shares |
374 | 741 | ||||||
Common shares outstanding |
72,990 | 72,622 | ||||||
Book value per share outstanding |
$ | 52.99 | $ | 36.03 | ||||
Book value per share outstanding,
before impact of AOCI |
$ | 48.89 | $ | 43.58 |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
(Unaudited) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Revenues: |
||||||||||||||||
Net premiums |
$ | 1,598,754 | $ | 1,389,091 | $ | 5,725,161 | $ | 5,349,301 | ||||||||
Investment income, net
of related expenses |
315,159 | 196,634 | 1,122,462 | 871,276 | ||||||||||||
Investment related gains
(losses), net: |
||||||||||||||||
Other-than-temporary
impairments on
fixed maturity
securities |
(40,552 | ) | (15,226 | ) | (128,834 | ) | (113,313 | ) | ||||||||
Other-than-temporary
impairments on
fixed maturity
securities
transferred to
accumulated other
comprehensive income |
3,910 | | 16,045 | | ||||||||||||
Other investment
related gains
(losses), net |
22,505 | (228,333 | ) | 146,937 | (533,892 | ) | ||||||||||
Total investment
related gains
(losses), net |
(14,137 | ) | (243,559 | ) | 34,148 | (647,205 | ) | |||||||||
Other revenue |
44,059 | 25,869 | 185,051 | 107,831 | ||||||||||||
Total revenues |
1,943,835 | 1,368,035 | 7,066,822 | 5,681,203 | ||||||||||||
Benefits and expenses: |
||||||||||||||||
Claims and other
policy benefits |
1,370,175 | 1,150,645 | 4,819,426 | 4,461,932 | ||||||||||||
Interest credited |
128,779 | 86,989 | 323,738 | 233,179 | ||||||||||||
Policy acquisition
costs and other
insurance expenses |
179,333 | 27,529 | 958,326 | 357,899 | ||||||||||||
Other operating expenses |
80,532 | 53,694 | 294,779 | 242,917 | ||||||||||||
Interest expense |
22,985 | 21,552 | 69,940 | 76,161 | ||||||||||||
Collateral finance
facility expense |
1,866 | 7,432 | 8,268 | 28,723 | ||||||||||||
Total benefits and
expenses |
1,783,670 | 1,347,841 | 6,474,477 | 5,400,811 | ||||||||||||
Income before income
taxes |
160,165 | 20,194 | 592,345 | 280,392 | ||||||||||||
Income tax expense |
47,756 | 5,024 | 185,259 | 92,577 | ||||||||||||
Income from continuing
operations |
112,409 | 15,170 | 407,086 | 187,815 | ||||||||||||
Discontinued operations: |
||||||||||||||||
Loss from discontinued
accident and health
operations, net of
income taxes |
| (5,809 | ) | | (11,019 | ) | ||||||||||
Net income |
$ | 112,409 | $ | 9,361 | $ | 407,086 | $ | 176,796 | ||||||||
World Headquarters
|
Internet address | |
1370 Timberlake Manor Parkway
|
www.rgare.com | |
Chesterfield, Missouri 63017 |
||
U.S.A. |
Standard & Poor's | A.M. Best | Moody's | ||||||||||
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 |
Quarterly Financial Supplement |
Page | ||||
Non-GAAP Disclosure |
1 | |||
2010 Management Guidance |
2 | |||
Consolidated |
||||
Financial Highlights |
3 | |||
Consolidated Income Statement (incl. Operating Income Reconciliation) |
4 | |||
Consolidated Operating Income Statement |
5 | |||
Consolidated Balance Sheets |
6 | |||
Segment Pre-tax Operating Income Summaries and Reconciliations to U.S. GAAP |
||||
U.S. Operations |
7 | |||
Canada Operations |
11 | |||
Europe & South Africa Operations |
12 | |||
Asia Pacific Operations |
13 | |||
Corporate and Other |
14 | |||
Summary of Pre-tax Segment Operating Income |
15 | |||
Investments |
||||
Cash and Invested Assets, Yield Summary |
16 | |||
Amortized cost, Gross Unrealized Gains and Losses, Estimated Fair Values of Fixed Maturity and Equity Securities |
17 | |||
Corporate Securities by Sector (Fixed Maturities and Equities) |
18 | |||
Quality of Fixed Maturity Securities and Structured Fixed Maturity Securities |
19 | |||
Subprime Mortgage Exposure (Including Funds Withheld Portfolios) |
20 | |||
CMBS Exposure (Including Funds Withheld Portfolios) |
21 | |||
Gross Unrealized Losses Aging |
22 | |||
Fixed Maturity and Equity Securities Below Amortized Cost |
23 | |||
Consolidated Gross Gains and Losses |
24 |
Quarterly Financial Supplement |
Original Currency | ||
Segment | Basis | |
U.S. (including ReliaStar acquisition)
|
15% 17% | |
U.S. (excluding ReliaStar acquisition)
|
6% 8% | |
Canada
|
7% 12% | |
Asia Pacific
|
5% 10% | |
Europe & South Africa
|
12% 17% | |
Foreign Currency | Millions | |
Australian Dollar |
610 - 640 | |
Canadian Dollar |
735 - 775 | |
Euro Dollar |
93 - 99 | |
British Pound Sterling |
390 - 420 | |
Japanese Yen |
18.650 - 19.650 | |
Korean Won |
195,000 - 205,500 | |
New Zealand Dollar |
71 - 75 | |
Taiwanese Dollar |
2,010 - 2,130 | |
South African Rand |
600 - 635 |
Three Months Ended or As of | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands, except inforce & per share data) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Net premiums |
$ | 1,598,754 | $ | 1,405,179 | $ | 1,375,181 | $ | 1,346,047 | $ | 1,389,091 | $ | 209,663 | $ | 5,725,161 | $ | 5,349,301 | $ | 375,860 | |||||||||||||||||||
Net income continuing operations |
112,409 | 118,208 | 153,179 | 23,290 | 15,170 | 97,239 | 407,086 | 187,815 | 219,271 | ||||||||||||||||||||||||||||
Operating income |
125,833 | 114,571 | 130,562 | 67,355 | 99,966 | 25,867 | 438,321 | 399,153 | 39,168 | ||||||||||||||||||||||||||||
Total assets |
25,249,501 | 24,162,113 | 22,649,349 | 21,634,314 | 21,658,818 | 3,590,683 | |||||||||||||||||||||||||||||||
Assumed Ordinary Life Reinsurance in Force (in billions) |
|||||||||||||||||||||||||||||||||||||
U.S. |
$ | 1,290.5 | $ | 1,281.9 | $ | 1,280.5 | $ | 1,285.6 | $ | 1,274.5 | $ | 16.0 | $ | 1,290.5 | $ | 1,274.5 | $ | 16.0 | |||||||||||||||||||
Canada |
276.8 | 261.1 | 234.3 | 209.9 | 209.5 | 67.3 | 276.8 | 209.5 | 67.3 | ||||||||||||||||||||||||||||
Europe & South Africa |
408.9 | 388.2 | 382.9 | 332.8 | 325.2 | 83.7 | 408.9 | 325.2 | 83.7 | ||||||||||||||||||||||||||||
Asia Pacific |
348.9 | 343.4 | 321.6 | 293.0 | 298.9 | 50.0 | 348.9 | 298.9 | 50.0 | ||||||||||||||||||||||||||||
Total Life Reinsurance in Force |
$ | 2,325.1 | $ | 2,274.6 | $ | 2,219.3 | $ | 2,121.3 | $ | 2,108.1 | $ | 217.0 | $ | 2,325.1 | $ | 2,108.1 | $ | 217.0 | |||||||||||||||||||
Assumed New Business Production (in billions) |
|||||||||||||||||||||||||||||||||||||
U.S. |
$ | 42.5 | $ | 31.2 | $ | 25.8 | $ | 35.5 | $ | 33.7 | $ | 8.8 | $ | 135.0 | $ | 134.4 | $ | 0.6 | |||||||||||||||||||
Canada |
13.9 | 10.5 | 9.6 | 9.9 | 12.1 | 1.8 | 43.9 | 51.2 | (7.3 | ) | |||||||||||||||||||||||||||
Europe & South Africa |
42.5 | 19.9 | 22.7 | 36.0 | 28.2 | 14.3 | 121.1 | 87.5 | 33.6 | ||||||||||||||||||||||||||||
Asia Pacific |
5.3 | 8.6 | 3.3 | 3.8 | 9.2 | (3.9 | ) | 21.0 | 31.9 | (10.9 | ) | ||||||||||||||||||||||||||
Total New Business Production |
$ | 104.2 | $ | 70.2 | $ | 61.4 | $ | 85.2 | $ | 83.2 | $ | 21.0 | $ | 321.0 | $ | 305.0 | $ | 16.0 | |||||||||||||||||||
Per Share and Shares Data |
|||||||||||||||||||||||||||||||||||||
Basic earnings per share from continuing operations |
|||||||||||||||||||||||||||||||||||||
Net income |
$ | 1.54 | $ | 1.62 | $ | 2.11 | $ | 0.32 | $ | 0.22 | $ | 1.32 | $ | 5.59 | $ | 2.94 | $ | 2.65 | |||||||||||||||||||
Operating income |
$ | 1.73 | $ | 1.57 | $ | 1.79 | $ | 0.93 | $ | 1.45 | $ | 0.28 | $ | 6.02 | $ | 6.24 | $ | (0.22 | ) | ||||||||||||||||||
Diluted earnings per share from continuing operations |
|||||||||||||||||||||||||||||||||||||
Net income |
$ | 1.52 | $ | 1.61 | $ | 2.10 | $ | 0.32 | $ | 0.22 | $ | 1.30 | $ | 5.55 | $ | 2.88 | $ | 2.67 | |||||||||||||||||||
Operating income |
$ | 1.70 | $ | 1.56 | $ | 1.79 | $ | 0.92 | $ | 1.45 | $ | 0.25 | $ | 5.98 | $ | 6.12 | $ | (0.14 | ) | ||||||||||||||||||
Wgt. average common shares outstanding (basic) |
72,895 | 72,781 | 72,770 | 72,710 | 68,831 | 4,064 | 72,790 | 63,918 | 8,872 | ||||||||||||||||||||||||||||
Wgt. average common shares outstanding (diluted) |
74,195 | 73,286 | 72,939 | 72,884 | 69,176 | 5,019 | 73,327 | 65,271 | 8,056 | ||||||||||||||||||||||||||||
Common shares issued |
73,364 | 73,363 | 73,364 | 73,363 | 73,363 | 1 | 73,364 | 73,363 | 1 | ||||||||||||||||||||||||||||
Treasury shares |
374 | 573 | 589 | 600 | 741 | (367 | ) | 374 | 741 | (367 | ) | ||||||||||||||||||||||||||
Common shares outstanding |
72,990 | 72,790 | 72,775 | 72,763 | 72,622 | 368 | 72,990 | 72,622 | 368 | ||||||||||||||||||||||||||||
Book value per share |
$ | 52.99 | $ | 51.83 | $ | 42.59 | $ | 33.99 | $ | 36.03 | |||||||||||||||||||||||||||
Per share effect of accumulated other comprehensive income (AOCI) |
$ | 4.10 | $ | 4.36 | $ | (3.31 | ) | $ | (9.79 | ) | $ | (7.55 | ) | ||||||||||||||||||||||||
Book value per share, excluding AOCI |
$ | 48.89 | $ | 47.47 | $ | 45.90 | $ | 43.78 | $ | 43.58 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,598,754 | $ | 1,405,179 | $ | 1,375,181 | $ | 1,346,047 | $ | 1,389,091 | $ | 209,663 | $ | 5,725,161 | $ | 5,349,301 | $ | 375,860 | |||||||||||||||||||
Investment income, net of related expenses |
315,159 | 299,471 | 284,636 | 223,196 | 196,634 | 118,525 | 1,122,462 | 871,276 | 251,186 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
|||||||||||||||||||||||||||||||||||||
OTTI on fixed maturity securities |
(40,552 | ) | (16,945 | ) | (36,942 | ) | (34,395 | ) | (15,226 | ) | (25,326 | ) | (128,834 | ) | (113,313 | ) | (15,521 | ) | |||||||||||||||||||
OTTI on fixed maturity securities transferred to/from AOCI |
3,910 | (4,000 | ) | 16,135 | | | 3,910 | 16,045 | | 16,045 | |||||||||||||||||||||||||||
Other investment related gains (losses), net |
22,505 | 63,304 | 98,995 | (37,867 | ) | (228,333 | ) | 250,838 | 146,937 | (533,892 | ) | 680,829 | |||||||||||||||||||||||||
Total investment related gains (losses), net |
(14,137 | ) | 42,359 | 78,188 | (72,262 | ) | (243,559 | ) | 229,422 | 34,148 | (647,205 | ) | 681,353 | ||||||||||||||||||||||||
Other revenue |
44,059 | 31,972 | 75,161 | 33,859 | 25,869 | 18,190 | 185,051 | 107,831 | 77,220 | ||||||||||||||||||||||||||||
Total revenues |
1,943,835 | 1,778,981 | 1,813,166 | 1,530,840 | 1,368,035 | 575,800 | 7,066,822 | 5,681,203 | 1,385,619 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,370,175 | 1,155,811 | 1,123,696 | 1,169,744 | 1,150,645 | 219,530 | 4,819,426 | 4,461,932 | 357,494 | ||||||||||||||||||||||||||||
Interest credited |
128,779 | 85,153 | 72,897 | 36,909 | 86,989 | 41,790 | 323,738 | 233,179 | 90,559 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
179,333 | 271,789 | 308,403 | 198,801 | 27,529 | 151,804 | 958,326 | 357,899 | 600,427 | ||||||||||||||||||||||||||||
Other operating expenses |
80,532 | 76,403 | 71,095 | 66,749 | 53,694 | 26,838 | 294,779 | 242,917 | 51,862 | ||||||||||||||||||||||||||||
Interest expense |
22,985 | 5,243 | 19,595 | 22,117 | 21,552 | 1,433 | 69,940 | 76,161 | (6,221 | ) | |||||||||||||||||||||||||||
Collateral finance facility expense |
1,866 | 2,031 | 2,057 | 2,314 | 7,432 | (5,566 | ) | 8,268 | 28,723 | (20,455 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,783,670 | 1,596,430 | 1,597,743 | 1,496,634 | 1,347,841 | 435,829 | 6,474,477 | 5,400,811 | 1,073,666 | ||||||||||||||||||||||||||||
Income before income taxes continuing operations |
160,165 | 182,551 | 215,423 | 34,206 | 20,194 | 139,971 | 592,345 | 280,392 | 311,953 | ||||||||||||||||||||||||||||
Income tax expense |
47,756 | 64,343 | 62,244 | 10,916 | 5,024 | 42,732 | 185,259 | 92,577 | 92,682 | ||||||||||||||||||||||||||||
Income continuing operations |
112,409 | 118,208 | 153,179 | 23,290 | 15,170 | 97,239 | 407,086 | 187,815 | 219,271 | ||||||||||||||||||||||||||||
Loss from discontinued operations |
| | | | (5,809 | ) | 5,809 | | (11,019 | ) | 11,019 | ||||||||||||||||||||||||||
Net income |
$ | 112,409 | $ | 118,208 | $ | 153,179 | $ | 23,290 | $ | 9,361 | $ | 103,048 | $ | 407,086 | $ | 176,796 | $ | 230,290 | |||||||||||||||||||
Pre-tax Operating Income Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Income before income taxes continuing operations |
160,165 | 182,551 | 215,423 | 34,206 | 20,194 | 139,971 | 592,345 | 280,392 | 311,953 | ||||||||||||||||||||||||||||
Investment and derivative losses (gains) non-operating (1) |
65,676 | 20,616 | 148,794 | 68,312 | (146,818 | ) | 212,494 | 303,398 | (44,193 | ) | 347,591 | ||||||||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
(3,028 | ) | (51,454 | ) | (64,337 | ) | 40,425 | 161,021 | (164,049 | ) | (78,394 | ) | 427,798 | (506,192 | ) | ||||||||||||||||||||||
GMXB embedded derivatives (1) |
(46,120 | ) | (10,127 | ) | (161,237 | ) | (35,213 | ) | 230,775 | (276,895 | ) | (252,697 | ) | 267,482 | (520,179 | ) | |||||||||||||||||||||
EIA embedded derivatives interest credited |
12,563 | (5,248 | ) | (12,772 | ) | (8,124 | ) | 48,896 | (36,333 | ) | (13,581 | ) | 60,263 | (73,844 | ) | ||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(801 | ) | 191 | 1,748 | 1,304 | (5,697 | ) | 4,896 | 2,442 | (7,123 | ) | 9,565 | |||||||||||||||||||||||||
DAC offset, net |
(5,572 | ) | 40,780 | 92,846 | 1,529 | (157,941 | ) | 152,369 | 129,583 | (379,453 | ) | 509,036 | |||||||||||||||||||||||||
Gain on debt repurchase |
| | (38,875 | ) | | | | (38,875 | ) | | (38,875 | ) | |||||||||||||||||||||||||
Operating Income Before Income Taxes |
$ | 182,883 | $ | 177,309 | $ | 181,590 | $ | 102,439 | $ | 150,430 | $ | 32,453 | $ | 644,221 | $ | 605,166 | $ | 39,055 | |||||||||||||||||||
After-tax Operating Income Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Income continuing operations |
112,409 | 118,208 | 153,179 | 23,290 | 15,170 | 97,239 | 407,086 | 187,815 | 219,271 | ||||||||||||||||||||||||||||
Investment and derivative losses (gains) non-operating (1) |
41,347 | 13,170 | 96,091 | 44,117 | (95,289 | ) | 136,636 | 194,725 | (28,491 | ) | 223,216 | ||||||||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
(1,968 | ) | (33,445 | ) | (41,819 | ) | 26,276 | 104,664 | (106,632 | ) | (50,956 | ) | 278,069 | (329,025 | ) | ||||||||||||||||||||||
GMXB embedded derivatives (1) |
(29,978 | ) | (6,582 | ) | (104,805 | ) | (22,888 | ) | 150,003 | (179,981 | ) | (164,253 | ) | 173,863 | (338,116 | ) | |||||||||||||||||||||
EIA embedded derivatives interest credited |
8,166 | (3,412 | ) | (8,301 | ) | (5,281 | ) | 31,782 | (23,616 | ) | (8,828 | ) | 39,171 | (47,999 | ) | ||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
(521 | ) | 124 | 1,136 | 848 | (3,703 | ) | 3,182 | 1,587 | (4,630 | ) | 6,217 | |||||||||||||||||||||||||
DAC offset, net |
(3,622 | ) | 26,508 | 60,350 | 993 | (102,661 | ) | 99,039 | 84,229 | (246,644 | ) | 330,873 | |||||||||||||||||||||||||
Gain on debt repurchase |
| | (25,269 | ) | | | | (25,269 | ) | | (25,269 | ) | |||||||||||||||||||||||||
Operating Income |
$ | 125,833 | $ | 114,571 | $ | 130,562 | $ | 67,355 | $ | 99,966 | $ | 25,867 | $ | 438,321 | $ | 399,153 | $ | 39,168 | |||||||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Quarterly Financial Supplement | Page 4 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands, except per share data) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,598,754 | $ | 1,405,179 | $ | 1,375,181 | $ | 1,346,047 | $ | 1,389,091 | $ | 209,663 | $ | 5,725,161 | $ | 5,349,301 | $ | 375,860 | |||||||||||||||||||
Investment income, net of related expenses |
315,159 | 299,471 | 284,636 | 223,196 | 196,634 | 118,525 | 1,122,462 | 871,276 | 251,186 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
2,391 | 1,394 | 1,408 | 1,262 | 1,419 | 972 | 6,455 | 3,882 | 2,573 | ||||||||||||||||||||||||||||
Other revenue |
44,059 | 31,972 | 36,286 | 33,859 | 25,869 | 18,190 | 146,176 | 107,831 | 38,345 | ||||||||||||||||||||||||||||
Total revenues |
1,960,363 | 1,738,016 | 1,697,511 | 1,604,364 | 1,613,013 | 347,350 | 7,000,254 | 6,332,290 | 667,964 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
1,370,175 | 1,155,811 | 1,123,696 | 1,169,744 | 1,150,645 | 219,530 | 4,819,426 | 4,461,932 | 357,494 | ||||||||||||||||||||||||||||
Interest credited |
116,216 | 90,401 | 85,669 | 45,033 | 38,093 | 78,123 | 337,319 | 172,916 | 164,403 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
185,706 | 230,818 | 213,809 | 195,968 | 191,167 | (5,461 | ) | 826,301 | 744,475 | 81,826 | |||||||||||||||||||||||||||
Other operating expenses |
80,532 | 76,403 | 71,095 | 66,749 | 53,694 | 26,838 | 294,779 | 242,917 | 51,862 | ||||||||||||||||||||||||||||
Interest expense |
22,985 | 5,243 | 19,595 | 22,117 | 21,552 | 1,433 | 69,940 | 76,161 | (6,221 | ) | |||||||||||||||||||||||||||
Collateral finance facility expense |
1,866 | 2,031 | 2,057 | 2,314 | 7,432 | (5,566 | ) | 8,268 | 28,723 | (20,455 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
1,777,480 | 1,560,707 | 1,515,921 | 1,501,925 | 1,462,583 | 314,897 | 6,356,033 | 5,727,124 | 628,909 | ||||||||||||||||||||||||||||
Operating income before income taxes |
182,883 | 177,309 | 181,590 | 102,439 | 150,430 | 32,453 | 644,221 | 605,166 | 39,055 | ||||||||||||||||||||||||||||
Operating income tax expense |
57,050 | 62,738 | 51,028 | 35,084 | 50,464 | 6,586 | 205,900 | 206,013 | (113 | ) | |||||||||||||||||||||||||||
Operating income |
$ | 125,833 | $ | 114,571 | $ | 130,562 | $ | 67,355 | $ | 99,966 | $ | 25,867 | $ | 438,321 | $ | 399,153 | $ | 39,168 | |||||||||||||||||||
Wgt. Average Common Shares Outstanding (Diluted) |
74,195 | 73,286 | 72,939 | 72,884 | 69,176 | 5,019 | 73,327 | 65,271 | 8,055 | ||||||||||||||||||||||||||||
Diluted Earnings Per Share Operating Income |
$ | 1.70 | $ | 1.56 | $ | 1.79 | $ | 0.92 | $ | 1.45 | $ | 0.25 | $ | 5.98 | $ | 6.12 | $ | (0.14 | ) | ||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 81,807 | $ | (41,517 | ) | $ | (103,209 | ) | $ | (144,690 | ) | $ | (111,669 | ) | $ | 193,476 | $ | (207,609 | ) | $ | (50,317 | ) | $ | (157,292 | ) | ||||||||||||
Operating income before income taxes |
$ | 13,321 | $ | (1,564 | ) | $ | (9,666 | ) | $ | (10,993 | ) | $ | (17,348 | ) | $ | 30,669 | $ | (8,902 | ) | $ | (5,207 | ) | $ | (3,695 | ) |
* | Represents effect as compared to comparable prior year period |
Quarterly Financial Supplement | Page 5 |
(USD thousands) | Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | |||||||||||||||
2009 | 2009 | 2009 | 2009 | 2008 | ||||||||||||||||
Assets |
||||||||||||||||||||
Fixed maturity securities (available for sale): |
$ | 11,763,358 | $ | 10,986,825 | $ | 9,842,793 | $ | 8,831,920 | $ | 8,531,804 | ||||||||||
Mortgage loans on real estate |
791,668 | 736,982 | 757,501 | 764,038 | 775,050 | |||||||||||||||
Policy loans |
1,136,564 | 1,079,051 | 1,085,752 | 1,081,030 | 1,096,713 | |||||||||||||||
Funds withheld at interest |
4,895,356 | 4,820,534 | 4,675,191 | 4,505,054 | 4,520,398 | |||||||||||||||
Short-term investments |
121,060 | 89,372 | 53,953 | 54,552 | 58,123 | |||||||||||||||
Other invested assets |
516,086 | 516,079 | 482,028 | 582,784 | 628,649 | |||||||||||||||
Total investments |
19,224,092 | 18,228,843 | 16,897,218 | 15,819,378 | 15,610,737 | |||||||||||||||
Cash and cash equivalents |
512,027 | 546,882 | 416,947 | 586,542 | 875,403 | |||||||||||||||
Accrued investment income |
107,447 | 151,744 | 119,411 | 118,140 | 87,424 | |||||||||||||||
Premiums receivable and other reinsurance balances |
850,096 | 808,719 | 743,643 | 657,647 | 640,235 | |||||||||||||||
Reinsurance ceded receivables |
716,480 | 714,761 | 738,926 | 746,736 | 735,155 | |||||||||||||||
Deferred policy acquisition costs |
3,698,972 | 3,604,148 | 3,615,456 | 3,602,857 | 3,610,334 | |||||||||||||||
Other assets |
140,387 | 107,016 | 117,748 | 103,014 | 99,530 | |||||||||||||||
Total assets |
$ | 25,249,501 | $ | 24,162,113 | $ | 22,649,349 | $ | 21,634,314 | $ | 21,658,818 | ||||||||||
Liabilities and Stockholders Equity |
||||||||||||||||||||
Future policy benefits |
$ | 7,748,480 | $ | 7,405,615 | $ | 7,054,930 | $ | 6,636,919 | $ | 6,431,530 | ||||||||||
Interest-sensitive contract liabilities |
7,666,002 | 7,446,900 | 7,454,907 | 7,613,489 | 7,690,942 | |||||||||||||||
Other policy claims and benefits |
2,229,083 | 2,202,428 | 2,046,887 | 1,956,834 | 1,923,018 | |||||||||||||||
Other reinsurance balances |
106,706 | 153,627 | 144,234 | 197,695 | 173,645 | |||||||||||||||
Deferred income taxes |
613,222 | 675,679 | 456,701 | 251,261 | 310,360 | |||||||||||||||
Other liabilities |
792,775 | 679,347 | 566,805 | 577,909 | 585,199 | |||||||||||||||
Long-term debt |
1,216,052 | 816,648 | 816,575 | 917,913 | 918,246 | |||||||||||||||
Collateral finance facility |
850,037 | 850,025 | 850,014 | 850,019 | 850,035 | |||||||||||||||
Company-obligated mandatorily redeemable preferred securities of subsidiary
trust holding solely junior subordinated debentures of the Company |
159,217 | 159,168 | 159,123 | 159,081 | 159,035 | |||||||||||||||
Total liabilities |
21,381,574 | 20,389,437 | 19,550,176 | 19,161,120 | 19,042,010 | |||||||||||||||
Stockholders Equity: |
||||||||||||||||||||
Common stock, at par value |
734 | 734 | 734 | 734 | 734 | |||||||||||||||
Warrants |
66,912 | 66,912 | 66,912 | 66,912 | 66,914 | |||||||||||||||
Additional paid-in-capital |
1,463,101 | 1,460,361 | 1,457,711 | 1,455,022 | 1,450,041 | |||||||||||||||
Retained earnings |
2,055,549 | 1,952,934 | 1,841,497 | 1,691,292 | 1,682,087 | |||||||||||||||
Accumulated other comprehensive income (AOCI): |
||||||||||||||||||||
Accumulated currency translation adjustment, net of income taxes |
210,878 | 185,570 | 105,631 | (3,050 | ) | 19,794 | ||||||||||||||
Unrealized appreciation (depreciation) of securities, net of income taxes |
104,457 | 145,166 | (332,664 | ) | (695,070 | ) | (553,407 | ) | ||||||||||||
Pension and postretirement benefits, net of income taxes |
(16,126 | ) | (13,354 | ) | (14,373 | ) | (14,456 | ) | (14,658 | ) | ||||||||||
Total stockholders equity before treasury stock |
3,885,505 | 3,798,323 | 3,125,448 | 2,501,384 | 2,651,505 | |||||||||||||||
Less treasury shares |
(17,578 | ) | (25,647 | ) | (26,275 | ) | (28,190 | ) | (34,697 | ) | ||||||||||
Total stockholders equity |
3,867,927 | 3,772,676 | 3,099,173 | 2,473,194 | 2,616,808 | |||||||||||||||
Total liabilities and stockholders equity |
$ | 25,249,501 | $ | 24,162,113 | $ | 22,649,349 | $ | 21,634,314 | $ | 21,658,818 | ||||||||||
Total stockholders equity, excluding AOCI |
$ | 3,568,718 | $ | 3,455,294 | $ | 3,340,579 | $ | 3,185,770 | $ | 3,165,079 |
Quarterly Financial Supplement | Page 6 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 918,529 | $ | 801,406 | $ | 807,181 | $ | 786,748 | $ | 874,348 | $ | 44,181 | $ | 3,313,864 | $ | 3,093,074 | $ | 220,790 | |||||||||||||||||||
Investment income, net of related expenses |
114,276 | 107,088 | 104,616 | 102,561 | 100,033 | 14,243 | 428,541 | 394,917 | 33,624 | ||||||||||||||||||||||||||||
Other revenue |
1,121 | 586 | 920 | 570 | (193 | ) | 1,314 | 3,197 | 377 | 2,820 | |||||||||||||||||||||||||||
Total revenues |
1,033,926 | 909,080 | 912,717 | 889,879 | 974,188 | 59,738 | 3,745,602 | 3,488,368 | 257,234 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
786,949 | 686,057 | 668,870 | 695,932 | 753,545 | 33,404 | 2,837,808 | 2,661,963 | 175,845 | ||||||||||||||||||||||||||||
Interest credited |
16,261 | 15,983 | 15,701 | 15,233 | 15,513 | 748 | 63,178 | 60,448 | 2,730 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
134,815 | 108,685 | 115,325 | 91,533 | 118,637 | 16,178 | 450,358 | 415,117 | 35,241 | ||||||||||||||||||||||||||||
Other operating expenses |
13,756 | 13,692 | 12,600 | 14,603 | 9,828 | 3,928 | 54,651 | 47,943 | 6,708 | ||||||||||||||||||||||||||||
Total benefits and expenses |
951,781 | 824,417 | 812,496 | 817,301 | 897,523 | 54,258 | 3,405,995 | 3,185,471 | 220,524 | ||||||||||||||||||||||||||||
Operating income before income taxes |
82,145 | 84,663 | 100,221 | 72,578 | 76,665 | 5,480 | 339,607 | 302,897 | 36,710 | ||||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
82,145 | 84,663 | 100,221 | 72,578 | 76,665 | 5,480 | 339,607 | 302,897 | 36,710 | ||||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(7,842 | ) | (20,880 | ) | (16,934 | ) | (38,228 | ) | (6,694 | ) | (1,148 | ) | (83,884 | ) | (71,904 | ) | (11,980 | ) | |||||||||||||||||||
Income before income taxes |
$ | 74,303 | $ | 63,783 | $ | 83,287 | $ | 34,350 | $ | 69,971 | $ | 4,332 | $ | 255,723 | $ | 230,993 | $ | 24,730 | |||||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
85.7 | % | 85.6 | % | 82.9 | % | 88.5 | % | 86.2 | % | -0.5 | % | 85.6 | % | 86.1 | % | -0.5 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
14.7 | % | 13.6 | % | 14.3 | % | 11.6 | % | 13.6 | % | 1.1 | % | 13.6 | % | 13.4 | % | 0.2 | % | |||||||||||||||||||
Other operating expenses |
1.5 | % | 1.7 | % | 1.6 | % | 1.9 | % | 1.1 | % | 0.4 | % | 1.6 | % | 1.6 | % | 0.0 | % |
Quarterly Financial Supplement | Page 7 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands except account values) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 1,767 | $ | 1,744 | $ | 1,639 | $ | 1,709 | $ | 1,584 | $ | 183 | $ | 6,859 | $ | 6,558 | $ | 301 | |||||||||||||||||||
Investment income, net of related expenses |
109,871 | 115,777 | 105,167 | 55,827 | 26,428 | 83,443 | 386,642 | 176,106 | 210,536 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
(18 | ) | (19 | ) | (8 | ) | | | (18 | ) | (45 | ) | | (45 | ) | ||||||||||||||||||||||
Other revenue |
19,029 | 19,452 | 16,962 | 15,123 | 16,018 | 3,011 | 70,566 | 56,775 | 13,791 | ||||||||||||||||||||||||||||
Total revenues |
130,649 | 136,954 | 123,760 | 72,659 | 44,030 | 86,619 | 464,022 | 239,439 | 224,583 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
5,166 | 872 | (341 | ) | 1,274 | 8,151 | (2,985 | ) | 6,971 | 11,241 | (4,270 | ) | |||||||||||||||||||||||||
Interest credited |
99,834 | 74,418 | 69,941 | 29,752 | 22,512 | 77,322 | 273,945 | 112,103 | 161,842 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
9,304 | 39,397 | 35,910 | 42,476 | 14,535 | (5,231 | ) | 127,087 | 87,766 | 39,321 | |||||||||||||||||||||||||||
Other operating expenses |
2,476 | 2,537 | 2,265 | 2,898 | 1,649 | 827 | 10,176 | 7,990 | 2,186 | ||||||||||||||||||||||||||||
Total benefits and expenses |
116,780 | 117,224 | 107,775 | 76,400 | 46,847 | 69,933 | 418,179 | 219,100 | 199,079 | ||||||||||||||||||||||||||||
Operating
income (loss) before income taxes |
13,869 | 19,730 | 15,985 | (3,741 | ) | (2,817 | ) | 16,686 | 45,843 | 20,339 | 25,504 | ||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating
income (loss) before income taxes |
13,869 | 19,730 | 15,985 | (3,741 | ) | (2,817 | ) | 16,686 | 45,843 | 20,339 | 25,504 | ||||||||||||||||||||||||||
Investment and derivative (losses) gains non-operating (1) |
(50,539 | ) | (7,714 | ) | (139,792 | ) | (23,360 | ) | 159,276 | (209,815 | ) | (221,405 | ) | 171,882 | (393,287 | ) | |||||||||||||||||||||
Change in value of modified coinsurance and
funds withheld embedded derivatives (1) |
3,028 | 51,454 | 64,337 | (40,425 | ) | (161,021 | ) | 164,049 | 78,394 | (427,798 | ) | 506,192 | |||||||||||||||||||||||||
GMXB embedded derivatives (1) |
46,120 | 10,127 | 161,237 | 35,213 | (230,775 | ) | 276,895 | 252,697 | (267,482 | ) | 520,179 | ||||||||||||||||||||||||||
EIA embedded derivatives interest credited |
(12,563 | ) | 5,248 | 12,772 | 8,124 | (48,896 | ) | 36,333 | 13,581 | (60,263 | ) | 73,844 | |||||||||||||||||||||||||
EIA embedded derivatives policy acq. costs |
801 | (191 | ) | (1,748 | ) | (1,304 | ) | 5,697 | (4,896 | ) | (2,442 | ) | 7,123 | (9,565 | ) | ||||||||||||||||||||||
DAC offset, net |
5,572 | (40,780 | ) | (92,846 | ) | (1,529 | ) | 157,941 | (152,369 | ) | (129,583 | ) | 379,453 | (509,036 | ) | ||||||||||||||||||||||
Income (loss) before income taxes |
$ | 6,288 | $ | 37,874 | $ | 19,945 | $ | (27,022 | ) | $ | (120,595 | ) | $ | 126,883 | $ | 37,085 | $ | (176,746 | ) | $ | 213,831 | ||||||||||||||||
(1) | Included in Investment related gains (losses), net on Consolidated GAAP Income Statement |
Quarterly Financial Supplement | Page 8 |
Three Months Ended | ||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | ||||||||||||||||
2009 | 2009 | 2009 | 2009 | 2008 | ||||||||||||||||
Annuity account values (in millions): |
||||||||||||||||||||
Fixed annuities (deferred) |
$ | 1,356 | $ | 1,364 | $ | 1,374 | $ | 1,406 | $ | 1,625 | ||||||||||
Net interest spread (fixed annuities): |
2.3 | % | 2.8 | % | 2.7 | % | 2.4 | % | 1.9 | % | ||||||||||
Equity-indexed annuities |
$ | 4,031 | $ | 3,940 | $ | 3,885 | $ | 3,813 | $ | 3,806 | ||||||||||
Variable annuities: |
||||||||||||||||||||
No riders |
$ | 1,231 | $ | 1,195 | $ | 1,090 | $ | 1,041 | $ | 1,063 | ||||||||||
GMDB only |
79 | 75 | 65 | 58 | 54 | |||||||||||||||
GMIB only |
6 | 6 | 5 | 4 | 4 | |||||||||||||||
GMAB only |
62 | 60 | 54 | 48 | 44 | |||||||||||||||
GMWB only |
1,563 | 1,501 | 1,327 | 1,180 | 795 | |||||||||||||||
GMDB / WB |
437 | 415 | 361 | 316 | 287 | |||||||||||||||
Other |
34 | 33 | 30 | 26 | 24 | |||||||||||||||
Total VA account values |
$ | 3,412 | $ | 3,285 | $ | 2,932 | $ | 2,673 | $ | 2,271 | ||||||||||
Fair value of liabilities associated with living
benefit riders |
$ | 24 | $ | 70 | $ | 80 | $ | 241 | $ | 276 | ||||||||||
Other annuities |
$ | 199 | $ | 199 | $ | 199 | $ | 199 | $ | 199 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Investment income, net of related expenses |
$ | (66 | ) | $ | (56 | ) | $ | (99 | ) | $ | (65 | ) | $ | | $ | (66 | ) | $ | (286 | ) | $ | 588 | $ | (874 | ) | ||||||||||||
Other revenue |
5,736 | 3,871 | 4,118 | 6,571 | 4,578 | 1,158 | 20,296 | 15,280 | 5,016 | ||||||||||||||||||||||||||||
Total revenues |
5,670 | 3,815 | 4,019 | 6,506 | 4,578 | 1,092 | 20,010 | 15,868 | 4,142 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
299 | 289 | 262 | 338 | 341 | (42 | ) | 1,188 | 1,041 | 147 | |||||||||||||||||||||||||||
Other operating expenses |
751 | 779 | 801 | 679 | 577 | 174 | 3,010 | 2,737 | 273 | ||||||||||||||||||||||||||||
Total benefits and expenses |
1,050 | 1,068 | 1,063 | 1,017 | 918 | 132 | 4,198 | 3,778 | 420 | ||||||||||||||||||||||||||||
Operating income before income taxes |
4,620 | 2,747 | 2,956 | 5,489 | 3,660 | 960 | 15,812 | 12,090 | 3,722 | ||||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
4,620 | 2,747 | 2,956 | 5,489 | 3,660 | 960 | 15,812 | 12,090 | 3,722 | ||||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
26 | 2 | 38 | 32 | (110 | ) | 136 | 98 | (249 | ) | 347 | ||||||||||||||||||||||||||
Income before income taxes |
$ | 4,646 | $ | 2,749 | $ | 2,994 | $ | 5,521 | $ | 3,550 | $ | 1,096 | $ | 15,910 | $ | 11,841 | $ | 4,069 | |||||||||||||||||||
Page 10
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 168,483 | $ | 153,430 | $ | 154,862 | $ | 138,056 | $ | 126,819 | $ | 41,664 | $ | 614,831 | $ | 534,271 | $ | 80,560 | |||||||||||||||||||
Investment income, net of related expenses |
40,863 | 34,412 | 32,115 | 30,360 | 32,873 | 7,990 | 137,750 | 140,434 | (2,684 | ) | |||||||||||||||||||||||||||
Investment related gains (losses), net |
919 | 1,448 | 1,433 | 1,262 | 1,419 | (500 | ) | 5,062 | 3,882 | 1,180 | |||||||||||||||||||||||||||
Other revenue |
124 | (69 | ) | (618 | ) | 1,697 | 826 | (702 | ) | 1,134 | 18,332 | (17,198 | ) | ||||||||||||||||||||||||
Total revenues |
210,389 | 189,221 | 187,792 | 171,375 | 161,937 | 48,452 | 758,777 | 696,919 | 61,858 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
133,757 | 123,357 | 128,312 | 115,635 | 102,316 | 31,441 | 501,061 | 456,072 | 44,989 | ||||||||||||||||||||||||||||
Interest credited |
| | 27 | 48 | 68 | (68 | ) | 75 | 365 | (290 | ) | ||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
39,312 | 38,244 | 36,367 | 33,067 | 30,634 | 8,678 | 146,990 | 110,177 | 36,813 | ||||||||||||||||||||||||||||
Other operating expenses |
6,585 | 5,798 | 5,523 | 4,868 | 5,591 | 994 | 22,774 | 23,068 | (294 | ) | |||||||||||||||||||||||||||
Total benefits and expenses |
179,654 | 167,399 | 170,229 | 153,618 | 138,609 | 41,045 | 670,900 | 589,682 | 81,218 | ||||||||||||||||||||||||||||
Operating income before income taxes |
30,735 | 21,822 | 17,563 | 17,757 | 23,328 | 7,407 | 87,877 | 107,237 | (19,360 | ) | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
30,735 | 21,822 | 17,563 | 17,757 | 23,328 | 7,407 | 87,877 | 107,237 | (19,360 | ) | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
15,053 | (2,975 | ) | 7,951 | (1,571 | ) | (1,244 | ) | 16,297 | 18,458 | (4,971 | ) | 23,429 | ||||||||||||||||||||||||
Income before income taxes |
$ | 45,788 | $ | 18,847 | $ | 25,514 | $ | 16,186 | $ | 22,084 | $ | 23,704 | $ | 106,335 | $ | 102,266 | $ | 4,069 | |||||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Loss ratios (creditor business) |
19.7 | % | 37.7 | % | 44.1 | % | 41.2 | % | 35.5 | % | -15.8 | % | 35.7 | % | 52.0 | % | -16.3 | % | |||||||||||||||||||
Loss ratios (excluding creditor business) |
98.6 | % | 94.9 | % | 98.6 | % | 99.4 | % | 91.4 | % | 7.2 | % | 97.8 | % | 92.9 | % | 4.9 | % | |||||||||||||||||||
Claims and other policy benefits / (net premiums + investment income) |
63.9 | % | 65.7 | % | 68.6 | % | 68.7 | % | 64.1 | % | -0.2 | % | 66.6 | % | 67.6 | % | -1.0 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
23.3 | % | 24.9 | % | 23.5 | % | 24.0 | % | 24.2 | % | -0.9 | % | 23.9 | % | 20.6 | % | 3.3 | % | |||||||||||||||||||
Other operating expenses |
3.9 | % | 3.8 | % | 3.6 | % | 3.5 | % | 4.4 | % | -0.5 | % | 3.7 | % | 4.3 | % | -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 |
$ | 21,267 | $ | (7,826 | ) | $ | (22,954 | ) | $ | (32,673 | ) | $ | (29,546 | ) | $ | 50,813 | $ | (42,186 | ) | $ | 2,232 | $ | (44,418 | ) | |||||||||||||
Operating income before income taxes |
$ | 5,038 | $ | (1,048 | ) | $ | (3,697 | ) | $ | (5,477 | ) | $ | (6,164 | ) | $ | 11,202 | $ | (5,184 | ) | $ | 684 | $ | (5,868 | ) |
* | Represents effect as compared to comparable prior year period |
Page 11
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 224,510 | $ | 204,169 | $ | 180,017 | $ | 173,256 | $ | 156,898 | $ | 67,612 | $ | 781,952 | $ | 707,768 | $ | 74,184 | |||||||||||||||||||
Investment income, net of related expenses |
8,869 | 8,502 | 8,120 | 6,749 | 7,599 | 1,270 | 32,240 | 32,993 | (753 | ) | |||||||||||||||||||||||||||
Other revenue |
10,536 | 102 | 538 | 260 | 240 | 10,296 | 11,436 | 401 | 11,035 | ||||||||||||||||||||||||||||
Total revenues |
243,915 | 212,773 | 188,675 | 180,265 | 164,737 | 79,178 | 825,628 | 741,162 | 84,466 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
201,131 | 164,118 | 147,018 | 144,218 | 106,776 | 94,355 | 656,485 | 532,292 | 124,193 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
(4,710 | ) | 21,277 | 10,369 | 10,817 | 14,607 | (19,317 | ) | 37,753 | 69,422 | (31,669 | ) | |||||||||||||||||||||||||
Other operating expenses |
23,608 | 20,665 | 18,911 | 17,117 | 16,945 | 6,663 | 80,301 | 65,075 | 15,226 | ||||||||||||||||||||||||||||
Total benefits and expenses |
220,029 | 206,060 | 176,298 | 172,152 | 138,328 | 81,701 | 774,539 | 666,789 | 107,750 | ||||||||||||||||||||||||||||
Operating income before income taxes |
23,886 | 6,713 | 12,377 | 8,113 | 26,409 | (2,523 | ) | 51,089 | 74,373 | (23,284 | ) | ||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
23,886 | 6,713 | 12,377 | 8,113 | 26,409 | (2,523 | ) | 51,089 | 74,373 | (23,284 | ) | ||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
576 | 268 | (14 | ) | 422 | (4,598 | ) | 5,174 | 1,252 | (8,687 | ) | 9,939 | |||||||||||||||||||||||||
Income before income taxes |
$ | 24,462 | $ | 6,981 | $ | 12,363 | $ | 8,535 | $ | 21,811 | $ | 2,651 | $ | 52,341 | $ | 65,686 | $ | (13,345 | ) | ||||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
89.6 | % | 80.4 | % | 81.7 | % | 83.2 | % | 68.1 | % | 21.5 | % | 84.0 | % | 75.2 | % | 8.8 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
-2.1 | % | 10.4 | % | 5.8 | % | 6.2 | % | 9.3 | % | -11.4 | % | 4.8 | % | 9.8 | % | -5.0 | % | |||||||||||||||||||
Other operating expenses |
10.5 | % | 10.1 | % | 10.5 | % | 9.9 | % | 10.8 | % | -0.3 | % | 10.3 | % | 9.2 | % | 1.1 | % | |||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 15,308 | $ | (24,713 | ) | $ | (41,195 | ) | $ | (56,890 | ) | $ | (43,150 | ) | $ | 58,458 | $ | (107,490 | ) | $ | (47,695 | ) | $ | (59,795 | ) | ||||||||||||
Operating income before income taxes |
$ | 4,672 | $ | (614 | ) | $ | (1,747 | ) | $ | (3,991 | ) | $ | (7,816 | ) | $ | 12,488 | $ | (1,680 | ) | $ | (8,554 | ) | $ | 6,874 | |||||||||||||
Critical illness net premiums |
$ | 58,898 | $ | 54,206 | $ | 52,697 | $ | 46,323 | $ | 49,471 | $ | 9,427 | $ | 212,124 | $ | 236,424 | $ | (24,300 | ) |
* | Represents effect as compared to comparable prior year period |
Page 12
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 283,419 | $ | 242,350 | $ | 229,430 | $ | 243,728 | $ | 227,666 | $ | 55,753 | $ | 998,927 | $ | 1,000,814 | $ | (1,887 | ) | ||||||||||||||||||
Investment income, net of related expenses |
18,107 | 15,654 | 14,877 | 12,697 | 11,317 | 6,790 | 61,335 | 47,400 | 13,935 | ||||||||||||||||||||||||||||
Investment related gains (losses), net |
824 | | | | | 824 | 824 | | 824 | ||||||||||||||||||||||||||||
Other revenue |
5,887 | 4,942 | 4,471 | 9,729 | 5,106 | 781 | 25,029 | 12,320 | 12,709 | ||||||||||||||||||||||||||||
Total revenues |
308,237 | 262,946 | 248,778 | 266,154 | 244,089 | 64,148 | 1,086,115 | 1,060,534 | 25,581 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
243,012 | 182,070 | 179,556 | 212,414 | 178,989 | 64,023 | 817,052 | 799,376 | 17,676 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
17,617 | 31,833 | 26,526 | 30,429 | 25,556 | (7,939 | ) | 106,405 | 107,076 | (671 | ) | ||||||||||||||||||||||||||
Other operating expenses |
22,811 | 21,072 | 18,031 | 16,171 | 17,235 | 5,576 | 78,085 | 65,912 | 12,173 | ||||||||||||||||||||||||||||
Total benefits and expenses |
283,440 | 234,975 | 224,113 | 259,014 | 221,780 | 61,660 | 1,001,542 | 972,364 | 29,178 | ||||||||||||||||||||||||||||
Operating income before income taxes |
24,797 | 27,971 | 24,665 | 7,140 | 22,309 | 2,488 | 84,573 | 88,170 | (3,597 | ) | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income before income taxes |
24,797 | 27,971 | 24,665 | 7,140 | 22,309 | 2,488 | 84,573 | 88,170 | (3,597 | ) | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(1,269 | ) | 2,954 | 855 | (3,567 | ) | 2,156 | (3,425 | ) | (1,027 | ) | (2,661 | ) | 1,634 | |||||||||||||||||||||||
Income before income taxes |
$ | 23,528 | $ | 30,925 | $ | 25,520 | $ | 3,573 | $ | 24,465 | $ | (937 | ) | $ | 83,546 | $ | 85,509 | $ | (1,963 | ) | |||||||||||||||||
Loss and Expense Ratios: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
85.7 | % | 75.1 | % | 78.3 | % | 87.2 | % | 78.6 | % | 7.1 | % | 81.8 | % | 79.9 | % | 1.9 | % | |||||||||||||||||||
Policy acquisition costs and other insurance expenses |
6.2 | % | 13.1 | % | 11.6 | % | 12.5 | % | 11.2 | % | -5.0 | % | 10.7 | % | 10.7 | % | 0.0 | % | |||||||||||||||||||
Other operating expenses |
8.0 | % | 8.7 | % | 7.9 | % | 6.6 | % | 7.6 | % | 0.4 | % | 7.8 | % | 6.6 | % | 1.2 | % | |||||||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 45,215 | $ | (8,996 | ) | $ | (39,082 | ) | $ | (55,173 | ) | $ | (39,028 | ) | $ | 84,243 | $ | (58,036 | ) | $ | (5,007 | ) | $ | (53,029 | ) | ||||||||||||
Operating income before income taxes |
$ | 2,864 | $ | 791 | $ | (2,785 | ) | $ | (246 | ) | $ | (1,972 | ) | $ | 4,836 | $ | 624 | $ | 3,529 | $ | (2,905 | ) | |||||||||||||||
Critical illness net premiums |
$ | 52,311 | $ | 45,473 | $ | 29,223 | $ | 54,152 | $ | 48,591 | $ | 3,720 | $ | 181,159 | $ | 213,781 | $ | (32,622 | ) |
* | Represents effect as compared to comparable prior year eriod |
Page 13
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 2,046 | $ | 2,080 | $ | 2,052 | $ | 2,550 | $ | 1,776 | $ | 270 | $ | 8,728 | $ | 6,816 | $ | 1,912 | |||||||||||||||||||
Investment income, net of related expenses |
23,239 | 18,094 | 19,840 | 15,067 | 18,384 | 4,855 | 76,240 | 78,838 | (2,598 | ) | |||||||||||||||||||||||||||
Investment related gains (losses), net |
666 | (35 | ) | (17 | ) | | | 666 | 614 | | 614 | ||||||||||||||||||||||||||
Other revenue |
1,626 | 3,088 | 9,895 | (91 | ) | (706 | ) | 2,332 | 14,518 | 4,346 | 10,172 | ||||||||||||||||||||||||||
Total revenues |
27,577 | 23,227 | 31,770 | 17,526 | 19,454 | 8,123 | 100,100 | 90,000 | 10,100 | ||||||||||||||||||||||||||||
Benefits and expenses: |
|||||||||||||||||||||||||||||||||||||
Claims and other policy benefits |
160 | (663 | ) | 281 | 271 | 868 | (708 | ) | 49 | 988 | (939 | ) | |||||||||||||||||||||||||
Interest credited |
121 | | | | | 121 | 121 | | 121 | ||||||||||||||||||||||||||||
Policy acquisition costs and other insurance expenses |
(10,931 | ) | (8,907 | ) | (10,950 | ) | (12,692 | ) | (13,143 | ) | 2,212 | (43,480 | ) | (46,124 | ) | 2,644 | |||||||||||||||||||||
Other operating expenses |
10,545 | 11,860 | 12,964 | 10,413 | 1,869 | 8,676 | 45,782 | 30,192 | 15,590 | ||||||||||||||||||||||||||||
Interest expense |
22,985 | 5,243 | 19,595 | 22,117 | 21,552 | 1,433 | 69,940 | 76,161 | (6,221 | ) | |||||||||||||||||||||||||||
Collateral finance facility expense |
1,866 | 2,031 | 2,057 | 2,314 | 7,432 | (5,566 | ) | 8,268 | 28,723 | (20,455 | ) | ||||||||||||||||||||||||||
Total benefits and expenses |
24,746 | 9,564 | 23,947 | 22,423 | 18,578 | 6,168 | 80,680 | 89,940 | (9,260 | ) | |||||||||||||||||||||||||||
Operating income (loss) before income taxes |
2,831 | 13,663 | 7,823 | (4,897 | ) | 876 | 1,955 | 19,420 | 60 | 19,360 | |||||||||||||||||||||||||||
Operating to U.S. GAAP Reconciliation: |
|||||||||||||||||||||||||||||||||||||
Operating income (loss) before income taxes |
2,831 | 13,663 | 7,823 | (4,897 | ) | 876 | 1,955 | 19,420 | 60 | 19,360 | |||||||||||||||||||||||||||
Investment and Derivative (losses) gains non-operating |
(21,681 | ) | 7,729 | (898 | ) | (2,040 | ) | (1,968 | ) | (19,713 | ) | (16,890 | ) | (39,217 | ) | 22,327 | |||||||||||||||||||||
Gain on debt repurchase |
| | 38,875 | | | | 38,875 | | 38,875 | ||||||||||||||||||||||||||||
Income (loss) before income taxes |
$ | (18,850 | ) | $ | 21,392 | $ | 45,800 | $ | (6,937 | ) | $ | (1,092 | ) | $ | (17,758 | ) | $ | 41,405 | $ | (39,157 | ) | $ | 80,562 | ||||||||||||||
Foreign currency effect on*: |
|||||||||||||||||||||||||||||||||||||
Net premiums |
$ | 16 | $ | 18 | $ | 22 | $ | 46 | $ | 55 | $ | (39 | ) | $ | 102 | $ | 153 | $ | (51 | ) | |||||||||||||||||
Operating income (loss) before income taxes |
$ | 747 | $ | (693 | ) | $ | (1,437 | ) | $ | (1,279 | ) | $ | (1,396 | ) | $ | 2,143 | $ | (2,662 | ) | $ | (865 | ) | $ | (1,797 | ) |
* | Represents effect as compared to comparable prior year period |
Page 14
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
U.S. Traditional |
$ | 82,145 | $ | 84,663 | $ | 100,221 | $ | 72,578 | $ | 76,665 | $ | 5,480 | $ | 339,607 | $ | 302,897 | $ | 36,710 | |||||||||||||||||||
U.S. Asset Intensive |
13,869 | 19,730 | 15,985 | (3,741 | ) | (2,817 | ) | 16,686 | 45,843 | 20,339 | 25,504 | ||||||||||||||||||||||||||
U.S. Financial Reinsurance |
4,620 | 2,747 | 2,956 | 5,489 | 3,660 | 960 | 15,812 | 12,090 | 3,722 | ||||||||||||||||||||||||||||
Total U.S. Segment |
100,634 | 107,140 | 119,162 | 74,326 | 77,508 | 23,126 | 401,262 | 335,326 | 65,936 | ||||||||||||||||||||||||||||
Canadian Segment |
30,735 | 21,822 | 17,563 | 17,757 | 23,328 | 7,407 | 87,877 | 107,237 | (19,360 | ) | |||||||||||||||||||||||||||
Europe & South Africa Segment |
23,886 | 6,713 | 12,377 | 8,113 | 26,409 | (2,523 | ) | 51,089 | 74,373 | (23,284 | ) | ||||||||||||||||||||||||||
Asia Pacific Segment |
24,797 | 27,971 | 24,665 | 7,140 | 22,309 | 2,488 | 84,573 | 88,170 | (3,597 | ) | |||||||||||||||||||||||||||
Corporate and Other |
2,831 | 13,663 | 7,823 | (4,897 | ) | 876 | 1,955 | 19,420 | 60 | 19,360 | |||||||||||||||||||||||||||
Consolidated |
$ | 182,883 | $ | 177,309 | $ | 181,590 | $ | 102,439 | $ | 150,430 | $ | 32,453 | $ | 644,221 | $ | 605,166 | $ | 39,055 | |||||||||||||||||||
Page 15
Cash and Invested Assets | ||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | ||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | |||||||||||||||
Fixed maturity securities, available-for-sale |
$ | 11,763,358 | $ | 10,986,825 | $ | 9,842,793 | $ | 8,831,920 | $ | 8,531,804 | ||||||||||
Mortgage loans on real estate |
791,668 | 736,982 | 757,501 | 764,038 | 775,050 | |||||||||||||||
Policy loans |
1,136,564 | 1,079,051 | 1,085,752 | 1,081,030 | 1,096,713 | |||||||||||||||
Funds withheld at interest |
4,895,356 | 4,820,534 | 4,675,191 | 4,505,054 | 4,520,398 | |||||||||||||||
Short-term investments |
121,060 | 89,372 | 53,953 | 54,552 | 58,123 | |||||||||||||||
Other invested assets |
516,086 | 516,079 | 482,028 | 582,784 | 628,649 | |||||||||||||||
Cash and cash equivalents |
512,027 | 546,882 | 416,947 | 586,542 | 875,403 | |||||||||||||||
Total cash and invested assets |
$ | 19,736,119 | $ | 18,775,725 | $ | 17,314,165 | $ | 16,405,920 | $ | 16,486,140 | ||||||||||
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | June 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Average invested assets at amortized cost |
$ | 14,180,733 | $ | 13,340,365 | $ | 12,976,510 | $ | 12,776,598 | $ | 12,245,727 | $ | 1,935,006 | $ | 13,013,390 | $ | 11,653,879 | $ | 1,359,511 | |||||||||||||||||||
Net investment income |
$ | 203,150 | $ | 186,457 | $ | 183,823 | $ | 174,300 | $ | 177,358 | $ | 25,792 | $ | 747,730 | $ | 701,039 | $ | 46,691 | |||||||||||||||||||
Investment yield (ratio of net
investment income to average invested
assets) |
5.85 | % | 5.71 | % | 5.79 | % | 5.57 | % | 5.92 | % | -0.07 | % | 5.75 | % | 6.02 | % | -0.27 | % |
Page 16
December 31, 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 |
$ | 3,700,730 | $ | 180,902 | $ | 150,034 | $ | 3,731,598 | 31.7 | % | ||||||||||||||
Canadian and Canadian provincial governments |
1,984,475 | 394,498 | 25,746 | 2,353,227 | 20.0 | % | | |||||||||||||||||
Residential mortgage-backed securities |
1,494,021 | 32,538 | 70,015 | 1,456,544 | 12.4 | % | (7,018 | ) | ||||||||||||||||
Foreign corporate securities |
1,627,352 | 77,128 | 33,390 | 1,671,090 | 14.2 | % | | |||||||||||||||||
Asset-backed securities |
512,281 | 9,252 | 77,489 | 444,044 | 3.8 | % | (2,194 | ) | ||||||||||||||||
Commercial mortgage-backed securities |
1,177,621 | 20,670 | 169,427 | 1,028,864 | 8.7 | % | (13,690 | ) | ||||||||||||||||
U.S. government and agencies |
540,001 | 1,085 | 15,027 | 526,059 | 4.5 | % | | |||||||||||||||||
State and political subdivisions |
107,233 | 273 | 17,744 | 89,762 | 0.8 | % | | |||||||||||||||||
Other foreign government securities |
473,243 | 2,198 | 13,271 | 462,170 | 3.9 | % | | |||||||||||||||||
Total fixed maturity securities |
$ | 11,616,957 | $ | 718,544 | $ | 572,143 | $ | 11,763,358 | 100.0 | % | $ | (22,902 | ) | |||||||||||
Non-redeemable preferred stock |
123,648 | 1,878 | 12,328 | 113,198 | 63.5 | % | ||||||||||||||||||
Common stock |
64,669 | 760 | 409 | 65,020 | 36.5 | % | ||||||||||||||||||
Total equity securities |
$ | 188,317 | $ | 2,638 | $ | 12,737 | $ | 178,218 | 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 17
December 31, 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 |
$ | 1,372,940 | $ | 1,334,155 | 23.9 | % | A+ | $ | 1,138,663 | $ | 924,098 | 22.2 | % | A |
||||||||||||||
Brokerage |
87,168 | 87,747 | 1.6 | % | A- | 104,169 | 96,516 | 2.3 | % | A |
||||||||||||||||||
Finance Comp. |
239,659 | 237,719 | 4.3 | % | A+ | 278,132 | 228,659 | 5.5 | % | A+ |
||||||||||||||||||
Insurance |
374,486 | 366,893 | 6.6 | % | A- | 309,703 | 222,116 | 5.4 | % | A- |
||||||||||||||||||
REITs |
138,727 | 139,455 | 2.5 | % | BBB | 153,626 | 110,172 | 2.7 | % | BBB+ | ||||||||||||||||||
Other Finance |
221,449 | 195,238 | 3.5 | % | A- | 191,650 | 140,161 | 3.4 | % | A |
||||||||||||||||||
Total Financial Institutions |
2,434,429 | 2,361,207 | 42.4 | % | 2,175,943 | 1,721,722 | 41.5 | % | ||||||||||||||||||||
Industrials |
||||||||||||||||||||||||||||
Basic |
244,242 | 261,135 | 4.7 | % | BBB | 213,540 | 173,826 | 4.2 | % | BBB+ | ||||||||||||||||||
Capital Goods |
235,090 | 247,594 | 4.4 | % | BBB+ | 187,041 | 172,958 | 4.2 | % | A- |
||||||||||||||||||
Communications |
444,939 | 485,405 | 8.7 | % | BBB+ | 449,334 | 425,633 | 10.3 | % | BBB+ | ||||||||||||||||||
Consumer Cyclical |
242,206 | 247,077 | 4.4 | % | BBB | 244,476 | 198,485 | 4.8 | % | BBB+ | ||||||||||||||||||
Consumer Noncyclical |
396,739 | 419,161 | 7.5 | % | BBB+ | 341,126 | 323,239 | 7.8 | % | BBB+ | ||||||||||||||||||
Energy |
330,748 | 356,716 | 6.4 | % | BBB+ | 248,579 | 215,634 | 5.2 | % | BBB+ | ||||||||||||||||||
Technology |
114,795 | 119,548 | 2.1 | % | BBB+ | 55,043 | 43,998 | 1.1 | % | BBB+ | ||||||||||||||||||
Transportation |
205,776 | 209,048 | 3.8 | % | BBB | 217,515 | 190,303 | 4.6 | % | BBB+ | ||||||||||||||||||
Other Industrial |
62,175 | 39,414 | 0.7 | % | BBB- | 55,898 | 28,314 | 0.7 | % | BBB+ | ||||||||||||||||||
Total Industrials |
2,276,710 | 2,385,098 | 42.7 | % | 2,012,552 | 1,772,390 | 42.9 | % | ||||||||||||||||||||
Utilities |
||||||||||||||||||||||||||||
Electric |
512,898 | 525,379 | 9.4 | % | BBB+ | 446,048 | 399,235 | 9.6 | % | BBB+ | ||||||||||||||||||
Natural Gas |
246,329 | 262,064 | 4.7 | % | BBB+ | 200,636 | 174,308 | 4.2 | % | BBB+ | ||||||||||||||||||
Other Utility |
26,830 | 27,940 | 0.5 | % | A- | 22,320 | 20,447 | 0.5 | % | A- |
||||||||||||||||||
Total Utilities |
786,057 | 815,383 | 14.6 | % | 669,004 | 593,990 | 14.3 | % | ||||||||||||||||||||
Other Sectors |
19,203 | 19,219 | 0.3 | % | AA | 59,728 | 57,338 | 1.3 | % | AA |
||||||||||||||||||
Total |
$ | 5,516,399 | $ | 5,580,907 | 100.0 | % | $ | 4,917,227 | $ | 4,145,440 | 100.0 | % | ||||||||||||||||
December 31, 2009 | September 30, 2009 | June 30, 2009 | March 31, 2009 | December 31, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(USD thousands) | Rating Agency | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Amortized | Estimated | |||||||||||||||||||||||||||||||||||||||||||||||||||||
NAIC Designation | Designation | Amortized Cost | Value | % of Total | Cost | Value | % of Total | Cost | Value | % of Total | Cost | Estimated Fair Value | % of Total | Cost | Fair Value | % of Total | ||||||||||||||||||||||||||||||||||||||||||||||
1 |
AAA | $ | 3,726,020 | $ | 3,664,665 | 31.2 | % | $ | 3,131,946 | $ | 3,079,633 | 28.0 | % | $ | 2,936,383 | $ | 2,750,636 | 27.9 | % | $ | 2,887,693 | $ | 2,631,984 | 29.8 | % | $ | 2,851,818 | $ | 2,594,429 | 30.4 | % | |||||||||||||||||||||||||||||||
1 |
AA | 2,527,944 | 2,684,878 | 22.8 | % | 2,394,642 | 2,613,347 | 23.8 | % | 2,346,453 | 2,372,392 | 24.1 | % | 2,205,621 | 2,188,305 | 24.8 | % | 2,147,187 | 2,161,537 | 25.3 | % | |||||||||||||||||||||||||||||||||||||||||
1 |
A | 2,203,848 | 2,367,377 | 20.1 | % | 2,143,244 | 2,319,194 | 21.1 | % | 2,051,459 | 2,030,369 | 20.6 | % | 1,952,386 | 1,777,195 | 20.1 | % | 2,002,963 | 1,851,764 | 21.7 | % | |||||||||||||||||||||||||||||||||||||||||
2 |
BBB | 2,401,885 | 2,433,144 | 20.7 | % | 2,413,362 | 2,430,079 | 22.1 | % | 2,377,473 | 2,212,591 | 22.5 | % | 2,284,836 | 1,877,063 | 21.3 | % | 1,991,276 | 1,649,513 | 19.3 | % | |||||||||||||||||||||||||||||||||||||||||
3 |
BB | 455,539 | 381,242 | 3.3 | % | 391,699 | 331,939 | 3.0 | % | 413,840 | 322,158 | 3.3 | % | 386,137 | 260,276 | 2.9 | % | 268,276 | 195,088 | 2.3 | % | |||||||||||||||||||||||||||||||||||||||||
4 |
B | 210,252 | 145,206 | 1.2 | % | 186,547 | 135,107 | 1.3 | % | 134,827 | 94,647 | 1.0 | % | 88,213 | 53,946 | 0.6 | % | 77,830 | 50,064 | 0.6 | % | |||||||||||||||||||||||||||||||||||||||||
5 |
CCC and lower | 75,486 | 70,165 | 0.6 | % | 95,973 | 64,093 | 0.6 | % | 79,407 | 53,901 | 0.5 | % | 61,502 | 36,804 | 0.4 | % | 33,945 | 22,538 | 0.3 | % | |||||||||||||||||||||||||||||||||||||||||
6 |
In or near default | 15,983 | 16,681 | 0.1 | % | 13,109 | 13,433 | 0.1 | % | 6,018 | 6,099 | 0.1 | % | 7,061 | 6,347 | 0.1 | % | 9,553 | 6,871 | 0.1 | % | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 11,616,957 | $ | 11,763,358 | $ | 10,770,522 | $ | 10,986,825 | $ | 10,345,860 | $ | 9,842,793 | $ | 9,873,449 | $ | 8,831,920 | $ | 9,382,848 | $ | 8,531,804 | ||||||||||||||||||||||||||||||||||||||||||
December 31, 2009 | September 30, 2009 | June 30, 2009 | March 31, 2009 | December 31, 2008 | ||||||||||||||||||||||||||||||||||||
Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | Amortized | Estimated Fair | ||||||||||||||||||||||||||||||||
(USD thousands) | Amortized Cost | Value | Cost | Value | Cost | Value | Cost | Value | Cost | Value | ||||||||||||||||||||||||||||||
Residential mortgage-backed securities: |
||||||||||||||||||||||||||||||||||||||||
Agency |
$ | 771,787 | $ | 797,354 | $ | 754,676 | $ | 786,735 | $ | 736,056 | $ | 760,316 | $ | 796,869 | $ | 829,447 | $ | 851,507 | $ | 868,479 | ||||||||||||||||||||
Non-agency |
722,234 | 659,190 | 595,863 | 542,333 | 466,832 | 397,988 | 447,844 | 377,842 | 379,616 | 280,706 | ||||||||||||||||||||||||||||||
Total residential mortgage-backed securities |
1,494,021 | 1,456,544 | 1,350,539 | 1,329,068 | 1,202,888 | 1,158,304 | 1,244,713 | 1,207,289 | 1,231,123 | 1,149,185 | ||||||||||||||||||||||||||||||
Commercial mortgage-backed securities |
1,177,621 | 1,028,864 | 1,086,558 | 882,350 | 1,086,649 | 812,312 | 1,087,722 | 721,992 | 1,085,062 | 760,590 | ||||||||||||||||||||||||||||||
Asset-backed securities |
512,281 | 444,044 | 545,194 | 449,252 | 503,191 | 377,382 | 511,088 | 385,205 | 484,577 | 339,378 | ||||||||||||||||||||||||||||||
Total |
$ | 3,183,923 | $ | 2,929,452 | $ | 2,982,291 | $ | 2,660,670 | $ | 2,792,728 | $ | 2,347,998 | $ | 2,843,523 | $ | 2,314,486 | $ | 2,800,762 | $ | 2,249,153 | ||||||||||||||||||||
December 31, 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 |
$ | 7,782 | $ | 6,599 | $ | 1,841 | $ | 1,438 | $ | 5,231 | $ | 3,197 | ||||||||||||
2004 |
| | 14,784 | 11,227 | 5,280 | 3,803 | ||||||||||||||||||
2005 |
15,034 | 12,181 | 23,248 | 20,349 | 6,506 | 2,779 | ||||||||||||||||||
2006 |
| | | | | | ||||||||||||||||||
2007 |
| | | | | | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
2009 |
| | | | | | ||||||||||||||||||
Total |
$ | 22,816 | $ | 18,780 | $ | 39,873 | $ | 33,014 | $ | 17,017 | $ | 9,779 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||
2003 & Prior |
$ | 975 | $ | 431 | $ | 2,739 | $ | 1,116 | $ | 18,568 | $ | 12,781 | ||||||||||||
2004 |
| | 18,249 | 9,327 | 38,313 | 24,357 | ||||||||||||||||||
2005 |
23,419 | 12,162 | 18,215 | 8,243 | 86,422 | 55,714 | ||||||||||||||||||
2006 |
4,985 | 1,507 | 4,566 | 2,563 | 9,551 | 4,070 | ||||||||||||||||||
2007 |
| | 11,709 | 7,372 | 11,709 | 7,372 | ||||||||||||||||||
2008 |
| | | | | | ||||||||||||||||||
2009 |
| | | | | | ||||||||||||||||||
Total |
$ | 29,379 | $ | 14,100 | $ | 55,478 | $ | 28,621 | $ | 164,563 | $ | 104,294 | ||||||||||||
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 | ||||||||||||
December 31, 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 |
$ | 192,355 | $ | 204,592 | $ | 24,346 | $ | 23,355 | $ | 20,123 | $ | 17,016 | ||||||||||||
2004 |
46,462 | 45,390 | 2,363 | 2,361 | 11,632 | 8,388 | ||||||||||||||||||
2005 |
159,802 | 153,569 | 30,893 | 26,038 | 43,694 | 29,720 | ||||||||||||||||||
2006 |
292,369 | 280,475 | 41,649 | 34,854 | 41,128 | 34,859 | ||||||||||||||||||
2007 |
223,827 | 216,853 | 6,922 | 2,267 | 64,860 | 56,996 | ||||||||||||||||||
2008 |
19,050 | 19,790 | 29,211 | 26,617 | | | ||||||||||||||||||
2009 |
16,638 | 16,422 | 1,485 | 1,532 | | | ||||||||||||||||||
Total |
$ | 950,503 | $ | 937,091 | $ | 136,869 | $ | 117,024 | $ | 181,437 | $ | 146,979 | ||||||||||||
BBB | Below Investment Grade | Total | ||||||||||||||||||||||
Estimated Fair | Estimated | Estimated Fair | ||||||||||||||||||||||
Underwriting Year | Amortized Cost | Value | Amortized Cost | Fair Value | Amortized Cost | Value | ||||||||||||||||||
2003 & Prior |
$ | 21,118 | $ | 15,634 | $ | 2,980 | $ | 2,309 | $ | 260,922 | $ | 262,906 | ||||||||||||
2004 |
1,918 | 1,634 | | | 62,375 | 57,773 | ||||||||||||||||||
2005 |
24,580 | 16,718 | 25,318 | 17,148 | 284,287 | 243,193 | ||||||||||||||||||
2006 |
26,257 | 19,091 | 47,951 | 22,392 | 449,354 | 391,671 | ||||||||||||||||||
2007 |
82,460 | 68,428 | 128,193 | 62,440 | 506,262 | 406,984 | ||||||||||||||||||
2008 |
| | 25,384 | 12,204 | 73,645 | 58,611 | ||||||||||||||||||
2009 |
| | | | 18,123 | 17,954 | ||||||||||||||||||
Total |
$ | 156,333 | $ | 121,505 | $ | 229,826 | $ | 116,493 | $ | 1,654,968 | $ | 1,439,092 | ||||||||||||
NOTE: | Totals include directly held investments with amortized cost of $1,177.6 million and fair value of $1,028.9 million as well as investments in funds withheld with amortized cost of $477.4 million and fair value of $410.2 million. |
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 | ||||||||||||
NOTE: | Totals include directly held investments with amortized cost of $1,085.1 million and fair value of $760.6 million as well as investments in funds withheld with amortized cost of $488.3 million and fair value of $382.7 million. |
Page21
December 31, 2009 | September 30, 2009 | June 30, 2009 | March 31, 2009 | December 31, 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% |
$ | 248,145 | 42.4 | % | $ | 219,984 | 32.0 | % | $ | 304,595 | 28.6 | % | $ | 320,296 | 20.6 | % | $ | 322,159 | 22.7 | % | ||||||||||||||||||||
20% or more for
less than six
months |
67,435 | 11.5 | % | 67,306 | 9.8 | % | 152,606 | 14.4 | % | 406,885 | 26.2 | % | 766,789 | 54.1 | % | |||||||||||||||||||||||||
20% or more for six
months or greater |
256,563 | 43.9 | % | 369,459 | 53.8 | % | 556,117 | 52.3 | % | 735,831 | 47.4 | % | 258,724 | 18.3 | % | |||||||||||||||||||||||||
Total |
$ | 572,143 | 97.8 | % | $ | 656,749 | 95.6 | % | $ | 1,013,318 | 95.3 | % | $ | 1,463,012 | 94.2 | % | $ | 1,347,672 | 95.1 | % | ||||||||||||||||||||
December 31, 2009 | September 30, 2009 | June 30, 2009 | March 31, 2009 | December 31, 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% |
$ | 5,930 | 1.0 | % | $ | 4,748 | 0.7 | % | $ | 5,452 | 0.5 | % | $ | 1,070 | 0.1 | % | $ | 2,231 | 0.2 | % | ||||||||||||||||||||
20% or more for
less than six
months |
1,887 | 0.3 | % | 1,819 | 0.2 | % | 3,951 | 0.4 | % | 10,675 | 0.7 | % | 29,958 | 2.1 | % | |||||||||||||||||||||||||
20% or more for six
months or greater |
4,920 | 0.9 | % | 23,898 | 3.5 | % | 40,910 | 3.8 | % | 78,062 | 5.0 | % | 36,578 | 2.6 | % | |||||||||||||||||||||||||
Total |
$ | 12,737 | 2.2 | % | $ | 30,465 | 4.4 | % | $ | 50,313 | 4.7 | % | $ | 89,807 | 5.8 | % | $ | 68,767 | 4.9 | % | ||||||||||||||||||||
Page22
As of December 31, 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 |
$ | 373,049 | $ | 27,625 | $ | 679,908 | $ | 89,711 | $ | 1,052,957 | $ | 117,336 | ||||||||||||
Canadian and Canadian provincial governments |
494,718 | 15,374 | 135,315 | 10,372 | 630,033 | 25,746 | ||||||||||||||||||
Residential mortgage-backed securities |
402,642 | 23,671 | 197,320 | 20,185 | 599,962 | 43,856 | ||||||||||||||||||
Foreign corporate securities |
362,406 | 5,262 | 182,300 | 24,693 | 544,706 | 29,955 | ||||||||||||||||||
Asset-backed securities |
48,651 | 1,927 | 166,603 | 57,262 | 215,254 | 59,189 | ||||||||||||||||||
Commercial mortgage-backed securities |
177,360 | 10,312 | 425,793 | 79,297 | 603,153 | 89,609 | ||||||||||||||||||
U.S. government and agencies |
496,514 | 15,027 | | | 496,514 | 15,027 | ||||||||||||||||||
State and political subdivisions |
34,612 | 3,397 | 40,945 | 11,437 | 75,557 | 14,834 | ||||||||||||||||||
Other foreign government securities |
240,216 | 8,370 | 30,321 | 4,901 | 270,537 | 13,271 | ||||||||||||||||||
Investment grade securities |
2,630,168 | 110,965 | 1,858,505 | 297,858 | 4,488,673 | 408,823 | ||||||||||||||||||
Non-investment grade securities: |
||||||||||||||||||||||||
U.S. corporate securities |
41,977 | 12,293 | 169,775 | 20,405 | 211,752 | 32,698 | ||||||||||||||||||
Asset-backed securities |
238 | 2,256 | 23,242 | 16,044 | 23,480 | 18,300 | ||||||||||||||||||
Foreign corporate securities |
1,755 | 17 | 3,537 | 3,418 | 5,292 | 3,435 | ||||||||||||||||||
Residential mortgage-backed securities |
10,657 | 1,909 | 66,756 | 24,250 | 77,413 | 26,159 | ||||||||||||||||||
Commercial mortgage-backed securities |
| | 57,179 | 79,818 | 57,179 | 79,818 | ||||||||||||||||||
State and political subdivisions |
| | 5,170 | 2,910 | 5,170 | 2,910 | ||||||||||||||||||
Non-investment grade securities |
54,627 | 16,475 | 325,659 | 146,845 | 380,286 | 163,320 | ||||||||||||||||||
Total fixed maturity securities |
$ | 2,684,795 | $ | 127,440 | $ | 2,184,164 | $ | 444,703 | $ | 4,868,959 | $ | 572,143 | ||||||||||||
Non-redeemable preferred stock |
8,320 | 1,263 | 68,037 | 11,065 | 76,357 | 12,328 | ||||||||||||||||||
Common stock |
5 | 15 | 7,950 | 394 | 7,955 | 409 | ||||||||||||||||||
Equity securities |
$ | 8,325 | $ | 1,278 | $ | 75,987 | $ | 11,459 | $ | 84,312 | $ | 12,737 | ||||||||||||
Total number of securities in an unrealized loss position |
603 | 744 | 1,347 |
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 |
Three Months Ended | Current Qtr | Year-to-Date | |||||||||||||||||||||||||||||||||||
Dec. 31, | Sept. 30, | June 30, | March 31, | Dec. 31, | vs. PY | Dec. 31, | Dec. 31, | ||||||||||||||||||||||||||||||
(USD thousands) | 2009 | 2009 | 2009 | 2009 | 2008 | Quarter | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
Fixed Maturity and Equity Securities: |
|||||||||||||||||||||||||||||||||||||
Other-than-temporary impairment losses on fixed maturities |
$ | (40,552 | ) | $ | (16,945 | ) | $ | (36,942 | ) | $ | (34,395 | ) | $ | (15,226 | ) | $ | (25,326 | ) | $ | (128,834 | ) | $ | (113,313 | ) | $ | (15,521 | ) | ||||||||||
Portion of loss recognized in other accumulated
comprehensive income (before taxes) |
3,910 | (4,000 | ) | 16,135 | | | 3,910 | 16,045 | | 16,045 | |||||||||||||||||||||||||||
Net other-than-temporary impairment losses on fixed
maturities recognized in earnings |
(36,642 | ) | (20,945 | ) | (20,807 | ) | (34,395 | ) | (15,226 | ) | (21,416 | ) | (112,789 | ) | (113,313 | ) | 524 | ||||||||||||||||||||
Impairment losses on equity securities |
(5,628 | ) | | | (5,430 | ) | (337 | ) | (5,291 | ) | (11,058 | ) | (17,232 | ) | 6,174 | ||||||||||||||||||||||
Gain on investment activity |
44,538 | 31,823 | 25,281 | 12,230 | 10,204 | 34,334 | 113,872 | 32,383 | 81,489 | ||||||||||||||||||||||||||||
Loss on investment activity |
(10,728 | ) | (23,782 | ) | (18,828 | ) | (19,649 | ) | (5,759 | ) | (4,969 | ) | (72,987 | ) | (24,062 | ) | (48,925 | ) | |||||||||||||||||||
Net gain/(loss) on fixed maturity and equity securities |
(8,460 | ) | (12,904 | ) | (14,354 | ) | (47,244 | ) | (11,118 | ) | 2,658 | (82,962 | ) | (122,224 | ) | 39,262 | |||||||||||||||||||||
Other non-derivative gain/(loss), net |
629 | (787 | ) | 2,998 | 430 | 1,481 | (852 | ) | 3,270 | 4,759 | (1,489 | ) | |||||||||||||||||||||||||
Free-standing Derivatives: |
|||||||||||||||||||||||||||||||||||||
Credit Default Swaps |
3,358 | 2,919 | 9,288 | (1,911 | ) | (6,732 | ) | 10,090 | 13,654 | (14,333 | ) | 27,987 | |||||||||||||||||||||||||
Interest Rate Swaps |
(49,213 | ) | 26,378 | (99,016 | ) | (38,864 | ) | 152,098 | (201,311 | ) | (160,715 | ) | 158,834 | (319,549 | ) | ||||||||||||||||||||||
Futures |
(9,942 | ) | (36,951 | ) | (48,059 | ) | 22,311 | 10,870 | (20,812 | ) | (72,641 | ) | 19,099 | (91,740 | ) | ||||||||||||||||||||||
Other |
1,373 | 213 | 592 | 270 | | 1,373 | 2,448 | | 2,448 | ||||||||||||||||||||||||||||
Currency Forwards |
(1,030 | ) | 1,910 | 1,165 | (2,042 | ) | 1,638 | (2,668 | ) | 3 | 1,940 | (1,937 | ) | ||||||||||||||||||||||||
Total free-standing derivatives |
(55,454 | ) | (5,531 | ) | (136,030 | ) | (20,236 | ) | 157,874 | (213,328 | ) | (217,251 | ) | 165,540 | (382,791 | ) | |||||||||||||||||||||
Embedded Derivatives: |
|||||||||||||||||||||||||||||||||||||
Modified coinsurance and funds withheld treaties |
3,028 | 51,454 | 64,337 | (40,425 | ) | (161,021 | ) | 164,049 | 78,394 | (427,798 | ) | 506,192 | |||||||||||||||||||||||||
GMXB |
46,120 | 10,127 | 161,237 | 35,213 | (230,775 | ) | 276,895 | 252,697 | (267,482 | ) | 520,179 | ||||||||||||||||||||||||||
Total embedded derivatives |
49,148 | 61,581 | 225,574 | (5,212 | ) | (391,796 | ) | 440,944 | 331,091 | (695,280 | ) | 1,026,371 | |||||||||||||||||||||||||
Net gain/(loss) on total derivatives |
(6,306 | ) | 56,050 | 89,544 | (25,448 | ) | (233,922 | ) | 227,616 | 113,840 | (529,740 | ) | 643,580 | ||||||||||||||||||||||||
Total
investment related gains (losses), net |
$ | (14,137 | ) | $ | 42,359 | $ | 78,188 | $ | (72,262 | ) | $ | (243,559 | ) | $ | 229,422 | $ | 34,148 | $ | (647,205 | ) | $ | 681,353 | |||||||||||||||