Employers Holdings, Inc. Reports Third Quarter 2020 Results; Declares Fourth Quarter 2020 Cash Dividend of $0.25 per Share
RENO, Nev.--(BUSINESS WIRE)--Employers Holdings, Inc. (the “Company”) (NYSE:EIG), a holding company with subsidiaries that are specialty providers of workers' compensation insurance and services focused on select, small businesses engaged in low-to-medium hazard industries, today reported financial results for its third quarter ended September 30, 2020.
Financial Highlights
-
Net income of
$31.1 million , or$1.05 per diluted share; -
Adjusted net income of
$14.1 million , or$0.48 per diluted share; -
Net realized and unrealized gains on investments recorded through the income statement of
$19.1 million ; -
Net investment income of
$18.5 million , down17% year-over-year; -
Net premiums earned of
$144.4 million , down18% year-over-year; -
Favorable prior year loss reserve development on voluntary business of
$15.0 million , versus$20.0 million a year ago; -
The Company repurchased 314,241 shares of its common stock at an average price of
$29.75 per share; -
Book value per share including the Deferred Gain of
$44.62 , up3.3% for the quarter including dividends declared.
Management Commentary
Chief Executive Officer Douglas Dirks commented: “During the third quarter, we delivered a
Our new business writings were down sharply earlier in the year, but have rebounded since June. We are currently experiencing significant year-over-year increases in new business submissions and binds in nearly all the states in which we operate, with the notable exception of California which continues to lag all other states. Despite the increases in new business that we have experienced year-to-date, our new business premium has fallen, driven primarily by a significant decline in policies with premium greater than
The increase in new business activity we are seeing today is an encouraging sign that many of our targeted businesses have reopened and are resuming their operations, and that the significant investments we have made in delivering a superior customer experience for our agents and insureds are contributing to growth in our business in an unprecedentedly challenging time. We continue to actively manage our underwriting expenses with a view towards maintaining our target expense ratios despite the meaningful reductions in earned premium we have experienced thus far this year. We continue to believe that the COVID-19 pandemic will likely be more of a premium event than a capital event.
Mr. Dirks continued, “Our balance sheet and income statement were each favorably impacted by
Summary of Third Quarter 2020 Operating Results
(All comparisons vs. third quarter 2019, unless noted otherwise).
Gross premiums written were
Losses and loss adjustment expenses were
Commission expenses were
Underwriting and general and administrative expenses were
Net investment income was
Income tax expense was
The Company’s book value per share of
Summary of Results by Segment
(see page 14 of the Financial Supplement for a description of our reportable segments. All comparisons vs. third quarter 2019, unless noted otherwise).
Employers Segment
The Employers segment reported net income before income taxes of
Highlights included the following:
– Underwriting income of
– Combined ratio of
– Current accident year loss and LAE ratio of
– Favorable prior year loss reserve development of 10.2 percentage points versus 11.4 percentage points;
– Commission expense ratio of
– Underwriting expense ratio of
– Net investment income of
– Net realized and unrealized gains on investments recorded through the income statement of
Cerity Segment
The Cerity segment reported a net loss before income taxes of
Corporate and Other
Corporate and Other activities reported a net loss before income taxes of
Highlights included the following:
– LPT amortization, which served to reduce losses and LAE, of
– Net investment income of
– General and administrative expenses of
Share Repurchases and Fourth Quarter 2020 Dividend Declaration
During the third quarter of 2020, the Company repurchased 314,241 shares of its common stock at an average price of
On October 21, 2020, the Board of Directors declared a fourth quarter 2020 dividend of
Earnings Conference Call and Webcast
The Company will host a conference call on Friday, October 23, 2020, at 11:00 a.m. Eastern Daylight Time / 8:00 a.m. Pacific Daylight Time.
To participate in the live conference call by telephone, dial +1 (888) 364-8443 or +1 (484) 747-6630 and use the conference call access code 3787131.
The webcast will be accessible on the Company’s web site at www.employers.com through the “Investors” link. An archived version of the webcast will remain on the Company’s web site for up to seven days following the live call. To listen to a recording of the call by telephone, dial +1 (855) 859-2056 or +1 (404) 537-3406 and use the conference call access code 3787131.
Reconciliation of Non-GAAP Financial Measures to GAAP
The information in this press release should be read in conjunction with the Financial Supplement that is attached to this press release and is available on our website.
Within this earnings release we present various financial measures, some of which are “Non-GAAP financial measures” as defined in Regulation G pursuant to Section 401 of the Sarbanes - Oxley Act of 2002. A description of these Non-GAAP financial measures, as well as a reconciliation of such Non-GAAP measures to our most directly comparable GAAP financial measures is included in the attached Financial Supplement. Management believes that these Non-GAAP measures are important to the Company's investors, analysts and other interested parties who benefit from having an objective and consistent basis for comparison with other companies within our industry. Management further believes that these measures are more relevant than comparable GAAP measures in evaluating our financial performance.
Forward-Looking Statements
In this press release, the Company and its management discuss and make statements based on currently available information regarding their intentions, beliefs, current expectations, and projections of, among other things, the Company's future performance, business growth, retention rates, loss costs, claim trends and the impact of key business initiatives, future technologies and planned investments. Certain of these statements may constitute “forward-looking” statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts and are often identified by words such as “may,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “target,” “project,” “intend,” “believe,” “estimate,” “predict,” “potential,” “pro forma,” “seek,” “likely,” or “continue,” or other comparable terminology and their negatives. The Company and its management caution investors that such forward-looking statements are not guarantees of future performance. Risks and uncertainties are inherent in the Company’s future performance. Factors that could cause the Company's actual results to differ materially from those indicated by such forward-looking statements include, among other things, those discussed or identified from time to time in the Company’s public filings with the U.S. Securities and Exchange Commission (the "SEC"), including the risks detailed in the Company's Quarterly Reports on Form 10-Q and the Company's Annual Reports on Form 10-K. Except as required by applicable securities laws, 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.
Filings with the SEC
The Company’s filings with the SEC and its quarterly investor presentations can be accessed through the “Investors” link on the Company's website, www.employers.com. The Company's filings with the SEC can also be accessed through the SEC's EDGAR Database at www.sec.gov (EDGAR CIK No. 0001379041).
About Employers Holdings, Inc.
EMPLOYERS® and America’s small business insurance specialist® are registered trademarks of EIG Services, Inc. Employers Holdings, Inc. is a holding company with subsidiaries that are specialty providers of workers' compensation insurance and services focused on select, small businesses engaged in low-to-medium hazard industries. The Company operates throughout the United States, with the exception of four states that are served exclusively by their state funds. Insurance is offered through Employers Insurance Company of Nevada, Employers Compensation Insurance Company, Employers Preferred Insurance Company, Employers Assurance Company and Cerity Insurance Company, all rated A- (Excellent) by the A.M. Best Company. Not all companies do business in all jurisdictions. See www.employers.com and www.cerity.com for coverage availability.
Employers Holdings, Inc.
Third Quarter 2020
Financial Supplement
EMPLOYERS HOLDINGS, INC.
Table of Contents
Page |
|
|
|
|
|
1 |
|
Consolidated Financial Highlights |
|
|
|
2 |
|
Summary Consolidated Balance Sheets |
|
|
|
3 |
|
Summary Consolidated Income Statements |
|
|
|
5 |
|
Net Income Before Income Taxes by Segment |
|
|
|
9 |
|
Return on Equity |
|
|
|
10 |
|
Roll-forward of Unpaid Losses and LAE |
|
|
|
11 |
|
Consolidated Investment Portfolio |
|
|
|
12 |
|
Book Value Per Share |
|
|
|
13 |
|
Earnings Per Share |
|
|
|
14 |
|
Non-GAAP Financial Measures |
|
|
|
15 |
|
Description of Reportable Segments |
EMPLOYERS HOLDINGS, INC.
Consolidated Financial Highlights (unaudited)
$ in millions, except per share amounts
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||||||||
|
|
2020 |
|
2019 |
|
% change |
|
2020 |
|
2019 |
|
% change |
||||||||||
Selected financial highlights: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross premiums written |
|
$ |
131.3 |
|
|
$ |
166.5 |
|
|
(21) |
% |
|
$ |
456.2 |
|
|
$ |
553.1 |
|
|
(18) |
% |
Net premiums written |
|
129.6 |
|
|
165.2 |
|
|
(22) |
|
|
452.0 |
|
|
549.1 |
|
|
(18) |
|
||||
Net premiums earned |
|
144.4 |
|
|
175.8 |
|
|
(18) |
|
|
463.8 |
|
|
526.1 |
|
|
(12) |
|
||||
Net investment income |
|
18.5 |
|
|
22.3 |
|
|
(17) |
|
|
58.3 |
|
|
65.5 |
|
|
(11) |
|
||||
Net income before impact of the LPT(1) |
|
28.6 |
|
|
30.5 |
|
|
(6) |
|
|
48.4 |
|
|
114.9 |
|
|
(58) |
|
||||
Adjusted net income(1) |
|
14.1 |
|
|
28.4 |
|
|
(50) |
|
|
50.8 |
|
|
88.6 |
|
|
(43) |
|
||||
Net income before income taxes |
|
38.3 |
|
|
40.9 |
|
|
(6) |
|
|
67.3 |
|
|
152.4 |
|
|
(56) |
|
||||
Net income |
|
31.1 |
|
|
32.8 |
|
|
(5) |
|
|
55.8 |
|
|
125.4 |
|
|
(56) |
|
||||
Comprehensive income |
|
37.8 |
|
|
47.6 |
|
|
(21) |
|
|
102.2 |
|
|
207.2 |
|
|
(51) |
|
||||
Total assets |
|
|
|
|
|
|
|
3,985.1 |
|
|
4,024.9 |
|
|
(1) |
|
|||||||
Stockholders' equity |
|
|
|
|
|
|
|
1,167.4 |
|
|
1,160.4 |
|
|
1 |
|
|||||||
Stockholders' equity including the Deferred Gain(2) |
|
|
|
|
|
|
|
1,297.1 |
|
|
1,299.8 |
|
|
— |
|
|||||||
Adjusted stockholders' equity(2) |
|
|
|
|
|
|
|
1,185.4 |
|
|
1,231.7 |
|
|
(4) |
|
|||||||
Annualized adjusted return on stockholders' equity(3) |
|
4.8 |
% |
|
9.3 |
% |
|
(48) |
% |
|
5.6 |
% |
|
9.8 |
% |
|
(43) |
% |
||||
Amounts per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash dividends declared per share |
|
$ |
0.25 |
|
|
$ |
0.22 |
|
|
14 |
% |
|
$ |
0.75 |
|
|
$ |
0.66 |
|
|
14 |
% |
Earnings per diluted share(4) |
|
1.05 |
|
|
1.01 |
|
|
4 |
|
|
1.83 |
|
|
3.85 |
|
|
(52) |
|
||||
Earnings per diluted share before impact of the LPT(4) |
|
0.97 |
|
|
0.94 |
|
|
3 |
|
|
1.59 |
|
|
3.53 |
|
|
(55) |
|
||||
Adjusted earnings per diluted share(4) |
|
0.48 |
|
|
0.88 |
|
|
(45) |
|
|
1.66 |
|
|
2.72 |
|
|
(39) |
|
||||
Book value per share(2) |
|
|
|
|
|
|
|
40.16 |
|
|
36.47 |
|
|
10 |
|
|||||||
Book value per share including the Deferred Gain(2) |
|
|
|
|
|
|
|
44.62 |
|
|
40.86 |
|
|
9 |
|
|||||||
Adjusted book value per share(2) |
|
|
|
|
|
|
|
40.78 |
|
|
38.71 |
|
|
5 |
|
|||||||
Financial information by Segment(5): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Employers |
|
$ |
42.8 |
|
|
$ |
46.8 |
|
|
(9) |
% |
|
$ |
80.6 |
|
|
$ |
160.9 |
|
|
(50) |
% |
Cerity |
|
(3.2) |
|
|
(3.8) |
|
|
(16) |
|
|
(9.9) |
|
|
(11.4) |
|
|
13 |
|
||||
Corporate and Other |
|
(1.3) |
|
|
(2.1) |
|
|
(38) |
|
|
(3.4) |
|
|
2.9 |
|
|
(217) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) See Page 3 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||||||||
(2) See Page 11 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||||||||
(3) See Page 8 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||||||||
(4) See Page 12 for description and calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||||||||
(5) See Pages 4-7 for details and Page 14 for a description of our reportable segments. |
||||||||||||||||||||||
EMPLOYERS HOLDINGS, INC.
Summary Consolidated Balance Sheets (unaudited)
$ in millions, except per share amounts
|
|
September 30,
|
|
December 31,
|
||||
ASSETS |
|
|
|
|
||||
Investments, cash and cash equivalents |
|
$ |
2,954.2 |
|
|
$ |
2,933.6 |
|
Accrued investment income |
|
17.2 |
|
|
16.4 |
|
||
Premiums receivable, net |
|
251.6 |
|
|
285.7 |
|
||
Reinsurance recoverable, net of allowance, on paid and unpaid losses and LAE |
|
521.0 |
|
|
539.7 |
|
||
Deferred policy acquisition costs |
|
46.6 |
|
|
47.9 |
|
||
Contingent commission receivable—LPT Agreement |
|
13.2 |
|
|
13.2 |
|
||
Other assets |
|
181.3 |
|
|
167.6 |
|
||
Total assets |
|
$ |
3,985.1 |
|
|
$ |
4,004.1 |
|
|
|
|
|
|
||||
LIABILITIES |
|
|
|
|
||||
Unpaid losses and LAE |
|
$ |
2,141.4 |
|
|
$ |
2,192.8 |
|
Unearned premiums |
|
325.6 |
|
|
337.1 |
|
||
Commissions and premium taxes payable |
|
45.5 |
|
|
48.6 |
|
||
Deferred Gain |
|
129.7 |
|
|
137.1 |
|
||
FHLB Advances(1) |
|
35.0 |
|
|
— |
|
||
Other liabilities |
|
140.5 |
|
|
122.7 |
|
||
Total liabilities |
|
$ |
2,817.7 |
|
|
$ |
2,838.3 |
|
|
|
|
|
|
||||
STOCKHOLDERS' EQUITY |
|
|
|
|
||||
Common stock and additional paid-in capital |
|
$ |
402.2 |
|
|
$ |
397.0 |
|
Retained earnings |
|
1,191.4 |
|
|
1,158.8 |
|
||
Accumulated other comprehensive income, net |
|
111.7 |
|
|
65.3 |
|
||
Treasury stock, at cost |
|
(537.9) |
|
|
(455.3) |
|
||
Total stockholders’ equity |
|
1,167.4 |
|
|
1,165.8 |
|
||
Total liabilities and stockholders’ equity |
|
$ |
3,985.1 |
|
|
$ |
4,004.1 |
|
|
|
|
|
|
||||
Stockholders' equity including the Deferred Gain (2) |
|
$ |
1,297.1 |
|
|
$ |
1,302.9 |
|
Adjusted stockholders' equity (2) |
|
1,185.4 |
|
|
1,237.6 |
|
||
Book value per share (2) |
|
$ |
40.16 |
|
|
$ |
37.18 |
|
Book value per share including the Deferred Gain(2) |
|
44.62 |
|
|
41.55 |
|
||
Adjusted book value per share (2) |
|
40.78 |
|
|
39.47 |
|
||
|
|
|
|
|
||||
(1) FHLB=Federal Home Loan Bank |
||||||||
(2) See Page 11 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||
EMPLOYERS HOLDINGS, INC.
Summary Consolidated Income Statements (unaudited)
$ in millions
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Revenues: |
|
|
|
||||||||||||
Gross premiums written |
$ |
131.3 |
|
|
$ |
166.5 |
|
|
$ |
456.2 |
|
|
$ |
553.1 |
|
Premiums ceded |
(1.7) |
|
|
(1.3) |
|
|
(4.2) |
|
|
(4.0) |
|
||||
Net premiums written |
129.6 |
|
|
165.2 |
|
|
452.0 |
|
|
549.1 |
|
||||
Net premiums earned |
$ |
144.4 |
|
|
$ |
175.8 |
|
|
$ |
463.8 |
|
|
$ |
526.1 |
|
Net investment income |
18.5 |
|
|
22.3 |
|
|
58.3 |
|
|
65.5 |
|
||||
Net realized and unrealized gains (losses) on investments(1) |
19.1 |
|
|
2.6 |
|
|
(2.3) |
|
|
33.3 |
|
||||
Other income (loss) |
(0.1) |
|
|
0.3 |
|
|
0.5 |
|
|
0.6 |
|
||||
Total revenues |
181.9 |
|
|
201.0 |
|
|
520.3 |
|
|
625.5 |
|
||||
Expenses: |
|
|
|
|
|
|
|
||||||||
Losses and LAE incurred |
(77.1) |
|
|
(92.9) |
|
|
(254.5) |
|
|
(268.2) |
|
||||
Commission expense |
(19.4) |
|
|
(21.9) |
|
|
(59.9) |
|
|
(67.7) |
|
||||
Underwriting and general and administrative expenses |
(46.4) |
|
|
(45.3) |
|
|
(137.9) |
|
|
(136.6) |
|
||||
Interest and financing expenses |
— |
|
|
— |
|
|
— |
|
|
(0.6) |
|
||||
Other expenses |
(0.7) |
|
|
— |
|
|
(0.7) |
|
|
— |
|
||||
Total expenses |
(143.6) |
|
|
(160.1) |
|
|
(453.0) |
|
|
(473.1) |
|
||||
Net income before income taxes |
38.3 |
|
|
40.9 |
|
|
67.3 |
|
|
152.4 |
|
||||
Income tax expense |
(7.2) |
|
|
(8.1) |
|
|
(11.5) |
|
|
(27.0) |
|
||||
Net income |
31.1 |
|
|
32.8 |
|
|
55.8 |
|
|
125.4 |
|
||||
Unrealized AFS investment gains arising during the period, net of tax(2) |
8.0 |
|
|
16.4 |
|
|
48.2 |
|
|
84.1 |
|
||||
Reclassification adjustment for realized AFS investment gains in net income, net of tax(2) |
(1.3) |
|
|
(1.6) |
|
|
(1.8) |
|
|
(2.3) |
|
||||
Total comprehensive income |
$ |
37.8 |
|
|
$ |
47.6 |
|
|
$ |
102.2 |
|
|
$ |
207.2 |
|
Net income |
$ |
31.1 |
|
|
$ |
32.8 |
|
|
$ |
55.8 |
|
|
$ |
125.4 |
|
Amortization of the Deferred Gain - losses |
(2.0) |
|
|
(1.9) |
|
|
(6.1) |
|
|
(7.1) |
|
||||
Amortization of the Deferred Gain - contingent commission |
(0.5) |
|
|
(0.4) |
|
|
(1.3) |
|
|
(1.4) |
|
||||
LPT reserve adjustment |
— |
|
|
— |
|
|
— |
|
|
(1.8) |
|
||||
LPT contingent commission adjustments |
— |
|
|
— |
|
|
— |
|
|
(0.2) |
|
||||
Net income before impact of the LPT Agreement (3) |
28.6 |
|
|
30.5 |
|
|
48.4 |
|
|
114.9 |
|
||||
Net realized and unrealized (gains) losses on investments |
(19.1) |
|
|
(2.6) |
|
|
2.3 |
|
|
(33.3) |
|
||||
Abandonment of operating leases |
0.7 |
|
|
— |
|
|
0.7 |
|
|
— |
|
||||
Income tax expense (benefit) related to items excluded from Net income |
3.9 |
|
|
0.5 |
|
|
(0.6) |
|
|
7.0 |
|
||||
Adjusted net income |
$ |
14.1 |
|
|
$ |
28.4 |
|
|
$ |
50.8 |
|
|
$ |
88.6 |
|
|
|
|
|
|
|
|
|
||||||||
(1) Includes unrealized gains (losses) on equity securities of |
|||||||||||||||
(2) AFS = Available for Sale securities. |
|
|
|
|
|
|
|
||||||||
(3) See Page 13 regarding our use of Non-GAAP Financial Measures. |
|
|
|
|
|
|
|
||||||||
EMPLOYERS HOLDINGS, INC.
Net Income Before Income Taxes by Segment (1) (unaudited)
$ in millions
|
|
Employers |
|
Cerity |
|
Corporate
|
|
Consolidated |
||||||||
Three Months Ended September 30, 2020 |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
131.2 |
|
|
$ |
0.1 |
|
|
$ |
— |
|
|
$ |
131.3 |
|
Net premiums written |
|
129.5 |
|
|
0.1 |
|
|
— |
|
|
129.6 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net premiums earned |
A |
144.4 |
|
|
— |
|
|
— |
|
|
144.4 |
|
||||
Net investment income |
|
17.5 |
|
|
0.8 |
|
|
0.2 |
|
|
18.5 |
|
||||
Net realized and unrealized gains (losses) on investments |
|
19.2 |
|
|
(0.1) |
|
|
— |
|
|
19.1 |
|
||||
Other income (loss) |
|
(0.1) |
|
|
— |
|
|
— |
|
|
(0.1) |
|
||||
Total revenues |
|
181.0 |
|
|
0.7 |
|
|
0.2 |
|
|
181.9 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Losses and LAE incurred |
B |
(79.5) |
|
|
(0.1) |
|
|
2.5 |
|
|
(77.1) |
|
||||
Commission expense |
C |
(19.4) |
|
|
— |
|
|
— |
|
|
(19.4) |
|
||||
Underwriting and general and administrative expenses |
D |
(38.6) |
|
|
(3.8) |
|
|
(4.0) |
|
|
(46.4) |
|
||||
Other expenses |
|
(0.7) |
|
|
— |
|
|
— |
|
|
(0.7) |
|
||||
Total expenses |
|
(138.2) |
|
|
(3.9) |
|
|
(1.5) |
|
|
(143.6) |
|
||||
Net income (loss) before income taxes |
|
$ |
42.8 |
|
|
$ |
(3.2) |
|
|
$ |
(1.3) |
|
|
$ |
38.3 |
|
|
|
|
|
|
|
|
|
|
||||||||
Underwriting income (loss) |
A+B+C+D |
6.9 |
|
|
(3.9) |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
Loss and LAE expense ratio: |
|
|
|
|
|
|
|
|
||||||||
Current year |
|
65.3 |
% |
|
n/m |
|
|
|
|
|||||||
Prior years |
|
(10.2) |
|
|
— |
|
|
|
|
|
||||||
Loss and LAE ratio |
|
55.1 |
|
|
n/m |
|
|
|
|
|||||||
Commission expense ratio |
|
13.4 |
|
|
n/m |
|
|
|
|
|||||||
Underwriting expense ratio |
|
26.7 |
|
|
n/m |
|
|
|
|
|||||||
Combined ratio |
|
95.2 |
% |
|
n/m |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||
n/m - not meaningful |
|
|
|
|
|
|
|
|
||||||||
(1) See Page 14 for a description of our reportable segments |
|
|
|
|
|
|
|
|
||||||||
EMPLOYERS HOLDINGS, INC.
Net Income Before Income Taxes by Segment (1) (unaudited)
$ in millions
|
|
Employers |
|
Cerity |
|
Corporate and
|
|
Consolidated |
||||||||
Three Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
166.4 |
|
|
$ |
0.1 |
|
|
$ |
— |
|
|
$ |
166.5 |
|
Net premiums written |
|
165.1 |
|
|
0.1 |
|
|
— |
|
|
165.2 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net premiums earned |
A |
175.8 |
|
|
— |
|
|
— |
|
|
175.8 |
|
||||
Net investment income |
|
21.4 |
|
|
0.2 |
|
|
0.7 |
|
|
22.3 |
|
||||
Net realized and unrealized gains (losses) on investments |
|
2.6 |
|
|
0.1 |
|
|
(0.1) |
|
|
2.6 |
|
||||
Other income |
|
0.3 |
|
|
— |
|
|
— |
|
|
0.3 |
|
||||
Total revenues |
|
200.1 |
|
|
0.3 |
|
|
0.6 |
|
|
201.0 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Losses and LAE incurred |
B |
(95.2) |
|
|
— |
|
|
2.3 |
|
|
(92.9) |
|
||||
Commission expense |
C |
(21.9) |
|
|
— |
|
|
— |
|
|
(21.9) |
|
||||
Underwriting and general and administrative expenses |
D |
(36.2) |
|
|
(4.1) |
|
|
(5.0) |
|
|
(45.3) |
|
||||
Total expenses |
|
(153.3) |
|
|
(4.1) |
|
|
(2.7) |
|
|
(160.1) |
|
||||
Net income (loss) before income taxes |
|
$ |
46.8 |
|
|
$ |
(3.8) |
|
|
$ |
(2.1) |
|
|
$ |
40.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
Underwriting income (loss) |
A+B+C+D |
$ |
22.5 |
|
|
$ |
(4.1) |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Loss and LAE expense ratio: |
|
|
|
|
|
|
|
|
||||||||
Current year |
|
65.6 |
% |
|
n/m |
|
|
|
|
|||||||
Prior years |
|
(11.4) |
|
|
— |
|
|
|
|
|
||||||
Loss and LAE ratio |
|
54.2 |
|
|
n/m |
|
|
|
|
|||||||
Commission expense ratio |
|
12.5 |
|
|
n/m |
|
|
|
|
|||||||
Underwriting expense ratio |
|
20.6 |
|
|
n/m |
|
|
|
|
|||||||
Combined ratio |
|
87.3 |
% |
|
n/m |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||
n/m - not meaningful |
|
|
|
|
|
|
|
|
||||||||
(1) See Page 14 for a description of our reportable segments |
|
|
|
|
|
|
|
|
||||||||
EMPLOYERS HOLDINGS, INC.
Net Income Before Income Taxes by Segment (1) (unaudited)
$ in millions
|
|
Employers |
|
Cerity |
|
Corporate and
|
|
Consolidated |
||||||||
Nine Months Ended September 30, 2020 |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
456.1 |
|
|
$ |
0.1 |
|
|
$ |
— |
|
|
$ |
456.2 |
|
Net premiums written |
|
451.9 |
|
|
0.1 |
|
|
— |
|
|
452.0 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net premiums earned |
A |
463.7 |
|
|
0.1 |
|
|
— |
|
|
463.8 |
|
||||
Net investment income |
|
54.9 |
|
|
2.5 |
|
|
0.9 |
|
|
58.3 |
|
||||
Net realized and unrealized gains (losses) on investments |
|
0.1 |
|
|
(0.5) |
|
|
(1.9) |
|
|
(2.3) |
|
||||
Other income |
|
0.5 |
|
|
— |
|
|
— |
|
|
0.5 |
|
||||
Total revenues |
|
519.2 |
|
|
2.1 |
|
|
(1.0) |
|
|
520.3 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Losses and LAE incurred |
B |
(261.8) |
|
|
(0.1) |
|
|
7.4 |
|
|
(254.5) |
|
||||
Commission expense |
C |
(59.9) |
|
|
— |
|
|
— |
|
|
(59.9) |
|
||||
Underwriting and general and administrative expenses |
D |
(116.2) |
|
|
(11.9) |
|
|
(9.8) |
|
|
(137.9) |
|
||||
Other expenses |
|
(0.7) |
|
|
— |
|
|
— |
|
|
(0.7) |
|
||||
Total expenses |
|
(438.6) |
|
|
(12.0) |
|
|
(2.4) |
|
|
(453.0) |
|
||||
Net income (loss) before income taxes |
|
$ |
80.6 |
|
|
$ |
(9.9) |
|
|
$ |
(3.4) |
|
|
$ |
67.3 |
|
|
|
|
|
|
|
|
|
|
||||||||
Underwriting income (loss) |
A+B+C+D |
25.8 |
|
|
(11.9) |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
Loss and LAE expense ratio: |
|
|
|
|
|
|
|
|
||||||||
Current year |
|
65.5 |
% |
|
n/m |
|
|
|
|
|||||||
Prior years |
|
(9.0) |
|
|
— |
|
|
|
|
|
||||||
Loss and LAE ratio |
|
56.5 |
|
|
n/m |
|
|
|
|
|||||||
Commission expense ratio |
|
12.9 |
|
|
n/m |
|
|
|
|
|||||||
Underwriting expense ratio |
|
25.1 |
|
|
n/m |
|
|
|
|
|||||||
Combined ratio |
|
94.5 |
% |
|
n/m |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||
n/m - not meaningful |
|
|
|
|
|
|
|
|
||||||||
(1) See Page 14 for a description of our reportable segments |
|
|
|
|
|
|
|
|
||||||||
EMPLOYERS HOLDINGS, INC.
Net Income Before Income Taxes by Segment (1) (unaudited)
$ in millions
|
|
Employers |
|
Cerity |
|
Corporate and
|
|
Consolidated |
||||||||
Nine Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
553.0 |
|
|
$ |
0.1 |
|
|
$ |
— |
|
|
$ |
553.1 |
|
Net premiums written |
|
549.0 |
|
|
0.1 |
|
|
— |
|
|
549.1 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net premiums earned |
A |
526.1 |
|
|
— |
|
|
— |
|
|
526.1 |
|
||||
Net investment income |
|
62.3 |
|
|
0.2 |
|
|
3.0 |
|
|
65.5 |
|
||||
Net realized and unrealized gains on investments |
|
30.3 |
|
|
0.1 |
|
|
2.9 |
|
|
33.3 |
|
||||
Other income |
|
0.6 |
|
|
— |
|
|
— |
|
|
0.6 |
|
||||
Total revenues |
|
619.3 |
|
|
0.3 |
|
|
5.9 |
|
|
625.5 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Losses and LAE incurred |
B |
(278.7) |
|
|
— |
|
|
10.5 |
|
|
(268.2) |
|
||||
Commission expense |
C |
(67.7) |
|
|
— |
|
|
— |
|
|
(67.7) |
|
||||
Underwriting and general and administrative expenses |
D |
(111.4) |
|
|
(11.7) |
|
|
(13.5) |
|
|
(136.6) |
|
||||
Interest and financing expenses |
|
(0.6) |
|
|
— |
|
|
— |
|
|
(0.6) |
|
||||
Total expenses |
|
(458.4) |
|
|
(11.7) |
|
|
(3.0) |
|
|
(473.1) |
|
||||
Net income (loss) before income taxes |
|
$ |
160.9 |
|
|
$ |
(11.4) |
|
|
$ |
2.9 |
|
|
$ |
152.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Underwriting income (loss) |
A+B+C+D |
$ |
68.3 |
|
|
$ |
(11.7) |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Loss and LAE expense ratio: |
|
|
|
|
|
|
|
|
||||||||
Current year |
|
65.5 |
% |
|
n/m |
|
|
|
|
|||||||
Prior years |
|
(12.5) |
|
|
— |
|
|
|
|
|
||||||
Loss and LAE ratio |
|
53.0 |
|
|
n/m |
|
|
|
|
|||||||
Commission expense ratio |
|
12.9 |
|
|
n/m |
|
|
|
|
|||||||
Underwriting expense ratio |
|
21.2 |
|
|
n/m |
|
|
|
|
|||||||
Combined ratio |
|
87.1 |
% |
|
n/m |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||||
n/m - not meaningful |
|
|
|
|
|
|
|
|
||||||||
(1) See Page 14 for a description of our reportable segments |
|
|
|
|
|
|
|
|
||||||||
EMPLOYERS HOLDINGS, INC.
Return on Equity (unaudited)
$ in millions
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net income |
A |
$ |
31.1 |
|
|
$ |
32.8 |
|
|
$ |
55.8 |
|
|
$ |
125.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Impact of the LPT Agreement |
|
(2.5) |
|
|
(2.3) |
|
|
(7.4) |
|
|
(10.5) |
|
||||
Net realized and unrealized (gains) losses on investments |
|
(19.1) |
|
|
(2.6) |
|
|
2.3 |
|
|
(33.3) |
|
||||
Abandonment of operating leases |
|
0.7 |
|
|
— |
|
|
0.7 |
|
|
— |
|
||||
Income tax expense (benefit) related to items excluded from Net income |
|
3.9 |
|
|
0.5 |
|
|
(0.6) |
|
|
7.0 |
|
||||
Adjusted net income (1) |
B |
14.1 |
|
|
28.4 |
|
|
50.8 |
|
|
88.6 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity - end of period |
|
$ |
1,167.4 |
|
|
$ |
1,160.4 |
|
|
$ |
1,167.4 |
|
|
$ |
1,160.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity - beginning of period |
|
1,144.0 |
|
|
1,121.5 |
|
|
1,165.8 |
|
|
1,018.2 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Average stockholders' equity |
C |
1,155.7 |
|
|
1,141.0 |
|
|
1,166.6 |
|
|
1,089.3 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity - end of period |
|
$ |
1,167.4 |
|
|
$ |
1,160.4 |
|
|
$ |
1,167.4 |
|
|
$ |
1,160.4 |
|
Deferred Gain - end of period |
|
129.7 |
|
|
139.4 |
|
|
129.7 |
|
|
139.4 |
|
||||
Accumulated other comprehensive income - end of period |
|
(141.4) |
|
|
(86.2) |
|
|
(141.4) |
|
|
(86.2) |
|
||||
Income taxes related to accumulated other comprehensive income - end of period |
|
29.7 |
|
|
18.1 |
|
|
29.7 |
|
|
18.1 |
|
||||
Adjusted stockholders' equity - end of period |
|
1,185.4 |
|
|
1,231.7 |
|
|
1,185.4 |
|
|
1,231.7 |
|
||||
Adjusted stockholders' equity - beginning of period |
|
1,171.2 |
|
|
1,209.9 |
|
|
1,237.6 |
|
|
1,181.5 |
|
||||
Average adjusted stockholders' equity (1) |
D |
1,178.3 |
|
|
1,220.8 |
|
|
1,211.5 |
|
|
1,206.6 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Return on stockholders' equity |
A / C |
2.7 |
% |
|
2.9 |
% |
|
4.8 |
% |
|
11.5 |
% |
||||
Annualized return on stockholders' equity |
|
10.8 |
|
|
11.5 |
|
|
6.4 |
|
|
15.3 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted return on stockholders' equity (1) |
B / D |
1.2 |
% |
|
2.3 |
% |
|
4.2 |
% |
|
7.3 |
% |
||||
Annualized adjusted return on stockholders' equity (1) |
|
4.8 |
|
|
9.3 |
|
|
5.6 |
|
|
9.8 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
(1) See Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||
EMPLOYERS HOLDINGS, INC.
Roll-forward of Unpaid Losses and LAE (unaudited)
$ in millions
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
||||||||||
Unpaid losses and LAE at beginning of period |
$ |
2,170.7 |
|
|
$ |
2,161.8 |
|
|
$ |
2,192.8 |
|
|
$ |
2,207.9 |
|
Reinsurance recoverable on unpaid losses and LAE |
523.6 |
|
|
484.2 |
|
|
532.5 |
|
|
504.4 |
|
||||
Net unpaid losses and LAE at beginning of period |
1,647.1 |
|
|
1,677.6 |
|
|
1,660.3 |
|
|
1,703.5 |
|
||||
Losses and LAE incurred: |
|
|
|
|
|
|
|
||||||||
Current year losses |
94.4 |
|
|
115.4 |
|
|
303.8 |
|
|
344.8 |
|
||||
Prior year losses on voluntary business |
(15.0) |
|
|
(20.0) |
|
|
(41.5) |
|
|
(66.0) |
|
||||
Prior year losses on involuntary business |
0.2 |
|
|
(0.2) |
|
|
(0.4) |
|
|
(0.1) |
|
||||
Total losses incurred |
79.6 |
|
|
95.2 |
|
|
261.9 |
|
|
278.7 |
|
||||
Losses and LAE paid: |
|
|
|
|
|
|
|
||||||||
Current year losses |
26.7 |
|
|
32.9 |
|
|
50.7 |
|
|
63.5 |
|
||||
Prior year losses |
72.3 |
|
|
69.7 |
|
|
243.8 |
|
|
248.5 |
|
||||
Total paid losses |
99.0 |
|
|
102.6 |
|
|
294.5 |
|
|
312.0 |
|
||||
Net unpaid losses and LAE at end of period |
1,627.7 |
|
|
1,670.2 |
|
|
1,627.7 |
|
|
1,670.2 |
|
||||
Reinsurance recoverable, excluding CECL allowance, on unpaid losses and LAE |
513.7 |
|
|
527.1 |
|
|
513.7 |
|
|
527.1 |
|
||||
Unpaid losses and LAE at end of period |
$ |
2,141.4 |
|
|
$ |
2,197.3 |
|
|
$ |
2,141.4 |
|
|
$ |
2,197.3 |
|
Total losses and LAE shown in the above table exclude amortization of the Deferred Gain, LPT Reserve Adjustments, and LPT Contingent Commission Adjustments which totaled
EMPLOYERS HOLDINGS, INC.
Consolidated Investment Portfolio (unaudited)
$ in millions
|
|
September 30, 2020 |
|
December 31, 2019 |
|||||||||||||||||||||||||
Investment Positions: |
|
Cost or Amortized
|
|
Net Unrealized Gain (Loss) |
|
Fair Value |
|
% |
|
Fair Value |
|
% |
|||||||||||||||||
Fixed maturity securities |
|
$ |
2,301.6 |
|
|
$ |
141.0 |
|
|
$ |
2,442.6 |
|
|
83 |
% |
|
$ |
2,485.9 |
|
|
85 |
% |
|||||||
Equity securities |
|
117.5 |
|
|
77.9 |
|
|
195.4 |
|
|
7 |
|
|
263.4 |
|
|
9 |
|
|||||||||||
Short-term investments |
|
45.4 |
|
|
0.4 |
|
|
45.8 |
|
|
2 |
|
|
— |
|
|
— |
|
|||||||||||
Other invested assets |
|
33.0 |
|
|
(0.2) |
|
|
32.8 |
|
|
1 |
|
|
29.1 |
|
|
1 |
|
|||||||||||
Cash and cash equivalents |
|
237.3 |
|
|
— |
|
|
237.3 |
|
|
8 |
|
|
154.9 |
|
|
5 |
|
|||||||||||
Restricted cash and cash equivalents |
|
0.3 |
|
|
— |
|
|
0.3 |
|
|
— |
|
|
0.3 |
|
|
— |
|
|||||||||||
Total investments and cash |
|
$ |
2,735.1 |
|
|
$ |
219.1 |
|
|
$ |
2,954.2 |
|
|
100 |
% |
|
$ |
2,933.6 |
|
|
100 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Breakout of Fixed Maturity Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
U.S. Treasuries and agencies |
|
$ |
81.0 |
|
|
$ |
5.0 |
|
|
$ |
86.0 |
|
|
4 |
% |
|
$ |
88.5 |
|
|
4 |
% |
|||||||
States and municipalities |
|
445.2 |
|
|
33.5 |
|
|
478.7 |
|
|
20 |
|
|
484.5 |
|
|
19 |
|
|||||||||||
Corporate securities |
|
949.6 |
|
|
80.3 |
|
|
1,029.9 |
|
|
42 |
|
|
1,079.0 |
|
|
43 |
|
|||||||||||
Mortgage-backed securities |
|
544.8 |
|
|
25.2 |
|
|
570.0 |
|
|
23 |
|
|
591.0 |
|
|
24 |
|
|||||||||||
Asset-backed securities |
|
32.9 |
|
|
0.1 |
|
|
33.0 |
|
|
1 |
|
|
61.2 |
|
|
2 |
|
|||||||||||
Collateralized loan obligations |
|
84.4 |
|
|
(1.5) |
|
|
82.9 |
|
|
3 |
|
|
— |
|
|
— |
|
|||||||||||
Bank loans |
|
163.7 |
|
|
(1.6) |
|
|
162.1 |
|
|
7 |
|
|
181.7 |
|
|
7 |
|
|||||||||||
Total fixed maturity securities |
|
$ |
2,301.6 |
|
|
$ |
141.0 |
|
|
$ |
2,442.6 |
|
|
100 |
% |
|
$ |
2,485.9 |
|
|
100 |
% |
|||||||
Weighted average book yield |
|
|
|
|
|||||||||||||||||||||||||
Average credit quality (S&P) |
A+ |
|
|
A+ |
|||||||||||||||||||||||||
Duration |
3.0 |
|
|
3.3 |
|||||||||||||||||||||||||
EMPLOYERS HOLDINGS, INC.
Book Value Per Share (unaudited)
$ in millions, except per share amounts
|
|
September 30,
|
|
June 30,
|
|
December 31, 2019 |
|
September 30,
|
||||||||
Numerators: |
|
|
|
|
|
|
|
|
||||||||
Stockholders' equity |
A |
$ |
1,167.4 |
|
|
$ |
1,144.0 |
|
|
$ |
1,165.8 |
|
|
$ |
1,160.4 |
|
Plus: Deferred Gain |
|
129.7 |
|
|
132.2 |
|
|
137.1 |
|
|
139.4 |
|
||||
Stockholders' equity including the Deferred Gain (1) |
B |
1,297.1 |
|
|
1,276.2 |
|
|
1,302.9 |
|
|
1,299.8 |
|
||||
Accumulated other comprehensive income |
|
(141.4) |
|
|
(132.9) |
|
|
(82.6) |
|
|
(86.2) |
|
||||
Income taxes related to accumulated other comprehensive gains |
|
29.7 |
|
|
27.9 |
|
|
17.3 |
|
|
18.1 |
|
||||
Adjusted stockholders' equity (1) |
C |
$ |
1,185.4 |
|
|
$ |
1,171.2 |
|
|
$ |
1,237.6 |
|
|
$ |
1,231.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator (shares outstanding) |
D |
29,069,753 |
|
|
29,382,894 |
|
|
31,355,378 |
|
|
31,814,678 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Book value per share (1) |
A / D |
$ |
40.16 |
|
|
$ |
38.93 |
|
|
$ |
37.18 |
|
|
$ |
36.47 |
|
Book value per share including the Deferred Gain(1) |
B / D |
44.62 |
|
|
43.43 |
|
|
41.55 |
|
|
40.86 |
|
||||
Adjusted book value per share (1) |
C / D |
40.78 |
|
|
39.86 |
|
|
39.47 |
|
|
38.71 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
YTD Change in: (2) |
|
|
|
|
|
|
|
|
||||||||
Book value per share |
|
10.0 |
% |
|
|
|
|
|
19.5 |
% |
||||||
Book value per share including the Deferred Gain |
|
9.2 |
|
|
|
|
|
|
16.5 |
|
||||||
Adjusted book value per share |
|
5.2 |
|
|
|
|
|
|
9.2 |
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
(1) See Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||
(2) Reflects the change in book value per share after taking into account dividends declared of |
||||||||||||||||
EMPLOYERS HOLDINGS, INC.
Earnings Per Share (unaudited)
$ in millions, except per share amounts
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Numerators: |
|
|
|
|
|
|
|
|
||||||||
Net income |
A |
$ |
31.1 |
|
|
$ |
32.8 |
|
|
$ |
55.8 |
|
|
$ |
125.4 |
|
Impact of the LPT Agreement |
|
(2.5) |
|
|
(2.3) |
|
|
(7.4) |
|
|
(10.5) |
|
||||
Net income before impact of the LPT (1) |
B |
28.6 |
|
|
30.5 |
|
|
48.4 |
|
|
114.9 |
|
||||
Net realized and unrealized (gains) losses on investments |
|
(19.1) |
|
|
(2.6) |
|
|
2.3 |
|
|
(33.3) |
|
||||
Abandonment of operating leases |
|
0.7 |
|
|
— |
|
|
0.7 |
|
|
— |
|
||||
Income tax expense related to items excluded from Net income |
|
3.9 |
|
|
0.5 |
|
|
(0.6) |
|
|
7.0 |
|
||||
Adjusted net income (1) |
C |
$ |
14.1 |
|
|
$ |
28.4 |
|
|
$ |
50.8 |
|
|
$ |
88.6 |
|
|
|
|
|
|
|
|
|
|
||||||||
Denominators: |
|
|
|
|
|
|
|
|
||||||||
Average common shares outstanding (basic) |
D |
29,337,426 |
|
|
31,946,851 |
|
|
30,241,148 |
|
|
32,168,826 |
|
||||
Average common shares outstanding (diluted) |
E |
29,568,406 |
|
|
32,318,017 |
|
|
30,532,910 |
|
|
32,587,455 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
A / D |
$ |
1.06 |
|
|
$ |
1.03 |
|
|
$ |
1.85 |
|
|
$ |
3.90 |
|
Diluted |
A / E |
1.05 |
|
|
1.01 |
|
|
1.83 |
|
|
3.85 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share before impact of the LPT: (1) |
|
|
|
|
|
|
|
|
||||||||
Basic |
B / D |
$ |
0.97 |
|
|
$ |
0.95 |
|
|
$ |
1.60 |
|
|
$ |
3.57 |
|
Diluted |
B / E |
0.97 |
|
|
0.94 |
|
|
1.59 |
|
|
3.53 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted earnings per share: (1) |
|
|
|
|
|
|
|
|
||||||||
Basic |
C / D |
$ |
0.48 |
|
|
$ |
0.89 |
|
|
$ |
1.68 |
|
|
$ |
2.75 |
|
Diluted |
C / E |
0.48 |
|
|
0.88 |
|
|
1.66 |
|
|
2.72 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
(1) See Page 13 for information regarding our use of Non-GAAP Financial Measures. |
||||||||||||||||
Non-GAAP Financial Measures
Within this earnings release we present the following measures, each of which are "non-GAAP financial measures." A reconciliation of these measures to the Company's most directly comparable GAAP financial measures is included herein. Management believes that these non-GAAP measures are important to the Company's investors, analysts and other interested parties who benefit from having an objective and consistent basis for comparison with other companies within our industry. Management further believes that these measures are more relevant than comparable GAAP measures in evaluating our financial performance.
The LPT Agreement is a non-recurring transaction that does not result in ongoing cash benefits to the Company. Management believes that providing non-GAAP measures that exclude the effects of the LPT Agreement (amortization of deferred reinsurance gain, adjustments to LPT Agreement ceded reserves and adjustments to contingent commission receivable) is useful in providing investors, analysts and other interested parties a meaningful understanding of the Company's ongoing underwriting performance.
Deferred reinsurance gain (Deferred Gain) reflects the unamortized gain from the LPT Agreement. This gain has been deferred and is being amortized using the recovery method, whereby the amortization is determined by the proportion of actual reinsurance recoveries to total estimated recoveries, except for the contingent profit commission, which is being amortized through June 30, 2024. Amortization is reflected in losses and LAE incurred.
Adjusted net income (see Page 3 for calculations) is net income excluding the effects of the LPT Agreement, and net realized and unrealized gains and losses on investments (net of tax), and any miscellaneous non-recurring transactions (net of tax). Management believes that providing this non-GAAP measures is helpful to investors, analysts and other interested parties in identifying trends in the Company's operating performance because such items have limited significance to its ongoing operations or can be impacted by both discretionary and other economic factors and may not represent operating trends.
Stockholders' equity including the Deferred Gain (see Page 11 for calculations) is stockholders' equity including the Deferred Gain. Management believes that providing this non-GAAP measure is useful in providing investors, analysts and other interested parties a meaningful measure of the Company's total underwriting capital.
Adjusted stockholders' equity (see Page 11 for calculations) is stockholders' equity including the Deferred Gain, less accumulated other comprehensive income (net of tax). Management believes that providing this non-GAAP measure is useful to investors, analysts and other interested parties since it serves as the denominator to the Company's adjusted return on stockholders' equity metric.
Return on stockholders' equity and Adjusted return on stockholders' equity (see Page 8 for calculations). Management believes that these profitability measures are widely used by our investors, analysts and other interested parties.
Book value per share, Book value per share including the Deferred Gain, and Adjusted book value per share (see Page 11 for calculations). Management believes that these valuation measures are widely used by our investors, analysts and other interested parties.
Net income before impact of the LPT (see Page 3 for calculations). Management believes that these performance and underwriting measures are widely used by our investors, analysts and other interested parties.
Description of Reportable Segments
The Company has recently made changes to its corporate structure, mainly involving the launch and further development of a new digital insurance platform offered under the Cerity brand name (Cerity), resulting in changes to its reportable segments. The Company has determined that it has two reportable segments: Employers and Cerity. Each of these segments represents a separate and distinct underwriting platform through which the Company conducts insurance business.
The nature and composition of each reportable segment and its Corporate and Other activities are as follows:
- The Employers segment is defined as traditional business offered through the EMPLOYERS brand name (Employers) through its agents, including business originated from its strategic partnerships and alliances;
- The Cerity segment is defined as business offered under the Cerity brand name, which includes the Company's direct-to-customer business; and
- Corporate and Other activities consist of those holding company expenses that are not considered to be underwriting in nature, the financial impact of the LPT agreement and legacy (pre-acquisition) business assumed and ceded by Cerity Insurance Company. These expenses are not considered to be part of a reportable segment and are not otherwise allocated to a reportable segment.
Prior to December 31, 2019, the Company operated under a single reportable segment and presented its Combined Ratio on that basis. In light of its change in reporting segments, the Company now presents a separate Combined Ratio for each of its reporting segments.
All periods prior to December 31, 2019 presented herein have been conformed to the current presentation.
