UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION

Quarterly Report Pursuant to Section 13 or 15(d)

OF THE SECURITIES EXCHANGE ACT OF of the Securities Exchange Act of 1934

FOR THE QUARTERLY PERIOD ENDED:
September 30, 2017
Commission file number:
1-14527

For the quarterly period ended March 31, 2021

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission file number 1-14527

EVEREST REINSURANCE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware

22-3263609

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

477 Martinsville Road
Post Office Box 830
Liberty Corner,

100 Everest Way

Warren, New Jersey 07938-0830

07059

 (908) 604-3000

(908) 604-3000

(Address, including zip code, and telephone number, including area code,

of registrant'sregistrant’s principal executive office)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.


YESXNO

YES      NO 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).


YESXNO

YES      NO 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.  See the definitions of "large“large accelerated filer," "accelerated” “accelerated filer," "smaller” “smaller reporting company" company” and "emerging“emerging growth company"company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer☐ 

Accelerated filer

☐ 

Non-accelerated filer

Filer ☑ 

X

Smaller reporting company

(Do not check if smaller reporting company)

Emerging growth company



Indicate by check mark if the registrant is an emerging growth company and has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange act.


YESNOX

YES      NO 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).


YESNOX

YES      NO 

Indicate the number of shares outstanding of each of the issuer'sissuer’s classes of common stock, as of the latest practicable date.


Number of Shares Outstanding

Class

At NovemberMay 1, 20172021

Common Shares, $0.01 par value

1,000


The Registrant meets the conditions set forth in General Instruction H (1)(a) and (b) of Form 10-Q and is therefore filing this form with the reduced disclosure format permitted by General Instruction H of Form 10-Q.




EVEREST REINSURANCE HOLDINGS, INC.


Table of Contents

Form 10-Q



Page
PART I

FINANCIAL INFORMATION

Page

Item 1.Financial Statements

PART I

FINANCIAL INFORMATION

Item 1.

Financial Statements

Consolidated Balance Sheets at September 30, 2017March 31, 2021 (unaudited) and December 31, 2020

1

December 31, 2016 (unaudited)1

Consolidated Statements of Operations and Comprehensive Income (Loss) for the three months ended March 31, 2021 and 2020 (unaudited)

2

three and nine months ended September 30, 2017 and 2016 (unaudited)2

Consolidated Statements of Changes in Stockholder'sStockholder’s Equity for the three months ended March 31, 2021 and 2020 (unaudited)

3

nine months ended September 30, 2017 and 2016 (unaudited)3

Consolidated Statements of Cash Flows for the ninethree months ended March 31, 2021 and 2020 (unaudited)

4

September 30, 2017 and 2016 (unaudited)4

Notes to Consolidated Interim Financial Statements (unaudited)

5

Item 2.

Management's

Management’s Discussion and Analysis of Financial Condition and

Results of Operation

34

30

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

51

41

Item 4.

Controls and Procedures

51

41


PART II

OTHER INFORMATION

Item 1.Legal Proceedings51

PART II

Item 1A.Risk Factors52

OTHER INFORMATION

Item 1.

Legal Proceedings

42

Item 1A.

Risk Factors

42

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

52

42

Item 3.

Defaults Upon Senior Securities

52

42

Item 4.

Mine Safety Disclosures

52

42

Item 5.

Other Information

52

42

Item 6.

Exhibits

52

43



EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

(Dollars in thousands, except share amounts and par value per share)

March 31, 2021

 

December 31, 2020

 

(unaudited)

 

 

 

ASSETS:

 

 

 

 

 

Fixed maturities - available for sale, at market value (amortized cost: 2021, $10,799,513; 2020, $10,248,650 allowances for credit losses: 2021, ($8,708); 2020, ($1,566))

$

11,050,001

 

$

10,643,565

Equity securities, at fair value

 

1,226,120

 

 

1,288,767

Short-term investments (cost: 2021, $620,398; 2020, $708,043)

 

620,395

 

 

707,905

Other invested assets (cost: 2021, $1,177,837; 2020, $1,094,933)

 

1,177,837

 

 

1,094,933

Other invested assets, at fair value

 

1,889,558

 

 

1,796,479

Cash

 

518,681

 

 

378,518

Total investments and cash

 

16,482,592

 

 

15,910,167

Note Receivable - affiliated

 

300,000

 

 

300,000

Accrued investment income

 

94,239

 

 

80,196

Premiums receivable

 

1,611,678

 

 

1,591,980

Reinsurance receivables - unaffiliated

 

1,562,846

 

 

1,505,650

Reinsurance receivables - affiliated

 

2,578,710

 

 

2,701,655

Funds held by reinsureds

 

275,084

 

 

267,599

Deferred acquisition costs

 

388,746

 

 

379,707

Prepaid reinsurance premiums

 

363,706

 

 

363,489

Other assets

 

651,421

 

 

616,640

TOTAL ASSETS

$

24,309,022

 

 

23,717,083

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Reserve for losses and loss adjustment expenses

$

12,184,204

 

$

11,654,950

Unearned premium reserve

 

2,454,077

 

 

2,385,174

Funds held under reinsurance treaties

 

44,769

 

 

46,894

Other net payable to reinsurers

 

358,519

 

 

277,390

Losses in course of payment

 

141,053

 

 

161,154

Income taxes net payable

 

193,453

 

 

192,877

Senior notes due 6/1/2044

 

397,224

 

 

397,194

Senior notes due 10/15/2050

 

979,654

 

 

979,524

Long term notes due 5/1/2067

 

223,699

 

 

223,674

Borrowings from FHLB

 

310,000

 

 

310,000

Accrued interest on debt and borrowings

 

24,035

 

 

10,460

Unsettled securities payable

 

127,283

 

 

206,693

Other liabilities

 

441,251

 

 

456,786

Total liabilities

 

17,879,221

 

 

17,302,770

Commitments and Contingencies (Note 6)

 

(nil)

 

 

(nil)

 

 

 

 

 

 

STOCKHOLDER'S EQUITY:

 

 

 

 

 

Common stock, par value: $0.01; 3,000 shares authorized;

  1,000 shares issued and outstanding (2021 and 2020)

 

-

 

 

-

Additional paid-in capital

 

1,101,200

 

 

1,101,092

Accumulated other comprehensive income (loss), net of deferred income

  tax expense (benefit) of $43,436 at 2021 and $71,080 at 2020

 

163,955

 

 

268,018

Retained earnings

 

5,164,646

 

 

5,045,203

Total stockholder's equity

 

6,429,801

 

 

6,414,313

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY

$

24,309,022

 

$

23,717,083

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

1


EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETSSTATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME (LOSS)

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

 

(unaudited)

REVENUES:

 

 

 

 

 

Premiums earned

$

1,696,900

 

$

1,494,005

Net investment income

 

147,723

 

 

74,201

Net realized capital gains (losses):

 

 

 

 

 

Credit allowances on fixed maturity securities

 

(7,142)

 

 

(12,099)

Other net realized capital gains (losses)

 

142,153

 

 

268,966

Total net realized capital gains (losses)

 

135,011

 

 

256,867

Other income (expense)

 

3,979

 

 

(4,498)

Total revenues

 

1,983,613

 

 

1,820,575

 

 

 

 

 

 

CLAIMS AND EXPENSES:

 

 

 

 

 

Incurred losses and loss adjustment expenses

 

1,354,084

 

 

1,029,513

Commission, brokerage, taxes and fees

 

349,854

 

 

323,104

Other underwriting expenses 

 

109,795

 

 

101,208

Corporate expenses

 

4,581

 

 

3,721

Interest, fee and bond issue cost amortization expense

 

15,534

 

 

7,460

Total claims and expenses

 

1,833,848

 

 

1,465,006

 

 

 

 

 

 

INCOME (LOSS) BEFORE TAXES

 

149,765

 

 

355,569

Income tax expense (benefit) 

 

30,322

 

 

38,924

 

 

 

 

 

 

NET INCOME (LOSS) 

$

119,443

 

$

316,645

 

 

 

 

 

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

Unrealized appreciation (depreciation) ("URA(D)")

  on securities arising during the period

 

(109,858)

 

 

(177,524)

Less: reclassification adjustment for realized

  losses (gains) included in net income (loss)

 

1,490

 

 

27,886

Total URA(D) on securities arising during

  the period

 

(108,368)

 

 

(149,638)

 

 

 

 

 

 

Foreign currency translation adjustments

 

2,262

 

 

(29,633)

Reclassification adjustment for amortization of net

  (gain) loss included in net income (loss)

 

2,043

 

 

920

Total benefit plan net gain (loss) for the period

 

2,043

 

 

920

Total other comprehensive income (loss), net of tax

 

(104,063)

 

 

(178,351)

 

 

 

 

 

 

COMPREHENSIVE INCOME (LOSS)  

$

15,380

 

$

138,294

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 

 

 

 


2



  September 30,  December 31, 
(Dollars in thousands, except par value per share) 2017  2016 
  (unaudited) 
ASSETS:      
Fixed maturities - available for sale, at market value $6,039,361  $5,970,496 
     (amortized cost: 2017, $5,974,256; 2016, $5,910,494)        
Equity securities - available for sale, at fair value  998,071   887,800 
Short-term investments  229,999   306,286 
Other invested assets (cost: 2017, $736,566; 2016, $613,680)  739,486   613,740 
Other invested assets, at fair value  1,922,402   1,766,626 
Cash  302,331   297,794 
         Total investments and cash  10,231,650   9,842,742 
Note receivable - affiliated  250,000   250,000 
Accrued investment income  45,575   45,323 
Premiums receivable  1,564,491   1,128,639 
Reinsurance receivables - unaffiliated  1,116,370   887,657 
Reinsurance receivables - affiliated  4,137,998   3,686,130 
Funds held by reinsureds  204,989   190,421 
Deferred acquisition costs  65,519   68,621 
Prepaid reinsurance premiums  1,115,344   781,384 
Other assets  411,425   202,519 
TOTAL ASSETS $19,143,361  $17,083,436 
         
LIABILITIES:        
Reserve for losses and loss adjustment expenses $9,969,148  $8,331,288 
Unearned premium reserve  1,628,717   1,312,386 
Funds held under reinsurance treaties  125,463   110,836 
Losses in the course of payment  193,948   82,915 
Commission reserves  24,932   52,037 
Other net payable to reinsurers  1,158,259   815,298 
4.868% Senior notes due 6/1/2044  396,804   396,714 
6.6% Long term notes due 5/1/2067  236,536   236,462 
Accrued interest on debt and borrowings  7,564   3,537 
Income taxes  (29,533)  148,940 
Unsettled securities payable  39,660   27,121 
Other liabilities  224,219   267,349 
         Total liabilities  13,975,717   11,784,883 
         
Commitments and Contingencies (Note 7)        
         
STOCKHOLDER'S EQUITY:        
Common stock, par value: $0.01; 3,000 shares authorized;        
     1,000 shares issued and outstanding (2017 and 2016)  -   - 
Additional paid-in capital  387,772   387,567 
Accumulated other comprehensive income (loss), net of deferred income tax expense        
     (benefit) of $9,405 at 2017 and ($19,549) at 2016  17,459   (36,315)
Retained earnings  4,762,413   4,947,301 
         Total stockholder's equity  5,167,644   5,298,553 
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY $19,143,361  $17,083,436 
         
The accompanying notes are an integral part of the consolidated financial statements.        


1


EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

CHANGES IN STOCKHOLDER’S EQUITY

(Dollars in thousands, except share amounts)

2021

 

2020

 

(unaudited)

COMMON STOCK (shares outstanding):

 

 

 

 

 

Balance, January 1

 

1,000

 

 

1,000

Balance, March 31

 

1,000

 

 

1,000

 

 

 

 

 

 

ADDITIONAL PAID-IN CAPITAL:

 

 

 

 

 

Balance, January 1

$

1,101,092

 

$

1,100,678

Share-based compensation plans

 

108

 

 

103

Balance, March 31

 

1,101,200

 

 

1,100,781

 

 

 

 

 

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),

NET OF DEFERRED INCOME TAXES:

 

 

 

 

 

Balance, January 1

 

268,018

 

 

64,324

Net increase (decrease) during the period

 

(104,063)

 

 

(178,351)

Balance, March 31

 

163,955

 

 

(114,027)

 

 

 

 

 

 

RETAINED EARNINGS:

 

 

 

 

 

Balance, January 1

 

5,045,203

 

 

4,692,423

Change to beginning balance due to adoption of ASU 2016-13

 

-

 

 

907

Net income (loss)

 

119,443

 

 

316,645

Balance, March 31

 

5,164,646

 

 

5,009,975

 

 

 

 

 

 

TOTAL STOCKHOLDER'S EQUITY, March 31

$

6,429,801

 

$

5,996,729

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

AND COMPREHENSIVE INCOME (LOSS)

3




  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
  (unaudited) (unaudited)
REVENUES:            
Premiums earned $518,507  $556,653  $1,457,759  $1,527,433 
Net investment income  73,417   64,570   206,166   196,887 
Net realized capital gains (losses):                
Other-than-temporary impairments on fixed maturity securities  (1,473)  (836)  (4,179)  (25,242)
Other-than-temporary impairments on fixed maturity securities                
transferred to other comprehensive income (loss)  -   -   -   - 
Realized gain(loss) on sale of subsidiary  -   (28,032)  -   (28,032)
Other net realized capital gains (losses)  229,962   (21,195)  258,145   (34,001)
Total net realized capital gains (losses)  228,489   (50,063)  253,966   (87,275)
Other income (expense)  1,486   (13,208)  21,996   (10,806)
Total revenues  821,899   557,952   1,939,887   1,626,239 
                 
CLAIMS AND EXPENSES:                
Incurred losses and loss adjustment expenses  1,331,558   301,603   1,918,508   936,201 
Commission, brokerage, taxes and fees  34,545   82,778   147,565   219,552 
Other underwriting expenses  57,713   64,149   181,805   181,706 
Corporate expenses  1,132   1,835   6,241   6,181 
Interest, fee and bond issue cost amortization expense  7,161   8,859   23,974   26,576 
Total claims and expenses  1,432,109   459,224   2,278,093   1,370,216 
                 
INCOME (LOSS) BEFORE TAXES  (610,210)  98,728   (338,206)  256,023 
Income tax expense (benefit)  (220,486)  22,425   (153,318)  69,358 
                 
NET INCOME (LOSS) $(389,724) $76,303  $(184,888) $186,665 
                 
Other comprehensive income (loss), net of tax:                
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period  530   3,808   13,794   62,672 
Less: reclassification adjustment for realized losses (gains) included in net income (loss)  (1,674)  (2,767)  (8,618)  23,085 
Total URA(D) on securities arising during the period  (1,144)  1,041   5,176   85,757 
                 
Foreign currency translation adjustments  34,281   (2,642)  43,220   27,779 
                 
Benefit plan actuarial net gain (loss) for the period  -   -   -   - 
Reclassification adjustment for amortization of net (gain) loss included in net income (loss)  1,369   1,268   5,377   3,949 
Total benefit plan net gain (loss) for the period  1,369   1,268   5,377   3,949 
Total other comprehensive income (loss), net of tax  34,507   (333)  53,774   117,485 
                 
COMPREHENSIVE INCOME (LOSS) $(355,217) $75,970  $(131,114) $304,150 
                 
The accompanying notes are an integral part of the consolidated financial statements.                


2


EVEREST REINSURANCE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF
CHANGES IN STOCKHOLDER'S EQUITY



  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands, except share amounts) 2017  2016  2017  2016 
  (unaudited) (unaudited)
COMMON STOCK (shares outstanding):            
Balance, beginning of period  1,000   1,000   1,000   1,000 
Balance, end of period  1,000   1,000   1,000   1,000 
                 
ADDITIONAL PAID-IN CAPITAL:                
Balance, beginning of period $387,705  $382,537  $387,567  $374,789 
Share-based compensation plans  67   2,437   205   10,185 
Balance, end of period  387,772   384,974   387,772   384,974 
                 
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),                
NET OF DEFERRED INCOME TAXES:                
Balance, beginning of period  (17,048)  55,682   (36,315)  (62,136)
Net increase (decrease) during the period  34,507   (333)  53,774   117,485 
Balance, end of period  17,459   55,349   17,459   55,349 
                 
RETAINED EARNINGS:                
Balance, beginning of period  5,152,137   4,756,019   4,947,301   4,645,657 
Net income (loss)  (389,724)  76,303   (184,888)  186,665 
Balance, end of period  4,762,413   4,832,322   4,762,413   4,832,322 
                 
TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD $5,167,644  $5,272,645  $5,167,644  $5,272,645 
                 
The accompanying notes are an integral part of the consolidated financial statements.                
3

EVEREST REINSURANCE HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

 

(unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income (loss) 

$

119,443

 

$

316,645

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Decrease (increase) in premiums receivable

 

(20,229)

 

 

(88,422)

Decrease (increase) in funds held by reinsureds, net

 

(9,734)

 

 

(20,983)

Decrease (increase) in reinsurance receivables

 

70,548

 

 

97,388

Decrease (increase) in income taxes

 

28,199

 

 

35,413

Decrease (increase) in prepaid reinsurance premiums

 

404

 

 

30,259

Increase (decrease) in reserve for losses and loss adjustment expenses

 

528,062

 

 

106,144

Increase (decrease) in unearned premiums

 

68,743

 

 

112,401

Increase (decrease) in other net payable to reinsurers

 

80,245

 

 

84,561

Increase (decrease) in losses in course of payment

 

(19,876)

 

 

976

Change in equity adjustments in limited partnerships

 

(54,558)

 

 

6,063

Distribution of limited partnership income

 

11,015

 

 

9,486

Change in other assets and liabilities, net

 

(25,976)

 

 

(76,651)

Non-cash compensation expense

 

9,004

 

 

7,528

Amortization of bond premium (accrual of bond discount)

 

6,823

 

 

1,385

Net realized capital (gains) losses

 

(135,011)

 

 

(256,867)

Net cash provided by (used in) operating activities

 

657,102

 

 

365,327

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Proceeds from fixed maturities matured/called - available for sale, at market value

 

76,628

 

 

257,000

Proceeds from fixed maturities sold - available for sale, at market value

 

492,943

 

 

164,244

Proceeds from equity securities sold - at fair value

 

281,313

 

 

204,161

Distributions from other invested assets

 

32,201

 

 

76,391

Cost of fixed maturities acquired - available for sale, at market value

 

(1,140,719)

 

 

(713,474)

Cost of equity securities acquired - at fair value

 

(174,877)

 

 

(167,914)

Cost of other invested assets acquired

 

(51,719)

 

 

(101,663)

Net change in short-term investments

 

87,694

 

 

(45,503)

Net change in unsettled securities transactions

 

(99,747)

 

 

(34,793)

Net cash provided by (used in) investing activities

 

(496,283)

 

 

(361,551)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Tax benefit from share-based compensation, net of expense

 

(8,896)

 

 

(7,425)

Cost of debt repurchase

 

-

 

 

(1,198)

Net cash provided by (used in) financing activities

 

(8,896)

 

 

(8,623)

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

(11,760)

 

 

(20,301)

 

 

 

 

 

 

Net increase (decrease) in cash

 

140,163

 

 

(25,148)

Cash, beginning of period

 

378,518

 

 

411,122

Cash, end of period

$

518,681

 

$

385,974

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

Income taxes paid (recovered)

$

2,001

 

$

3,558

Interest paid

 

1,775

 

 

2,712

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.




  Nine Months Ended 
  September 30, 
(Dollars in thousands) 2017  2016 
  (unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income (loss) $(184,888) $186,665 
Adjustments to reconcile net income to net cash provided by operating activities:        
Decrease (increase) in premiums receivable  (432,477)  (155,717)
Decrease (increase) in funds held by reinsureds, net  415   (948)
Decrease (increase) in reinsurance receivables  (649,539)  (120,745)
Decrease (increase) in income taxes  (206,857)  35,647 
Decrease (increase) in prepaid reinsurance premiums  (330,345)  (94,400)
Increase (decrease) in reserve for losses and loss adjustment expenses  1,579,394   322,226 
Increase (decrease) in unearned premiums  310,237   94,847 
Increase (decrease) in other net payable to reinsurers  336,582   (216,024)
Increase (decrease) in losses in course of payment  110,669   1,860 
Change in equity adjustments in limited partnerships  (20,415)  (17,067)
Distribution of limited partnership income  23,174   31,739 
Change in other assets and liabilities, net  (88,583)  (125,150)
Non-cash compensation expense  7,675   7,453 
Amortization of bond premium (accrual of bond discount)  13,675   13,754 
Amortization of underwriting discount on senior notes  3   3 
Net realized capital (gains) losses  (253,966)  87,275 
Net cash provided by (used in) operating activities  214,754   51,418 
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Proceeds from fixed maturities matured/called - available for sale, at market value  771,950   572,224 
Proceeds from fixed maturities sold - available for sale, at market value  1,063,126   433,655 
Proceeds from fixed maturities sold - available for sale, at fair value  -   1,587 
Proceeds from equity securities sold - available for sale, at fair value  302,407   531,894 
Proceeds from sale of subsidiary (net of cash disposed)  -   47,721 
Distributions from other invested assets  1,459,677   1,119,428 
Cost of fixed maturities acquired - available for sale, at market value  (1,809,485)  (1,516,092)
Cost of fixed maturities acquired - available for sale, at fair value  -   (3,940)
Cost of equity securities acquired - available for sale, at fair value  (326,444)  (253,041)
Cost of other invested assets acquired  (1,584,617)  (1,299,682)
Net change in short-term investments  79,509   376,832 
Net change in unsettled securities transactions  (189,980)  40,771 
Net cash provided by (used in) investing activities  (233,857)  51,357 
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
Tax benefit from share-based compensation  (7,471)  2,732 
Net cash provided by (used in) financing activities  (7,471)  2,732 
         
EFFECT OF EXCHANGE RATE CHANGES ON CASH  31,111   24,242 
         
Net increase (decrease) in cash  4,537   129,749 
Cash, beginning of period  297,794   155,429 
Cash, end of period $302,331  $285,178 
         
SUPPLEMENTAL CASH FLOW INFORMATION:        
Income taxes paid (recovered) $53,273  $30,877 
Interest paid  19,783   17,608 
         
The accompanying notes are an integral part of the consolidated financial statements.        

4



NOTES

NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)


For the Three and Nine Months Ended September 30, 2017March 31, 2021, and 2016


2020

1.  GENERAL

GENERAL


As used in this document, "Holdings"“Holdings” means Everest Reinsurance Holdings, Inc., a Delaware company and direct subsidiary of Everest Underwriting Group (Ireland) Limited ("(“Holdings Ireland"Ireland”); "Group"“Group” means Everest Re Group, Ltd. (Holdings Ireland'sIreland’s parent); "Bermuda Re"“Bermuda Re” means Everest Reinsurance (Bermuda), Ltd., a subsidiary of Group; "Everest Re"“Everest Re” means Everest Reinsurance Company and its subsidiaries, a subsidiary of Holdings (unless the context otherwise requires) and the "Company"“Company” means Holdings and its subsidiaries.

During the third quarter of 2016, the Company established domestic subsidiaries, Everest Premier Insurance Company ("Everest Premier") and Everest Denali Insurance Company ("Everest Denali"), which will be used in the continued expansion of the Insurance operations.

Effective August 24, 2016, the Company sold its wholly-owned subsidiary, Heartland Crop Insurance Company ("Heartland"), a managing agent for crop insurance, to CGB Diversified Services, Inc. ("CGB"). The operating results of Heartland for the period owned are included within the Company's financial statements.

2.BASIS  BASIS OF PRESENTATION


The unaudited interim consolidated financial statements of the Company for the three and nine months ended September 30, 2017March 31, 2021 and 20162020 include all adjustments, consisting of normal recurring accruals, which, in the opinion of management, are necessary for a fair statement of the results on an interim basis. Certain financial information, which is normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"(“GAAP”), has been omitted since it is not required for interim reporting purposes. The December 31, 20162020 consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP.  The results for the three and nine months ended September 30, 2017March 31, 2021 and 20162020 are not necessarily indicative of the results for a full year. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the years ended December 31, 2016, 20152020, 2019 and 20142018 included in the Company'sCompany’s most recent Form 10-K filing.


The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities (and disclosure of contingent assets and liabilities) at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Ultimate actual results could differ, possibly materially, from those estimates. This is particularly true given the fluid and continuing nature of the COVID-19 pandemic.  This is an ongoing event and so is the Company’s evaluation and analysis.  While the Company’s analysis considers all aspects of its operations, it does not take into account legal, regulatory or legislative intervention that could retroactively mandate or expand coverage provisions. Given the uncertainties in the current public health and economic environment, there could be an adverse impact on results for the Property & Casualty industry and the Company for the remainder of the year.  The impact is dependent on the shape and length of the economic recovery.

All intercompany accounts and transactions have been eliminated.


Certain reclassifications and format changes have been made to prior years' amounts to conform to the 2017 presentation.

Application of Recently Issued Accounting Standard Changes.


Amortization of Bond Premium.  Accounting for Income TaxesIn March 2017, FASBDecember 2019, The Financial Accounting Standards Board (“FASB”) issued ASU 2017-082019-12, which outlinesprovides simplification of existing guidance for income taxes, including the removal of certain exceptions related to recognition of deferred tax liabilities on the amortization period for premium on callable debt securities.  The new guidance requires that the premium on callable debt securities be amortized through the earliest call date rather than through the maturity date of the callable security.foreign subsidiaries. The guidance is effective for annual and interim reporting periods beginning after December 15, 2019.2020 and interim periods within that annual reporting period. The Company does not expectadopted the guidance effective January 1, 2021. The adoption of ASU 2017-08 to2019-12 did not have a material impact on itsthe Company’s financial statements.


Presentation and Disclosure of Net Periodic Benefit Costs.Accounting for Cloud Computing Arrangement.  In March 2017,August 2018, FASB issued ASU 2017-072018-15, which outlines guidance on the presentation of net periodicaccounting for implementation costs of benefit plans.  The newa cloud computing arrangement that is a service contract.  This guidance requires that implementation costs of a cloud computing arrangement that is a service contract must be capitalized and expensed in accordance with the service cost componentexisting provisions provided in Subtopic 350-40 regarding development of net periodic benefit costs be reported within the same line item of the statements of operations as other compensation costs are reported.  Other components of net periodic benefitinternal use software. In addition, any capitalized implementation costs should be reported separately.  Footnote disclosure is required to state within which line itemsamortized over the term of the statements of operations the components are reported.hosting arrangement.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2017.2019 and interim periods within that annual reporting period. The Company does not expectadopted the

5


guidance as of January 1, 2020. The adoption of ASU 2017-07 to2018-15 did not have a material impact on itsthe Company’s financial statements.

5

Disclosure of Restricted Cash.  In November 2016, FASB issued ASU 2016-18 which outlines guidance on the presentation in the statements of cash flows of changes in restricted cash. The new guidance requires that the statements of cash flows should reflect all changes in cash, cash equivalents and restricted cash in total and not segregated individually.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company does not expect the adoption of ASU 2016-18 to have a material impact on its financial statements.

Intra-Entity Asset Transfers.  In October 2016, FASB issued ASU 2016-16 which outlines guidance on the tax accounting for intra-entity asset sales and transfers, other than inventory.  The new guidance requires that reporting entities recognize tax expense from the intra-entity transfer of an asset in the seller's tax jurisdiction at the time of transfer and recognize any deferred tax asset in the buyer's tax jurisdiction at the time of transfer.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company does not expect the adoption of ASU 2016-16 to have a material impact on its financial statements.

Valuation of Financial Instruments.  In June 2016, FASB issued ASU 2016-13 (and has subsequently issued related guidance and amendments in ASU 2019-11 and ASU 2019-10 in November 2019) which outlinesoutline guidance on the valuation of and accounting for assets measured at amortized cost and available for sale debt securities.  The new guidance requires the carrying value of assets measured at amortized cost, will nowincluding reinsurance and premiums receivable, to be presented as the net amount expected to be collected on the financial asset (amortized cost less an allowance for credit losses valuation account). Available for saleThe allowance reflects expected credit losses of the financial asset which considers available information using a combination both historical information, current market conditions and reasonable and supportable forecasts.  For available-for-sale debt securities, willthe guidance modified the previous other than temporary impairment model, now record credit losses throughrequiring an allowance for estimated credit related losses rather than a permanent impairment, which will be limited to the amount by which fair value is below amortized cost.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2019.  The Company is currently evaluating the impact of the adoption of ASU 2016-13 on its financial statements.


Leases.  In February 2016, FASB issued ASU 2016-02 which outlines new guidance on the accounting for leases. The new guidance requires the recognition of lease assets and lease liabilities on the balance sheets for most leases that were previously deemed operating leases and required only lease expense presentation in the statements of operations.  The guidance is effective for annual and interim reporting periods beginning after December 15, 2018.  The Company is currently evaluating the impact of the adoption of ASU 2016-02 on its financial statements.

Recognition and Measurement of Financial Instruments.  In January 2016, the FASB issued ASU 2016-01 which outlines revised guidance on the accounting for equity investments. The new guidance states that all equity investments in unconsolidated entities will be measures at fair value, with the change in value being recorded through the income statement rather than being recorded within other comprehensive income. The updated guidance is effective for annual and interim reporting periods beginning after December 15, 2017.  The Company is currently evaluating the impact of the adoption of ASU 2016-01 on its financial statements.

Disclosures about Short-Duration Contracts. In May 2015, the FASB issued ASU 2015-09, authoritative guidance regarding required disclosures associated with short duration insurance contracts.  The new disclosure requirements focus on information about initial claim estimates and subsequent claim estimate adjustment, methodologies in estimating claims and the timing, frequency and severity of claims related to short duration insurance contracts. This guidance is effective for annual reporting periods beginning after December 15, 2015 and interim reporting periods beginning after December 15, 2016.  The Company implemented this guidance effective in the fourth quarter of 2016.

Disclosures for Investments in Certain Entities that Calculate Net Asset Value Per Share.  In May 2015, the FASB issued ASU 2015-07, which removes the requirement to categorize, within the fair value hierarchy, investments for which fair values are estimated using the net asset value practical expedient provided by Accounting Standards Codification 820, Fair Value Measurement.  The updated guidance is effective for annual reporting periods beginning after December 15, 2015.  The adoption did not have a material impact on the Company's financial statements.

Debt Issuance Costs. In April 2015, The FASB issued ASU 2015–03, authoritative guidance on the presentation of debt issuance costs.  This guidance requires that debt issuance costs be presented within the balance sheet as a reduction of the carrying value of the debt liability, rather than as a separate asset.  This guidance is effective for annual reporting periods beginning after December 15, 2015 and related
6

interim reporting periods.  The Company implemented this guidance effective in the second quarter of 2016.  The adoption did not have a material impact on the Company's financial statements.

Consolidation. In February 2015, the FASB issued ASU 2015-02, authoritative guidance regarding consolidation of reporting entities.  The new guidance focuses on the required evaluation of whether certain legal entities should be consolidated.  This guidance is effective for annual and interim reporting periods beginning after December 15, 2015.  Based upon this guidance, the Company has determined that the separate segregated accounts associated with Mt. Logan Re should not be consolidated.  The Company implementedadopted the guidance effective January 1, 2016.

Revenue Recognition.  In May 2014,2020, on a modified retrospective basis.  The adoption resulted in a cumulative adjustment of $907 thousand in retained earnings, net of tax, which is disclosed separately within the FASB issued ASU 2014-09 which outlines revised guidance on the recognitionConsolidated Statements of revenue arising from contracts with customers. The new guidance states that reporting entities should apply certain steps to determine when revenue should be recognized, based upon fulfillment of performance obligations to complete contracts. The updated guidance is effective for annual and interim reporting periods beginning after December 15, 2017. The Company does not expect the adoption of ASU 2014-09 to have a material impact on its financial statements.

Shareholders’ Equity.

Any issued guidance and pronouncements, other than those directly referencesreferenced above, are deemed by the Company to be either not applicable or immaterial to its financial statements.


3.  REVISIONS TO FINANCIAL STATEMENTS


In preparing its second quarter of 2017 financial statements,INVESTMENTS

Effective January 1, 2020, the Company altered its processing of ceding certain commissions and deferred acquisition costs under an affiliated quota share agreement.  In previous reporting periods, these expenses were ceded based upon a quarter lag.  In the second quarter of 2017, the quarter lag was eliminated and these expenses are now recorded on a current quarter basis.  Although management determined that the impact of the ceding lag was not material to prior period financial statements, the impact of eliminating the ceding lag would have significantly impacted results within the second quarter of 2017.  As a result, prior period balances have been revised in the applicable financial statements and corresponding footnotes to eliminate the impact ofadopted ASU 2016-13 which modified the previous recording lag.


Management assessedother than temporary impairment model for available for sale fixed maturity securities.  The guidance requires the materiality of this change within prior period financial statements based upon SEC Staff Accounting Bulletin Number 99, Materiality, which is since codified in Accounting Standards Codification ("ASC") 250, Accounting Changes and Error Corrections.  In accordance with ASC 250, the prior period comparative financial statementsCompany to record allowances for credit losses for securities that are presented hereindeemed to have been revised.

valuation deterioration due to credit related factors.  The following tables present line items for prior period financial statements that have been affected by the revision. For these line items, the tables detail the amounts as previously reported, the impact upon those line items due to the revision, and the amounts as currently revised within the financial statements.

CONSOLIDATED BALANCE SHEETS March 31, 2017 
  As Previously  Impact of    
  Reported  Revisions  As Revised 
(Dollars in thousands, except par value per share)         
ASSETS:         
Deferred acquisition costs $62,308  $(4,994) $57,314 
TOTAL ASSETS $17,587,840  $(4,994) $17,582,846 
             
LIABILITIES:            
Other net payable to reinsurers $832,307  $(41,746) $790,561 
Income taxes  223,629   5,625   229,254 
         Total liabilities  12,139,623   (36,121)  12,103,502 
             
STOCKHOLDERS EQUITY:            
 Retained earnings  5,085,352   31,127   5,116,479 
         Total stockholder's equity  5,448,217   31,127   5,479,344 
 TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY $17,587,840  $(4,994) $17,582,846 
7

CONSOLIDATED BALANCE SHEETS December 31, 2016  December 31, 2015 
  As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands, except par value per share)                  
ASSETS:                  
Deferred acquisition costs $73,924  $(5,303) $68,621  $92,651  $(6,249) $86,402 
TOTAL ASSETS $17,088,739  $(5,303) $17,083,436  $16,695,203  $(6,249) $16,688,954 
                         
LIABILITIES:                        
Other net payable to reinsurers $860,391  $(45,093) $815,298  $1,225,260  $(37,480) $1,187,780 
Income taxes  142,143   6,797   148,940   68,024   4,132   72,156 
         Total liabilities  11,823,179   (38,296)  11,784,883   11,763,992   (33,348)  11,730,644 
                         
STOCKHOLDERS EQUITY:                        
 Retained earnings  4,914,308   32,993   4,947,301   4,618,558   27,099   4,645,657 
         Total stockholder's equity  5,265,560   32,993   5,298,553   4,931,211   27,099   4,958,310 
 TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY $17,088,739  $(5,303) $17,083,436  $16,695,203  $(6,249) $16,688,954 

CONSOLIDATED STATEMENTS OF OPERATIONS Year Ended December 31, 2016  Year Ended December 31, 2015 
AND COMPREHENSIVE INCOME (LOSS): As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands)                  
CLAIMS AND EXPENSES:                  
Commission, brokerage, taxes and fees $289,982  $(8,558) $281,424  $315,069  $(2,744) $312,325 
Total claims and expenses  1,928,940   (8,558)  1,920,382   1,892,062   (2,744)  1,889,318 
                         
INCOME (LOSS) BEFORE TAXES  390,433   8,558   398,991   604,542   2,744   607,286 
Income tax expense (benefit)  94,683   2,664   97,347   191,889   3,007   194,896 
                         
NET INCOME (LOSS) $295,750  $5,894  $301,644  $412,653  $(263) $412,390 
                         
COMPREHENSIVE INCOME (LOSS) $321,571  $5,894  $327,465  $345,998  $(263) $345,735 

CONSOLIDATED STATEMENTS OF OPERATIONS Year Ended December 31, 2014  Three Months Ended March 31, 2017 
AND COMPREHENSIVE INCOME (LOSS): As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands)                  
CLAIMS AND EXPENSES:                  
Commission, brokerage, taxes and fees $339,402  $(427) $338,975  $49,470  $3,037  $52,507 
Total claims and expenses  1,930,749   (427)  1,930,322   411,543   3,037   414,580 
                         
INCOME (LOSS) BEFORE TAXES  657,688   427   658,115   247,984   (3,037)  244,947 
Income tax expense (benefit)  203,562   1,125   204,687   76,940   (1,171)  75,769 
                         
NET INCOME (LOSS) $454,126  $(698) $453,428  $171,044  $(1,866) $169,178 
                         
COMPREHENSIVE INCOME (LOSS) $370,997  $(698) $370,299  $182,587  $(1,866) $180,721 
8


CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended September 30, 2016  Nine Months Ended September 30, 2016 
AND COMPREHENSIVE INCOME (LOSS): As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands)                  
CLAIMS AND EXPENSES:                  
Commission, brokerage, taxes and fees $85,563  $(2,785) $82,778  $226,511  $(6,959) $219,552 
Total claims and expenses  462,009   (2,785)  459,224   1,377,175   (6,959)  1,370,216 
                         
INCOME (LOSS) BEFORE TAXES  95,943   2,785   98,728   249,064   6,959   256,023 
Income tax expense (benefit)  21,145   1,280   22,425   66,990   2,368   69,358 
                         
NET INCOME (LOSS) $74,798  $1,505  $76,303  $182,074  $4,591  $186,665 
                         
COMPREHENSIVE INCOME (LOSS) $74,465  $1,505  $75,970  $299,559  $4,591  $304,150 

CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended June 30, 2016  Six Months Ended June 30, 2016 
AND COMPREHENSIVE INCOME (LOSS): As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands)                  
CLAIMS AND EXPENSES:                  
Commission, brokerage, taxes and fees $72,126  $(1,717) $70,409  $140,948  $(4,174) $136,774 
Total claims and expenses  479,860   (1,717)  478,143   915,166   (4,174)  910,992 
                         
INCOME (LOSS) BEFORE TAXES  101,332   1,717   103,049   153,121   4,174   157,295 
Income tax expense (benefit)  32,982   695   33,677   45,845   1,088   46,933 
                         
NET INCOME (LOSS) $68,350  $1,022  $69,372  $107,276  $3,086  $110,362 
                         
COMPREHENSIVE INCOME (LOSS) $124,381  $1,022  $125,403  $225,094  $3,086  $228,180 

CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended March 31, 2016 
AND COMPREHENSIVE INCOME (LOSS): As Previously  Impact of    
  Reported  Revisions  As Revised 
(Dollars in thousands)         
CLAIMS AND EXPENSES:         
Commission, brokerage, taxes and fees $68,822  $(2,457) $66,365 
Total claims and expenses  435,306   (2,457)  432,849 
             
INCOME (LOSS) BEFORE TAXES  51,789   2,457   54,246 
Income tax expense (benefit)  12,863   393   13,256 
             
NET INCOME (LOSS) $38,926  $2,064  $40,990 
             
COMPREHENSIVE INCOME (LOSS) $100,713  $2,064  $102,777 

CONSOLIDATED STATEMENTS OF Year Ended December 31, 2016  Year Ended December 31, 2015 
CHANGES IN STOCKHOLDER'S EQUITY As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
                   
(Dollars in thousands, except share amounts)                  
RETAINED EARNINGS:                  
Balance, beginning of period $4,618,558  $27,099  $4,645,657  $4,205,905  $27,362  $4,233,267 
Net income (loss)  295,750   5,894   301,644   412,653   (263)  412,390 
Balance, end of period  4,914,308   32,993   4,947,301   4,618,558   27,099   4,645,657 
 TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD $5,265,560  $32,993  $5,298,553  $4,931,211  $27,099  $4,958,310 
9


CONSOLIDATED STATEMENTS OF Year Ended December 31, 2014  Three Months Ended March 31, 2017 
CHANGES IN STOCKHOLDER'S EQUITY As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
                   
(Dollars in thousands, except share amounts)                  
RETAINED EARNINGS:                  
Balance, beginning of period $3,751,779  $28,060  $3,779,839  $4,914,308  $32,993  $4,947,301 
Net income (loss)  454,126   (698)  453,428   171,044   (1,866)  169,178 
Balance, end of period  4,205,905   27,362   4,233,267   5,085,352   31,127   5,116,479 
 TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD $4,572,717  $27,362  $4,600,079  $5,448,217  $31,127  $5,479,344 

CONSOLIDATED STATEMENTS OF Three Months Ended September 30, 2016  Nine Months Ended September 30, 2016 
CHANGES IN STOCKHOLDER'S EQUITY As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
                   
(Dollars in thousands, except share amounts)                  
RETAINED EARNINGS:                  
Balance, beginning of period $4,725,834  $30,185  $4,756,019  $4,618,558  $27,099  $4,645,657 
Net income (loss)  74,798   1,505   76,303   182,074   4,591   186,665 
Balance, end of period  4,800,632   31,690   4,832,322   4,800,632   31,690   4,832,322 
 TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD $5,240,955  $31,690  $5,272,645  $5,240,955  $31,690  $5,272,645 

CONSOLIDATED STATEMENTS OF Three Months Ended June 30, 2016  Six Months Ended June 30, 2016 
CHANGES IN STOCKHOLDER'S EQUITY As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
                   
(Dollars in thousands, except share amounts)                  
RETAINED EARNINGS:                  
Balance, beginning of period $4,657,484  $29,163  $4,686,647  $4,618,558  $27,099  $4,645,657 
Net income (loss)  68,350   1,022   69,372   107,276   3,086   110,362 
Balance, end of period  4,725,834   30,185   4,756,019   4,725,834   30,185   4,756,019 
 TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD $5,164,053  $30,185  $5,194,238  $5,164,053  $30,185  $5,194,238 

CONSOLIDATED STATEMENTS OF Three Months Ended March 31, 2016 
CHANGES IN STOCKHOLDER'S EQUITY As Previously  Impact of    
  Reported  Revisions  As Revised 
          
(Dollars in thousands, except share amounts)         
RETAINED EARNINGS:         
Balance, beginning of period $4,618,558  $27,099  $4,645,657 
Net income (loss)  38,926   2,064   40,990 
Balance, end of period  4,657,484   29,163   4,686,647 
 TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD $5,036,717  $29,163  $5,065,880 

CONSOLIDATED STATEMENTS OF CASH FLOWS Year Ended December 31, 2016  Year Ended December 31, 2015 
  As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands)                  
CASH FLOWS FROM OPERATING ACTIVITIES:                  
Net income (loss) $295,750  $5,894  $301,644  $412,653  $(263) $412,390 
Decrease (increase) in income taxes  60,325   2,666   62,991   57,487   3,007   60,494 
Increase (decrease) in other net payable to reinsurers  (364,242)  (7,614)  (371,856)  204,526   (8,590)  195,936 
Change in other assets and liabilities, net  16,090   (946)  15,144   7,499   5,846   13,345 
10


CONSOLIDATED STATEMENTS OF CASH FLOWS Year Ended December 31, 2014  Three Months Ended March 31, 2017 
  As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands)                  
CASH FLOWS FROM OPERATING ACTIVITIES:                  
Net income (loss) $454,126  $(698) $453,428  $171,044  $(1,866) $169,178 
Decrease (increase) in income taxes  68,206   1,125   69,331   75,304   (1,172)  74,132 
Increase (decrease) in other net payable to reinsurers  5,130   (3,216)  1,914   (30,525)  3,347   (27,178)
Change in other assets and liabilities, net  81,388   2,789   84,177   18,204   (309)  17,895 

CONSOLIDATED STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2016  Six Months Ended June 30, 2016 
  As Previously  Impact of     As Previously  Impact of    
  Reported  Revisions  As Revised  Reported  Revisions  As Revised 
(Dollars in thousands)                  
CASH FLOWS FROM OPERATING ACTIVITIES:                  
Net income (loss) $182,074  $4,591  $186,665  $107,276  $3,086  $110,362 
Decrease (increase) in income taxes  33,279   2,368   35,647   8,190   1,089   9,279 
Increase (decrease) in other net payable to reinsurers  (209,260)  (6,764)  (216,024)  (370,242)  (3,111)  (373,353)
Change in other assets and liabilities, net  (124,955)  (195)  (125,150)  14,216   (1,064)  13,152 

CONSOLIDATED STATEMENTS OF CASH FLOWS Three Months Ended March 31, 2016 
  As Previously  Impact of    
  Reported  Revisions  As Revised 
(Dollars in thousands)         
CASH FLOWS FROM OPERATING ACTIVITIES:         
Net income (loss) $38,926  $2,064  $40,990 
Decrease (increase) in income taxes  6,546   393   6,939 
Increase (decrease) in other net payable to reinsurers  (106,588)  (1,122)  (107,710)
Change in other assets and liabilities, net  24,496   (1,335)  23,161 

4.  INVESTMENTS

Theshow amortized cost, market value andallowance for credit losses, gross unrealized appreciation, gross unrealized depreciation and depreciationmarket value of available for sale, fixed maturity equity security investments, carried at market value and other-than-temporary impairments ("OTTI") in accumulated other comprehensive income ("AOCI") aresecurities as follows forof the periodsdates indicated:

 

At March 31, 2021

 

Amortized

 

Allowances for

 

Unrealized

 

Unrealized

 

Market

(Dollars in thousands)

Cost

 

Credit Losses

 

Appreciation

 

Depreciation

 

Value

Fixed maturity securities 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

$

622,352

 

$

-

 

$

16,658

 

$

(167)

 

$

638,843

Obligations of U.S. states and political

  subdivisions

 

565,697

 

 

-

 

 

32,092

 

 

(2,741)

 

 

595,048

Corporate securities

 

3,660,209

 

 

(3,588)

 

 

114,692

 

 

(41,884)

 

 

3,729,429

Asset-backed securities

 

2,471,769

 

 

(4,915)

 

 

25,459

 

 

(2,210)

 

 

2,490,103

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

554,472

 

 

-

 

 

23,276

 

 

(5,158)

 

 

572,590

Agency residential

 

989,178

 

 

-

 

 

24,826

 

 

(8,153)

 

 

1,005,851

Non-agency residential

 

6,262

 

 

-

 

 

4

 

 

(2)

 

 

6,264

Foreign government securities

 

734,630

 

 

-

 

 

38,724

 

 

(4,065)

 

 

769,289

Foreign corporate securities

 

1,194,944

 

 

(205)

 

 

55,057

 

 

(7,212)

 

 

1,242,584

Total fixed maturity securities

$

10,799,513

 

$

(8,708)

 

$

330,788

 

$

(71,592)

 

$

11,050,001

6



 

At December 31, 2020

 

Amortized

 

Allowances for

 

Unrealized

 

Unrealized

 

Market

(Dollars in thousands)

Cost

 

Credit Losses

 

Appreciation

 

Depreciation

 

Value

Fixed maturity securities 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

$

659,957

 

$

-

 

$

22,032

 

$

-

 

$

681,989

Obligations of U.S. states and political

  subdivisions

 

543,646

 

 

-

 

 

34,655

 

 

(1,255)

 

 

577,046

Corporate securities

 

3,316,525

 

 

(1,205)

 

 

166,072

 

 

(31,480)

 

 

3,449,912

Asset-backed securities

 

2,450,807

 

 

-

 

 

28,585

 

 

(5,222)

 

 

2,474,170

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

512,388

 

 

-

 

 

37,875

 

 

(183)

 

 

550,080

Agency residential

 

937,166

 

 

-

 

 

28,630

 

 

(696)

 

 

965,100

Non-agency residential

 

3,164

 

 

-

 

 

2

 

 

(2)

 

 

3,164

Foreign government securities

 

694,132

 

 

-

 

 

51,317

 

 

(3,211)

 

 

742,238

Foreign corporate securities

 

1,130,865

 

 

(361)

 

 

73,265

 

 

(3,903)

 

 

1,199,866

Total fixed maturity securities

$

10,248,650

 

$

(1,566)

 

$

442,433

 

$

(45,952)

 

$

10,643,565

  At September 30, 2017 
  Amortized  Unrealized  Unrealized  Market  OTTI in AOCI 
(Dollars in thousands) Cost  Appreciation  Depreciation  Value  (a) 
Fixed maturity securities               
U.S. Treasury securities and obligations of               
U.S. government agencies and corporations $657,018  $2,088  $(3,220) $655,886  $- 
Obligations of U.S. states and political subdivisions  652,525   24,061   (4,744)  671,842   - 
Corporate securities  2,213,498   38,058   (11,965)  2,239,591   695 
Asset-backed securities  153,400   451   (62)  153,789   - 
Mortgage-backed securities                    
Commercial  59,311   334   (622)  59,023   - 
Agency residential  683,178   1,904   (7,252)  677,830   - 
Non-agency residential  55   7   -   62   - 
Foreign government securities  520,431   19,038   (7,996)  531,473   - 
Foreign corporate securities  1,034,840   25,601   (10,576)  1,049,865   374 
Total fixed maturity securities $5,974,256  $111,542  $(46,437) $6,039,361  $1,069 
11


  At December 31, 2016 
  Amortized  Unrealized  Unrealized  Market  OTTI in AOCI 
(Dollars in thousands) Cost  Appreciation  Depreciation  Value  (a) 
Fixed maturity securities               
U.S. Treasury securities and obligations of               
U.S. government agencies and corporations $693,005  $2,509  $(4,434) $691,080  $- 
Obligations of U.S. states and political subdivisions  723,938   18,016   (11,970)  729,984   - 
Corporate securities  2,119,324   50,665   (15,786)  2,154,203   4,868 
Asset-backed securities  136,826   330   (129)  137,027   - 
Mortgage-backed securities                    
Commercial  75,435   510   (452)  75,493   - 
Agency residential  721,772   2,365   (8,993)  715,144   - 
Non-agency residential  76   12   -   88   - 
Foreign government securities  495,572   22,088   (10,383)  507,277   - 
Foreign corporate securities  944,546   30,015   (14,361)  960,200   175 
Total fixed maturity securities $5,910,494  $126,510  $(66,508) $5,970,496  $5,043 
(a)  Represents the amount of OTTI recognized in AOCI.  Amount includes unrealized gains and losses on impaired securities relating to changes in the value of such securities subsequent to the impairment measurement date.

The amortized cost and market value of fixed maturity securities are shown in the following tables by contractual maturity. Mortgage-backed securities are generally more likely to be prepaid than other fixed maturity securities. As the stated maturity of such securities may not be indicative of actual maturities, the totals for mortgage-backed and asset-backed securities are shown separately.

 

At March 31, 2021

 

At December 31, 2020

 

Amortized

 

Market

 

Amortized

 

Market

(Dollars in thousands)

Cost

 

Value

 

Cost

 

Value

Fixed maturity securities – available for sale

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

$

710,217

 

$

715,721

 

$

658,561

 

$

659,622

Due after one year through five years

 

2,970,305

 

 

3,077,551

 

 

2,911,285

 

 

3,036,151

Due after five years through ten years

 

2,348,514

 

 

2,421,105

 

 

1,927,265

 

 

2,079,866

Due after ten years

 

748,796

 

 

760,816

 

 

848,014

 

 

875,412

Asset-backed securities

 

2,471,769

 

 

2,490,103

 

 

2,450,807

 

 

2,474,170

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

554,472

 

 

572,590

 

 

512,388

 

 

550,080

Agency residential

 

989,178

 

 

1,005,851

 

 

937,166

 

 

965,100

Non-agency residential

 

6,262

 

 

6,264

 

 

3,164

 

 

3,164

Total fixed maturity securities

$

10,799,513

 

$

11,050,001

 

$

10,248,650

 

$

10,643,565


  At September 30, 2017  At December 31, 2016 
  Amortized  Market  Amortized  Market 
(Dollars in thousands) Cost  Value  Cost  Value 
Fixed maturity securities – available for sale            
    Due in one year or less $403,948  $405,602  $394,401  $392,824 
    Due after one year through five years  2,918,422   2,931,495   2,925,786   2,955,325 
    Due after five years through ten years  1,024,154   1,045,455   879,762   894,166 
    Due after ten years  731,788   766,105   776,436   800,429 
Asset-backed securities  153,400   153,789   136,826   137,027 
Mortgage-backed securities                
Commercial  59,311   59,023   75,435   75,493 
Agency residential  683,178   677,830   721,772   715,144 
Non-agency residential  55   62   76   88 
Total fixed maturity securities $5,974,256  $6,039,361  $5,910,494  $5,970,496 

The changes in net unrealized appreciation (depreciation) for the Company'sCompany’s investments are derived from the following sources for the periods as indicated:

 

 

Three Months Ended

 

 

March 31,

(Dollars in thousands)

 

2021

 

2020

Increase (decrease) during the period between the market value and cost of investments carried at market value, and deferred taxes thereon:   

 

 

 

 

 

 

Fixed maturity securities

 

$

(137,150)

 

$

(188,407)

Change in unrealized appreciation (depreciation), pre-tax

 

 

(137,150)

 

 

(188,407)

Deferred tax benefit (expense)

 

 

28,782

 

 

38,769

Change in unrealized appreciation (depreciation),  net of deferred taxes, included in stockholder's equity  

 

$

(108,368)

 

$

(149,638)


7

  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Increase (decrease) during the period between the market value and cost            
of investments carried at market value, and deferred taxes thereon:            
Fixed maturity securities $(3,197) $4,047  $9,077  $127,736 
Fixed maturity securities, other-than-temporary impairment  (158)  (2,444)  (3,974)  4,199 
Other invested assets  1,595   -   2,860   - 
Change in unrealized  appreciation (depreciation), pre-tax  (1,760)  1,603   7,963   131,935 
Deferred tax benefit (expense)  561   (1,418)  (4,178)  (44,709)
Deferred tax benefit (expense), other-than-temporary impairment  55   856   1,391   (1,469)
Change in unrealized appreciation (depreciation),                
net of deferred taxes, included in stockholder's equity $(1,144) $1,041  $5,176  $85,757 

12


The Company frequently reviews all of its fixed maturity, available for sale securities for declines in market value and focuses its attention on securities whose fair value has fallen below 80% of their amortized cost at the time of review.  The Company then assesses whether the decline in value is temporarydue to non-credit related or other-than-temporary.credit related factors.  In making its assessment, the Company evaluates the current market and interest rate environment as well as specific issuer information.  Generally, a change in a security'ssecurity’s value caused by a change in the market, interest rate or foreign exchange environment does not constitute an other-than-temporarya credit impairment, but rather a temporarynon-credit related decline in market value.  TemporaryNon-credit related declines in market value are recorded as unrealized losses in accumulated other comprehensive income (loss).  If the Company intends to sell the security or is more likely than not to sell the security, the Company records the entire fair value adjustment in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).  If the Company determines that the decline is other-than-temporarycredit related and the Company does not have the intent to sell the security; and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis, the carrying value ofCompany establishes a credit allowance equal to the investment is written down to fair value.  The fair value adjustment that isestimated credit or foreign exchange relatedloss and is recorded in net realized capital gains (losses) in the Company'sCompany’s consolidated statements of operations and comprehensive income (loss).  The amount of the allowance for a given security will generally be the difference between a discounted cash flow model and the Company’s carrying value.  The fair value adjustment that is non-credit related is recorded as a component of other comprehensive income (loss), net of tax, and is included in accumulated other comprehensive income (loss) in the Company'sCompany’s consolidated balance sheets. The Company'sCompany will adjust the credit allowance account for future changes in credit loss estimates for a security and record this adjustment through net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).

The Company does not create an allowance for uncollectible interest.  If interest is not received when due, the interest receivable is immediately reversed and no additional interest is accrued. If future interest is received that has not been accrued, it is recorded as income at that time.

Prior to the adoption of ASU 2016-13 effective January 1, 2020, estimated credit losses were recorded as adjustments to the carrying value of the security and any subsequent improvement in market value were recorded through other comprehensive income.

The Company’s assessments are based on the issuersissuers’ current and expected future financial position, timeliness with respect to interest and/or principal payments, speed of repayments and any applicable credit enhancements or breakeven constant default rates on mortgage-backed and asset-backed securities, as well as relevant information provided by rating agencies, investment advisors and analysts.


Retrospective adjustments are employed to recalculate the values of asset-backed securities. All of the Company'sCompany’s asset-backed and mortgage-backed securities have a pass-through structure. Each acquisition lot is reviewed to recalculate the effective yield. The recalculated effective yield is used to derive a book value as if the new yield were applied at the time of acquisition. Outstanding principal factors from the time of acquisition to the adjustment date are used to calculate the prepayment history for all applicable securities. Conditional prepayment rates, computed with life to date factor histories and weighted average maturities, are used in the calculation of projected prepayments for pass-through security types.

8



The tables below display the aggregate market value and gross unrealized depreciation of fixed maturity and equity securities, by security type and contractual maturity, in each case subdivided according to length of time that individual securities had been in a continuous unrealized loss position for the periods indicated:

 

Duration of Unrealized Loss at March 31, 2021 By Security Type

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities -

  available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and

  obligations of U.S. government

  agencies and corporations

$

38,242

 

$

(167)

 

$

-

 

$

-

 

$

38,242

 

$

(167)

Obligations of U.S. states and

  political subdivisions

 

56,822

 

 

(1,710)

 

 

12,079

 

 

(1,031)

 

 

68,901

 

 

(2,741)

Corporate securities

 

790,015

 

 

(24,012)

 

 

187,655

 

 

(17,872)

 

 

977,670

 

 

(41,884)

Asset-backed securities

 

240,987

 

 

(1,749)

 

 

22,773

 

 

(461)

 

 

263,760

 

 

(2,210)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

120,334

 

 

(5,158)

 

 

-

 

 

-

 

 

120,334

 

 

(5,158)

Agency residential

 

529,830

 

 

(8,000)

 

 

12,012

 

 

(153)

 

 

541,842

 

 

(8,153)

Non-agency residential

 

3,529

 

 

-

 

 

156

 

 

(2)

 

 

3,685

 

 

(2)

Foreign government securities

 

69,597

 

 

(1,550)

 

 

22,968

 

 

(2,515)

 

 

92,565

 

 

(4,065)

Foreign corporate securities

 

248,667

 

 

(5,705)

 

 

14,374

 

 

(1,507)

 

 

263,041

 

 

(7,212)

Total fixed maturity securities

$

2,098,023

 

$

(48,051)

 

$

272,017

 

$

(23,541)

 

$

2,370,040

 

$

(71,592)


 

Duration of Unrealized Loss at March 31, 2021 By Maturity

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

$

45,431

 

$

(823)

 

$

27,415

 

$

(3,064)

 

$

72,846

 

$

(3,887)

Due in one year through five years

 

434,857

 

 

(7,796)

 

 

112,809

 

 

(3,662)

 

 

547,666

 

 

(11,458)

Due in five years through ten years

 

544,227

 

 

(18,240)

 

 

9,671

 

 

(658)

 

 

553,898

 

 

(18,898)

Due after ten years

 

178,828

 

 

(6,285)

 

 

87,181

 

 

(15,541)

 

 

266,009

 

 

(21,826)

Asset-backed securities

 

240,987

 

 

(1,749)

 

 

22,773

 

 

(461)

 

 

263,760

 

 

(2,210)

Mortgage-backed securities

 

653,693

 

 

(13,158)

 

 

12,168

 

 

(155)

 

 

665,861

 

 

(13,313)

Total fixed maturity securities

$

2,098,023

 

$

(48,051)

 

$

272,017

 

$

(23,541)

 

$

2,370,040

 

$

(71,592)

  Duration of Unrealized Loss at September 30, 2017 By Security Type 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities - available for sale                  
U.S. Treasury securities and obligations of                  
U.S. government agencies and corporations $239,038  $(2,191) $37,447  $(1,029) $276,485  $(3,220)
Obligations of U.S. states and political subdivisions  89,509   (2,104)  67,956   (2,640)  157,465   (4,744)
Corporate securities  415,341   (6,124)  155,808   (5,841)  571,149   (11,965)
Asset-backed securities  30,657   (55)  1,912   (7)  32,569   (62)
Mortgage-backed securities                        
Commercial  31,221   (487)  3,803   (135)  35,024   (622)
Agency residential  417,521   (4,374)  115,934   (2,878)  533,455   (7,252)
Non-agency residential  -   -   -   -   -   - 
Foreign government securities  199,311   (4,486)  56,732   (3,510)  256,043   (7,996)
Foreign corporate securities  254,015   (4,069)  89,121   (6,507)  343,136   (10,576)
Total fixed maturity securities $1,676,613  $(23,890) $528,713  $(22,547) $2,205,326  $(46,437)

13


  Duration of Unrealized Loss at September 30, 2017 By Maturity 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities                  
Due in one year or less $127,207  $(514) $16,129  $(1,148) $143,336  $(1,662)
Due in one year through five years  741,570   (10,638)  246,865   (12,047)  988,435   (22,685)
Due in five years through ten years  220,432   (5,290)  76,295   (3,682)  296,727   (8,972)
Due after ten years  108,005   (2,532)  67,775   (2,650)  175,780   (5,182)
Asset-backed securities  30,657   (55)  1,912   (7)  32,569   (62)
Mortgage-backed securities  448,742   (4,861)  119,737   (3,013)  568,479   (7,874)
Total fixed maturity securities $1,676,613  $(23,890) $528,713  $(22,547) $2,205,326  $(46,437)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at September 30, 2017March 31, 2021 were $2,205,326$2,370,040 thousand and $46,437$71,592 thousand, respectively.  The market value of securities for the single issuer whose securities comprised the largest unrealized loss position at September 30, 2017, (the U.S. Government)March 31, 2021, did not exceed 4.6%0.2% of the overall market value of the Company'sCompany’s fixed maturity securities.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector. The $23,890$48,051 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of domestic and foreign corporate securities as well as commercial and agency residential mortgage-backed securities and foreign governmentmortgage backed securities. Of these unrealized losses, $20,072$42,125 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating agency. The $22,547$23,541 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities as well as foreign government securities. Of these unrealized losses $20,240$5,374 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating agency. There was no gross unrealized depreciation for mortgage-backed securities related to sub-prime and alt-A loans. In all instances, there were no projected cash flow shortfalls to recover the full book

9


value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.


The Company, given the size of its investment portfolio and capital position, does not have the intent to sell these securities; and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis.  In addition, all securities currently in an unrealized loss position are current with respect to principal and interest payments.

14

The tables below display the aggregate market value and gross unrealized depreciation of fixed maturity and equity securities, by security type and contractual maturity, in each case subdivided according to length of time that individual securities had been in a continuous unrealized loss position for the periods indicated:

 

Duration of Unrealized Loss at December 31, 2020 By Security Type

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities -

  available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. states and

  political subdivisions

 

19,524

 

 

(999)

 

 

4,059

 

 

(256)

 

 

23,583

 

 

(1,255)

Corporate securities

 

240,601

 

 

(7,799)

 

 

188,853

 

 

(23,681)

 

 

429,454

 

 

(31,480)

Asset-backed securities

 

223,919

 

 

(4,573)

 

 

81,952

 

 

(649)

 

 

305,871

 

 

(5,222)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

37,414

 

 

(182)

 

 

3,983

 

 

(1)

 

 

41,397

 

 

(183)

Agency residential

 

235,809

 

 

(682)

 

 

1,573

 

 

(14)

 

 

237,382

 

 

(696)

Non-agency residential

 

161

 

 

(2)

 

 

-

 

 

-

 

 

161

 

 

(2)

Foreign government securities

 

10,505

 

 

(373)

 

 

25,793

 

 

(2,838)

 

 

36,298

 

 

(3,211)

Foreign corporate securities

 

57,900

 

 

(2,182)

 

 

18,349

 

 

(1,721)

 

 

76,249

 

 

(3,903)

Total fixed maturity securities

$

825,833

 

$

(16,792)

 

$

324,562

 

$

(29,160)

 

$

1,150,395

 

$

(45,952)


 

Duration of Unrealized Loss at December 31, 2020 By Maturity

 

Less than 12 months

 

Greater than 12 months

 

Total

 

 

 

 

Gross

 

 

 

 

Gross

 

 

 

 

Gross

 

Market

 

Unrealized

 

Market

 

Unrealized

 

Market

 

Unrealized

(Dollars in thousands)

Value

 

Depreciation

 

Value

 

Depreciation

 

Value

 

Depreciation

Fixed maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

$

28,802

 

$

(1,218)

 

$

34,555

 

$

(4,142)

 

$

63,357

 

$

(5,360)

Due in one year through five years

 

150,106

 

 

(5,828)

 

 

116,987

 

 

(4,783)

 

 

267,093

 

 

(10,611)

Due in five years through ten years

 

81,492

 

 

(1,634)

 

 

13,118

 

 

(435)

 

 

94,610

 

 

(2,069)

Due after ten years

 

68,130

 

 

(2,673)

 

 

72,394

 

 

(19,136)

 

 

140,524

 

 

(21,809)

Asset-backed securities

 

223,919

 

 

(4,573)

 

 

81,952

 

 

(649)

 

 

305,871

 

 

(5,222)

Mortgage-backed securities

 

273,384

 

 

(866)

 

 

5,556

 

 

(15)

 

 

278,940

 

 

(881)

Total fixed maturity securities

$

825,833

 

$

(16,792)

 

$

324,562

 

$

(29,160)

 

$

1,150,395

 

$

(45,952)

  Duration of Unrealized Loss at December 31, 2016 By Security Type 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities - available for sale                  
U.S. Treasury securities and obligations of                  
U.S. government agencies and corporations $469,571  $(4,434) $-  $-  $469,571  $(4,434)
Obligations of U.S. states and political subdivisions  221,088   (11,486)  564   (484)  221,652   (11,970)
Corporate securities  431,757   (10,121)  118,172   (5,665)  549,929   (15,786)
Asset-backed securities  35,065   (122)  5,745   (7)  40,810   (129)
Mortgage-backed securities                        
Commercial  27,230   (391)  3,060   (61)  30,290   (452)
Agency residential  487,000   (6,320)  90,740   (2,673)  577,740   (8,993)
Non-agency residential  -   -   -   -   -   - 
Foreign government securities  218,171   (2,713)  61,542   (7,670)  279,713   (10,383)
Foreign corporate securities  264,939   (4,950)  75,489   (9,411)  340,428   (14,361)
Total fixed maturity securities $2,154,821  $(40,537) $355,312  $(25,971) $2,510,133  $(66,508)

  Duration of Unrealized Loss at December 31, 2016 By Maturity 
  Less than 12 months  Greater than 12 months  Total 
     Gross     Gross     Gross 
     Unrealized     Unrealized     Unrealized 
(Dollars in thousands) Market Value  Depreciation  Market Value  Depreciation  Market Value  Depreciation 
Fixed maturity securities                  
Due in one year or less $111,926  $(322) $21,691  $(3,625) $133,617  $(3,947)
Due in one year through five years  1,015,066   (10,567)  190,960   (16,511)  1,206,026   (27,078)
Due in five years through ten years  243,082   (10,369)  41,371   (2,961)  284,453   (13,330)
Due after ten years  235,452   (12,446)  1,745   (133)  237,197   (12,579)
Asset-backed securities  35,065   (122)  5,745   (7)  40,810   (129)
Mortgage-backed securities  514,230   (6,711)  93,800   (2,734)  608,030   (9,445)
Total fixed maturity securities $2,154,821  $(40,537) $355,312  $(25,971) $2,510,133  $(66,508)

The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 20162020 were $2,510,133$1,150,395 thousand and $66,508$45,952 thousand, respectively.  The market value of securities for the single issuer whose securities comprised the largest unrealized loss position at December 31, 2016,2020, did not exceed 1.0%0.2% of the overall market value of the Company'sCompany’s fixed maturity securities.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector. The $40,537$16,792 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were generally comprised of obligations of U.S. states and political subdivisions, domestic and foreign corporate securities agency residential mortgage-backed securities and foreign governmentas well as asset backed securities. Of these unrealized losses, $36,646$12,522 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating agency.  The $25,971$29,160 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities and foreign

10


government securities and agency residential mortgage-backed securities. Of these unrealized losses $22,882$5,856 thousand is attributablewere related to net unrealized foreign exchange losses, as the U.S. dollar has strengthened against other currencies.securities that were rated investment grade by at least one nationally recognized statistical rating agency. There was no gross unrealized depreciation for mortgage-backed securities related to sub-prime and alt-A loans. In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.

15

The components of net investment income are presented in the tables below for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Fixed maturities

$

85,121

 

$

74,088

Equity securities

 

2,923

 

 

1,592

Short-term investments and cash

 

153

 

 

1,570

Other invested assets

 

 

 

 

 

Limited partnerships

 

52,151

 

 

6,996

Dividends from preferred shares of affiliate

 

7,758

 

 

7,758

Other

 

6,019

 

 

(13,072)

Gross investment income before adjustments

 

154,125

 

 

78,932

Funds held interest income (expense)

 

3,489

 

 

3,257

Interest income from Parent

 

1,268

 

 

1,282

Gross investment income

 

158,882

 

 

83,471

Investment expenses

 

(11,159)

 

 

(9,270)

Net investment income

$

147,723

 

$

74,201

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 


  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Fixed maturities $48,335  $44,810  $144,916  $134,931 
Equity securities  6,267   7,870   19,385   25,752 
Short-term investments and cash  648   296   1,628   851 
Other invested assets                
Limited partnerships  11,878   6,020   20,632   17,698 
Dividends from preferred shares of affiliate  7,758   7,758   23,274   23,274 
Other  1,484   522   4,232   339 
Gross investment income before adjustments  76,370   67,276   214,067   202,845 
Funds held interest income (expense)  1,098   1,090   4,015   4,718 
Interest income from Parent  1,075   1,075   3,225   3,225 
Gross investment income  78,543   69,441   221,307   210,788 
Investment expenses  (5,126)  (4,871)  (15,141)  (13,901)
Net investment income $73,417  $64,570  $206,166  $196,887 
                 
(Some amounts may not reconcile due to rounding.)                

The Company records results from limited partnership investments on the equity method of accounting with changes in value reported through net investment income. Due to the timing of receiving financial information from these partnerships, the results are generally reported on a one month or quarter lag.  If the Company determines there has been a significant decline in value of a limited partnership during this lag period, a loss will be recorded in the period in which the Company identifies the decline.


The Company had contractual commitments to invest up to an additional $348,144$1,025,888 thousand in limited partnerships and private placement loans at September 30, 2017.March 31, 2021. These commitments will be funded when called in accordance with the partnership and loan agreements, which have investment periods that expire, unless extended, through 2023.


2026.

The Company's other invested assets at September 30, 2017 and December 31, 2016 included $54,718 thousand and $57,126 thousand, respectively, related toCompany participates in a private placement liquidity sweep facility.facility (“the facility”).  The primary purpose of the facility is to enhance the Company'sCompany’s return on its short-term investments and cash positions.  The facility invests in high quality, short-duration securities and permits daily liquidity. The Company consolidates its participation in the facility. As of March 31, 2021, the market value of investments in the facility consolidated within the Company’s balance sheets was $409,481 thousand. 

11



Other invested assets, at fair value, as of September 30, 2017March 31, 2021 and December 31, 2016,2020, were comprised of preferred shares held in Preferred Holdings, an affiliated company.


The components of net realized capital gains (losses) are presented in the table below for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Fixed maturity securities, market value:

 

 

 

 

 

Allowances for credit losses

$

(7,142)

 

$

(12,099)

Gains (losses) from sales

 

3,927

 

 

(20,937)

Fixed maturity securities, fair value:

 

 

 

 

 

Gains (losses) from fair value adjustments

 

-

 

 

(1,123)

Equity securities, fair value:

 

 

 

 

 

Gains (losses) from sales

 

6,238

 

 

(27,602)

Gains (losses) from fair value adjustments

 

37,551

 

 

(121,669)

Other invested assets

 

1,346

 

 

(2,327)

Other invested assets, fair value:

 

 

 

 

 

Gains (losses) from fair value adjustments

 

93,078

 

 

442,479

Short-term investment gains (losses)

 

13

 

 

145

Total net realized capital gains (losses)

$

135,011

 

$

256,867


 

Roll Forward of Allowance for Credit Losses

 

Three Months Ended March 31, 2021

 

Three Months Ended March 31, 2020

 

 

 

 

Asset

 

Foreign

 

 

 

 

 

 

 

Asset

 

Foreign

 

 

 

 

Corporate

 

Backed

 

Corporate

 

 

 

 

Corporate

 

Backed

 

Corporate

 

 

 

 

Securities

 

Securities

 

Securities

 

Total

 

Securities

 

Securities

 

Securities

 

Total

Beginning Balance

$

(1,205)

 

$

-

 

$

(361)

 

$

(1,566)

 

$

-

 

$

-

 

$

-

 

$

-

Credit losses on securities where credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

losses were not previously recorded

 

(2,383)

 

 

(4,915)

 

 

-

 

 

(7,298)

 

 

(11,468)

 

 

(70)

 

 

(561)

 

 

(12,099)

Increases in allowance on previously

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

impaired securities

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

Decreases in allowance on previously

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

impaired securities

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

Reduction in allowance due to disposals

 

-

 

 

-

 

 

156

 

 

156

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31

$

(3,588)

 

$

(4,915)

 

$

(205)

 

$

(8,708)

 

$

(11,468)

 

$

(70)

 

$

(561)

 

$

(12,099)

  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Fixed maturity securities, market value:            
Other-than-temporary impairments $(1,473) $(836) $(4,179) $(25,242)
Gains (losses) from sales  3,842   4,338   16,814   (10,273)
Fixed maturity securities, fair value:                
Gain (losses) from sales  -   (1)  -   (1,855)
Gains (losses) from fair value adjustments  -   42   -   1,381 
Equity securities, fair value:                
Gains (losses) from sales  (1,479)  5,452   3,465   (10,134)
Gains (losses) from fair value adjustments  29,645   16,063   82,006   34,725 
Other invested assets  85   -   84   - 
Other invested assets, fair value:                
Gains (losses) from fair value adjustments  197,869   (47,090)  155,775   (47,846)
Gain (loss) on sale of subsidiary  -   (28,032)  -   (28,032)
Short-term investment gains (losses)  -   1   1   1 
Total net realized capital gains (losses) $228,489  $(50,063) $253,966  $(87,275)

16


The Company recorded as net realized capital gains (losses) in the consolidated statements of operations and comprehensive income (loss) both fair value re-measurements, allowances for credit losses per ASU 2016-13 and write-downs in the value of securities deemed to be impaired on an other-than-temporary basis in prior years as displayed in the table above.  The Company had no other-than-temporary impaired securities where the impairment had both a credit and non-credit component.

12



The proceeds and split between gross gains and losses, from sales of fixed maturity and equity securities, are presented in the table below for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Proceeds from sales of fixed maturity securities

$

492,943

 

$

164,244

Gross gains from sales

 

6,349

 

 

1,846

Gross losses from sales

 

(2,422)

 

 

(22,783)

 

 

 

 

 

 

Proceeds from sales of equity securities

$

281,313

 

$

204,161

Gross gains from sales

 

12,304

 

 

2,581

Gross losses from sales

 

(6,066)

 

 

(30,183)


  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Proceeds from sales of fixed maturity securities $410,636  $136,767  $1,063,126  $435,242 
Gross gains from sales  7,931   6,257   23,674   13,875 
Gross losses from sales  (4,089)  (1,920)  (6,860)  (26,003)
                 
Proceeds from sales of equity securities $52,754  $109,914  $302,407  $531,894 
Gross gains from sales  2,199   6,874   13,774   13,509 
Gross losses from sales  (3,678)  (1,422)  (10,309)  (23,643)

5.

4.  RESERVES FOR LOSSES AND LAE


Activity in the reserve for losses and LAE is summarized for the periods indicated:

 

Three Months Ended March 31,

(Dollars in thousands)

 

2021

 

 

2020

Gross reserves beginning of period

$

11,654,950

 

$

10,209,519

Less reinsurance recoverables

 

(3,951,474)

 

 

(4,215,348)

Net reserves beginning of period

 

7,703,476

 

 

5,994,171

Incurred related to:

 

 

 

 

 

Current year

 

1,338,891

 

 

1,026,442

Prior years

 

15,193

 

 

3,071

Total incurred losses and LAE

 

1,354,084

 

 

1,029,513

Paid related to:

 

 

 

 

 

Current year 

 

168,423

 

 

138,778

Prior years

 

527,470

 

 

593,482

Total paid losses and LAE

 

695,893

 

 

732,260

 

 

 

 

 

 

Foreign exchange/translation adjustment and cumulative adjustment due to adoption of ASU 2016-13

 

(6,819)

 

 

(36,673)

 

 

 

 

 

 

Net reserves end of period

 

8,354,848

 

 

6,254,751

Plus reinsurance recoverables

 

3,829,356

 

 

4,016,471

Gross reserves end of period

$

12,184,204

 

$

10,271,222

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 


  Nine Months Ended  Twelve Months Ended 
  September 30,  At December 31, 
(Dollars in thousands) 2017  2016 
Gross reserves at beginning of period $8,331,288  $7,940,720 
Less reinsurance recoverables  (4,199,791)  (3,875,073)
Net reserves at beginning of period  4,131,497   4,065,647 
         
Incurred related to:        
Current year  1,918,055   1,441,962 
Prior years  453   (91,682)
Total incurred losses and LAE  1,918,508   1,350,280 
         
Paid related to:        
Current year  441,480   400,489 
Prior years  547,176   892,207 
Total paid losses and LAE  988,656   1,292,696 
         
Foreign exchange/translation adjustment  19,084   8,266 
         
Net reserves at end of period  5,080,433   4,131,497 
Plus reinsurance recoverables  4,888,715   4,199,791 
Gross reserves at end of period $9,969,148  $8,331,288 

Current year incurred losses were $1,918,055$1,338,891 thousand for the ninethree months ended September 30, 2017 compared to $1,441,962March 31, 2021 and $1,026,442 thousand for the full year 2016.three months ended March 31, 2020, respectively. The increase in current year incurred losses in 2021 compared to 2020 was primarily due to $1,039,295 thousand of catastrophe losses incurred in the nine months ended September 30, 2017, mainly related to Hurricane Irma, Hurricane Maria, Hurricane Harvey and the Mexico City earthquake.  The $688,924a $230,500 thousand increase in reinsurance recoverables from December 31, 2016 is primarily due to recoverables from thesecurrent year catastrophe losses.


Incurred prior years' reserves increased by $453 thousand and decreased by $91,682 thousand for the nine months ended September 30, 2017 and the year ended December 31, 2016, respectively.  The decrease for the year ended December 31, 2016 was attributable to favorable development in the reinsurance segments of $187,909 thousand related primarily to property and short-tail business in the U.S., property business in Canada, Latin America, Middle East and Africa,losses as well as favorable development on prior year catastrophe
17

losses, partially offset by $45,668 thousand of adverse development on A&E reserves. Partthe impact of the favorable developmentincrease in the reinsurance segment related to the 2015 loss from the explosion at the Chinese port of Tianjin. In 2015, this loss was originally estimated to be $21,566 thousands. At December 31, 2016, this loss was projected to be $6,261 thousands resulting in $15,305 thousands of favorable development in 2016. The net favorable development in the reinsurance segments was partially offset by $96,227 thousand of unfavorable development in the insurance segment primarily related to run-off construction liability and umbrella program business.

6.premiums earned.

5.  FAIR VALUE


GAAP guidance regarding fair value measurements address how companies should measure fair value when they are required to use fair value measures for recognition or disclosure purposes under GAAP and provides a common definition of fair value to be used throughout GAAP.  It defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly fashion between market participants at the measurement date.  In addition, it establishes a three-level valuation hierarchy for the disclosure of fair value measurements.  The valuation hierarchy is based on the transparency of inputs to the valuation of an asset or liability.  The level in the hierarchy within which a given fair value measurement falls is determined based on

13


the lowest level input that is significant to the measurement, with Level 1 being the highest priority and Level 3 being the lowest priority.


The levels in the hierarchy are defined as follows:


Level 1:

Inputs to the valuation methodology are observable inputs that reflect unadjusted quoted prices for identical assets or liabilities in an active market;


Level 2:

Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument;


Level 3:

Inputs to the valuation methodology are unobservable and significant to the fair value measurement.


The Company'sCompany’s fixed maturity and equity securities are primarily managed by third party investment asset managers.  The investment asset managers managing publicly traded securities obtain prices from nationally recognized pricing services.  These services seek to utilize market data and observations in their evaluation process.  They use pricing applications that vary by asset class and incorporate available market information and when fixed maturity securities do not trade on a daily basis the services will apply available information through processes such as benchmark curves, benchmarking of like securities, sector groupings and matrix pricing.  In addition, they use model processes, such as the Option Adjusted Spread model to develop prepayment and interest rate scenarios for securities that have prepayment features.


In limited instances where prices are not provided by pricing services or in rare instances when a manager may not agree with the pricing service, price quotes on a non-binding basis are obtained from investment brokers.  The investment asset managers do not make any changes to prices received from either the pricing services or the investment brokers.  In addition, the investment asset managers have procedures in place to review the reasonableness of the prices from the service providers and may request verification of the prices.  In addition, the Company continually performs analytical reviews of price changes and tests the prices on a random basis to an independent pricing source.  No material variances were noted during these price validation procedures.  In limited situations, where financial markets are inactive or illiquid, the Company may use its own assumptions about future cash flows and risk-adjusted discount rates to determine fair value.  DueAt March 31, 2021, $1,424,851 thousand of fixed maturities, market value were fair valued using unobservable inputs. The majority of the fixed maturities, market value, were valued by investment managers’ valuation committees and many of these fair values were substantiated by valuations from independent third parties.  The Company has procedures in place to the unavailability of prices for forty-eight private placement securities, the investment manager's valuation committee valued the forty-eight securities at $105,199 thousand at September 30, 2017.  Due to the unavailability of prices for forty-two private placement securities, the investment manager's valuation committee valued the forty-two securities at $86,536 thousand atevaluate these independent third party valuations. At December 31, 2016.

2020, $1,259,576 thousand of fixed maturities, market value were fair valued using unobservable inputs.

18


The Company internally manages a public equity portfolio which had a fair value at September 30, 2017March 31, 2021 and December 31, 20162020 of $218,533$912,126 thousand and $133,755$784,746 thousand, respectively, and all prices were obtained from publicallypublicly published sources.

Equity securities denominated in U.S. currency with quoted prices in active markets for identical assets are categorized as levelLevel 1 since the quoted prices are directly observable.  Equity securities traded on foreign exchanges are categorized as levelLevel 2 due to the added input of a foreign exchange conversion rate to determine fair or market value.  The Company uses foreign currency exchange rates published by nationally recognized sources.


All categories of fixed maturity securities listed in the tables below are generally categorized as levelLevel 2, since a particular security may not have traded but the pricing services are able to use valuation models with observable market inputs such as interest rate yield curves and prices for similar fixed maturity securities in terms of issuer, maturity and seniority.  For foreign government securities and foreign corporate securities, the fair values provided by the third party pricing services in local currencies, and where applicable, are converted to U.S. dollars using currency exchange rates from nationally recognized sources.


The fixed maturities with fair values categorized as levelLevel 3 result when prices are not available from the nationally recognized pricing services. The asset managers will then obtain non-binding price quotes for the securities from brokers. The single broker quotes are provided by market makers or broker-dealers who are recognized as market participants in the markets in which they are providing the quotes.  The prices received from brokers are reviewed for reasonableness by the third party asset managers and the Company.  If the broker quotes are for foreign denominated securities, the quotes are converted to U.S. dollars using currency exchange rates from nationally recognized sources. In limited circumstances when broker prices are not available for private placements, the Company will value the securities using comparable market information.

14



The composition and valuation inputs for the presented fixed maturities categories Level 1 and Level 2 are as follows:


·U.S. Treasury securities and obligations of U.S. government agencies and corporations are primarily comprised of U.S. Treasury bonds and the fair value is based on observable market inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields;

·Obligations of U.S. states and political subdivisions are comprised of state and municipal bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;

·Corporate securities are primarily comprised of U.S. corporate and public utility bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;

·Asset-backed and mortgage-backed securities fair values are based on observable inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields and cash flow models using observable inputs such as prepayment speeds, collateral performance and default spreads;

·Foreign government securities are comprised of global non-U.S. sovereign bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source;

·Foreign corporate securities are comprised of global non-U.S. corporate bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source.

19·


U.S. Treasury securities and obligations of U.S. government agencies and corporations are primarily comprised of U.S. Treasury bonds and the fair value is based on observable market inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields;

·Obligations of U.S. states and political subdivisions are comprised of state and municipal bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;

·Corporate securities are primarily comprised of U.S. corporate and public utility bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;

·Asset-backed and mortgage-backed securities fair values are based on observable inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields and cash flow models using observable inputs such as prepayment speeds, collateral performance and default spreads;

·Foreign government securities are comprised of global non-U.S. sovereign bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source;

·Foreign corporate securities are comprised of global non-U.S. corporate bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source.

Other invested assets, at fair value, waswere categorized as Level 3 at September 30, 2017March 31, 2021 and December 31, 2016,2020, since it represented a privately placed convertible preferred stock issued by an affiliate. The stock was received in exchange for shares of the Company'sCompany’s parent.  The fair value of the25 year redeemable, convertible preferred stock at September 30, 2017 and December 31, 2016 was determinedwith a 1.75% coupon is valued using a pricing model. The pricing model includes observable inputs such as the U.S. Treasury yield curve rate T note constant maturity 10 year and the swap rate on the Company’s June 1, 2044, 4.868% senior notes, with adjustments to reflect the Company’s own assumptions about the inputs that market participants would use in pricing the asset.

15



The following table presents the fair value measurement levels for all assets, which the Company has recorded at fair value (fair and market value) as of the period indicated:

 

 

 

 

 

Fair Value Measurement Using:

 

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

 

Assets

 

Inputs

 

Inputs

(Dollars in thousands)

 

March 31, 2021

 

(Level 1)

 

(Level 2)

 

(Level 3)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, market value

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

 

$

638,843

 

$

-

 

$

638,843

 

$

-

Obligations of U.S. States and political subdivisions

 

 

595,048

 

 

-

 

 

595,048

 

 

-

Corporate securities

 

 

3,729,429

 

 

-

 

 

3,095,536

 

 

633,893

Asset-backed securities

 

 

2,490,103

 

 

-

 

 

1,704,743

 

 

785,360

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

572,590

 

 

-

 

 

572,590

 

 

-

Agency residential

 

 

1,005,851

 

 

-

 

 

1,005,851

 

 

-

Non-agency residential

 

 

6,264

 

 

-

 

 

6,264

 

 

-

Foreign government securities

 

 

769,289

 

 

-

 

 

769,289

 

 

-

Foreign corporate securities

 

 

1,242,584

 

 

-

 

 

1,236,986

 

 

5,598

Total fixed maturities, market value

 

 

11,050,001

 

 

-

 

 

9,625,150

 

 

1,424,851

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, fair value

 

 

1,226,120

 

 

1,191,064

 

 

35,056

 

 

-

Other invested assets, fair value

 

 

1,889,558

 

 

-

 

 

-

 

 

1,889,558


16

     Fair Value Measurement Using: 
     Quoted Prices       
     in Active  Significant    
     Markets for  Other  Significant 
     Identical  Observable  Unobservable 
     Assets  Inputs  Inputs 
(Dollars in thousands) September 30, 2017  (Level 1)  (Level 2)  (Level 3) 
Assets:            
Fixed maturities, market value            
U.S. Treasury securities and obligations of            
U.S. government agencies and corporations $655,886  $-  $655,886  $- 
Obligations of U.S. States and political subdivisions  671,842   -   671,842   - 
Corporate securities  2,239,591   -   2,137,522   102,069 
Asset-backed securities  153,789   -   153,789   - 
Mortgage-backed securities                
Commercial  59,023   -   59,023   - 
Agency residential  677,830   -   677,830   - 
Non-agency residential  62   -   62   - 
Foreign government securities  531,473   -   531,473   - 
Foreign corporate securities  1,049,865   -   1,046,734   3,131 
Total fixed maturities, market value  6,039,361   -   5,934,161   105,200 
                 
Equity securities, fair value  998,071   951,679   46,392   - 
Other invested assets, fair value  1,922,402   -   -   1,922,402 

There were no transfers between Level 1 and Level 2 for the nine months ended September 30, 2017.

20



The following table presents the fair value measurement levels for all assets, which the Company has recorded at fair value (fair and market value) as of the period indicated:indicated.

 

 

 

 

Fair Value Measurement Using:

 

 

 

 

Quoted Prices

 

 

 

 

 

 

 

 

 

 

in Active

 

Significant

 

 

 

 

 

 

 

Markets for

 

Other

 

Significant

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Assets

 

Inputs

 

Inputs

(Dollars in thousands)

December 31, 2020

 

(Level 1)

 

(Level 2)

 

(Level 3)

Assets:

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities, market value

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities and obligations of

  U.S. government agencies and corporations

$

681,989

 

$

-

 

$

681,989

 

$

-

Obligations of U.S. States and political subdivisions

 

577,046

 

 

-

 

 

577,046

 

 

-

Corporate securities

 

3,449,912

 

 

-

 

 

2,819,068

 

 

630,844

Asset-backed securities

 

2,474,170

 

 

-

 

 

1,851,137

 

 

623,033

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

550,080

 

 

-

 

 

550,080

 

 

-

Agency residential

 

965,100

 

 

-

 

 

965,100

 

 

-

Non-agency residential

 

3,164

 

 

-

 

 

3,164

 

 

-

Foreign government securities

 

742,238

 

 

-

 

 

742,238

 

 

-

Foreign corporate securities

 

1,199,866

 

 

-

 

 

1,194,167

 

 

5,699

Total fixed maturities, market value

 

10,643,565

 

 

-

 

 

9,383,989

 

 

1,259,576

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, fair value

 

1,288,767

 

 

1,222,158

 

 

66,609

 

 

-

Other invested assets, fair value

 

1,796,479

 

 

-

 

 

-

 

 

1,796,479


     Fair Value Measurement Using: 
     Quoted Prices       
     in Active  Significant    
     Markets for  Other  Significant 
     Identical  Observable  Unobservable 
     Assets  Inputs  Inputs 
(Dollars in thousands) December 31, 2016  (Level 1)  (Level 2)  (Level 3) 
Assets:            
Fixed maturities, market value            
U.S. Treasury securities and obligations of            
U.S. government agencies and corporations $691,080  $-  $691,080  $- 
Obligations of U.S. States and political subdivisions  729,984   -   729,984   - 
Corporate securities  2,154,203   -   2,089,006   65,197 
Asset-backed securities  137,027   -   137,027   - 
Mortgage-backed securities                
Commercial  75,493   -   75,493   - 
Agency residential  715,144   -   715,144   - 
Non-agency residential  88   -   88   - 
Foreign government securities  507,277   -   507,277   - 
Foreign corporate securities  960,200   -   957,662   2,538 
Total fixed maturities, market value  5,970,496   -   5,902,761   67,735 
                 
Equity securities, fair value  887,800   827,237   60,563   - 
Other invested assets, fair value  1,766,626   -   -   1,766,626 

In addition, $70,657$240,892 thousand and $18,801$224,698 thousand of investments within other invested assets on the consolidated balance sheets as of September 30, 2017March 31, 2021 and December 31, 2016,2020, respectively, are not included within the fair value hierarchy tables as the assets are valued using themeasured at NAV as a practical expedient guidance within ASU 2015-07.


to determine fair value. 

The following table presentstables present the activity under Level 3, fair value measurements using significant unobservable inputs by asset type, for the periods indicated:

 

Total Fixed Maturities, Market Value

 

Three Months Ended March 31, 2021

 

Corporate

 

Asset

 

Foreign

 

 

 

(Dollars in thousands)

Securities

 

Backed Securities

 

Corporate

 

Total

Beginning balance

$

630,843

 

$

623,033

 

$

5,700

 

$

1,259,576

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(1,788)

 

 

(4,168)

 

 

2

 

 

(5,954)

Included in other comprehensive

  income (loss)

 

2,835

 

 

(3,135)

 

 

49

 

 

(251)

Purchases, issuances and settlements

 

2,003

 

 

169,630

 

 

(153)

 

 

171,480

Transfers in and/or (out) of Level 3

 

-

 

 

-

 

 

-

 

 

-

Ending balance

$

633,893

 

$

785,360

 

$

5,598

 

$

1,424,851

The amount of total gains or losses for the

  period included in earnings (or changes in

  net assets) attributable to the change in

  unrealized gains or losses relating to

  assets still held at the reporting date

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

17



 

Total Fixed Maturities, Market Value

 

Three Months Ended March 31, 2020

 

Corporate

 

Asset

 

Foreign

 

 

 

(Dollars in thousands)

Securities

 

Backed Securities

 

Corporate

 

Total

Beginning balance

$

546,939

 

$

153,641

 

$

1,751

 

$

702,331

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(214)

 

 

4

 

 

-

 

 

(210)

Included in other comprehensive income (loss)

 

(3,357)

 

 

(15,882)

 

 

-

 

 

(19,239)

Purchases, issuances and settlements

 

99,064

 

 

100,868

 

 

(1,751)

 

 

198,181

Transfers in and/or (out) of Level 3

 

-

 

 

-

 

 

-

 

 

-

Ending balance

$

642,432

 

$

238,631

 

$

-

 

$

881,063

The amount of total gains or losses for the

  period included in earnings (or changes in

  net assets) attributable to the change in

  unrealized gains or losses relating to

  assets still held at the reporting date

$

(539)

 

$

-

 

$

-

 

$

(539)

 

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

  Three Months Ended September 30, 2017  Nine Months Ended September 30, 2017 
  Corporate  Foreign     Corporate  Foreign    
(Dollars in thousands) Securities  Corporate  Total  Securities  Corporate  Total 
Beginning balance $86,140  $3,151  $89,291  $65,197  $2,538  $67,735 
Total gains or (losses) (realized/unrealized)                        
Included in earnings  283   210   493   1,208   314   1,522 
Included in other comprehensive income (loss)  18   (230)  (212)  161   (230)  (69)
Purchases, issuances and settlements  15,628   -   15,628   35,503   509   36,012 
Transfers in and/or (out) of Level 3  -   -   -   -   -   - 
Ending balance $102,069  $3,131  $105,200  $102,069  $3,131  $105,200 
                         
The amount of total gains or losses for the period included                        
in earnings (or changes in net assets) attributable to the                        
change in unrealized gains or losses relating to assets                        
still held at the reporting date $-  $-  $-  $-  $-  $- 
                         
(Some amounts may not reconcile due to rounding.)                        

Total Fixed Maturities, Fair Value

Three Months Ended March 31, 2021

Foreign

(Dollars in thousands)

Corporate

Total

Beginning balance fixed maturities at fair value

$

-

$

-

Total gains or (losses) (realized/unrealized)

Included in earnings

-

-

Included in other comprehensive income (loss)

-

-

Purchases, issuances and settlements

-

-

Transfers in and/or (out) of Level 3

-

-

Ending balance

$

-

$

-

The amount of total gains or losses for the period

  included in earnings (or changes in net assets)

  attributable to the change in unrealized gains or

  losses relating to assets still held at the

  reporting date

$

-

$

-

(Some amounts may not reconcile due to rounding.)

 

Total Fixed Maturities, Fair Value

 

Three Months Ended March 31, 2020

 

Foreign

 

 

 

(Dollars in thousands)

Corporate

 

Total

Beginning balance fixed maturities at fair value

$

5,826

 

$

5,826

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

Included in earnings

 

(1,123)

 

 

(1,123)

Included in other comprehensive income (loss)

 

-

 

 

-

Purchases, issuances and settlements

 

-

 

 

-

Transfers in and/or (out) of Level 3

 

-

 

 

-

Ending balance

$

4,703

 

$

4,703

The amount of total gains or losses for the period

  included in earnings (or changes in net assets)

  attributable to the change in unrealized gains or

  losses relating to assets still held at the

  reporting date

$

-

 

$

-

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 

18


21


  Three Months Ended September 30, 2016  Nine Months Ended September 30, 2016 
  Corporate     Foreign     Corporate     Foreign    
(Dollars in thousands) Securities  CMBS  Corporate  Total  Securities  CMBS  Corporate  Total 
Beginning balance $32,410  $-  $2,021  $34,431  $3,933  $-  $1,593  $5,526 
Total gains or (losses) (realized/unrealized)                                
Included in earnings  (12)  -   27   15   (22)  -   (970)  (992)
Included in other comprehensive income (loss)  (48)  (34)  (1,285)  (1,367)  (81)  (34)  140   25 
Purchases, issuances and settlements  25,877   (40)  2,231   28,068   54,397   (40)  2,231   56,588 
Transfers in and/or (out) of Level 3  (1,932)  3,553   -   1,621   (1,932)  3,553   -   1,621 
Ending balance $56,295  $3,479  $2,994  $62,768  $56,295  $3,479  $2,994  $62,768 
                                 
The amount of total gains or losses for the period included                                
in earnings (or changes in net assets) attributable to the                                
change in unrealized gains or losses relating to assets                                
still held at the reporting date $-  $-  $-  $-  $-  $-  $(997) $(997)
                                 
(Some amounts may not reconcile due to rounding.)                                

The net transfers to/(from) level 3, fair value measurements using significant unobservable inputs were $0 thousand and $1,621 thousand of investments for the nine months ended September 30, 2017 and 2016, respectively.  The $1,621 thousand of investments for the nine months ended September 30, 2016 related to the net impact of securities no longer priced by a recognized pricing service.

The following table presents the activity under Level 3, fair value measurements using significant unobservable inputs by other invested assets, for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Other invested assets, fair value:

 

 

 

 

 

Beginning balance

$

1,796,479

 

$

1,982,582

Total gains or (losses) (realized/unrealized)

 

 

 

 

 

Included in earnings

 

93,079

 

 

442,479

Included in other comprehensive income (loss)

 

-

 

 

-

Purchases, issuances and settlements

 

-

 

 

-

Transfers in and/or (out) of Level 3

 

-

 

 

-

Ending balance

$

1,889,558

 

$

2,425,061

The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at the reporting date

$

-

 

$

-

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 


  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Other invested assets, fair value:            
Beginning balance $1,724,532  $1,772,458  $1,766,626  $1,773,214 
Total gains or (losses) (realized/unrealized)                
Included in earnings  197,870   (47,090)  155,776   (47,846)
Included in other comprehensive income (loss)  -   -   -   - 
Purchases, issuances and settlements  -   -   -   - 
Transfers in and/or (out) of Level 3  -   -   -   - 
Ending balance $1,922,402  $1,725,367  $1,922,402  $1,725,367 
                 
The amount of total gains or losses for the period included in earnings                
(or changes in net assets) attributable to the change in unrealized                
gains or losses relating to assets still held at the reporting date $-  $-  $-  $- 
                 
(Some amounts may not reconcile due to rounding.)                

7.

6.  COMMITMENTS AND CONTINGENCIES


CONTINGENCIES

In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company'sCompany’s rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.


Aside from litigation and arbitrations related to these insurance and reinsurance agreements, the Company is not a party to any other material litigation or arbitration.

22

The Company has entered into separate annuity agreements with The Prudential Insurance Company of America ("(“The Prudential"Prudential”) and an additional unaffiliated life insurance company in which the Company has either purchased annuity contracts or become the assignee of annuity proceeds that are meant to settle claim payment obligations in the future. In both instances, the Company would become contingently liable if either

The Prudential or the unaffiliated life insurance company were unable to make payments related to the respective annuity contact.

contract.

The table below presents the estimated cost to replace all such annuities for which the Company was contingently liable for the periods indicated:

 

At March 31, 2021

 

At December 31, 2020

(Dollars in thousands)

 

The Prudential

$

139,981

 

$

140,773

Unaffiliated life insurance company

 

32,835

 

 

35,128


19

  At September 30,  At December 31, 
(Dollars in thousands) 2017  2016 
The Prudential $144,331  $146,507 
Unaffiliated life insurance company  33,769   33,860 


8.

7.  COMPREHENSIVE INCOME (LOSS)


The following table presentstables present the components of comprehensive income (loss) in the consolidated statements of operations and comprehensive income (loss) for the periods indicated:

 

Three Months Ended March 31, 2021

(Dollars in thousands)

Before Tax

 

Tax Effect

 

Net of Tax

Unrealized appreciation (depreciation) ("URA(D)") on securities - non-credit related temporary

$

(139,019)

 

 

29,161

 

$

(109,858)

Reclassification of net realized losses (gains) included in net income (loss)

 

1,870

 

 

(379)

 

 

1,490

Foreign currency translation adjustments

 

2,856

 

 

(594)

 

 

2,262

Reclassification of amortization of net gain (loss) included in net income (loss)

 

2,586

 

 

(543)

 

 

2,043

Total other comprehensive income (loss)

$

(131,708)

 

$

27,645

 

$

(104,063)

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)

 

 

 

 

 

 

 

 


 

Three Months Ended March 31, 2020

(Dollars in thousands)

Before Tax

 

Tax Effect

 

Net of Tax

Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary

$

(223,770)

 

$

46,246

 

$

(177,524)

Reclassification of net realized losses (gains) included in net income (loss)

 

35,364

 

 

(7,478)

 

 

27,886

Foreign currency translation adjustments

 

(37,532)

 

 

7,899

 

 

(29,633)

Reclassification of amortization of net gain (loss) included in net income (loss)

 

1,165

 

 

(245)

 

 

920

Total other comprehensive income (loss)

$

(224,773)

 

$

46,422

 

$

(178,351)

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)

 

 

 

 

 

 

 

 

  Three Months Ended September 30, 2017  Nine Months Ended September 30, 2017 
(Dollars in thousands) Before Tax  Tax Effect  Net of Tax  Before Tax  Tax Effect  Net of Tax 
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary $852  $(219) $633  $24,656  $(8,279) $16,377 
URA(D) on securities - OTTI  (158)  55   (103)  (3,974)  1,391   (2,583)
Reclassification of net realized losses (gains) included in net income (loss)  (2,454)  780   (1,674)  (12,719)  4,101   (8,618)
Foreign currency translation adjustments  52,740   (18,459)  34,281   66,492   (23,272)  43,220 
Benefit plan actuarial net gain (loss)  -   -   -   -   -   - 
Reclassification of amortization of net gain (loss) included in net income (loss)  2,107   (738)  1,369   8,273   (2,896)  5,377 
Total other comprehensive income (loss) $53,088  $(18,581) $34,507  $82,729  $(28,955) $53,774 
                         
(Some amounts may not reconcile due to rounding)                        

  Three Months Ended September 30, 2016  Nine Months Ended September 30, 2016 
(Dollars in thousands) Before Tax  Tax Effect  Net of Tax  Before Tax  Tax Effect  Net of Tax 
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary $8,305  $(2,909) $5,396  $92,221  $(32,279) $59,942 
URA(D) on securities - OTTI  (2,444)  856   (1,588)  4,199   (1,469)  2,730 
Reclassification of net realized losses (gains) included in net income (loss)  (4,258)  1,491   (2,767)  35,515   (12,430)  23,085 
Foreign currency translation adjustments  (4,066)  1,424   (2,642)  42,741   (14,962)  27,779 
Benefit plan actuarial net gain (loss)  -   -   -   -   -   - 
Reclassification of amortization of net gain (loss) included in net income (loss)  1,951   (683)  1,268   6,076   (2,127)  3,949 
Total other comprehensive income (loss) $(512) $179  $(333) $180,752  $(63,267) $117,485 
                         
(Some amounts may not reconcile due to rounding)                        

23


The following table presents details of the amounts reclassified from AOCI for the periods indicated:

 

Three Months Ended

 

Affected line item within the

 

March 31,

 

statements of operations and

AOCI component

2021

 

2020

 

comprehensive income (loss)

(Dollars in thousands)

 

 

 

 

 

 

 

URA(D) on securities

$

1,870

 

$

35,364

 

Other net realized capital gains (losses)

 

 

(379)

 

 

(7,478)

 

Income tax expense (benefit)

 

$

1,490

 

$

27,886

 

Net income (loss)

Benefit plan net gain (loss)

$

2,586

 

$

1,165

 

Other underwriting expenses

 

 

(543)

 

 

(245)

 

Income tax expense (benefit)

 

$

2,043

 

$

920

 

Net income (loss)

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)


20

  Three Months Ended  Nine Months Ended   
  September 30,  September 30,  Affected line item within the statements of
AOCI component 2017  2016  2017  2016  operations and comprehensive income (loss)
(Dollars in thousands)                  
URA(D) on securities $(2,454) $(4,258) $(12,719) $35,515  Other net realized capital gains (losses)
   780   1,491   4,101   (12,430) Income tax expense (benefit)
  $(1,674) $(2,767) $(8,618) $23,085  Net income (loss)
                        
Benefit plan net gain (loss) $2,107  $1,951  $8,273  $6,076  Other underwriting expenses
   (738)  (683)  (2,896)  (2,127) Income tax expense (benefit)
  $1,369  $1,268  $5,377  $3,949  Net income (loss)
                        
(Some amounts may not reconcile due to rounding)                      


The following table presents the components of accumulated other comprehensive income (loss), net of tax, in the consolidated balance sheets for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)                   

2021

 

2020

Beginning balance of URA (D) on securities

$

313,161

 

$

124,612

Current period change in URA (D) of investments - non-credit related

 

(108,368)

 

 

(149,638)

Ending balance of URA (D) on securities

 

204,793

 

 

(25,025)

 

 

 

 

 

 

Beginning balance of foreign currency translation adjustments

 

28,727

 

 

14,267

Current period change in foreign currency translation adjustments

 

2,262

 

 

(29,633)

Ending balance of foreign currency translation adjustments

 

30,989

 

 

(15,367)

 

 

 

 

 

 

Beginning balance of benefit plan net gain (loss)

 

(73,870)

 

 

(74,556)

Current period change in benefit plan net gain (loss)

 

2,043

 

 

920

Ending balance of benefit plan net gain (loss)

 

(71,827)

 

 

(73,635)

 

 

 

 

 

 

Ending balance of accumulated other comprehensive income (loss)

$

163,955

 

$

(114,027)


  Nine Months Ended  Twelve Months Ended 
  September 30,  December 31, 
(Dollars in thousands) 2017  2016 
       
Beginning balance of URA (D) on securities $39,041  $13,654 
Current period change in URA (D) of investments - temporary  7,759   22,063 
Current period change in URA (D) of investments - non-credit OTTI  (2,583)  3,324 
Ending balance of URA (D) on securities  44,218   39,041 
         
Beginning balance of foreign currency translation adjustments  (9,852)  (12,701)
Current period change in foreign currency translation adjustments  43,220   2,849 
Ending balance of foreign currency translation adjustments  33,368   (9,852)
         
Beginning balance of benefit plan net gain (loss)  (65,504)  (63,089)
Current period change in benefit plan net gain (loss)  5,377   (2,415)
Ending balance of benefit plan net gain (loss)  (60,127)  (65,504)
         
Ending balance of accumulated other comprehensive income (loss) $17,459  $(36,315)

9.

8.  COLLATERALIZED REINSURANCE AND TRUST AGREEMENTS


A subsidiary of the Company, Everest Re, has established a trust agreement, which effectively uses Everest Re'sRe’s investments as collateral, as security for assumed losses payable to a non-affiliated ceding company.companies.  At September 30, 2017,March 31, 2021, the total amount on deposit in the trust account was $659,548$928,624 thousand.


On April 24, 2014,December 1, 2015, the Company entered into two collateralized reinsurance agreements with Kilimanjaro Re Limited ("Kilimanjaro"(“Kilimanjaro”), a Bermuda based special purpose reinsurer, to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts which cover specified named storm and earthquake events. The first agreement provides up to $250,000$300,000 thousand of reinsurance coverage from named storms in specified states of the Southeastern United States.  The second agreement provides up to $200,000 thousand of reinsurance coverage from named storms in specified states of the Southeast, Mid-Atlantic and Northeast regions of the United States and Puerto Rico as well as reinsurance coverage from earthquakes in specified states of the Southeast, Mid-Atlantic, Northeast and West regions of the United States, Puerto Rico and British Columbia.


On November 18, 2014, the Company entered into a collateralized reinsurance agreement with Kilimanjaro to provide the Company with catastrophe reinsurance coverage.  This agreement is a multi-year reinsurance contract which covers specified earthquake events.  The agreement provides up to $500,000 thousand of reinsurance coverage from earthquakes in the United States, Puerto Rico and Canada.
  The second agreement provides up to $325,000 thousand of reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada. These reinsurance agreements expired in December 2020.

24


On December 1, 2015April 13, 2017, the Company entered into twosix collateralized reinsurance agreements with Kilimanjaro to provide the Company with annual aggregate catastrophe reinsurance coverage.  The initial three agreements are four year reinsurance contracts which cover named storm and earthquake events.  These agreements provide up to $225,000 thousand, $400,000 thousand and $325,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada. The subsequent three agreements are five year reinsurance contracts which cover named storm and earthquake events.  These agreements provide up to $50,000 thousand, $75,000 thousand and $175,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada. 

On April 30, 2018, the Company entered into four collateralized reinsurance agreements with Kilimanjaro to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts which cover named storm and earthquake events. The first agreement provides up to $300,000 thousand of reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada.  The second agreement provides up to $325,000 thousand of reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico and Canada.


On April 13, 2017 the Company entered into six collateralized reinsurance agreements with Kilimanjaro to provide the Company with annual aggregate catastrophe reinsurance coverage.  The initial threetwo agreements are four year reinsurance contracts which cover named storm and earthquake events.  These agreements provide up to $225,000 thousand, $400,000$62,500 thousand and $325,000$200,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.  The subsequent threeremaining two agreements are five year reinsurance contracts which cover named storm and earthquake events.  These agreements provide up to $50,000 thousand, $75,000$62,500 thousand and $175,000$200,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.

21



On December 12, 2019, the Company entered into four collateralized reinsurance agreements with Kilimanjaro to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts which cover named storm and earthquake events.  The first two agreements are four year reinsurance contracts which provide up to $150,000 thousand and $275,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.  The remaining two agreements are five year reinsurance contracts which provide up to $150,000 thousand and $275,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United State, Puerto Rico, the U.S. Virgin Islands and Canada.

On April 8, 2021, the Company entered into six collateralized reinsurance agreements with Kilimanjaro to provide the Company with catastrophe reinsurance coverage.  These agreements are multi-year reinsurance contracts which cover named storm and earthquake events.  The first three agreements are four year reinsurance contracts which provide up to $150,000 thousand, $85,000 thousand and $85,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.  The remaining three agreements are five year reinsurance contracts which provide up to $150,000 thousand, $90,000 thousand and $90,000 thousand, respectively, of annual aggregate reinsurance coverage from named storms and earthquakes in the United States, Puerto Rico, the U.S. Virgin Islands and Canada.

Recoveries under these collateralized reinsurance agreements with Kilimanjaro are primarily dependent on estimated industry level insured losses from covered events, as well as, the geographic location of the events.  The estimated industry level of insured losses is obtained from published estimates by an independent recognized authority on insured property losses.  As of September 30, 2017,Currently, none of the published insured loss estimates for the 2017 catastrophe events during the applicable covered periods of the various agreements have exceeded the single event retentions or aggregate retentions under the terms of the agreements that would result in a recovery.  In addition, the aggregation of the to date published insured loss estimates for the 2017 covered events have not exceeded the aggregated retentions for recovery.  However, if the published estimates for insured losses for the covered 2017 events increase or if there are additional covered events during the remainder of 2017, the aggregate losses may exceed the aggregate event retentions under the agreements, resulting in a recovery.


Kilimanjaro has financed the various property catastrophe reinsurance coverages by issuing catastrophe bonds to unrelated, external investors.  On April 24, 2014, Kilimanjaro issued $450,000 thousand of notes ("Series 2014-1 Notes").  On November 18, 2014, Kilimanjaro issued $500,000 thousand of notes ("Series 2014-2 Notes").  On December 1, 2015, Kilimanjaro issued $625,000 thousand of notes ("(“Series 2015-1 Notes).  The $625,000 thousand of Series 2015-1 Notes were fully redeemed and are no longer outstanding.  On April 13, 2017, Kilimanjaro issued $950,000 thousand of notes ("(“Series 2017-1 Notes) and $300,000 thousand of notes ("(“Series 2017-2 Notes). On April 30, 2018, Kilimanjaro issued $262,500 thousand of notes (“Series 2018-1 Notes”) and $262,500 thousand of notes (“Series 2018-2 Notes”). On December 12, 2019 Kilimanjaro issued $425,000 thousand of notes (“Series 2019-1 Notes”) and $425,000 thousand of notes (“Series 2019-2 Notes’”). On April 8, 2021 Kilimanjaro issued $320,000 thousand of notes (“Series 2021-1 Notes”) and $330,000 thousand of notes (“Series 2021-2 Notes”).  The proceeds from the issuance of the Notes listed above are held in reinsurance trust throughout the duration of the applicable reinsurance agreements and invested solely in US government money market funds with a rating of at least "AAAm"“AAAm” by Standard & Poor's.


10.  SENIORPoor’s. 

9.  SENIOR NOTES


The table below displays Holdings'Holdings’ outstanding senior notes.  Market value is based on quoted market prices, but due to limited trading activity, these senior notes are considered Level 2 in the fair value hierarchy.

 

 

 

 

 

 

 

March 31, 2021

 

December 31, 2020

 

 

 

 

 

 

 

Consolidated

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

Principal

 

Balance Sheet

 

Market

 

Balance Sheet

 

Market

(Dollars in thousands)

Date Issued

 

Date Due

 

Amounts

 

Amount

 

Value

 

Amount

 

Value

4.868% Senior notes

06/05/2014

 

06/01/2044

 

400,000

 

$

397,224

 

$

479,616

 

$

397,194

 

$

528,000

3.5% Senior notes

10/07/2020

 

10/15/2050

 

1,000,000

 

$

979,654

 

$

976,480

 

$

979,524

 

$

1,138,100


        September 30, 2017  December 31, 2016 
        Consolidated Balance     Consolidated Balance    
(Dollars in thousands)Date Issued Date Due Principal Amounts  Sheet Amount  Market Value  Sheet Amount  Market Value 
4.868% Senior notes06/05/2014 06/01/2044  400,000  $396,804  $420,008  $396,714  $383,612 

On June 5, 2014, Holdings issued $400,000$400,000 thousand of 30 year senior notes at 4.868%, which will mature on June 1, 2044. Interest will be paid semi-annually on June 1 and December 1 of each year.

22


25On October 7, 2020, Holdings issued $1,000,000 thousand of 30 year senior notes an interest coupon rate of 3.5% which will mature on October 15, 2050.  Interest will be paid semi-annually on April 15th and October 15th of each year.


Interest expense incurred in connection with these senior notes is as follows for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Interest expense incurred 4.868% Senior Notes

$

4,868

 

$

4,868

Interest expense incurred 3.5% Senior Notes

$

8,805

 

$

-


  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Interest expense incurred $4,868  $4,868  $14,604  $14,604 

11.

10.  LONG TERM SUBORDINATED NOTES


The table below displays Holdings'Holdings’ outstanding fixed to floating rate long term subordinated notes.  Market value is based on quoted market prices, but due to limited trading activity, these subordinated notes are considered Level 2 in the fair value hierarchy.

 

 

 

 

 

 

 

 

 

 

March 31, 2021

 

December 31, 2020

 

 

 

Original

 

 

 

 

 

Consolidated

 

 

 

 

Consolidated

 

 

 

 

 

 

Principal

 

Maturity Date

 

Balance

 

Market

 

Balance

 

Market

(Dollars in thousands)

Date Issued

 

Amount

 

Scheduled

 

Final

 

Sheet Amount

 

Value

 

Sheet Amount

 

Value

Long term subordinated notes

04/26/2007

 

$

400,000

 

05/15/2037

 

05/01/2067

 

$

223,699

 

$

207,648

 

$

223,674

 

$

206,447

                     

      Maturity Date September 30, 2017  December 31, 2016 
    Original       Consolidated Balance     Consolidated Balance    
(Dollars in thousands)Date Issued Principal Amount  Scheduled Final Sheet Amount  Market Value  Sheet Amount  Market Value 
6.6% Long term subordinated notes04/26/2007 $400,000  05/15/2037 05/01/2067 $236,536  $221,380  $236,462  $204,636 

During the fixed rate interest period from May 3, 2007 through May 14, 2017, interest was at the annual rate of 6.6%, payable semi-annually in arrears on November 15 and May 15 of each year, commencing on November 15, 2007.  During the floating rate interest period from May 15, 2017 through maturity, interest will be based on the 3 month LIBOR plus 238.5 basis points, reset quarterly, payable quarterly in arrears on February 15, May 15, August 15 and November 15 of each year, subject to Holdings'Holdings’ right to defer interest on one or more occasions for up to ten consecutive years.  Deferred interest will accumulate interest at the applicable rate compounded quarterly for periods from and including AugustMay 15, 2017.  The reset quarterly interest rate for November 15, 2017February 16, 2021 to November 15, 2017May 16, 2021 is 3.70%2.58%.


Holdings may redeem the long term subordinated notes on or after May 15, 2017, in whole or in part at 100%100% of the principal amount plus accrued and unpaid interest; however, redemption on or after the scheduled maturity date and prior to May 1, 2047 is subject to a replacement capital covenant.  This covenant is for the benefit of certain senior note holders and it mandates that Holdings receive proceeds from the sale of another subordinated debt issue, of at least similar size, before it may redeem the subordinated notes.  Effective upon the maturity of the Company's 5.40%Company’s 5.40% senior notes on October 15, 2014, the Company's 4.868%Company’s 4.868% senior notes, due on June 1, 2044, have become the Company'sCompany’s long term indebtedness that ranks senior to the long term subordinated notes.


The Company repurchased and retired $0 thousand and $1,700 thousand of its outstanding long term subordinated notes during the three months ended March 31, 2021 and 2020, respectively. The Company realized a gain of $0 thousand and $502 thousand from the repurchase of the long term subordinated notes during the three months ended March 31, 2021 and 2020, respectively.

On March 19, 2009, Group announced the commencement of a cash tender offer for any and all of the 6.60%6.60% fixed to floating rate long term subordinated notes.  Upon expiration of the tender offer, the Company had reduced its outstanding debt by $161,441 thousand. In addition, during 2020, the Company repurchased and retired $13,183 thousand of these notes.

23



Interest expense incurred in connection with these long term subordinated notes is as follows for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Interest expense incurred

$

1,462

 

$

2,538

      

  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Interest expense incurred $2,240  $3,937  $9,210  $11,811 

12.

11.  FEDERAL HOME LOAN BANK MEMBERSHIP

Effective August 15, 2019, Everest Reinsurance Company (“Everest Re”) became a member of the Federal Home Loan Bank of New York (“FHLBNY”), which allows Everest Re to borrow up to 10% of its statutory admitted assets.  As of March 31, 2021, Everest Re had admitted assets of approximately $17,280,068 thousand which provides borrowing capacity of up to approximately $1,728,007 thousand. 

During 2020, Everest Re borrowed $400,000 thousand under its FHLBNY capacity. The borrowings have interest payable at an interest rate of 0.35%.  As of March 31, 2021, $310,000 of these borrowings remain outstanding, with maturities in November and December 2021. The FHLBNY membership agreement requires that 4.5% of borrowed funds be used to acquire additional membership stock.

12.  SEGMENT REPORTING


The U.S. Reinsurance operation writes worldwide property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and Accident and Health ("A&H") business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily withincompanies.  Business is written in the U.S.  The International operation writes non-U.S. property and casualty reinsuranceUnited States as well as through Everest Re's branches in Canada Singapore and through offices in Brazil, Miami and New Jersey.Singapore.  The Insurance operation writes property and casualty insurance directly and through brokers, surplus lines brokers and general agents mainly within the U.S.

26

United States.

These segments are managed independently, but conform with corporate guidelines with respect to pricing, risk management, control of aggregate catastrophe exposures, capital, investments and support operations.  Management generally monitors and evaluates the financial performance of these operating segments based upon their underwriting results.


Underwriting results include earned premium less losses and loss adjustment expenses ("LAE")LAE incurred, commission and brokerage expenses and other underwriting expenses.  We measure our underwriting results using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which, respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.


The Company does not maintain separate balance sheet data for its operating segments.  Accordingly, the Company does not review and evaluate the financial results of its operating segments based upon balance sheet data.

24



The following tables present the underwriting results for the operating segments for the periods indicated:

 

Three Months Ended

Reinsurance

March 31,

(Dollars in thousands)

2021

 

2020

Gross written premiums

$

1,420,082

 

$

1,308,194

Net written premiums

 

1,208,813

 

 

1,114,235

 

 

 

 

 

 

Premiums earned

$

1,177,170

 

$

1,007,034

Incurred losses and LAE

 

970,318

 

 

682,707

Commission and brokerage

 

290,556

 

 

260,901

Other underwriting expenses

 

36,289

 

 

29,847

Underwriting gain (loss)

$

(119,994)

 

$

33,579


 

Three Months Ended

Insurance

March 31,

(Dollars in thousands)

2021

 

2020

Gross written premiums

$

713,252

 

$

666,771

Net written premiums

 

556,530

 

 

524,474

 

 

 

 

 

 

Premiums earned

$

519,730

 

$

486,970

Incurred losses and LAE

 

383,766

 

 

346,805

Commission and brokerage

 

59,298

 

 

62,203

Other underwriting expenses

 

73,505

 

 

71,361

Underwriting gain (loss)

$

3,161

 

$

6,601

  Three Months Ended  Nine Months Ended 
U.S. Reinsurance
 September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Gross written premiums $908,346  $654,770  $1,962,297  $1,597,006 
Net written premiums  295,645   327,242   649,883   711,700 
                 
Premiums earned $242,350  $249,203  $652,953  $709,064 
Incurred losses and LAE  678,926   137,245   919,107   363,567 
Commission and brokerage  31,698   48,107   115,243   147,968 
Other underwriting expenses  12,094   14,265   40,623   39,856 
Underwriting gain (loss) $(480,368) $49,586  $(422,020) $157,673 

  Three Months Ended  Nine Months Ended 
International
 September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Gross written premiums $363,186  $353,195  $975,296  $939,851 
Net written premiums  130,180   141,295   345,387   353,449 
                 
Premiums earned $123,915  $128,358  $355,366  $372,816 
Incurred losses and LAE  410,543   41,830   557,416   206,672 
Commission and brokerage  25,101   30,193   72,426   82,443 
Other underwriting expenses  8,241   9,219   26,293   25,011 
Underwriting gain (loss) $(319,970) $47,116  $(300,769) $58,690 

  Three Months Ended  Nine Months Ended 
Insurance
 September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Gross written premiums $429,593  $497,958  $1,351,491  $1,276,761 
Net written premiums  144,935   154,079   442,237   462,791 
                 
Premiums earned $152,242  $179,092  $449,440  $445,553 
Incurred losses and LAE  242,089   122,528   441,985   365,962 
Commission and brokerage  (22,254)  4,478   (40,104)  (10,859)
Other underwriting expenses  37,378   40,665   114,889   116,839 
Underwriting gain (loss) $(104,971) $11,421  $(67,330) $(26,389)

27


The following table reconciles the underwriting results for the operating segments to income (loss) before taxes as reported in the consolidated statements of operations and comprehensive income (loss) for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Underwriting gain (loss)

$

(116,833)

 

$

40,180

Net investment income

 

147,723

 

 

74,201

Net realized capital gains (losses)

 

135,011

 

 

256,867

Corporate expense

 

(4,581)

 

 

(3,721)

Interest, fee and bond issue cost amortization expense

 

(15,534)

 

 

(7,460)

Other income (expense)

 

3,979

 

 

(4,498)

Income (loss) before taxes

$

149,765

 

$

355,569


  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Underwriting gain (loss) $(905,309) $108,123  $(790,119) $189,974 
Net investment income  73,417   64,570   206,166   196,887 
Net realized capital gains (losses)  228,489   (50,063)  253,966   (87,275)
Corporate expense  (1,132)  (1,835)  (6,241)  (6,181)
Interest, fee and bond issue cost amortization expense  (7,161)  (8,859)  (23,974)  (26,576)
Other income (expense)  1,486   (13,208)  21,996   (10,806)
Income (loss) before taxes $(610,210) $98,728  $(338,206) $256,023 

The Company produces business in the U.S. and internationally.  The net income deriving from assets residing in the individual foreign countries in which the Company writes business are not identifiable in the Company'sCompany’s financial records.  Based on gross written premium, the table below presents the largest country, other than the U.S., in which the Company writes business, for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Canada gross written premiums

$

34,330

 

$

63,637

      

  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Canada gross written premiums $30,625  $35,856  $94,777  $94,072 

No other country represented more than 5% of the Company'sCompany’s revenues.

25



13.  RELATED-PARTY TRANSACTIONS


Parent


Group entered into a $250,000$300,000 thousand long term promissory note agreement with HoldingsEverest Re as of December 31, 2014.17, 2019. The note will mature on December 31, 2023 and has anpay interest annually at a rate of 1.72% that1.69% and is payable annually.scheduled to mature in December, 2028. This transaction is presented as a Note Receivable – Affiliated in the Consolidated Balance SheetsSheet of Holdings. InterestThe Company recognized interest income in the amountrelated to this long term note of $3,225$1,268 thousand and $3,225$1,282 thousand was recorded by Holdings for the ninethree months ended September 30, 2017,March 31, 2021 and September 30, 2016,2020, respectively.


Group's

Group’s Board of Directors approved an amended share repurchase program authorizing Group and/or its subsidiary Holdings to purchase Group'sGroup’s common shares through open market transactions, privately negotiated transactions or both.  The table below represents the amendments to the share repurchase program for the common shares approved for repurchase.


Common Shares

 Authorized for

Shares

Amendment Date

 Repurchase

Authorized for

Amendment Date

Repurchase

(Dollars in thousands)

09/21/2004

5,000,000

09/

07/21/20042008

5,000,000

07/21/2008

02/24/2010

5,000,000

02/24/201022/2012

5,000,000

02/22/2012

05/15/2013

5,000,000

05/15/2013

11/19/2014

5,000,000

11/19/2014

05/22/2020

 5,000,000

2,000,000

 30,000,000

32,000,000

28


Holdings had purchased and held 9,719,971 Common Shares of Group, which were purchased in the open market between February 2007 and March 2011.

In December, 2015, Holdings transferred the 9,719,971 Common Shares of Group, which it held as other invested assets, at fair value, valued at $1,773,214 thousand, to Preferred Holdings, an affiliated entity and subsidiary of Group, in exchange for 1,773.214 preferred shares of Preferred Holdings with a $1,000 thousand par value and 1.75%1.75% annual dividend rate.  After the exchange, Holdings no longer holds any shares or has any ownership interest in Group.


Holdings has reported both its Parent shares andthe preferred shares in Preferred Holdings, as other invested assets, fair value, in the consolidated balance sheets with changes in fair value re-measurement recorded in net realized capital gains (losses) in the consolidated statements of operations and comprehensive income (loss).  The following table presents the dividends received on the preferred shares of Preferred Holdings and on the Parent shares that are reported as net investment income in the consolidated statements of operations and comprehensive income (loss) for the period indicated.

 

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Dividends received on preferred stock of affiliate

$

7,758

 

$

7,758

      


26

  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Dividends received on preferred stock of affiliate $7,758  $7,758  $23,274  $23,274 


Affiliated CompaniesAffiliates


The Company has engaged in reinsurance transactions with Bermuda Re, Everest Global Services, Inc. ("Global Services"International Reinsurance Ltd. (“Everest International”), an affiliateMt. Logan Re, Everest Insurance Company of Holdings, provides centralized managementCanada (“Everest Canada”) and home office services, through a management agreement, to Holdings and otherLloyd’s Syndicate 2786, which are affiliated companies within Holdings' consolidated structure.  Services providedprimarily driven by Everest Global include executive managerial services, legal services, actuarial services, accounting services, information technology servicesenterprise risk and others.


The following table presents the expenses incurred by Holdings from services provided by Everest Global for the periods indicated.

  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Expenses incurred $25,465  $21,242  $71,694  $62,701 
29

Affiliates
capital management considerations under which business is ceded at market rates and terms.

The table below represents affiliated quota share reinsurance agreements ("whole account quota share") for all new and renewal business for the indicated coverage period:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single

 

 

 

 

 

 

 

Percent

 

Assuming

 

 

 

Occurrence

 

Aggregate

 

Coverage Period

 

Ceding Company

 

Ceded

 

Company

 

Type of Business

 

Limit

 

Limit

 

01/01/2010-12/31/2010

 

Everest Re

 

44.0

%

 

Bermuda Re

 

property / casualty business

 

150,000

 

325,000

 

01/01/2011-12/31/2011

 

Everest Re

 

50.0

%

 

Bermuda Re

 

property / casualty business

 

150,000

 

300,000

 

01/01/2012-12/31/2014

 

Everest Re

 

50.0

%

 

Bermuda Re

 

property / casualty business

 

100,000

 

200,000

 

01/01/2015-12/31/2016

 

Everest Re

 

50.0

%

 

Bermuda Re

 

property / casualty business

 

162,500

 

325,000

 

01/01/2017-12/31/2017

 

Everest Re

 

60.0

%

 

Bermuda Re

 

property / casualty business

 

219,000

 

438,000

 

01/01/2010-12/31/2010

 

Everest Re- Canadian Branch

 

60.0

%

 

Bermuda Re

 

property business

 

350,000

(1)

-

 

01/01/2011-12/31/2011

 

Everest Re- Canadian Branch

 

60.0

%

 

Bermuda Re

 

property business

 

350,000

(1)

-

 

01/01/2012-12/31/2012

 

Everest Re- Canadian Branch

 

75.0

%

 

Bermuda Re

 

property / casualty business

 

206,250

(1)

412,500

(1)

01/01/2013-12/31/2013

 

Everest Re- Canadian Branch

 

75.0

%

 

Bermuda Re

 

property / casualty business

 

150,000

(1)

412,500

(1)

01/01/2014-12/31/2017

 

Everest Re- Canadian Branch

 

75.0

%

 

Bermuda Re

 

property / casualty business

 

262,500

(1)

412,500

(1)

01/01/2012-12/31/2017

 

Everest Canada

 

80.0

%

 

Everest Re-

  Canadian Branch

 

property business

 

-

 

-

 

01/01/2020

 

Everest International Assurance

 

100.0

%

 

Bermuda Re

 

life business

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Amounts shown are Canadian dollars.


(Dollars in thousands)              
     Percent Assuming   Single  Aggregate 
Coverage Period Ceding Company Ceded Company Type of Business Occurrence Limit   Limit 
                
01/01/2010-12/31/2010 Everest Re 44.0% Bermuda Re property / casualty business  150,000   325,000 
                
01/01/2011-12/31/2011 Everest Re 50.0% Bermuda Re property / casualty business  150,000   300,000 
                
01/01/2012-12/31/2014 Everest Re 50.0% Bermuda Re property / casualty business  100,000   200,000 
                
01/01/2015-12/31/2016 Everest Re 50.0% Bermuda Re property / casualty business  162,500   325,000 
                
01/01/2017 Everest Re 60.0% Bermuda Re property / casualty business  219,000   438,000 
                
01/01/2010-12/31/2010 Everest Re- Canadian Branch60.0% Bermuda Re property business  350,000
(1)
 - 
01/01/2011-12/31/2011 Everest Re- Canadian Branch60.0% Bermuda Re property business  350,000
(1)
 - 
01/01/2012-12/31/2012 Everest Re- Canadian Branch75.0% Bermuda Re property / casualty business  206,250
(1)
  412,500
(1)
01/01/2013-12/31/2013 Everest Re- Canadian Branch75.0% Bermuda Re property / casualty business  150,000
(1)
  412,500
(1)
01/01/2014 Everest Re- Canadian Branch75.0% Bermuda Re property / casualty business  262,500
(1)
  412,500
(1)
                
01/01/2012 Everest Canada 80.0% Everest Re- Canadian Branchproperty business -  - 
                
(1)   Amounts shown are Canadian dollars.
             

Effective January 1, 2018, Everest Re entered into a twelve month whole account aggregate stop loss reinsurance contract (“stop loss agreement”) with Bermuda Re.  The stop loss agreement provides coverage for ultimate net losses on applicable net earned premiums above a retention level, subject to certain other coverage limits and conditions.  The stop loss agreement was most recently renewed effective January 1, 2021. 

In addition, Everest Re entered into a property catastrophe excess of loss reinsurance contract with Bermuda Re, effective January 1, 2019.  The contract provides $100,000 thousand of reinsurance coverage for property catastrophe losses above certain attachment points. This agreement expired on December 31, 2019 and was not renewed.

The table below represents loss portfolio transfer (“LPT”) reinsurance agreements whereby net insurance exposures and reserves were transferred to an affiliate.

(Dollars in thousands)

Effective

 

Transferring

 

Assuming

 

 

% of Business or

 

 

Covered Period

Date

 

Company

 

Company

 

 

Amount of Transfer

 

 

of Transfer

10/01/2001

 

Everest Re  (Belgium Branch)

 

Bermuda Re

 

 

100

%

 

 

All years

10/01/2008

 

Everest Re

 

Bermuda Re

 

$

747,022

 

 

 

01/01/2002-12/31/2007

12/31/2017

 

Everest Re

 

Bermuda Re

 

$

970,000

 

 

 

All years


Effective Transferring Assuming % of Business or  Covered Period
Date Company Company Amount of Transfer  of Transfer
              
09/19/2000 Mt. McKinley Bermuda Re  100% All years
10/01/2001 Everest Re  (Belgium Branch) Bermuda Re  100% All years
10/01/2008 Everest Re Bermuda Re $747,022  01/01/2002-12/31/2007

On July 13, 2015,December 31, 2017, the Company sold Mt. McKinleyentered into a LPT agreement with Bermuda Re.  The LPT agreement covers subject loss reserves of $2,336,242 thousand for accident years 2017 and prior.  As a result of the LPT agreement, the Company transferred $1,000,000 thousand of cash and fixed maturity securities and transferred $970,000 thousand of loss reserves to Clearwater Insurance Company, a Delaware domiciled insurance company.Bermuda Re.  As part of that date, Mt. McKinley is no longer deemedthe LPT agreement, Bermuda Re will provide an affiliated company or related party.additional $500,000 thousand of adverse development coverage on the subject loss reserves. 

27


30


The following tables summarize the premiums and losses ceded by the Company to Bermuda Re and Everest International, respectively, and premiums and losses assumed by the Company from Everest Canada and Lloyd'sLloyd’s syndicate 2786 for the periods indicated:

 

Three Months Ended

Bermuda Re

March 31,

(Dollars in thousands)

2021

 

2020

Ceded written premiums

$

70,798

 

$

30,500

Ceded earned premiums

 

70,877

 

 

30,500

Ceded losses and LAE

 

(30,150)

 

 

(22,159)


 

Three Months Ended

Everest International

March 31,

(Dollars in thousands)

2021

 

2020

Ceded written premiums

$

-

 

$

-

Ceded earned premiums

 

-

 

 

-

Ceded losses and LAE

 

-

 

 

22

  Three Months Ended  Nine Months Ended 
Bermuda Re
 September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Ceded written premiums $911,866  $685,798  $2,228,538  $1,746,976 
Ceded earned premiums  796,194   585,993   2,005,965   1,718,295 
Ceded losses and LAE (a)  650,460   344,789   1,379,164   1,039,932 


 

Three Months Ended

Everest Canada

March 31,

(Dollars in thousands)

2021

 

2020

Assumed written premiums

$

-

 

$

236

Assumed earned premiums

 

-

 

 

39

Assumed losses and LAE

 

59

 

 

1,598

  Three Months Ended  Nine Months Ended 
Everest International
 September 30, September 30,
(Dollars in thousands) 2017  2016  2017  2016 
Ceded written premiums $21  $(5) $(4) $26 
Ceded earned premiums  38   (3)  13   36 
Ceded losses and LAE  (13)  479   (631)  1,377 


 

Three Months Ended

Lloyd's Syndicate 2786

March 31,

(Dollars in thousands)

2021

 

2020

Assumed written premiums

$

599

 

$

(3,031)

Assumed earned premiums

 

529

 

 

(2,822)

Assumed losses and LAE

 

(1,582)

 

 

814

  Three Months Ended  Nine Months Ended 
Everest Canada
 September 30, September 30,
(Dollars in thousands) 2017  2016  2017  2016 
Assumed written premiums $13,028  $12,667  $39,008  $39,094 
Assumed earned premiums  13,464   11,611   38,201   34,740 
Assumed losses and LAE  7,448   13,287   21,418   34,714 

  Three Months Ended  Nine Months Ended 
Lloyd's Syndicate 2786
 September 30, September 30,
(Dollars in thousands) 2017  2016  2017  2016 
Assumed written premiums $15,984  $351  $34,069  $890 
Assumed earned premiums  15,042   173   31,766   289 
Assumed losses and LAE  7,893   -   16,157   - 

Everest Re sold net assets of its UK branch to Bermuda Re and provided Bermuda Re with a reserve indemnity agreement allowing for indemnity payments of up to 90% of ₤25.0 million of the excess of 2002 and prior reserves, provided that any recognition of profit from the reserves for 2002 and prior underwriting years is taken into account.

Effective February 27, 2013, Group established a new subsidiary, Mt. Logan Re, which is a Class 3 insurer based in Bermuda.  Effective July 1, 2013, Mt. Logan Re established separate segregated accounts for its business activity, which will invest in a diversified set of catastrophe exposures.

31


The following table summarizes the premiums and losses that are ceded by the Company to Mt. Logan Re segregated accounts and assumed by the Company from Mt. Logan Re segregated accounts.

 

Three Months Ended

Mt. Logan Re Segregated Accounts

March 31,

(Dollars in thousands)

2021

 

2020

Ceded written premiums

$

81,371

 

$

95,350

Ceded earned premiums

 

65,988

 

 

79,855

Ceded losses and LAE

 

72,994

 

 

37,465

Assumed written premiums

 

-

 

 

-

Assumed earned premiums

 

-

 

 

-

Assumed losses and LAE

 

-

 

 

-


  Three Months Ended  Nine Months Ended 
Mt. Logan Re Segregated Accounts
 September 30, September 30,
(Dollars in thousands) 2017  2016  2017  2016 
Ceded written premiums $54,057  $57,911  $131,939  $128,292 
Ceded earned premiums  46,696   44,548   131,361   118,776 
Ceded losses and LAE  180,540   7,420   223,973   32,750 
                 
Assumed written premiums $2,587  $5,032  $9,082  $11,666 
Assumed earned premiums  2,587   5,032   9,082   11,666 
Assumed losses and LAE  -   -   -   - 

14.RETIREMENT BENEFITS


The Company maintains both qualified and non-qualified defined benefit pension plans and a retiree health plan for its U.S. employees employed prior to April 1, 2010.  Generally, the Company computes the benefits based on average earnings over a period prescribed by the plans and credited length of service.  The Company’s non-qualified defined benefit pension plan provided compensating pension benefits for participants whose benefits have been curtailed under the qualified plan due to Internal Revenue Code limitations.  Effective January 1, 2018, participants of the Company’s non-qualified defined benefit pension plan may no longer accrue additional service benefits. 

28



Net periodic benefit cost for U.S. employees included the following components for the periods indicated:

Pension Benefits

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Service cost

$

2,738

 

$

4,011

Interest cost

 

1,999

 

 

2,483

Expected return on plan assets

 

(5,580)

 

 

(5,197)

Amortization of net (income) loss 

 

2,730

 

 

1,213

Net periodic benefit cost

$

1,887

 

$

2,510


Other Benefits

Three Months Ended

 

March 31,

(Dollars in thousands)

2021

 

2020

Service cost

$

281

 

$

141

Interest cost

 

181

 

 

215

Amortization of prior service cost

 

(144)

 

 

(48)

Net periodic benefit cost

$

318

 

$

308

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 

Pension Benefits
 Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Service cost $2,737  $2,731  $9,335  $8,524 
Interest cost  2,509   2,371   7,060   7,093 
Expected return on plan assets  (3,263)  (2,789)  (9,572)  (7,757)
Amortization of net (income) loss  2,091   1,984   8,172   6,012 
Net periodic benefit cost $4,074  $4,297  $14,995  $13,872 

Other Benefits
 Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in thousands) 2017  2016  2017  2016 
Service cost $392  $354  $1,273  $1,230 
Interest cost  295   252   793   844 
Amortization of prior service cost  (33)  (33)  (98)  (33)
Amortization of net (income) loss  48   -   199   96 
Net periodic benefit cost $703  $573  $2,167  $2,137 
                 
(Some amounts may not reconcile due to rounding.)                

The service cost component of net periodic benefit costs is included within other underwriting expenses on the consolidated statement of operations and comprehensive income (loss).  In accordance with ASU 2017-07, other staff compensation costs are also primarily recorded within this line item. 

The Company contributed $10,000 thousanddid not make any contributions to the qualified pension benefit plan for the three and nine months ended September 30, 2017.  The Company contributed $30,000 thousand to the qualified pension benefit plan for the threeMarch 31, 2021 and nine months ended September 30, 2016.


2020, respectively.

15.  INCOME TAXES


The Company is domiciled in the United States and has subsidiaries domiciled within the United States with significant branches in Canada and Singapore.  The Company'sCompany’s non-U.S. branches are subject to income taxation at varying rates in their respective domiciles.


The Company generally applies the estimated annual effective tax rate approach for calculating its tax provision for interim periods as prescribed by ASC 740-270, Interim Reporting.  Under the estimated annual effective tax rate approach, the estimated annual effective tax rate is applied to the interim year-to-date pre-tax income/loss to determine the income tax expense or benefit for the year-to-date period.  If the annual effective tax rate approach produces a year-to-date tax benefit which exceeds the amount which is estimated to be recoverable for the full year, then the tax benefit for the interim reporting period will be limited as

32

prescribed under ASC 740-270 to the estimated recoverable based on the year-to-date result.  The tax expense or benefit for the quarter represents the difference between the year-to-date tax expense or benefit for the current year-to-date period less such amount for the immediately preceding year-to-date period. Management considers the impact of all known events in its estimation of the Company'sCompany’s annual pre-tax income/loss and effective tax rate.

16.  DISPOSITION

On August 24, 2016 the Company sold Heartland, its crop Managing General Agent to CGB for $49,000 thousand.  The sale agreement includes a provision for a long term strategic reinsurance relationship with CGB.  The Company has recognized an after-tax loss on the sale of Heartland of $12,942 thousand.  Under the terms of the reinsurance arrangement, there has not been a material fluctuation in the level of crop business, although it has been reflected as reinsurance rather than insurance.

17.

16.  SUBSEQUENT EVENTS


The Company has evaluated known recognized and non-recognized subsequent events. In October 2017, Hurricane Nate impacted the Southern United States and Central America and Hurricane Ophelia impacted Ireland, the United Kingdom and Northern Europe.  Also, in October 2017, a number of wildfires affected California. DueThe Company does not have any subsequent events to the recentness of these events, the Company is unable to estimate the amount of losses related to Hurricane Nate, Hurricane Ophelia or the California wildfires at this time.  However, the Company anticipates that these events will adversely impact the fourth quarter 2017 financial results.report. 

29


33


ITEM 2.MANAGEMENT'SMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION


Industry Conditions.

The worldwide reinsurance and insurance businesses are highly competitive, as well as cyclical by product and market.  As such, financial results tend to fluctuate with periods of constrained availability, higher rates and stronger profits followed by periods of abundant capacity, lower rates and constrained profitability.  Competition in the types of reinsurance and insurance business that we underwrite is based on many factors, including the perceived overall financial strength of the reinsurer or insurer, ratings of the reinsurer or insurer by A.M. Best and/or Standard & Poor's,Poor’s, underwriting expertise, the jurisdictions where the reinsurer or insurer is licensed or otherwise authorized, capacity and coverages offered, premiums charged, other terms and conditions of the reinsurance and insurance business offered, services offered, speed of claims payment and reputation and experience in lines written.  Furthermore, the market impact from these competitive factors related to reinsurance and insurance is generally not consistent across lines of business, domestic and international geographical areas and distribution channels.


We compete in the U.S. and international reinsurance and insurance markets with numerous global competitors. Our competitors include independent reinsurance and insurance companies, subsidiaries or affiliates of established worldwide insurance companies, reinsurance departments of certain insurance companies, domestic and international underwriting operations, including underwriting syndicates at Lloyd's of London and certain government sponsored risk transfer vehicles.  Some of these competitors have greater financial resources than we do and have established long term and continuing business relationships, which can be a significant competitive advantage.  In addition, the lack of strong barriers to entry into the reinsurance business and recently, the securitization of reinsurance and insurance risks through capital markets provide additional sources of potential reinsurance and insurance capacity and competition.


Worldwide insurance and reinsurance market conditions continued to be very competitive, particularly in the property catastrophe and casualty reinsurance lines of business.historically have been competitive.  Generally, there was ample insurance and reinsurance capacity relative to demand, as well as, additional capital from the capital markets through insurance linked financial instruments.  These financial instruments such as side cars, catastrophe bonds and collateralized reinsurance funds, provideprovided capital markets with access to insurance and reinsurance risk exposure.  The capital markets demand for these products iswas being primarily driven by the currenta low interest rate environment and the desire to achieve greater risk diversification and potentially higher returns on their investments.  This increased competition iswas generally having a negative impact on rates, terms and conditions; however, the impact varies widely by market and coverage.


Rates tend

The industry continues to fluctuate by specific regiondeal with the impacts of a global pandemic, COVID-19.  Globally, many countries mandated that their citizens remain at home and products, particularly areas recently impacted by large catastrophic events.  many non-essential businesses have continued to be physically closed.  We activated our operational resiliency plan across our global footprint and all of our critical operations are functioning effectively from remote locations.  We continue to service and meet the needs of our clients while ensuring the safety and health of our employees and customers.

There was an unprecedented seriescontinues to be a negative impact on industry underwriting results from the pandemic.  These impacts vary significantly from country to country depending on the rate of catastrophes in the third quarter of 2017 with Hurricanes Harvey, Irma and Maria, as well as a significant earthquake in Mexico City.  Additional catastrophe events occurred in October 2017 with Hurricanes Nate and Opheliainfections and the wild fires in California.  The total industry losses for all of these events could exceed $100 billion.  This iscorresponding mandated business restrictions. 

Prior to the second consecutive year with higher than average catastrophe losses. During 2016, catastrophe losses included the Fort McMurray Canadian wildfire, Hurricane Matthew which affected a large area of the Caribbean and southeastern United States, storms and an earthquake in Ecuador.  There are industry reports that the catastrophe losses for 2016 reached their highest level in four years and the United States experienced the most loss events since 1980 and the highest total losses since 2012.  While the future impact on market conditions from these catastrophes cannot be determined at this time,pandemic, there was some firming in the markets impacted by the 2016 catastrophes and as catastrophe losses continue to increase in 2017, there is a growing industry consensus that there will be a generalwas some firming of the (re)insurance markets resultingrates for the areas impacted by the recent catastrophes.  The increased frequency of catastrophe losses in rate increases, not only for catastrophe exposures, but2020 appears to be further pressuring the increase of rates.  Rates also potentially forappear to be firming in most other lines of business.


Commencing in 2015, we initiated a strategic build out of our insurance platform through the investment in key leadership hires which in turn has brought significant underwriting talent and stronger direction in achieving our insurance program strategic goals of increased premium volume and improved underwriting results.  Recent growth is coming from highly diversified areas including newly launched lines of business, particularly in the casualty lines that had seen significant losses such as excess casualty and directors’ and officers’ liability.  Other casualty lines are experiencing modest rate increase, while some lines such as workers’ compensation were experiencing softer market conditions. It is too early to tell what will be the impact on pricing conditions but it is likely to change depending on the line of business and geography.

While we are unable to predict the full impact the pandemic will have on the insurance industry as it continues to have a negative impact on the global economy, we are well as, product and geographic expansion in existing lines of business.  We are building a world-class

34

insurance platform capable of offering products across lines and geographies, complementing our leading global reinsurance franchise.

Overall, we believe that given our size, strong ratings, distribution system, reputation, expertise and capital market vehicle activity the current marketplace conditions provide profit opportunities.  Wepositioned to continue to employservice our strategyclients.  Our capital position remains a source of targeting business that offers the greatest profit potential, while maintaining balancestrength, with high quality invested assets, significant liquidity and diversification in our overall portfolio.a low operating expense ratio. Our diversified global platform with its broad mix of products, distribution and geography is resilient.

30



Financial Summary.

We monitor and evaluate our overall performance based upon financial results.  The following table displays a summary of the consolidated net income (loss), ratios and stockholder'sstockholder’s equity for the periods indicated:

 

Three Months Ended

 

 Percentage  

 

March 31,

 

Increase/

(Dollars in millions)

2021

 

2020

 

(Decrease)

Gross written premiums

$

2,133.3

 

$

1,975.0

 

8.0%

Net written premiums

 

1,765.3

 

 

1,638.7

 

7.7%

 

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

 

 

Premiums earned

$

1,696.9

 

$

1,494.0

 

13.6%

Net investment income

 

147.7

 

 

74.2

 

99.1%

Net realized capital gains (losses)

 

135.0

 

 

256.9

 

-47.4%

Other income (expense)

 

4.0

 

 

(4.5)

 

-188.5%

Total revenues

 

1,983.6

 

 

1,820.6

 

9.0%

 

 

 

 

 

 

 

 

CLAIMS AND EXPENSES:

 

 

 

 

 

 

 

Incurred losses and loss adjustment expenses

 

1,354.1

 

 

1,029.5

 

31.5%

Commission, brokerage, taxes and fees

 

349.9

 

 

323.1

 

8.3%

Other underwriting expenses

 

109.8

 

 

101.2

 

8.5%

Corporate expense

 

4.6

 

 

3.7

 

23.1%

Interest, fee and bond issue cost amortization expense

 

15.5

 

 

7.5

 

108.2%

Total claims and expenses

 

1,833.8

 

 

1,465.0

 

25.2%

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE TAXES

 

149.8

 

 

355.6

 

-57.9%

Income tax expense (benefit)

 

30.3

 

 

38.9

 

-22.1%

NET INCOME (LOSS)

$

119.4

 

$

316.6

 

-62.3%

 

 

 

 

 

 

 

 

RATIOS:

 

 

 

 

 

 

Point

Change

Loss ratio

 

79.8%

 

 

68.9%

 

10.9

Commission and brokerage ratio

 

20.6%

 

 

21.6%

 

(1.0)

Other underwriting expense ratio

 

6.5%

 

 

6.8%

 

(0.3)

Combined ratio

 

106.9%

 

 

97.3%

 

9.6

 

 

 

 

 

 

 

 

 

At

 

At

 

 Percentage  

 

March 31,

 

December 31,

 

Increase/

(Dollars in millions)

2021

 

2020

 

(Decrease)

Balance sheet data:

 

 

 

 

 

 

 

Total investments and cash

$

16,482.6

 

$

 15,910.2  

 

3.6%

Total assets

 

24,309.0

 

 

 23,717.1  

 

2.5%

Loss and loss adjustment expense reserves

 

12,184.2

 

 

 11,655.0  

 

4.5%

Total debt

 

1,910.6

 

 

 1,910.4  

 

0.0%

Total liabilities

 

17,879.2

 

 

 17,302.8  

 

3.3%

Stockholder's equity

 

6,429.8

 

 

 6,414.3  

 

0.2%

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding)

(NM, not meaningful)

31



  Three Months Ended  Percentage  Nine Months Ended  Percentage 
  September 30,  Increase/  September 30,  Increase/ 
(Dollars in millions) 2017  2016  (Decrease)  2017  2016  (Decrease) 
Gross written premiums $1,701.1  $1,505.9   13.0% $4,289.1  $3,813.6   12.5%
Net written premiums  570.8   622.6   -8.3%  1,437.5   1,527.9   -5.9%
                         
REVENUES:                        
Premiums earned $518.5  $556.7   -6.9% $1,457.8  $1,527.4   -4.6%
Net investment income  73.4   64.6   13.7%  206.2   196.9   4.7%
Net realized capital gains (losses)  228.5   (50.1) 
NM 
  254.0   (87.3) 
NM 
Other income (expense)  1.5   (13.2)  -111.3%  22.0   (10.8) NM 
Total revenues  821.9   558.0   47.3%  1,939.9   1,626.2   19.3%
                         
CLAIMS AND EXPENSES:                        
Incurred losses and loss adjustment expenses  1,331.6   301.6  NM   1,918.5   936.2   104.9%
Commission, brokerage, taxes and fees  34.5   82.8   -58.3%  147.6   219.6   -32.8%
Other underwriting expenses  57.7   64.1   -10.0%  181.8   181.7   0.1%
Corporate expense  1.1   1.8   -38.3%  6.2   6.2   1.0%
Interest, fee and bond issue cost amortization expense  7.2   8.9   -19.2%  24.0   26.6   -9.8%
Total claims and expenses  1,432.1   459.2   211.9%  2,278.1   1,370.2   66.3%
                         
INCOME (LOSS) BEFORE TAXES  (610.2)  98.7  
NM 
  (338.2)  256.0   -232.1%
Income tax expense (benefit)  (220.5)  22.4  NM   (153.3)  69.4  NM 
NET INCOME (LOSS) $(389.7) $76.3  
NM 
 $(184.9) $186.7   -199.0%
                         
RATIOS:         Point Change          Point Change 
Loss ratio  256.8%  54.2%  202.6   131.6%  61.3%  70.3 
Commission and brokerage ratio  6.7%  14.9%  (8.2)  10.1%  14.4%  (4.3)
Other underwriting expense ratio  11.1%  11.5%  (0.4)  12.5%  11.9%  0.6 
Combined ratio  274.6%  80.6%  194.0   154.2%  87.6%  66.6 
                         
              At  At  Percentage 
              September 30,  December 31,  Increase/ 
(Dollars in millions)              2017   2016  (Decrease) 
Balance sheet data:                        
Total investments and cash             $10,231.7  $9,842.7   4.0%
Total assets              19,143.4   17,083.4   12.1%
Loss and loss adjustment expense reserves              9,969.1   8,331.3   19.7%
Total debt              633.3   633.2   0.0%
Total liabilities              13,975.7   11,784.9   18.6%
Stockholder's equity              5,167.6   5,298.6   -2.5%
                         
(Some amounts may not reconcile due to rounding)                        
(NM, not meaningful)                        

35Revenues.


Revenues.

Premiums.  Gross written premiums increased by 13.0%8.0% to $1,701.1$2,133.3 million for the three months March 31, 2021, compared to $1,975.0 million for the three months ended September 30, 2017, compared to $1,505.9 million for the three months ended September 30, 2016,March 31, 2020, reflecting a $263.6$111.9 million, or 26.1%8.6%, increase in our reinsurance business and a $68.4$46.5 million, or 13.7%, decrease in our insurance business.  The increase in reinsurance premiums was mainly due to the new crop reinsurance transactions, increases in financial lines of business and the influx of reinstatement premiums related to multiple catastrophe events in the third quarter. The decline in insurance premiums was due to the sale of Heartland Crop Insurance, Inc. ("Heartland") which accounted for $162.4 million of gross written premium in the third quarter of 2016.  Excluding the impact of Heartland, insurance premiums rose by $94.0 million due to increased production in many lines of business, including retail casualty, surety and accident and health.  Gross written premiums increased by 12.5% to $4,289.1 million for the nine months ended September 30, 2017, compared to $3,813.6 million for the nine months ended September 30, 2016, reflecting a $400.7 million, or 15.8%, increase in our reinsurance business and a $74.7 million, or 5.9%7.0%, increase in our insurance business. The increase in reinsurance premiums was mainly due to the new crop reinsurance transactions, increases in treaty property and financial linespro rata business, property excess of loss business and the influxcasualty excess of reinstatement premiums related to multiple catastrophe events in the third quarter.loss writings. The rise in insurance premiums was primarily due to increases in many lines ofspecialty casualty business, including retail casualty, accidentproperty business and health and surety,professional liability business, partially offset by the impact of the sale of Heartland.a decline in workers’ compensation business.


Net written premiums decreasedincreased by 8.3%7.7% to $570.8$1,765.3 million for the three months ended September 30, 2017,March 31, 2021, compared to $622.6$1,638.7 million for the three months ended September 30, 2016, and decreased by 5.9% to $1,437.5 million for the nine months ended September 30, 2017, compared to $1,527.9 million for the nine months ended September 30, 2016.  The difference betweenMarch 31, 2020, which is consistent with the change in gross written premiums compared to the change in net written premiums is primarily due to varying utilization of reinsurance mainly related to affiliated quota share contracts.premiums. Premiums earned decreasedincreased by 6.9%13.6% to $518.5$1,696.9 million for the three months ended September 30, 2017,March 31, 2021, compared to $556.7$1,494.0 million for the three months ended September 30, 2016 and decreased by 4.6% to $1,457.8 million for the nine months ended September 30, 2017, compared to $1,527.4 million for the nine months ended September 30, 2016.March 31, 2020. The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.


Net Investment Income.  Net investment income increased 13.7%99.1% to $73.4$147.7 million for the three months ended September 30, 2017March 31, 2021 compared with net investment income of $64.6$74.2 million for the three months ended September 30, 2016 and increased 4.7% to $206.2 million for the nine months ended September 30, 2017 compared with net investment income of $196.9 million for the nine months ended September 30, 2016.March 31, 2020. Net pre-tax investment income as a percentage of average invested assets was 3.0%3.8% and 2.6% for the three months ended March 31, 2021 and 2020, respectively. The increases in both income and yield were Septemberprimarily the result of an increase in limited partnership income and higher income from our fixed income portfolio.

Net Realized Capital Gains (Losses).  30, 2017, compared to 2.7%Net realized capital gains were $135.0 million and $256.9 million for the three months ended SeptemberMarch 31, 2021 30, 2016 and remained flat at 2.8% for the nine months ended September 30, 2017 and 2016.  The increases in income for the three and nine months ended September 30, 2017 were primarily the result of higher income from our limited partnerships and higher income from the growing fixed income portfolio, partially offset by lower dividend income from our equity portfolio.


Net Realized Capital Gains (Losses).  Net realized capital gains were $228.5 million and net realized capital losses were $50.1 million for the three months ended September 30, 2017 and 2016,2020, respectively. The net realized capital gains of $228.5$135.0 million for the three months ended March 31, 2021, were comprised of $227.5$130.6 million of gains from fair value re-measurements on equity securities and other invested assets and $2.4$11.5 million of gains from sales on our fixed maturity and equity securities,of investments, partially offset by $1.5$7.1 million of other-than-temporary impairments.  Thein net realized capital losses of $50.1 million allowances for the three months ended credit losses.September 30, 2016 were comprised of $30.9 million of losses from fair value re-measurements on fixed maturity securities, equity securities and other invested assets, net realized capital losses of $28.0 million from the sale of our Heartland subsidiary and $0.8 million of other-than-temporary impairments, partially offset by $9.6 million of gains from sales on our fixed maturity and equity securities.
36

Net realized capital gains were $254.0 million and net realized capital losses were $87.3 million for the nine months ended September 30, 2017 and 2016, respectively.  The net realized capital gains of $254.0$256.9 million in 2020 were comprised of $237.8319.7 million of gains from fair value re-measurements, on equity securities and other invested assets and $20.3 million of gains from sales on our fixed maturity and equity securities, partially offset by $4.2 million of other-than-temporary impairments.  The net realized capital losses of $87.3 million for the nine months ended September 30, 2016 million were comprised of net realized capital losses of $28.0 million from the sale of our Heartland subsidiary, $25.2 million of other-than-temporary impairments, $22.4$50.7 million of losses from sales on our fixed maturityof investments and equity securities and $11.7$12.1 million of losses from fair value re-measurements on fixed maturity securities, equity securities and other invested assets.

allowances for credit losses.

Other Income (Expense).  We recorded other income of $1.5$4.0 million and $22.0 million for the three and nine months ended September 30, 2017, respectively. We recorded other expense of $13.2 million and $10.8$4.5 million for the three and nine months ended September 30, 2016, respectively.March 31, 2021 and 2020, respectively. The changes werechange was primarily the result of fluctuations in foreign currency exchange rates.

32



Claims and Expenses.


Incurred Losses and Loss Adjustment Expenses.  The following table presents our incurred losses and loss adjustment expenses ("LAE"(“LAE”) for the periods indicated.

 

Three Months Ended March 31,

 

Current

 

Ratio %/

 

Prior

 

Ratio %/

 

Total

 

Ratio %/

(Dollars in millions)

Year

 

Pt Change

 

Years

 

Pt Change

 

Incurred

 

Pt Change

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

1,078.4

 

63.6%

 

 

$

(1.0)

 

-0.1%

 

 

$

1,077.4

 

63.5%

 

Catastrophes

 

260.5

 

15.4%

 

 

 

16.2

 

1.0%

 

 

 

276.7

 

16.4%

 

Total

$

1,338.9

 

79.0%

 

 

$

15.2

 

0.9%

 

 

$

1,354.1

 

79.8%

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

996.4

 

66.7%

 

 

$

(1.1)

 

-0.1%

 

 

$

995.3

 

66.6%

 

Catastrophes

 

30.0

 

2.0%

 

 

 

4.2

 

0.3%

 

 

 

34.2

 

2.3%

 

Total

$

1,026.4

 

68.7%

 

 

$

3.1

 

0.2%

 

 

$

1,029.5

 

68.9%

 

Variance 2021/2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

82.0

 

(3.1)

pts

 

$

0.1

 

-

pts

 

$

82.1

 

(3.1)

pts

Catastrophes

 

230.5

 

13.4

pts

 

 

12.0

 

0.7

pts

 

 

242.5

 

14.1

pts

Total

$

312.5

 

10.3

pts

 

$

12.1

 

0.7

pts

 

$

324.6

 

10.9

pts


  Three Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $325.6   62.8%  $(0.9)  -0.2%  $324.7   62.6% 
Catastrophes  1,007.8   194.4%   (0.9)  -0.2%   1,006.9   194.2% 
Total $1,333.4   257.2%  $(1.8)  -0.4%  $1,331.6   256.8% 
                                     
2016
                                   
Attritional $300.4   54.0%  $0.1   0.0%  $300.6   54.0% 
Catastrophes  20.9   3.8%   (19.8)  -3.6%   1.0   0.2% 
Total $321.3   57.8%  $(19.7)  -3.6%  $301.6   54.2% 
                                     
Variance 2017/2016
                                   
Attritional $25.2   8.8 pts $(1.0)  (0.2)pts $24.1   8.6 pts
Catastrophes  986.9   190.6 pts  18.9   3.4 pts  1,005.9   194.0 pts
Total $1,012.1   199.4 pts $17.9   3.2 pts $1,030.0   202.6 pts

  Nine Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $878.8   60.3%  $4.4   0.3%  $883.2   60.6% 
Catastrophes  1,039.3   71.3%   (3.9)  -0.3%   1,035.3   71.0% 
Total $1,918.1   131.6%  $0.5   0.0%  $1,918.5   131.6% 
                                     
2016
                                   
Attritional $894.7   58.5%  $0.9   0.1%  $895.6   58.6% 
Catastrophes  77.6   5.1%   (37.0)  -2.4%   40.6   2.7% 
Total $972.3   63.6%  $(36.1)  -2.3%  $936.2   61.3% 
                                     
Variance 2017/2016
                                   
Attritional $(15.9)  1.8 pts $3.5   0.2 pts $(12.4)  2.0 pts
Catastrophes  961.7   66.2 pts  33.1   2.1 pts  994.7   68.3 pts
Total $945.8   68.0 pts $36.6   2.3 pts $982.3   70.3 pts
                                     
(Some amounts may not reconcile due to rounding.)                                   
37

Incurred losses and LAE increased by 31.5% to $1,331.6$1,354.1 million for the three months ended September 30, 2017March 31, 2021 compared to $301.6$1,029.5 million for the three months ended September 30, 2016,March 31, 2020, primarily due to an increase of $986.9$230.5 million in current year catastrophe losses and an increase of $82.0 million in current year attritional losses, of $25.2 million and $19.8 million of favorable development on prior years catastrophe losses in 2016, primarilymainly related to the 2011 Japan earthquake, which did not recur in 2017.  The increase in attritional losses was primarily due to the impact of changesthe increase in affiliated quota share contracts and changespremiums earned partially offset by $35.7 million of COVID-19 losses incurred in the mix of business.2020. The current year catastrophe losses of $1,007.8$260.5 million for the three months ended September 30, 2017March 31, 2021 related to Hurricane IrmaTexas winter storms ($476.2253.0 million), Hurricane Maria ($318.9 million), Hurricane Harvey ($180.7 million) and the Mexico City earthquake2021 Aussie floods ($32.17.5 million). The current year catastrophe losses of $20.9$30.0 million for the three months ended September 30, 2016 wereMarch 31, 2020 related to Hurricane Herminethe Nashville tornadoes ($6.810.0 million), 2016 U.S. StormsAustralia East Coast storms ($6.6 million), the Fort McMurray Canada wildfire ($5.0 million), the Taiwan earthquake ($2.310.0 million) and the Ecuador earthquake ($0.2 million).


Incurred losses and LAE increased by 104.9% to $1,918.5 million for the nine months ended September 30, 2017 compared to $936.2 million for the nine months ended September 30, 2016, primarily due to an increase of $961.7 million in current year catastrophe losses and favorable development of $37.0 million on prior year catastrophe losses in 2016, primarily related to the 2011 Japan earthquake, which did not recur in 2017.  The current year catastrophe losses of $1,039.3 million for the nine months ended September 30, 2017 related to Hurricane Irma ($476.2 million), Hurricane Maria ($318.9 million), Hurricane Harvey ($180.7 million), the Mexico City earthquake ($32.1 million), the South Africa KnysnaAustralia fires ($10.0 million), Cyclone Debbie in Australia ($8.3 million), the Peru storms ($6.9 million) and the 2017 US Midwest storms ($6.2 million).  The current year catastrophe losses of $77.6 million for the nine months ended September 30, 2016 were related to the Fort McMurray Canada wildfire ($26.9 million), the 2016 U.S. Storms ($24.9 million), the Ecuador earthquake ($11.6 million), the 2016 Taiwan earthquake ($7.5 million) and Hurricane Hermine ($6.8 million).

Commission, Brokerage, Taxes and Fees.  Commission, brokerage, taxes and fees decreased by 58.3%increased to $34.5 million for the three months ended September 30, 2017 compared to $82.8$349.9 million for the three months ended SeptemberMarch 31, 2021 30, 2016.  Commission, brokerage, taxes and fees decreased by 32.8% to $147.6 million for the nine months ended September 30, 2017 compared to $219.6$323.1 million for the ninethree months ended September 30, 2016.March 31, 2020. The decreases were primarilyincrease was mainly due to the impact of the decreaseincrease in premiums earned and the impact ofchanges in affiliated quota share contracts.reinsurance agreements.


Other Underwriting Expenses. Other underwriting expenses were $57.7 million and $64.1increased to $109.8 million for the three months ended September 30, 2017 and September 30, 2016, respectively. The decreaseMarch 31, 2021 compared to $101.2 million for the three month period was primarilymonths ended March 31, 2020. These increases were mainly due to lower variable compensation costs.  Other underwriting expenses were flat at $181.8 millionchanges in affiliated reinsurance agreements, impact of increase in premiums earned and costs incurred to support the expansion of the insurance business. and

$181.7 million for the nine months ended September 30, 2017 and September 30, 2016, respectively.


Corporate Expenses. Corporate expenses, which are general operating expenses that are not allocated to segments, decreasedhave increased slightly to $1.1$4.6 million from $1.8 $3.7 million for the three months ended September 30, 2017March 31, 2021 and 2016, respectively, and2020, respectively. The increases were flat at $6.2 million mainly due to higher compensation costs.for the nine months ended September 30,

2017 and 2016, respectively.


Interest, Fees and Bond Issue Cost Amortization Expense.  Interest, fees and other bond amortization were $7.2expense was $15.5 million and $8.9$7.5 million for the three months ended September 30, 2017March 31, 2021 and 2016, respectively.  Interest, fees and other bond amortization were $24.0 million and $26.6 million for the nine months ended September 30, 2017 and 2016,2020, respectively. The decreasesvariance in expense for both the three and nine month periods werewas primarily due to interest expense on the conversion$1,000.0 million of senior notes issued in October 2020 and the movement in the floating interest rate related to the long term subordinated notes, from a fixed rate of 6.6% to a floating rate, which is reset quarterly per the note agreement. The floating rate was 3.70%2.6% as of September 30, 2017.March 31, 2021 compared to 4.1% as of March 31, 2020.

38


Income Tax Expense (Benefit).  We had an income tax benefit of $220.5 million and income tax expense of $22.4$30.3 million and $38.9 million for the three months ended September 30, 2017March 31, 2021 and 2016,2020, respectively.  We had an incomeIncome tax benefit of $153.3 million and income tax expense of $69.4 million for the nine months ended September 30, 2017 and 2016, respectively.  Income taxor expense is primarily a function of the Company'sgeographic location of the Company’s pre-tax income and the statutory tax rates in those jurisdictions.  The effective tax rate as(“ETR”) is primarily affected by tax-exempt investment income, qualifying dividends, and

33


foreign tax credits and as calculated under the annualized effective tax rate ("AETR") method.credits. Variations in income tax expensethe ETR generally result from changes in the relative levels of pre-tax income, including the impact of catastrophe losses and net capital gains (losses).  However, if the AETR approach produces a year-to-date, among jurisdictions with different tax benefit which exceeds the amount which is estimated to be recoverable for the full year, then the tax benefit for the interim reporting period will be limited, as prescribed under ASC 740-270, to the estimated tax recoverable based on the year-to-date result.rates.  The decreasechange in income tax expense for the three and nine months ended September 30, 2017 compared to the three and nine months ended September 30, 2016 was primarily due to the significant catastrophe losses incurred during the third quarter of 2017.


Net Income (Loss).
Our net loss was $389.7 million and our net income was $76.3 million (benefit) for the three months ended SeptemberMarch 31, 2021 as 30, compared to the three months ended March 31, 2020 results primarily from higher investment income and earned premiums offset by higher catastrophe losses and the impact of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) incurred in the first quarter of 2020. 

The CARES Act was passed by Congress and signed into law by the President on March 27, 2020 in response to the COVID-19 pandemic.  Among the provisions of the CARES Act was a special tax provision which allows companies to elect to carryback five years net operating losses incurred in the 2018, 2019 and/or 2020 tax years.  The Tax Cuts and Jobs Act of 2017 and 2016, respectively. Ourhad eliminated net operating loss was $184.9carrybacks for most companies. The Company determined that the special five year loss carryback tax provision provided a tax benefit of $31.0 million and ourwhich it recorded in the quarter ended March 31, 2020.

Net Income (Loss).

Our net income was $186.7$119.4 million and $316.6 million, for the ninethree months ended September 30, 2017March 31, 2021 and 2016,2020 respectively. The changes were primarily driven by the financial component fluctuations explained above.

Ratios.


Ratios.

Our combined ratio increased by 194.09.6 points to 274.6%106.9% for the three months ended September 30, 2017,March 31, 2021 compared to 80.6%97.3% for the three months ended September 30, 2016, and increased by 66.6 points to 154.2% for the nine months ended September 30, 2017, compared to 87.6% for the nine months ended September 30, 2016.March 31, 2020. The loss ratio componentscomponent increased 202.6 points and 70.3by 10.9 points for the three and nine months ended September 30, 2017, respectively,March 31, 2021 over the same period last year.  The changes wereyear mainly due to the increasesan increase of $230.5 million in current year catastrophe losses. The commission and brokerage ratio componentscomponent decreased to 6.7% from 14.9%20.6% for the three months ended September 30, 2017 and 2016, respectively, and decreasedMarch 31, 2021 compared to 10.1% from 14.4%21.6% for the ninethree months ended September 30, 2017March 31, 2020, reflecting changes in affiliated reinsurance agreements and 2016, respectively.  The decreases reflect changes in the mix of business, the impact of affiliated quota share contracts and the impact from reinstatement premiums.business. The other underwriting expense ratiosratio decreased slightly to 11.1% from 11.5%6.5% for the three months ended September 30, 2017 and 2016, respectively, and increased to 12.5%March 31, 2021 from 11.9%6.8% for the ninethree months ended September 30, 2017 and 2016, respectively.  The decrease in the three month period was mainly due to lower variable compensation costs.  The increase in the nine month period was due to costs associated with the continued expansion of the insurance business, partially offsetMarch 31, 2020.

Stockholder's Equity.

Stockholder’s equity increased by lower variable compensation costs.


Stockholder's Equity.
Stockholders' equity decreased by $130.9$15.5 million to $5,167.6$6,429.8 million at September 30, 2017 March 31, 2021 from $5,298.6$6,414.3 million at December 31, 2016,2020, principally as a result of $184.9$119.4 million of net loss, partially offset by $43.2income, $2.3 million of net foreign currency translation adjustments $5.4and $2.0 million of net benefit plan obligation adjustments, $5.2partially offset by $108.4 million of net unrealized depreciation on investments, net of tax and $0.2 million of share-based compensation transactions.
tax.

39


Consolidated Investment Results

Net Investment Income.

Net investment income increased by 13.7%99.1% to $73.4$147.7 million for the three months ended September 30, 2017March 31, 2021 compared to $64.6$74.2 million for the three months ended September 30, 201March 31, 2020. 6.  Net investment income increased by 4.7% to $206.2 million forThis increase was primarily the nine months ended September 30, 2017 compared to $196.9 million for the nine months ended September 30, 2016.  The increases for the three and nine month periods were primarily due toresult of an increase in limited partnership income and higher income from the growingour fixed income portfolio, partially offset by lower dividend income from our equity portfolio.

34



The following table shows the components of net investment income for the periods indicated:

 

Three Months Ended

 

March 31,

(Dollars in millions)

2021

 

2020

Fixed maturities

$

85.1

 

$

74.1

Equity securities

 

2.9

 

 

1.6

Short-term investments and cash

 

0.1

 

 

1.6

Other invested assets

 

 

 

 

 

Limited partnerships

 

52.2

 

 

7.0

Dividends from preferred shares of affiliate

 

7.8

 

 

7.8

Other

 

6.0

 

 

(13.1)

Gross investment income before adjustments

 

154.1

 

 

79.0

Funds held interest income (expense)

 

3.5

 

 

3.2

Interest income from Parent

 

1.3

 

 

1.3

Gross investment income

 

158.9

 

 

83.5

Investment expenses

 

11.2

 

 

9.3

Net investment income

$

147.7

 

$

74.2

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 


  Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
(Dollars in millions) 2017  2016  2017  2016 
Fixed maturities $48.3  $44.8  $144.9  $134.9 
Equity securities  6.3   7.9   19.4   25.8 
Short-term investments and cash  0.6   0.3   1.6   0.9 
Other invested assets                
Limited partnerships  11.8   6.0   20.6   17.7 
Dividends from preferred shares of affiliate  7.8   7.8   23.3   23.3 
Other  1.5   0.5   4.2   0.3 
Gross investment income before adjustments  76.4   67.3   214.1   202.8 
Funds held interest income (expense)  1.1   1.1   4.0   4.7 
Interest income from Parent  1.1   1.1   3.2   3.2 
Gross investment income  78.5   69.5   221.3   210.8 
Investment expenses  (5.1)  (4.9)  (15.1)  (13.9)
Net investment income $73.4  $64.6  $206.2  $196.9 
                 
(Some amounts may not reconcile due to rounding.)                

The following tables show a comparison of various investment yields for the periods indicated:

 

At

 

At

 

March 31,

 

December 31,

 

2021

 

2020

Imbedded pre-tax yield of cash and invested assets

3.0%

 

3.1%

Imbedded after-tax yield of cash and invested assets

2.4%

 

2.5%


 

Three Months Ended

 

March 31,

 

2021

 

2020

Annualized pre-tax yield on average cash and invested assets

3.8%

 

2.6%

Annualized after-tax yield on average cash and invested assets

3.1%

 

2.1%

  At At
  September 30, December 31,
  2017 2016
Imbedded pre-tax yield of cash and invested assets at December 31 3.1% 2.9%
Imbedded after-tax yield of cash and invested assets at December 31 2.1% 2.0%


35

 Three Months Ended Nine Months Ended
 September 30, September 30,
 2017 2016 2017 2016
Annualized pre-tax yield on average cash and invested assets3.0% 2.7% 2.8% 2.8%
Annualized after-tax yield on average cash and invested assets2.1% 1.9% 2.0% 1.9%

40


Net Realized Capital Gains (Losses).

The following table presents the composition of our net realized capital gains (losses) for the periods indicated:

 

Three Months Ended March 31,

(Dollars in millions)

2021

 

2020

 

Variance

Gains (losses) from sales:

 

 

 

 

 

 

 

 

Fixed maturity securities, market value

 

 

 

 

 

 

 

 

Gains

$

6.3

 

$

1.8

 

$

4.5

Losses

 

(2.4)

 

 

(22.8)

 

 

20.4

Total

 

3.9

 

 

(21.0)

 

 

24.9

Equity securities, fair value

 

 

 

 

 

 

 

 

Gains

 

12.3

 

 

2.6

 

 

9.7

Losses

 

(6.1)

 

 

(30.2)

 

 

24.1

Total

 

6.2

 

 

(27.6)

 

 

33.8

Other invested assets

 

 

 

 

 

 

 

 

Gains

 

1.4

 

 

3.0

 

 

(1.6)

Losses

 

(0.1)

 

 

(5.4)

 

 

5.3

Total

 

1.3

 

 

(2.4)

 

 

3.7

    Short Term Investments:

 

 

 

 

 

 

 

 

         Gains

 

-

 

 

0.1

 

 

(0.1)

         Losses

 

-

 

 

-

 

 

-

     Total

 

-

 

 

0.1

 

 

(0.1)

Total net realized gains (losses) from sales

 

 

 

 

 

 

 

 

Gains

 

20.1

 

 

7.5

 

 

12.6

Losses

 

(8.6)

 

 

(58.4)

 

 

49.8

Total

 

11.5

 

 

(50.7)

 

 

62.2

 

 

 

 

 

 

 

 

 

Allowances for credit losses:

 

(7.1)

 

 

(12.1)

 

 

5.0

 

 

 

 

 

 

 

 

 

Gains (losses) from fair value adjustments:

 

 

 

 

 

 

 

 

Fixed maturities, fair value

 

-

 

 

(1.1)

 

 

1.1

Equity securities, fair value

 

37.6

 

 

(121.7)

 

 

159.3

Other invested assets, fair value

 

93.1

 

 

442.5

 

 

(349.4)

Total

 

130.6

 

 

319.7

 

 

(189.1)

 

 

 

 

 

 

 

 

 

Total net realized gains (losses)

$

135.0

 

$

256.9

 

$

(121.9)

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

 

 

 

 

 

 

 

 


  Three Months Ended September 30,  Nine Months Ended September 30, 
(Dollars in millions) 2017  2016  Variance  2017  2016  Variance 
Gains (losses) from sales:
                  
Fixed maturity securities, market value                  
Gains $8.0  $6.3  $1.7  $23.7  $13.9  $9.8 
Losses  (4.1)  (1.9)  (2.2)  (6.9)  (24.1)  17.2 
Total  3.9   4.4   (0.5)  16.8   (10.3)  27.0 
                         
Fixed maturity securities, fair value                        
Gains  -   -   -   -   -   - 
Losses  -   -   -   -   (1.9)  1.9 
Total  -   -   -   -   (1.9)  1.9 
                         
Equity securities, fair value                        
Gains  2.2   6.9   (4.7)  13.8   13.5   0.3 
Losses  (3.7)  (1.4)  (2.3)  (10.3)  (23.6)  13.3 
Total  (1.5)  5.5   (7.0)  3.5   (10.1)  13.6 
                         
Total net realized gains (losses) from sales                        
Gains  10.2   13.2   (3.0)  37.5   27.4   10.1 
Losses  (7.8)  (3.4)  (4.5)  (17.2)  (49.7)  32.5 
Total  2.4   9.6   (7.5)  20.3   (22.4)  42.6 
                         
Gain (losses) on sale of subsidiary:
  -   (28.0)  28.0   -   (28.0)  28.0 
                         
Other than temporary impairments:
  (1.5)  (0.8)  (0.7)  (4.2)  (25.2)  21.0 
                         
Gains (losses) from fair value adjustments:
                        
Fixed maturities, fair value  -   0.1   (0.1)  -   1.4   (1.4)
Equity securities, fair value  29.6   16.0   13.6   82.0   34.7   47.3 
Other invested assets, fair value  197.9   (47.0)  244.9   155.8   (47.8)  203.6 
Total  227.5   (30.9)  258.4   237.8   (11.7)  249.5 
                         
Total net realized gains (losses) $228.5  $(50.1) $278.6  $254.0  $(87.3) $341.3 
(Some amounts may not reconcile due to rounding.)                        

Net Realized Capital Gains (Losses).Net realized capital gains were $228.5$135.0 million and net realized capital losses were $50.1$256.9 million for the three months ended September 30, 2017March 31, 2021 and 2016,2020, respectively. For the three months ended September 30, 2017 we recorded $227.5 million ofThe net realized capital gains due to fair value re-measurements on equity securities and other invested assets and $2.4of $135.0 million of net realized capital gains from sales of fixed maturity and equity securities, partially offset by $1.5 million of other-than-temporary impairments.  For the three months ended September 30, 2016, we recorded $30.9 million of net realized capital losses due to fair value re-measurements on fixed maturity securities, equity securities and other invested assets, net realized capital losses of $28.0 million from the sale of our Heartland subsidiary and $0.8 million of other-than-temporary impairments, partially offset by $9.6 million of net realized capital gains from sales of fixed maturity and equity securities.  The fixed maturity and equity sales for the three months ended September 30, 2017March 31, 2021, were comprised of $130.6 million of gains from fair value re-measurements and 2016 related primarily to adjusting the portfolios$11.5 million of gains from sales of investments, partially offset by $7.1 million in net allowances for overall market changes and individual credit shifts.


Net realized capital gains were $254.0 million and net realized capital losses were $87.3 million for the nine months ended September 30, 2017 and 2016, respectively.  For the nine months ended September 30, 2017 we recorded $237.8 million oflosses. The net realized capital gains due toof $256.9 million in 2020 were comprised of $319.7 million of gains from fair value re-measurements, on equity securities and other invested assets and $20.3 million of net realized capital gains from sales of fixed maturity and equity securities, partially offset by $4.2$50.7 million of other-than-temporary impairments.  For the nine months ended September 30, 2016, we recorded net realized capital losses of $28.0 million from the
41

sale of our Heartland subsidiary, $25.2 million of other-than-temporary impairments, $22.4 million of net realized capital losses from sales of fixed maturityinvestments and equity securities and $11.7$12.1 million of net realized capital losses due to fair value re-measurements on fixed maturity securities, equity securities and other invested assets.  The fixed maturity and equity salesallowances for the nine months ended September 30, 2017 and 2016 related primarily to adjusting the portfolios for overall market changes and individual credit shifts.

losses.

Segment Results.

The U.S. Reinsurance operation writes worldwide property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and A&H business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily withincompanies.  Business is written in the U.S.  The International operation writes non-U.S. property and casualty reinsuranceUnited States as well as through Everest Re's branches in Canada Singapore and through offices in Brazil, Miami and New Jersey.Singapore.  The Insurance operation writes property and casualty insurance directly and through brokers, surplus lines brokers and general agents mainly within the U.S.United States.

36



These segments are managed independently, but conform with corporate guidelines with respect to pricing, risk management, control of aggregate catastrophe exposures, capital, investments and support operations.  Management generally monitors and evaluates the financial performance of these operating segments based upon their underwriting results.


Underwriting results include earned premium less losses and LAE incurred, commission and brokerage expenses and other underwriting expenses.  We measure our underwriting results using ratios, in particular loss, commission and brokerage and other underwriting expense ratios, which respectively, divide incurred losses, commissions and brokerage and other underwriting expenses by premiums earned.


Our loss and LAE reserves are management'smanagement’s best estimate of our ultimate liability for unpaid claims.  We re-evaluate our estimates on an ongoing basis, including all prior period reserves, taking into consideration all available information and, in particular, recently reported loss claim experience and trends related to prior periods.  Such re-evaluations are recorded in incurred losses in the period in which the re-evaluation is made.


The following discusses the underwriting results for each of our segments for the periods indicated:


U.S.

Reinsurance.

The following table presents the underwriting results and ratios for the U.S. Reinsurance segment for the periods indicated.

 

Three Months Ended March 31,

(Dollars in millions)

2021

 

2020

 

Variance

 

% Change

Gross written premiums

$

1,420.1

 

$

1,308.2

 

$

111.9

 

8.6%

Net written premiums

 

1,208.8

 

 

1,114.2

 

 

94.6

 

8.5%

 

 

 

 

 

 

 

 

 

 

 

Premiums earned

$

1,177.2

 

$

1,007.0

 

$

170.2

 

16.9%

Incurred losses and LAE

 

970.3

 

 

682.7

 

 

287.6

 

42.1%

Commission and brokerage

 

290.6

 

 

260.9

 

 

29.7

 

11.4%

Other underwriting expenses

 

36.3

 

 

29.8

 

 

6.5

 

21.6%

Underwriting gain (loss)

$

(120.0)

 

$

33.6

 

$

(153.6)

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Point Chg

Loss ratio

 

82.4%

 

 

67.8%

 

 

 

 

14.6

Commission and brokerage ratio

 

24.7%

 

 

25.9%

 

 

 

 

(1.2)

Other underwriting ratio

 

3.1%

 

 

3.0%

 

 

 

 

0.1

Combined ratio

 

110.2%

 

 

96.7%

 

 

 

 

13.5

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

(NM, not meaningful)


  Three Months Ended September 30,  Nine Months Ended September 30, 
(Dollars in millions) 2017  2016  Variance  % Change  2017  2016  Variance  % Change 
Gross written premiums $908.3  $654.8  $253.6   38.7% $1,962.3  $1,597.0  $365.3   22.9%
Net written premiums  295.6   327.2   (31.6)  -9.7%  649.9   711.7   (61.8)  -8.7%
                                 
Premiums earned $242.4  $249.2  $(6.9)  -2.8% $653.0  $709.1  $(56.1)  -7.9%
Incurred losses and LAE  678.9   137.2   541.7  
NM 
  919.1   363.6   555.5   152.8%
Commission and brokerage  31.7   48.1   (16.4)  -34.1%  115.2   148.0   (32.7)  -22.1%
Other underwriting expenses  12.1   14.3   (2.2)  -15.2%  40.6   39.9   0.8   1.9%
Underwriting gain (loss) $(480.4) $49.6  $(530.0) NM  $(422.0) $157.7  $(579.7)  NM 
                                 
              Point Chg              Point Chg 
Loss ratio  280.1%  55.1%      225.0   140.8%  51.3%      89.5 
Commission and brokerage ratio  13.1%  19.3%      (6.2)  17.6%  20.9%      (3.2)
Other underwriting ratio  5.0%  5.7%      (0.7)  6.2%  5.6%      0.6 
Combined ratio  298.2%  80.1%      218.1   164.6%  77.8%      86.9 
                                 
(Some amounts may not reconcile due to rounding.)                                
(NM, not meaningful)                                

42Premiums.


Premiums.Gross written premiums increased by 38.7%8.6% to $908.3$1,420.1 million for the three months ended September 30, 2017March 31, 2021 from $654.8$1,308.2 million for the three months ended September 30, 2016,March 31, 2020 primarily due to the new crop reinsuranceincreases in property pro rata business, related to the saleproperty excess of Heartlandloss business and the influxcasualty excess of reinstatement premiums due to the catastrophe losses.loss writings. Net written premiums decreasedincreased by 9.7%8.5% to $295.6$1,208.8 million for the three months ended September 30, 2017March 31, 2021 compared to $327.2$1,114.2 million for the three months ended September 30, 2016. The difference betweenMarch 31, 2020, which is consistent with the change in gross written premiums compared to the change in net written premiums is primarily due to a varying utilization of reinsurance primarily related to the affiliated quota share contracts.premiums. Premiums earned decreased 2.8%increased 16.9% to $242.4$1,177.2 million for the three months ended September 30, 2017March 31, 2021 compared to $249.2$1,007.0 million for the three months ended September 30, 2016.  The change in premiums earned relative to net written premiums is primarily the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums increased by 22.9% to $1,962.3 million for the nine months ended September 30, 2017 from $1,597.0 million for the nine months ended September 30, 2016, primarily due to the new crop reinsurance business, an increase in treaty casualty business and the influx of reinstatement premiums due to the catastrophe losses.  Net written premiums decreased by 8.7% to $649.9 million for the nine months ended September 30, 2017 compared to $711.7 million for the nine months ended September 30, 2016. The difference between the change in gross written premiums compared to the change in net written premiums is primarily due to a varying utilization of reinsurance primarily related to the affiliated quota share contracts. Premiums earned decreased 7.9% to $653.0 million for the nine months ended September 30, 2017 compared to $709.1 million for the nine months ended September 30, 2016.  The change in premiums earned relative to net written premiums is primarily the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Incurred Losses and LAE.  The following table presents the incurred losses and LAE for the U.S. Reinsurance segment for the periods indicated.

  Three Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $128.0   52.8%  $(0.4)  -0.2%  $127.5   52.6% 
Catastrophes  551.6   227.6%   (0.2)  -0.1%   551.4   227.5% 
Total segment $679.6   280.4%  $(0.6)  -0.3%  $678.9   280.1% 
                                     
2016
                                   
Attritional $129.8   52.1%  $(1.0)  -0.4%  $128.8   51.7% 
Catastrophes  14.4   5.8%   (5.9)  -2.4%   8.5   3.4% 
Total segment $144.2   57.9%  $(6.9)  -2.8%  $137.2   55.1% 
                                     
Variance 2017/2016
                                   
Attritional $(1.8)  0.7 pts $0.6   0.2 pts $(1.3)  0.9 pts
Catastrophes  537.2   221.8 pts  5.7   2.3 pts  542.9   224.1 pts
Total segment $535.4   222.5 pts $6.3   2.5 pts $541.7   225.0 pts

43

  Nine Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $374.8   57.4%  $(4.7)  -0.7%  $370.0   56.7% 
Catastrophes  553.2   84.7%   (4.1)  -0.6%   549.1   84.1% 
Total segment $928.0   142.1%  $(8.8)  -1.3%  $919.1   140.8% 
                                     
2016
                                   
Attritional $365.2   51.6%  $(1.3)  -0.2%  $363.9   51.4% 
Catastrophes  15.8   2.2%   (16.1)  -2.3%   (0.3)  -0.1% 
Total segment $381.0   53.8%  $(17.4)  -2.5%  $363.6   51.3% 
                                     
Variance 2017/2016
                                   
Attritional $9.6   5.8 pts $(3.4)  (0.5)pts $6.1   5.3 pts
Catastrophes  537.4   82.5 pts  12.0   1.7 pts  549.4   84.2 pts
Total segment $547.0   88.3 pts $8.6   1.2 pts $555.5   89.5 pts
                                     
(Some amounts may not reconcile due to rounding.)                                   

Incurred losses increased to $678.9 million for the three months ended September 30, 2017 compared to $137.2 million for the three months ended September 30, 2016, primarily due to an increase of $537.2 million in current year catastrophe losses.  The current year catastrophe losses of $551.6 million for the three months ended September 30, 2017 related to Hurricane Irma ($348.6 million), Hurricane Harvey ($128.5 million), Hurricane Maria ($74.0 million), and the Mexico City earthquake ($1.1 million). The $14.4 million of current year catastrophe losses for the three months ended September 30, 2016 were related to Hurricane Hermine ($6.8 million), 2016 U.S. Storms ($6.3 million) and the Fort McMurray Canada Wildfire ($1.3 million).

Incurred losses increased by 152.8% to $919.1 million for the nine months ended September 30, 2017 compared to $363.6 million for the nine months ended September 30, 2016, due to an increase of $537.4 million in current year catastrophe losses, favorable development of $16.1 million on prior years' catastrophe losses in 2016 which did not recur in 2017 and an increase of $9.6 million in current year attritional losses, resulting mainly from the impact of the new crop reinsurance contract. The current year catastrophe losses of $553.2 million for the nine months ended September 30, 2017 related to Hurricane Irma ($348.6 million), Hurricane Harvey ($128.5 million), Hurricane Maria ($74.0 million), the Mexico City earthquake ($1.1 million) and the 2017 U.S. Storms ($1.4 million).  The $15.8 million of current year catastrophe losses for the nine months ended September 30, 2016 were related to Hurricane Hermine ($6.8 million) and 2016 U.S. Storms ($9.6 million).

Segment Expenses.  Commission and brokerage expenses decreased by 34.1% to $31.7 million for the three months ended September 30, 2017 compared to $48.1 million for the three months ended September 30, 2016.  Commission and brokerage expenses decreased by 22.1% to $115.2 million for the nine months ended September 30, 2017 compared to $148.0 million for the nine months ended September 30, 2016.  The decreases are mainly due to the impact of the new crop reinsurance contract which generally has a lower expense ratio, the impact of affiliated quota share contracts and the impact of the decrease in premiums earned.

Segment other underwriting expenses decreased to $12.1 million for the three months ended September 30, 2017 from $14.3 million for the three months ended September 30, 2016.  The decrease for the three month period was primarily due to lower variable compensation costs.  Segment other underwriting expenses increased slightly to $40.6 million for the nine months ended September 30, 2017 from $39.9 million for the nine months ended September 30, 2016.
44

International.
The following table presents the underwriting results and ratios for the International segment for the periods indicated.

  Three Months Ended September 30,  Nine Months Ended September 30, 
(Dollars in millions) 2017  2016  Variance  % Change  2017  2016  Variance  % Change 
Gross written premiums $363.2  $353.2  $10.0   2.8% $975.3  $939.9  $35.4   3.8%
Net written premiums  130.2   141.3   (11.1)  -7.9%  345.4   353.4   (8.1)  -2.3%
                                 
Premiums earned $123.9  $128.4  $(4.4)  -3.5% $355.4  $372.8  $(17.5)  -4.7%
Incurred losses and LAE  410.5   41.8   368.7  
NM 
  557.4   206.7   350.7   169.7%
Commission and brokerage  25.1   30.2   (5.1)  -16.9%  72.4   82.4   (10.0)  -12.2%
Other underwriting expenses  8.2   9.2   (1.0)  -10.6%  26.3   25.0   1.3   5.1%
Underwriting gain (loss) $(320.0) $47.1  $(367.1) NM  $(300.8) $58.7  $(359.5) NM  
                                 
              Point Chg              Point Chg 
Loss ratio  331.3%  32.6%      298.7   156.9%  55.4%      101.5 
Commission and brokerage ratio  20.3%  23.5%      (3.3)  20.4%  22.1%      (1.7)
Other underwriting ratio  6.6%  7.2%      (0.6)  7.3%  6.8%      0.5 
Combined ratio  358.2%  63.3%      294.9   184.6%  84.3%      100.4 
                                 
(Some amounts may not reconcile due to rounding.)                                
(NM, not meaningful)                                

Premiums.  Gross written premiums increased by 2.8% to $363.2 million for the three months ended September 30, 2017 compared to $353.2 million for the three months ended September 30, 2016, primarily due to the increase in Middle East, African and Asian business, partially offset by a decline in Latin American business and a negative impact of $5.6 million from the movement of foreign exchange rates.  Net written premiums decreased by 7.9% to $130.2 million for the three months ended September 30, 2017 compared to $141.3 million for the three months ended September 30, 2016. The difference between the change in gross written premiums compared to the change in net written premiums is primarily due to varying utilization of reinsurance related to the quota share contracts, including affiliated quota share contracts. Premiums earned decreased 3.5% to $123.9 million for the three months ended September 30, 2017 compared to $128.4 million for the three months ended September 30, 2016.  The change in premiums earned relative to net written premiums is primarily the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums increased by 3.8% to $975.3 million for the nine months ended September 30, 2017 compared to $939.9 million for the nine months ended September 30, 2016, primarily due to increases in Middle East, African and Asian business and the positive impact of $17.7 million from the movement of foreign exchange rates. Net written premiums decreased by 2.3% to $345.4 million for the nine months ended September 30, 2017 compared to $353.4 million for the nine months ended September 30, 2016.  The difference between the change in gross written premiums compared to the change in net written premiums is primarily due to varying utilization of reinsurance related to the quota share contracts, including affiliated quota share contracts. Premiums earned decreased 4.7% to $355.4 million for the nine months ended September 30, 2017 compared to $372.8 million for the nine months ended September 30, 2016.  The change in premiums earned relative to net written premiums is primarily the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.
45

Incurred Losses and LAE. The following table presents the incurred losses and LAE for the International segment for the periods indicated.

  Three Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $64.0   51.7%  $0.7   0.6%  $64.7   52.3% 
Catastrophes  346.6   279.7%   (0.8)  -0.7%   345.8   279.0% 
Total segment $410.6   331.4%  $(0.1)  -0.1%  $410.5   331.3% 
                                     
2016
                                   
Attritional $49.3   38.4%  $-   0.0%  $49.3   38.4% 
Catastrophes  6.5   5.1%   (14.0)  -10.9%   (7.5)  -5.8% 
Total segment $55.8   43.5%  $(14.0)  -10.9%  $41.8   32.6% 
                                     
Variance 2017/2016
                                   
Attritional $14.7   13.3 pts $0.7   0.6 pts $15.4   13.9 pts
Catastrophes  340.1   274.6 pts  13.2   10.2 pts  353.3   284.8 pts
Total segment $354.8   287.9 pts $13.9   10.8 pts $368.7   298.7 pts

  Nine Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $182.9   51.5%  $2.6   0.7%  $185.5   52.2% 
Catastrophes  371.7   104.6%   0.2   0.1%   371.9   104.7% 
Total segment $554.6   156.1%  $2.8   0.8%  $557.4   156.9% 
                                     
2016
                                   
Attritional $185.6   49.8%  $(3.4)  -0.9%  $182.3   48.9% 
Catastrophes  45.2   12.1%   (20.8)  -5.6%   24.4   6.5% 
Total segment $230.8   61.9%  $(24.1)  -6.5%  $206.7   55.4% 
                                     
Variance 2017/2016
                                   
Attritional $(2.7)  1.7 pts $6.0   1.6 pts $3.2   3.3 pts
Catastrophes  326.5   92.5 pts  21.0   5.7 pts  347.5   98.2 pts
Total segment $323.8   94.2 pts $26.9   7.3 pts $350.7   101.5 pts
                                     
(Some amounts may not reconcile due to rounding.)                                   

Incurred losses and LAE increased to $410.5 million for the three months ended September 30, 2017 compared to $41.8 million for the three months ended September 30, 2016, primarily due to an increase of $340.1 million in current year catastrophe losses, an increase of $14.7 million in current year attritional losses and $14.0 million of favorable development on prior year catastrophe losses in 2016, which did not recur in 2017. The current year catastrophe losses of $346.6 million for the three months ended September 30, 2017 related to Hurricane Maria ($236.2 million), Hurricane Irma ($77.5 million), the Mexico City earthquake ($31.1 million) and Hurricane Harvey ($1.4 million).  The $6.5 million of current year catastrophe losses for the three months ended September 30, 2016 were related to the Fort McMurray Canada Wildfire ($3.7 million), the Taiwan earthquake ($2.3 million), 2016 U.S. Storms ($0.3 million) and the Ecuador earthquake ($0.2 million).

Incurred losses and LAE increased by 169.7% to $557.4 million for the nine months ended September 30, 2017 compared to $206.7 million for the nine months ended September 30, 2016, primarily due to an increase of $326.5 million in current catastrophe losses and $20.8 million of favorable development on prior year catastrophe losses in 2016 which did not recur in 2017.  The current year catastrophe losses of $371.7 million for the nine months ended September 30, 2017 related to Hurricane Maria ($236.2 million), Hurricane Irma ($77.5 million), the Mexico City earthquake ($31.1 million), the South Africa Knysna fires ($10.1 million), Cyclone Debbie in Australia ($8.3 million), the Peru storms ($7.1 million) and Hurricane Harvey ($1.4 million).  The $45.2 million of current year catastrophe losses for the nine months ended
46

September 30, 2016 were due to the Fort McMurray Canada wildfire ($25.4 million), the Ecuador earthquake ($11.8 million), the Taiwan earthquake ($7.6 million) and U.S. Storms ($0.3 million).

Segment Expenses.  Commission and brokerage decreased 16.9% to $25.1 million for the three months ended September 30, 2017 compared to $30.2 million for the three months ended September 30, 2016. Commission and brokerage decreased 12.2% to $72.4 million for the nine months ended September 30, 2017 compared to $82.4 million for the nine months ended September 30, 2016.  The decreases were due to the impact of the decreases in premiums earned, the impact of affiliated quota share agreements and changes in the mix of business.

Segment other underwriting expenses decreased to $8.2 million for the three months ended September 30, 2017 from $9.2 million for the three months ended September 30, 2016.  The decrease for the three month period is primarily due to lower variable compensation costs.  Segment other underwriting expenses increased slightly to $26.3 million for the nine months ended September 30, 2017 from $25.0 million for the nine months ended September 30, 2016.

Insurance.
The following table presents the underwriting results and ratios for the Insurance segment for the periods indicated.

  Three Months Ended September 30,  Nine Months Ended September 30, 
(Dollars in millions) 2017  2016  Variance  % Change  2017  2016  Variance  % Change 
Gross written premiums $429.6  $498.0  $(68.4)  -13.7% $1,351.5  $1,276.8  $74.7   5.9%
Net written premiums  144.9   154.1   (9.1)  -5.9%  442.2   462.8   (20.6)  -4.4%
                                 
Premiums earned $152.2  $179.1  $(26.9)  -15.0% $449.4  $445.6  $3.9   0.9%
Incurred losses and LAE  242.1   122.5   119.6   97.6%  442.0   366.0   76.0   20.8%
Commission and brokerage  (22.3)  4.5   (26.7) NM   (40.1)  (10.9)  (29.2) NM 
Other underwriting expenses  37.4   40.7   (3.3)  -8.1%  114.9   116.8   (2.0)  -1.7%
Underwriting gain (loss) $(105.0) $11.4  $(116.4) NM  $(67.3) $(26.4) $(40.9) NM 
                                 
              Point Chg              Point Chg 
Loss ratio  159.0%  68.4%      90.6   98.3%  82.1%      16.2 
Commission and brokerage ratio  -14.6%  2.5%      (17.1)  -8.9%  -2.5%      (6.4)
Other underwriting ratio  24.5%  22.7%      1.8   25.6%  26.3%      (0.7)
Combined ratio  168.9%  93.6%      75.3   115.0%  105.9%      9.1 
                                 
(Some amounts may not reconcile due to rounding.)                                
(NM, not meaningful)                                

Premiums. Gross written premiums decreased by 13.7% to $429.6 million for the three months ended September 30, 2017 compared to $498.0 million for the three months ended September 30, 2016.  This decrease was primarily due to the sale of Heartland, which accounted for $162.4 million of gross written premiums in the third quarter of 2016.  Excluding the impact of Heartland, gross written premiums increased by $94.0 million due to higher production from many lines of business, including retail casualty, surety and accident and health.  Net written premiums decreased by 5.9% to $144.9 million for the three months ended September 30, 2017 compared to $154.1 million for the three months ended September 30, 2016.  The difference between the change in gross written premiums compared to the change in net written premiums is primarily due to the more conservative reinsurance position we have taken to support our expanded insurance business and the impact of affiliated quota share agreements.  Premiums earned decreased 15.0% to $152.2 million for the three months ended September 30, 2017 compared to $179.1 million for the three months ended September 30, 2016.March 31, 2020. The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

37



Incurred Losses and LAE.The following tables present the incurred losses and LAE for the Reinsurance segment for the periods indicated.

 

Three Months Ended March 31,

 

Current

 

Ratio %/

 

Prior

 

Ratio %/

 

Total

 

Ratio %/

(Dollars in millions)

Year

 

Pt Change

 

Years

 

Pt Change

 

Incurred

 

Pt Change

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

741.8

 

63.0%

 

 

$

-

 

0.0%

 

 

$

741.8

 

63.0%

 

Catastrophes

 

213.0

 

18.1%

 

 

 

15.5

 

1.3%

 

 

 

228.5

 

19.4%

 

Total segment

$

954.8

 

81.1%

 

 

$

15.5

 

1.3%

 

 

$

970.3

 

82.4%

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

654.7

 

65.0%

 

 

$

(0.6)

 

-0.1%

 

 

$

654.0

 

64.9%

 

Catastrophes

 

24.5

 

2.4%

 

 

 

4.2

 

0.4%

 

 

 

28.7

 

2.8%

 

Total segment

$

679.2

 

67.4%

 

 

$

3.5

 

0.3%

 

 

$

682.7

 

67.8%

 

Variance 2021/2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

87.1

 

(2.0)

pts

 

$

0.6

 

0.1

pts

 

$

87.8

 

(1.9)

pts

Catastrophes

 

188.5

 

15.7

pts

 

 

11.3

 

0.9

pts

 

 

199.8

 

16.6

pts

Total segment

$

275.6

 

13.7

pts

 

$

12.0

 

1.0

pts

 

$

287.6

 

14.6

pts

Incurred losses increased by 42.1% to $970.3 million for the three months ended March 31, 2021 compared to $682.7 million for the three months ended March 31, 2020.  The rise in incurred losses was primarily due to an increase of $188.5 million on current years catastrophe losses and an increase of $87.1 million in current year attritional losses, primarily related to the impact of the increase in premiums earned. The $213.0 million of current year catastrophe losses for the three months ended March 31, 2021 related to Texas winter storms ($205.5 million), and the 2021 Aussie floods  ($7.5 million).The current year catastrophe losses of $24.5 million for the three months ended March 31, 2020 primarily related to Australia East Coast storms ($10.0 million), Australia fires (10.0 million) and the Nashville tornadoes ($4.5 million).

Segment Expenses.  Commission and brokerage increased to $290.6 million for the three months ended March 31, 2021 compared to $260.9 million for the three months ended March 31, 2020. The increase was mainly due to the impact of the increase in premiums earned. Segment other underwriting expenses increased to $36.3 million for the three months ended March 31, 2021 from $29.8 million for the three months ended March 31, 2020,mainly due to the impact of the increase in premiums earned and changes in affiliated reinsurance agreements.

Insurance.

The following table presents the underwriting results and ratios for the Insurance segment for the periods indicated. 

 

Three Months Ended March 31,

(Dollars in millions)

2021

 

2020

 

Variance

 

% Change

Gross written premiums

$

713.3

 

$

666.8

 

$

46.5

 

7.0%

Net written premiums

 

556.5

 

 

524.5

 

 

32.0

 

6.1%

 

 

 

 

 

 

 

 

 

 

 

Premiums earned

$

519.7

 

$

487.0

 

$

32.7

 

6.7%

Incurred losses and LAE

 

383.8

 

 

346.8

 

 

37.0

 

10.7%

Commission and brokerage

 

59.3

 

 

62.2

 

 

(2.9)

 

-4.7%

Other underwriting expenses

 

73.5

 

 

71.4

 

 

2.1

 

2.9%

Underwriting gain (loss)

$

3.2

 

$

6.6

 

$

(3.4)

 

-52.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Point Chg

Loss ratio

 

73.8%

 

 

71.2%

 

 

 

 

2.6

Commission and brokerage ratio

 

11.4%

 

 

12.8%

 

 

 

 

(1.4)

Other underwriting ratio

 

14.1%

 

 

14.6%

 

 

 

 

(0.5)

Combined ratio

 

99.4%

 

 

98.6%

 

 

 

 

0.7

 

 

 

 

 

 

 

 

 

 

 

(Some amounts may not reconcile due to rounding.)

(NM, not meaningful)

38


Premiums.Gross written premiums increased by 5.9%7.0% to $1,351.5$713.3 million for the ninethree months ended September 30, 2017March 31, 2021 compared to $1,276.8$666.8 million for the ninethree months ended September 30, 2016. Excluding the impact of the sale of Heartland, which accounted for $229.9 million ofMarch 31, 2020. The rise in gross written premiums was primarily due to increases in the nine months

specialty casualty business, property business and professional liability business, partially offset by a decline in workers’ compensation business. 47

ended September 30, 2016, grossNet written premiums increased $304.6 million.  This increase was primarily driven by expansion of many lines of business, including retail casualty, retail property, surety and accident and health.  Net written premiums decreased by 4.4%6.1% to $442.2$556.5 million for the ninethree months ended September 30, 2017March 31, 2021 compared to $462.8$524.5 million for the ninethree months ended September 30, 2016The difference betweenMarch 31, 2020, which is consistent with the change in gross written premiums compared to the change in net written premiums is primarily due to the more conservative reinsurance position we have taken to support our new business and the impact of affiliated quota share agreements.  premiums. Premiums earned increased 0.9%6.7% to $449.4$519.7 million for the ninethree months ended September 30, 2017March 31, 2021 compared to $445.6$487.0 million for the ninethree months ended September 30, 2016.March 31, 2020. The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Incurred Losses and LAE.The following table presentstables present the incurred losses and LAE for the Insurance segment for the periods indicated.

 

Three Months Ended March 31,

 

Current

 

Ratio %/

 

Prior

 

Ratio %/

 

Total

 

Ratio %/

(Dollars in millions)

Year

 

Pt Change

 

Years

 

Pt Change

 

Incurred

 

Pt Change

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

336.6

 

64.8%

 

 

$

(1.0)

 

-0.2%

 

 

$

335.6

 

64.6%

 

Catastrophes

 

47.5

 

9.1%

 

 

 

0.7

 

0.1%

 

 

 

48.2

 

9.3%

 

Total segment

$

384.1

 

73.9%

 

 

$

(0.3)

 

-0.1%

 

 

$

383.8

 

73.8%

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

341.8

 

70.2%

 

 

$

(0.5)

 

-0.1%

 

 

$

341.3

 

70.1%

 

Catastrophes

 

5.5

 

1.1%

 

 

 

-

 

0.0%

 

 

 

5.5

 

1.1%

 

Total segment

$

347.3

 

71.3%

 

 

$

(0.5)

 

-0.1%

 

 

$

346.8

 

71.2%

 

Variance 2021/2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attritional

$

(5.2)

 

(5.4)

pts

 

$

(0.5)

 

(0.1)

pts

 

$

(5.7)

 

(5.5)

pts

Catastrophes

 

42.0

 

8.0

pts

 

 

0.7

 

0.1

pts

 

 

42.7

 

8.2

pts

Total segment

$

36.8

 

2.6

pts

 

$

0.2

 

-

pts

 

$

37.0

 

2.6

pts


  Three Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $133.6   87.7%  $(1.2)  -0.8%  $132.4   86.9% 
Catastrophes  109.6   72.0%   0.1   0.1%   109.7   72.1% 
Total segment $243.2   159.7%  $(1.1)  -0.7%  $242.1   159.0% 
                                     
2016
                                   
Attritional $121.4   67.8%  $1.1   0.6%  $122.5   68.4% 
Catastrophes  -   0.0%   -   0.0%   -   0.0% 
Total segment $121.4   67.8%  $1.1   0.6%  $122.5   68.4% 
                                     
Variance 2017/2016
                                   
Attritional $12.2   19.9 pts $(2.3)  (1.4)pts $9.9   18.5 pts
Catastrophes  109.6   72.0 pts  0.1   0.1 pts  109.7   72.1 pts
Total segment $121.8   91.9 pts $(2.2)  (1.3)pts $119.6   90.6 pts

  Nine Months Ended September 30,
  Current  Ratio %/ Prior  Ratio %/ Total  Ratio %/
(Dollars in millions) Year  Pt Change Years  Pt Change Incurred  Pt Change
2017
                             
Attritional $321.2   71.4%  $6.5   1.4%  $327.7   72.8% 
Catastrophes  114.4   25.5%   (0.1)  0.0%   114.3   25.5% 
Total segment $435.6   96.9%  $6.4   1.4%  $442.0   98.3% 
                                     
2016
                                   
Attritional $343.8   77.1%  $5.6   1.3%  $349.4   78.4% 
Catastrophes  16.7   3.7%   (0.2)  0.0%   16.5   3.7% 
Total segment $360.5   80.8%  $5.4   1.3%  $366.0   82.1% 
                                     
Variance 2017/2016
                                   
Attritional $(22.6)  (5.7)pts $0.9   0.1 pts $(21.7)  (5.6)pts
Catastrophes  97.7   21.8 pts  0.1   - pts  97.8   21.8 pts
Total segment $75.1   16.1 pts $1.0   0.1 pts $76.0   16.2 pts
                                     
(Some amounts may not reconcile due to rounding.)                                   

Incurred losses and LAE increased by 97.6%10.7% to $242.1$383.8 million for the three months ended September 30, 2017March 31, 2021 compared to $122.5$346.8 million for the three months ended September 30, 2016,March 31, 2020, mainly due to an increase of $109.6$42.0 million in current year catastrophe losses and an increase of $12.2 million in current year attritional losses. The current year catastrophe losses of $109.6 million for the three months ended September 30, 2017 related to Hurricane Harvey ($50.8 million), Hurricane Irma ($50.1 million) and Hurricane Maria ($8.7 million). There were no current year catastrophe losses for the three months ended September 30, 2016.

48

Incurred losses and LAE increased by 20.8% to $442.0 million for the nine months ended September 30, 2017 compared to $366.0 million for the nine months ended September 30, 2016, mainly due to an increase of $97.7 million in current catastrophe losses, partially offset by a decrease of $22.6 million in current year attritional losses. The decrease in current year attritional losses primarily related to changes in the mix of business and the impact of affiliated quota share agreements. The current year catastrophe losses of $114.4 million for the nine months ended September 30, 2017 primarily related to Hurricane Harvey ($50.8 million), Hurricane Irma ($50.1 million), Hurricane Maria ($8.7 million) and the 2017 US Midwest Storms ($4.8 million). The $16.7$47.5 million of current year catastrophe losses for the ninethree months ended September 30, 2016 were dueMarch 31, 2021, related to Texas winter storms ($47.5 million). The current year catastrophe losses for the three months ended March 31, 2020 of $5.5 million related to the 2016 U.S. stormsNashville tornadoes ($15.05.5 million) and the Fort McMurray Canada wildfire ($1.7 million).

Segment Expenses.Commission and brokerage decreased to ($22.3)$59.3 million for the three months ended September 30, 2017March 31, 2021 compared to $4.5$62.2 million for the three months ended September 30, 2016.  Commission and brokerage decreasedMarch 31, 2020. The decrease was primarily due to ($40.1)changes in the mix of business. Segment other underwriting expenses increased to $73.5 million for the ninethree months ended September 30, 2017March 31, 2021 compared to ($10.9)$71.4 million for the ninethree months ended September 30, 2016. The decreases wereMarch 31, 2020, mainly due to the impact of changesthe increase in premiums earned and expenses related to the mixcontinued build out of business and the impacts from affiliated quota share agreements.


Segment other underwriting expenses decreased to $37.4 million for the three months ended September 30, 201insurance business.

7 compared to $40.7 million for the three months ended September 30, 2016. Segment other underwriting expenses decreased to $114.9 million for the nine months ended September 30, 2017 compared to $116.8 million for the nine months ended September 30, 2016.  These decreases were mainly due to lower variable compensation costs.


Market Sensitive Instruments.

The SEC'sSEC’s Financial Reporting Release #48 requires registrants to clarify and expand upon the existing financial statement disclosure requirements for derivative financial instruments, derivative commodity instruments and other financial instruments (collectively, "market“market sensitive instruments"instruments”).  We do not generally enter into market sensitive instruments for trading purposes.


Our current investment strategy seeks to maximize after-tax income through a high quality, diversified, taxable and tax-preferenced fixed maturity portfolio, while maintaining an adequate level of liquidity.  Our mix of taxable and tax-preferenced investments is adjusted periodically, consistent with our current and projected operating results, market conditions and our tax position.  The fixed maturity securities in the investment portfolio are comprised of non-trading available for sale securities.  Additionally, we have invested in equity securities.

39



The overall investment strategy considers the scope of present and anticipated Company operations.  In particular, estimates of the financial impact resulting from non-investment asset and liability transactions, together with our capital structure and other factors, are used to develop a net liability analysis.  This analysis includes estimated payout characteristics for which our investments provide liquidity.  This analysis is considered in the development of specific investment strategies for asset allocation, duration and credit quality.  The change in overall market sensitive risk exposure principally reflects the asset changes that took place during the period.


Interest Rate Risk.Risk.  Our $10.2$16.5 billion investment portfolio, at September 30, 2017,March 31, 2021, is principally comprised of fixed maturity securities, which are generally subject to interest rate risk and some foreign currency exchange rate risk, and some equity securities, which are subject to price fluctuations and some foreign exchange rate risk.  The overall economic impact of the foreign exchange risks on the investment portfolio is partially mitigated by changes in the dollar value of foreign currency denominated liabilities and their associated income statement impact.


Interest rate risk is the potential change in value of the fixed maturity securities portfolio, including short-term investments, from a change in market interest rates.  In a declining interest rate environment, it includes prepayment risk on the $736.9$1,584.7 million of mortgage-backed securities in the $6,039.4$11,050.0 million fixed maturity portfolio.  Prepayment risk results from potential accelerated principal payments that shorten the average life and thus the expected yield of the security.

49

The table below displays the potential impact of market value fluctuations and after-tax unrealized appreciation on our fixed maturity portfolio (including $230.0$620.4 million of short-term investments) for the period indicated based on upward and downward parallel and immediate 100 and 200 basis point shifts in interest rates.  For legal entities with a U.S. dollar functional currency, this modeling was performed on each security individually.  To generate appropriate price estimate on mortgage-backed securities, changes in prepayment expectations under different interest rate environments were taken into account.  For legal entities with non-U.S. dollar functional currency, the effective duration of the involved portfolio of securities was used as a proxy for the market value change under the various interest rate change scenarios.

 

Impact of Interest Rate Shift in Basis Points

 

At March 31, 2021

(Dollars in millions)

-200

 

-100

 

-

 

100

 

200

Total Market/Fair Value

$

12,388.5

 

$

12,029.4

 

$

11,670.4

 

$

11,311.4

 

$

10,952.3

Market/Fair Value Change from Base (%)

 

6.2%

 

 

3.1%

 

 

0.0%

 

 

-3.1%

 

 

-6.2%

Change in Unrealized Appreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After-tax from Base ($)

$

567.3

 

$

283.6

 

$

-

 

$

(283.6)

 

$

(567.3)


  Impact of Interest Rate Shift in Basis Points 
  At September 30, 2017 
(Dollars in millions)  -200   -100   0   100   200 
Total Market/Fair Value $6,634.4  $6,454.2  $6,269.4  $6,077.2  $5,883.9 
Market/Fair Value Change from Base (%)  5.8%  2.9%  0.0%  -3.1%  -6.1%
Change in Unrealized Appreciation                    
After-tax from Base ($) $237.3  $120.1  $-  $(124.9) $(250.6)

We had $9,969.1$12,184.2 million and $8,331.3$11,654.9 million of gross reserves for losses and LAE as of September 30, 2017March 31, 2021 and December 31, 2016,2020, respectively. These amounts are recorded at their nominal value, as opposed to present value, which would reflect a discount adjustment to reflect the time value of money. Since losses are paid out over a period of time, the present value of the reserves is less than the nominal value. As interest rates rise, the present value of the reserves decreases and, conversely, as interest rates decline, the present value increases. These movements are the opposite of the interest rate impacts on the fair value of investments. While the difference between present value and nominal value is not reflected in our financial statements, our financial results will include investment income over time from the investment portfolio until the claims are paid. Our loss and loss reserve obligations have an expected duration that is reasonably consistent with our fixed income portfolio.


Equity Risk.Risk. Equity risk is the potential change in fair and/or market value of the common stock, preferred stock and mutual fund portfolios arising from changing prices. Our equity investments consist of a diversified portfolio of individual securities. The primary objective of the equity portfolio is to obtain greater total return relative to our core bonds over time through market appreciation and income.

40



The table below displays the impact on fair/market value and after-tax change in fair/market value of a 10% and 20% change in equity prices up and down for the periods indicated.

 

Impact of Percentage Change in Equity Fair/Market Values

 

At March 31, 2021

(Dollars in millions)

-20%

 

-10%

 

0%

 

10%

 

20%

Fair/Market Value of the Equity Portfolio

$

980.9

 

$

1,103.5

 

$

1,226.1

 

$

1,348.7

 

$

1,471.3

After-tax Change in Fair/Market Value

 

(193.7)

 

 

(96.9)

 

 

-

 

 

96.9

 

 

193.7


  Impact of Percentage Change in Equity Fair/Market Values 
  At September 30, 2017 
(Dollars in millions)  -20%  -10%  0%  10%  20%
Fair/Market Value of the Equity Portfolio $798.5  $898.3  $998.1  $1,097.9  $1,197.7 
After-tax Change in Fair/Market Value  (129.7)  (64.9)  -   64.9   129.7 

Foreign Currency Risk.  Foreign currency risk is the potential change in value, income and cash flow arising from adverse changes in foreign currency exchange rates.  Each of our non-U.S. ("foreign"(“foreign”) operations maintains capital in the currency of the country of its geographic location consistent with local regulatory guidelines.  Each foreign operation may conduct business in its local currency, as well as the currency of other countries in which it operates.  The primary foreign currency exposures for these foreign operations are the Singapore and Canadian Dollars.  We mitigate foreign exchange exposure by generally matching the currency and duration of our assets to our corresponding operating liabilities.  In accordance with FASB guidance, the impact on the market value of available for sale fixed maturities due to changes in foreign currency exchange rates, in relation to functional currency, is reflected as part of other comprehensive income.  Conversely, the impact of changes in foreign currency exchange rates, in relation to functional currency, on other assets and liabilities is reflected through net income as a component of other income (expense).  In addition, we translate the assets, liabilities and income of non-U.S. dollar functional currency legal entities to the U.S. dollar.  This translation amount is reported as a component of other comprehensive income.



50


SAFE HARBOR DISCLOSURE

This report 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 federal securities laws.  In some cases, these statements can be identified by the use of forward-looking words such as "may"“may”, "will"“will”, "should"“should”, "could"“could”, "anticipate"“anticipate”, "estimate"“estimate”, "expect"“expect”, "plan"“plan”, "believe"“believe”, "predict"“predict”, "potential"“potential” and "intend"“intend”.  Forward-looking statements contained in this report include information regarding our reserves for losses and LAE, the CARES Act, the impact of the TCJA, the adequacy of our provision for uncollectible balances, estimates of our catastrophe exposure, the effects of catastrophic and pandemic events on our financial statements and the ability of our subsidiaries to pay dividends.  Forward-looking statements only reflect our expectations and are not guarantees of performance.  These statements involve risks, uncertainties and assumptions.  Actual events or results may differ materially from our expectations.  Important factors that could cause our actual events or results to be materially different from our expectations include those discussed under the caption ITEM 1A, "Risk Factors"“Risk Factors” in the Company'sCompany’s most recent 10-K filing.  We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.




ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Market Risk Instruments.  See "Market“Market Sensitive Instruments"Instruments” in PART I – ITEM 2.





ITEM 4.  CONTROLS AND PROCEDURES


As of the end of the period covered by this report, our management carried out an evaluation, with the participation of the Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act"“Exchange Act”)).  Based on their evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission'sCommission’s rules and forms.  Our management, with the participation of the Chief Executive Officer and Chief Financial Officer, also conducted

41


an evaluation of our internal control over financial reporting to determine whether any changes occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.  Based on that evaluation, there has been no such change during the quarter covered by this report.



PART II


ITEM 1.  LEGAL PROCEEDINGS


In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company'sCompany’s rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.


Aside from litigation and arbitrations related to these insurance and reinsurance agreements, the Company is not a party to any other material litigation or arbitration.



51



ITEM 1A.  RISK FACTORS


No material changes.





ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


None.





ITEM 3.  DEFAULTS UPON SENIOR SECURITIES


None.





ITEM 4.  MINE SAFETY DISCLOSURES


Not applicable.





ITEM 5.  OTHER INFORMATION

None. 



42



None.

ITEM 6.  EXHIBITS


Exhibit Index:

Exhibit No.

Description

31.1

Section 302 Certification of Dominic J. Addesso

Juan C. Andrade

31.2

Section 302 Certification of Craig Howie

Mark Kociancic

32.1

Section 906 Certification of Dominic J. AddessoJuan C. Andrade and Craig Howie

Mark Kociancic

101.INS

XBRL Instance Document

101.SCH

XBRL Taxonomy Extension Schema

101.CAL

XBRL Taxonomy Extension Calculation Linkbase

101.DEF

XBRL Taxonomy Extension Definition Linkbase

101.LAB

XBRL Taxonomy Extension Labels Linkbase

101.PRE

XBRL Taxonomy Extension Presentation Linkbase


43



52


Everest Reinsurance Holdings, Inc.

Signatures




Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.




Everest Reinsurance Holdings, Inc.

(Registrant)

(Registrant)

/S/ CRAIG HOWIEMARK KOCIANCIC

Craig Howie

Mark Kociancic

Executive Vice President and

Chief Financial Officer

(Duly Authorized Officer and Principal Financial Officer)

Dated:  May 17, 2021


Dated:  November 14, 2017

44