HAMILTON, Bermuda--(BUSINESS WIRE)--Oct. 24, 2012--
Everest Re Group, Ltd. (NYSE: RE) today reported third quarter 2012 net
income of $250.9 million, or $4.82 per diluted common share, compared to
net income of $63.1 million, or $1.16 per diluted common share, for the
third quarter of 2011. After-tax operating income1, excluding
realized capital gains and losses, was $210.6 million, or $4.05 per
diluted common share, for the third quarter of 2012, compared to
after-tax operating income1 of $146.7 million, or $2.70 per
diluted common share, for the same period last year.
For the nine months ended September 30, 2012, net income was $770.2
million, or $14.61 per diluted common share, compared to a net loss of
$121.5 million, or $2.24 per common share, for the first nine months of
2011. After-tax operating income1, excluding realized capital
gains and losses, was $673.5 million, or $12.78 per diluted common
share, compared to an after-tax operating loss of $42.9 million or $0.79
per common share, for the same period in 2011.
Commenting on the Company’s results, Chairman and Chief Executive
Officer, Joseph V. Taranto said, “Our record pace continues with another
quarter of comprehensive income in excess of $400 million. Through nine
months, we have generated almost $1 billion of comprehensive income for
our shareholders, resulting in growth in book value per share, adjusted
for dividends, of 17.4%.”
Operating highlights for the third quarter of 2012 included the
following:
-
Gross written premiums were $1.2 billion, an increase of 7% compared
to the third quarter of 2011. Worldwide, reinsurance premiums were
down 2.5% to $869.5 million, but adjusting for the higher level of
reinstatement premiums in 2011 and the effects of foreign currency
fluctuations, reinsurance premiums were relatively flat. Insurance
premiums increased 42%, quarter over quarter, primarily due to the
acquisition of Heartland.
-
The loss and combined ratios for the quarter were 59.8% and 87.2%,
respectively, compared to 69.0% and 95.6% in 2011. Excluding
catastrophe losses, reinstatement premiums, and prior period loss
development, the current quarter attritional loss ratio was 57.5% and
the current quarter attritional combined ratio was 84.9%. This
compared to 56.6% and 83.5%, respectively, for the same period last
year. It should be noted that the current year attritional combined
ratio does include a $33.2 million underwriting loss in the quarter
for crop business, $20.0 million on primary business and $13.2 million
on reinsurance business. Adjusting for this, the current year
attritional combined ratio would be 81.6%.
-
Net investment income for the quarter was $152.0 million, down 3%
compared to last year, primarily driven by declining reinvestment
rates.
-
Net after-tax realized and unrealized capital gains totaled $40.4
million and $118.2 million, respectively, for the quarter.
-
Cash flow from operations was $174.9 million compared to $207.9
million for the same period in 2011. Higher underwriting cash flow was
partially offset by lower investment income receipts and higher tax
payments in the current quarter.
-
Through nine months, the annualized after-tax operating income1
return on average adjusted shareholders’ equity2 was 15.3%.
-
During the quarter, the Company repurchased 229,100 of its common
shares at an average price of $109.22 and a total cost of $25 million.
For the year, the Company repurchased 2.6 million of its common shares
for a total cost of $250 million. The repurchases were made pursuant
to a share repurchase authorization, provided by the Company’s Board
of Directors, under which there remains 4.7 million shares available.
-
Shareholders’ equity ended the quarter at $6.8 billion, up 12% from
the $6.1 billion at December 31, 2011. Book value per share increased
16% from $112.99 at December 31, 2011 to $131.22 at September 30, 2012.
This news release contains forward-looking statements within the
meaning of the U.S. federal securities laws. We intend these
forward-looking statements to be covered by the safe harbor provisions
for forward-looking statements in the U.S. Federal securities laws.
These statements involve risks and uncertainties that could cause actual
results to differ materially from those contained in forward-looking
statements made on behalf of the Company. These risks and
uncertainties include the impact of general economic conditions and
conditions affecting the insurance and reinsurance industry, the
adequacy of our reserves, our ability to assess underwriting risk,
trends in rates for property and casualty insurance and reinsurance,
competition, investment market fluctuations, trends in insured and paid
losses, catastrophes, regulatory and legal uncertainties and other
factors described in our latest Annual Report on Form 10-K. The
Company undertakes no obligation to publicly update or revise any
forward-looking statements, whether as a result of new information,
future events or otherwise.
Everest Re Group, Ltd. is a Bermuda holding company that operates
through the following subsidiaries: Everest Reinsurance Company provides
reinsurance to property and casualty insurers in both the U.S. and
international markets. Everest Reinsurance (Bermuda), Ltd., including
through its branch in the United Kingdom, provides reinsurance and
insurance to worldwide property and casualty markets and reinsurance to
life insurers. Everest Reinsurance Company (Ireland), Limited provides
reinsurance to non-life insurers in Europe. Everest National Insurance
Company and Everest Security Insurance Company provide property and
casualty insurance to policyholders in the U.S. Everest Indemnity
Insurance Company offers excess and surplus lines insurance in the U.S.
Everest Insurance Company of Canada provides property and casualty
insurance to policyholders in Canada. Additional information on Everest
Re Group companies can be found at the Group’s web site at www.everestregroup.com.
A conference call discussing the third quarter results will be held at
10:30 a.m. Eastern Time on October 25, 2012. The call will be available
on the Internet through the Company’s web site or at www.streetevents.com.
Recipients are encouraged to visit the Company’s web site to view
supplemental financial information on the Company’s results. The
supplemental information is located at www.everestregroup.com
in the “Financial Reports” section of the “Investor Center”. The
supplemental financial information may also be obtained by contacting
the Company directly.
___________________________
1The Company generally uses after-tax operating income
(loss), a non-GAAP financial measure, to evaluate its performance.
After-tax operating income (loss) consists of net income (loss)
excluding after-tax net realized capital gains (losses) as the following
reconciliation displays:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
(Dollars in thousands, except per share amounts)
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Diluted
|
|
|
|
|
|
|
|
Per Diluted
|
|
|
|
|
|
|
|
Per Diluted
|
|
|
|
|
|
|
|
Per
|
|
|
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
Amount
|
|
|
|
Share
|
|
|
|
Amount
|
|
|
|
Share
|
|
|
|
Amount
|
|
|
|
Share
|
|
|
|
Amount
|
|
|
|
Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
250,922
|
|
|
|
$
|
4.82
|
|
|
|
$
|
63,054
|
|
|
|
|
$
|
1.16
|
|
|
|
|
$
|
770,177
|
|
|
|
$
|
14.61
|
|
|
|
$
|
(121,528
|
)
|
|
|
|
$
|
(2.24
|
)
|
|
After-tax net realized capital gains (losses)
|
|
|
|
|
40,351
|
|
|
|
|
0.78
|
|
|
|
|
(83,619
|
)
|
|
|
|
|
(1.54
|
)
|
|
|
|
|
96,665
|
|
|
|
|
1.83
|
|
|
|
|
(78,612
|
)
|
|
|
|
|
(1.45
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After-tax operating income (loss)
|
|
|
|
$
|
210,571
|
|
|
|
$
|
4.05
|
|
|
|
$
|
146,673
|
|
|
|
|
$
|
2.70
|
|
|
|
|
$
|
673,512
|
|
|
|
$
|
12.78
|
|
|
|
$
|
(42,916
|
)
|
|
|
|
$
|
(0.79
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Some amounts may not reconcile due to rounding.)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Although net realized capital gains (losses) are an integral part of the
Company’s insurance operations, the determination of net realized
capital gains (losses) is independent of the insurance underwriting
process. The Company believes that the level of net realized capital
gains (losses) for any particular period is not indicative of the
performance of the underlying business in that particular period.
Providing only a GAAP presentation of net income (loss) makes it more
difficult for users of the financial information to evaluate the
Company’s success or failure in its basic business, and may lead to
incorrect or misleading assumptions and conclusions. The Company
understands that the equity analysts who follow the Company focus on
after-tax operating income (loss) in their analyses for the reasons
discussed above. The Company provides after-tax operating income (loss)
to investors so that they have what management believes to be a useful
supplement to GAAP information concerning the Company’s performance.
2Adjusted shareholders’ equity excludes net after-tax
unrealized (appreciation) depreciation of investments.
--Financial Details Follow--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVEREST RE GROUP, LTD.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AND COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
(Dollars in thousands, except per share amounts)
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
(unaudited)
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned
|
|
|
|
$
|
1,009,454
|
|
|
|
|
$
|
1,044,338
|
|
|
|
|
$
|
3,045,232
|
|
|
|
|
$
|
3,095,619
|
|
|
Net investment income
|
|
|
|
|
152,024
|
|
|
|
|
|
156,465
|
|
|
|
|
|
453,791
|
|
|
|
|
|
493,788
|
|
|
Net realized capital gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairments on fixed maturity securities
|
|
|
|
|
(3,548
|
)
|
|
|
|
|
(1,050
|
)
|
|
|
|
|
(9,902
|
)
|
|
|
|
|
(15,817
|
)
|
|
Other-than-temporary impairments on fixed maturity securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
transferred to other comprehensive income (loss)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
Other net realized capital gains (losses)
|
|
|
|
|
66,291
|
|
|
|
|
|
(136,621
|
)
|
|
|
|
|
154,784
|
|
|
|
|
|
(114,543
|
)
|
|
Total net realized capital gains (losses)
|
|
|
|
|
62,743
|
|
|
|
|
|
(137,671
|
)
|
|
|
|
|
144,882
|
|
|
|
|
|
(130,360
|
)
|
|
Net derivative gain (loss)
|
|
|
|
|
703
|
|
|
|
|
|
(23,427
|
)
|
|
|
|
|
(9,420
|
)
|
|
|
|
|
(19,273
|
)
|
|
Other income (expense)
|
|
|
|
|
(5,943
|
)
|
|
|
|
|
(14,911
|
)
|
|
|
|
|
15,675
|
|
|
|
|
|
(31,744
|
)
|
|
Total revenues
|
|
|
|
|
1,218,981
|
|
|
|
|
|
1,024,794
|
|
|
|
|
|
3,650,160
|
|
|
|
|
|
3,408,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CLAIMS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and loss adjustment expenses
|
|
|
|
|
603,654
|
|
|
|
|
|
720,711
|
|
|
|
|
|
1,813,990
|
|
|
|
|
|
2,706,276
|
|
|
Commission, brokerage, taxes and fees
|
|
|
|
|
221,082
|
|
|
|
|
|
227,969
|
|
|
|
|
|
724,374
|
|
|
|
|
|
701,800
|
|
|
Other underwriting expenses
|
|
|
|
|
55,762
|
|
|
|
|
|
49,437
|
|
|
|
|
|
153,932
|
|
|
|
|
|
140,290
|
|
|
Corporate expenses
|
|
|
|
|
5,947
|
|
|
|
|
|
4,204
|
|
|
|
|
|
16,683
|
|
|
|
|
|
11,922
|
|
|
Interest, fees and bond issue cost amortization expense
|
|
|
|
|
13,331
|
|
|
|
|
|
13,085
|
|
|
|
|
|
39,753
|
|
|
|
|
|
39,199
|
|
|
Total claims and expenses
|
|
|
|
|
899,776
|
|
|
|
|
|
1,015,406
|
|
|
|
|
|
2,748,732
|
|
|
|
|
|
3,599,487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE TAXES
|
|
|
|
|
319,205
|
|
|
|
|
|
9,388
|
|
|
|
|
|
901,428
|
|
|
|
|
|
(191,457
|
)
|
|
Income tax expense (benefit)
|
|
|
|
|
68,283
|
|
|
|
|
|
(53,666
|
)
|
|
|
|
|
131,251
|
|
|
|
|
|
(69,929
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
|
|
$
|
250,922
|
|
|
|
|
$
|
63,054
|
|
|
|
|
$
|
770,177
|
|
|
|
|
$
|
(121,528
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax :
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized appreciation (depreciation) ("URA(D)") on securities
arising during the period
|
|
|
|
|
116,694
|
|
|
|
|
|
(14,536
|
)
|
|
|
|
|
202,229
|
|
|
|
|
|
53,141
|
|
|
Less: reclassification adjustment for realized losses (gains)
included in net income (loss)
|
|
|
|
|
1,512
|
|
|
|
|
|
(20,420
|
)
|
|
|
|
|
(5,702
|
)
|
|
|
|
|
(949
|
)
|
|
Total URA(D) on securities arising during the period
|
|
|
|
|
118,206
|
|
|
|
|
|
(34,956
|
)
|
|
|
|
|
196,527
|
|
|
|
|
|
52,192
|
|
|
Foreign currency translation adjustments
|
|
|
|
|
36,252
|
|
|
|
|
|
(23,247
|
)
|
|
|
|
|
27,125
|
|
|
|
|
|
16,258
|
|
|
Pension adjustments
|
|
|
|
|
1,199
|
|
|
|
|
|
746
|
|
|
|
|
|
3,166
|
|
|
|
|
|
2,238
|
|
|
Total other comprehensive income (loss), net of tax
|
|
|
|
|
155,657
|
|
|
|
|
|
(57,457
|
)
|
|
|
|
|
226,818
|
|
|
|
|
|
70,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME (LOSS)
|
|
|
|
$
|
406,579
|
|
|
|
|
$
|
5,597
|
|
|
|
|
$
|
996,995
|
|
|
|
|
$
|
(50,840
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER COMMON SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
4.84
|
|
|
|
|
$
|
1.16
|
|
|
|
|
$
|
14.66
|
|
|
|
|
$
|
(2.24
|
)
|
|
Diluted
|
|
|
|
|
4.82
|
|
|
|
|
|
1.16
|
|
|
|
|
|
14.61
|
|
|
|
|
|
(2.24
|
)
|
|
Dividends declared
|
|
|
|
|
0.48
|
|
|
|
|
|
0.48
|
|
|
|
|
|
1.44
|
|
|
|
|
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVEREST RE GROUP, LTD.
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
December 31,
|
|
(Dollars and share amounts in thousands, except par value per share)
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
Fixed maturities - available for sale, at market value
|
|
|
|
$
|
12,846,495
|
|
|
|
|
$
|
12,293,524
|
|
|
(amortized cost: 2012, $12,100,746; 2011, $11,731,173)
|
|
|
|
|
|
|
|
|
|
Fixed maturities - available for sale, at fair value
|
|
|
|
|
52,217
|
|
|
|
|
|
113,606
|
|
|
Equity securities - available for sale, at market value (cost: 2012,
$265,563; 2011, $463,620)
|
|
|
|
|
279,375
|
|
|
|
|
|
448,930
|
|
|
Equity securities - available for sale, at fair value
|
|
|
|
|
1,301,522
|
|
|
|
|
|
1,249,106
|
|
|
Short-term investments
|
|
|
|
|
973,560
|
|
|
|
|
|
685,332
|
|
|
Other invested assets (cost: 2012, $602,230; 2011, $558,232)
|
|
|
|
|
602,230
|
|
|
|
|
|
558,232
|
|
|
Cash
|
|
|
|
|
478,558
|
|
|
|
|
|
448,651
|
|
|
Total investments and cash
|
|
|
|
|
16,533,957
|
|
|
|
|
|
15,797,381
|
|
|
Accrued investment income
|
|
|
|
|
128,619
|
|
|
|
|
|
130,193
|
|
|
Premiums receivable
|
|
|
|
|
1,204,867
|
|
|
|
|
|
1,077,548
|
|
|
Reinsurance receivables
|
|
|
|
|
642,612
|
|
|
|
|
|
580,339
|
|
|
Funds held by reinsureds
|
|
|
|
|
224,344
|
|
|
|
|
|
267,295
|
|
|
Deferred acquisition costs
|
|
|
|
|
296,410
|
|
|
|
|
|
378,026
|
|
|
Prepaid reinsurance premiums
|
|
|
|
|
106,869
|
|
|
|
|
|
85,409
|
|
|
Deferred tax asset
|
|
|
|
|
260,809
|
|
|
|
|
|
332,783
|
|
|
Income taxes recoverable
|
|
|
|
|
20,378
|
|
|
|
|
|
41,623
|
|
|
Other assets
|
|
|
|
|
248,608
|
|
|
|
|
|
202,958
|
|
|
TOTAL ASSETS
|
|
|
|
$
|
19,667,473
|
|
|
|
|
$
|
18,893,555
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
Reserve for losses and loss adjustment expenses
|
|
|
|
$
|
9,847,174
|
|
|
|
|
$
|
10,123,215
|
|
|
Future policy benefit reserve
|
|
|
|
|
65,734
|
|
|
|
|
|
67,187
|
|
|
Unearned premium reserve
|
|
|
|
|
1,370,099
|
|
|
|
|
|
1,412,778
|
|
|
Funds held under reinsurance treaties
|
|
|
|
|
2,659
|
|
|
|
|
|
2,528
|
|
|
Commission reserves
|
|
|
|
|
51,453
|
|
|
|
|
|
55,103
|
|
|
Other net payable to reinsurers
|
|
|
|
|
228,641
|
|
|
|
|
|
60,775
|
|
|
5.4% Senior notes due 10/15/2014
|
|
|
|
|
249,894
|
|
|
|
|
|
249,858
|
|
|
6.6% Long term notes due 5/1/2067
|
|
|
|
|
238,356
|
|
|
|
|
|
238,354
|
|
|
Junior subordinated debt securities payable
|
|
|
|
|
329,897
|
|
|
|
|
|
329,897
|
|
|
Accrued interest on debt and borrowings
|
|
|
|
|
12,092
|
|
|
|
|
|
4,781
|
|
|
Equity index put option liability
|
|
|
|
|
79,148
|
|
|
|
|
|
69,729
|
|
|
Unsettled securities payable
|
|
|
|
|
105,869
|
|
|
|
|
|
8,793
|
|
|
Other liabilities
|
|
|
|
|
301,085
|
|
|
|
|
|
199,182
|
|
|
Total liabilities
|
|
|
|
|
12,882,101
|
|
|
|
|
|
12,822,180
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
|
Preferred shares, par value: $0.01; 50,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
no shares issued and outstanding
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
Common shares, par value: $0.01; 200,000 shares authorized; (2012)
67,024
|
|
|
|
|
|
|
|
|
|
and (2011) 66,455 outstanding before treasury shares
|
|
|
|
|
670
|
|
|
|
|
|
665
|
|
|
Additional paid-in capital
|
|
|
|
|
1,935,677
|
|
|
|
|
|
1,892,988
|
|
|
Accumulated other comprehensive income (loss), net of deferred
income tax expense
|
|
|
|
|
|
(benefit) of $136,906 at 2012 and $112,969 at 2011
|
|
|
|
|
593,796
|
|
|
|
|
|
366,978
|
|
|
Treasury shares, at cost; 15,316 shares (2012) and 12,719 shares
(2011)
|
|
|
|
|
(1,323,995
|
)
|
|
|
|
|
(1,073,970
|
)
|
|
Retained earnings
|
|
|
|
|
5,579,224
|
|
|
|
|
|
4,884,714
|
|
|
Total shareholders' equity
|
|
|
|
|
6,785,372
|
|
|
|
|
|
6,071,375
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
$
|
19,667,473
|
|
|
|
|
$
|
18,893,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EVEREST RE GROUP, LTD.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
(Dollars in thousands)
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
(unaudited)
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
250,922
|
|
|
|
|
$
|
63,054
|
|
|
|
|
$
|
770,177
|
|
|
|
|
$
|
(121,528
|
)
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in premiums receivable
|
|
|
|
|
(227,333
|
)
|
|
|
|
|
(6,371
|
)
|
|
|
|
|
(119,923
|
)
|
|
|
|
|
(159,868
|
)
|
|
Decrease (increase) in funds held by reinsureds, net
|
|
|
|
|
37,682
|
|
|
|
|
|
(22,036
|
)
|
|
|
|
|
46,089
|
|
|
|
|
|
17,452
|
|
|
Decrease (increase) in reinsurance receivables
|
|
|
|
|
(22,945
|
)
|
|
|
|
|
89,855
|
|
|
|
|
|
(35,972
|
)
|
|
|
|
|
107,610
|
|
|
Decrease (increase) in current income taxes
|
|
|
|
|
19,927
|
|
|
|
|
|
14,638
|
|
|
|
|
|
21,386
|
|
|
|
|
|
7,205
|
|
|
Decrease (increase) in deferred tax asset
|
|
|
|
|
14,935
|
|
|
|
|
|
(75,216
|
)
|
|
|
|
|
48,896
|
|
|
|
|
|
(73,558
|
)
|
|
Decrease (increase) in prepaid reinsurance premiums
|
|
|
|
|
(27,524
|
)
|
|
|
|
|
10,126
|
|
|
|
|
|
(18,401
|
)
|
|
|
|
|
49,472
|
|
|
Increase (decrease) in reserve for losses and loss adjustment
expenses
|
|
|
|
|
(138,310
|
)
|
|
|
|
|
(115,014
|
)
|
|
|
|
|
(405,540
|
)
|
|
|
|
|
578,371
|
|
|
Increase (decrease) in future policy benefit reserve
|
|
|
|
|
(535
|
)
|
|
|
|
|
(638
|
)
|
|
|
|
|
(1,454
|
)
|
|
|
|
|
(1,032
|
)
|
|
Increase (decrease) in unearned premiums
|
|
|
|
|
121,344
|
|
|
|
|
|
34,686
|
|
|
|
|
|
(52,225
|
)
|
|
|
|
|
(79,001
|
)
|
|
Increase (decrease) in other net payable to reinsurers
|
|
|
|
|
138,239
|
|
|
|
|
|
13,645
|
|
|
|
|
|
165,142
|
|
|
|
|
|
(15,938
|
)
|
|
Change in equity adjustments in limited partnerships
|
|
|
|
|
(18,274
|
)
|
|
|
|
|
(16,439
|
)
|
|
|
|
|
(46,766
|
)
|
|
|
|
|
(67,053
|
)
|
|
Change in other assets and liabilities, net
|
|
|
|
|
65,247
|
|
|
|
|
|
65,828
|
|
|
|
|
|
184,250
|
|
|
|
|
|
126,791
|
|
|
Non-cash compensation expense
|
|
|
|
|
9,452
|
|
|
|
|
|
5,295
|
|
|
|
|
|
22,826
|
|
|
|
|
|
12,953
|
|
|
Amortization of bond premium (accrual of bond discount)
|
|
|
|
|
14,829
|
|
|
|
|
|
8,814
|
|
|
|
|
|
45,795
|
|
|
|
|
|
34,384
|
|
|
Amortization of underwriting discount on senior notes
|
|
|
|
|
13
|
|
|
|
|
|
12
|
|
|
|
|
|
38
|
|
|
|
|
|
36
|
|
|
Net realized capital (gains) losses
|
|
|
|
|
(62,743
|
)
|
|
|
|
|
137,671
|
|
|
|
|
|
(144,882
|
)
|
|
|
|
|
130,360
|
|
|
Net cash provided by (used in) operating activities
|
|
|
|
|
174,926
|
|
|
|
|
|
207,910
|
|
|
|
|
|
479,436
|
|
|
|
|
|
546,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from fixed maturities matured/called - available for sale,
at market value
|
|
|
|
|
503,303
|
|
|
|
|
|
537,715
|
|
|
|
|
|
1,294,896
|
|
|
|
|
|
1,348,380
|
|
|
Proceeds from fixed maturities matured/called - available for sale,
at fair value
|
|
|
|
|
1,300
|
|
|
|
|
|
-
|
|
|
|
|
|
1,300
|
|
|
|
|
|
12,775
|
|
|
Proceeds from fixed maturities sold - available for sale, at market
value
|
|
|
|
|
217,983
|
|
|
|
|
|
487,973
|
|
|
|
|
|
639,301
|
|
|
|
|
|
1,355,653
|
|
|
Proceeds from fixed maturities sold - available for sale, at fair
value
|
|
|
|
|
11,783
|
|
|
|
|
|
12,512
|
|
|
|
|
|
72,926
|
|
|
|
|
|
62,632
|
|
|
Proceeds from equity securities sold - available for sale, at market
value
|
|
|
|
|
76,000
|
|
|
|
|
|
1
|
|
|
|
|
|
130,792
|
|
|
|
|
|
27,207
|
|
|
Proceeds from equity securities sold - available for sale, at fair
value
|
|
|
|
|
89,311
|
|
|
|
|
|
61,080
|
|
|
|
|
|
386,917
|
|
|
|
|
|
154,747
|
|
|
Distributions from other invested assets
|
|
|
|
|
32,015
|
|
|
|
|
|
15,923
|
|
|
|
|
|
53,032
|
|
|
|
|
|
143,017
|
|
|
Cost of fixed maturities acquired - available for sale, at market
value
|
|
|
|
|
(889,195
|
)
|
|
|
|
|
(756,432
|
)
|
|
|
|
|
(2,143,771
|
)
|
|
|
|
|
(2,293,760
|
)
|
|
Cost of fixed maturities acquired - available for sale, at fair value
|
|
|
|
|
(1,658
|
)
|
|
|
|
|
(9,801
|
)
|
|
|
|
|
(7,164
|
)
|
|
|
|
|
(25,025
|
)
|
|
Cost of equity securities acquired - available for sale, at market
value
|
|
|
|
|
(7,472
|
)
|
|
|
|
|
(4,772
|
)
|
|
|
|
|
(20,126
|
)
|
|
|
|
|
(120,583
|
)
|
|
Cost of equity securities acquired - available for sale, at fair
value
|
|
|
|
|
(111,767
|
)
|
|
|
|
|
(342,567
|
)
|
|
|
|
|
(305,046
|
)
|
|
|
|
|
(684,867
|
)
|
|
Cost of other invested assets acquired
|
|
|
|
|
(21,089
|
)
|
|
|
|
|
(5,730
|
)
|
|
|
|
|
(49,681
|
)
|
|
|
|
|
(57,832
|
)
|
|
Cost of businesses acquired
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(63,100
|
)
|
|
Net change in short-term investments
|
|
|
|
|
(24,466
|
)
|
|
|
|
|
(51,333
|
)
|
|
|
|
|
(287,196
|
)
|
|
|
|
|
(48,616
|
)
|
|
Net change in unsettled securities transactions
|
|
|
|
|
59,991
|
|
|
|
|
|
(11,755
|
)
|
|
|
|
|
65,957
|
|
|
|
|
|
35,446
|
|
|
Net cash provided by (used in) investing activities
|
|
|
|
|
(63,961
|
)
|
|
|
|
|
(67,186
|
)
|
|
|
|
|
(167,863
|
)
|
|
|
|
|
(153,926
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued during the period, net
|
|
|
|
|
1,913
|
|
|
|
|
|
951
|
|
|
|
|
|
19,868
|
|
|
|
|
|
8,508
|
|
|
Purchase of treasury shares
|
|
|
|
|
(25,026
|
)
|
|
|
|
|
(46,628
|
)
|
|
|
|
|
(250,025
|
)
|
|
|
|
|
(84,239
|
)
|
|
Revolving credit borrowings
|
|
|
|
|
-
|
|
|
|
|
|
(40,000
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(50,000
|
)
|
|
Dividends paid to shareholders
|
|
|
|
|
(24,897
|
)
|
|
|
|
|
(25,936
|
)
|
|
|
|
|
(75,667
|
)
|
|
|
|
|
(78,062
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
(48,010
|
)
|
|
|
|
|
(111,613
|
)
|
|
|
|
|
(305,824
|
)
|
|
|
|
|
(203,793
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
|
|
|
|
16,752
|
|
|
|
|
|
3,072
|
|
|
|
|
|
24,158
|
|
|
|
|
|
(3,639
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
|
|
79,707
|
|
|
|
|
|
32,183
|
|
|
|
|
|
29,907
|
|
|
|
|
|
185,298
|
|
|
Cash, beginning of period
|
|
|
|
|
398,851
|
|
|
|
|
|
411,523
|
|
|
|
|
|
448,651
|
|
|
|
|
|
258,408
|
|
|
Cash, end of period
|
|
|
|
$
|
478,558
|
|
|
|
|
$
|
443,706
|
|
|
|
|
$
|
478,558
|
|
|
|
|
$
|
443,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid (recovered)
|
|
|
|
$
|
30,662
|
|
|
|
|
$
|
6,627
|
|
|
|
|
$
|
54,463
|
|
|
|
|
$
|
(5,919
|
)
|
|
Interest paid
|
|
|
|
|
5,851
|
|
|
|
|
|
5,607
|
|
|
|
|
|
31,936
|
|
|
|
|
|
31,385
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash transaction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets acquired and liabilities assumed from business
acquisitions
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
19,130
|
|
|
Conversion of equity securities - available for sale, at market
value, to fixed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
maturity securities - available for sale, at market value, including
accrued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest at time of conversion
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
92,981
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Source: Everest Re Group, Ltd.
Everest Global Services, Inc.
Elizabeth B. Farrell, 908-604-3169
Vice
President, Investor Relations