Documente Academic
Documente Profesional
Documente Cultură
(UNAUDITED)
The following supplement of information is provided to assist in your understanding of Platinum Underwriters Holdings, Ltd.
This report is for informational purposes only. It should be read in conjunction with documents filed with the Securities and Exchange Commission by Platinum Underwriters Holdings, Ltd., including the Company's Annual Report on Form 10-K. Our Investor Relations Department can be reached at (441) 298-0760.
Address: Platinum Underwriters Holdings, Ltd. The Belvedere Building 69 Pitts Bay Road Pembroke, HM 08 Bermuda Website: www.platinumre.com
Investor Information: Lily Outerbridge Vice President, Director of Investor Relations Tel: (441) 298-0760 Fax: (441) 296-0528 Email: louterbridge@platinumre.com
Definitions and presentation: All financial information contained herein is unaudited except for the information for the fiscal year ended December 31, 2010. Amounts may not reconcile exactly due to rounding differences. In presenting the Company's results, management has included certain schedules containing financial measures that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP). Such measures, including segment underwriting income or loss (pages 14-18), operating income or loss (page 7), related underwriting ratios (pages 14-18), book value per common share and fully converted book value per common share (page 11), are referred to as non-GAAP. These non-GAAP measures may be defined or calculated differently by other companies. Management believes these measures, which are used to monitor the results of operations, allow for a more complete understanding of the underlying business. These measures should not be viewed as a substitute for those determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures are included within this financial supplement in accordance with Regulation G.
Safe Harbor Statement Regarding Forward-Looking Statements: This financial supplement contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are based on our current plans or expectations that are inherently subject to significant business, economic and competitive uncertainties and contingencies. These uncertainties and contingencies can affect actual results and could cause actual results to differ materially from those expressed in any forward-looking statements made by, or on behalf of, us. In particular, statements using words such as may, should, estimate, expect, anticipate, intend, believe, predict, potential, or words of similar import generally involve forward-looking statements. The inclusion of forward-looking statements in this financial supplement should not be considered as a representation by us or any other person that our current plans or expectations will be achieved. Numerous factors could cause our actual results to differ materially from those in forwardlooking statements, including, but not limited to, the occurrence of severe natural or man-made catastrophic events; the effectiveness of our loss limitation methods and pricing models; the adequacy of our ceding companies ability to assess the risks they underwrite; the adequacy of our liability for unpaid losses and loss adjustment expenses; the effects of emerging claim and coverage issues on our business; our ability to maintain our A.M. Best and S&P ratings; our ability to raise capital on acceptable terms if necessary; our exposure to credit loss from counterparties in the normal course of business; our ability to provide reinsurance from Bermuda to insurers domiciled in the United States; the cyclicality of the property and casualty reinsurance business; the highly competitive nature of the property and casualty reinsurance industry; losses that we could face from terrorism, political unrest and war; our dependence on the business provided to us by reinsurance brokers and our exposure to credit risk associated with our brokers during the premium and loss settlement process; the availability of catastrophic loss protection on acceptable terms; foreign currency exchange rate fluctuation; our ability to maintain and enhance effective operating procedures and internal controls over financial reporting; the preparation of our financial statements requires us to make many estimates and judgments; the representations, warranties and covenants in our credit facilities limit our financial and operational flexibility; our ability to retain key executives and attract and retain additional qualified personnel in the future; the performance of our investment portfolio; fluctuations in the mortgage-backed and assetbacked securities markets; the effects of changes in market interest rates on our investment portfolio; the concentration of our investment portfolio in any particular industry, asset class or geographic region; the possibility that we may become subject to taxes in Bermuda after 2016; the effects that the imposition of U.S. corporate income tax would have on Platinum Underwriters Holdings, Ltd. and its non-U.S. subsidiaries; the risk that U.S. persons who hold our shares will be subject to adverse U.S. federal income tax consequences if we are considered to be a passive foreign investment company for U.S. federal income tax purposes; under certain circumstances, our shareholders may be required to pay taxes on their pro rata share of the related person insurance income of Platinum Underwriters Bermuda, Ltd.; U.S. persons who dispose of our shares may be subject to U.S. federal income taxation at the rates applicable to dividends on all or a portion of their gains, if any; holders of 10% or more of our shares may be subject to U.S. income taxation under the controlled foreign corporation rules; the effect of changes in U.S. federal income tax law on an investment in our shares; the impact of Bermuda's commitment to the Organization for Economic Cooperation and Development to eliminate harmful tax practices on our tax status in Bermuda is uncertain; the effect of potential changes in the regulatory system under which we operate; the impact of regulatory regimes and changes to accounting rules on our financial results, irrespective of business operations; the impact of the Dodd-Frank Act on our business; the dependence of the cash flows of Platinum Underwriters Holdings, Ltd., a holding company, on dividends, interest and other permissible payments from its subsidiaries; the risk that our shareholders may have greater difficulty in protecting their interests than would shareholders of a U.S. corporation; and limitations on the ownership, transfer and voting rights of our common shares. As a consequence, our future financial condition and results may differ from those expressed in any forward-looking statements made by, or on behalf of, us. The foregoing factors should not be construed as exhaustive. Additionally, forward-looking statements speak only as of the date they are made, and we undertake no obligation to revise or update forward-looking statements to reflect new information or circumstances after the date hereof or to reflect the occurrence of future events. For a detailed discussion of our risk factors, refer to Item 1A, "Risk Factors," in our Annual Report on Form 10-K for the year ended December 31, 2010.
Page 1 of 29
Page: 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Balance Sheet:
a. Condensed Consolidated Balance Sheets - by Quarter
Statements of Operations:
a. Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) b. Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) - by Quarter
Segment Data:
a. Segment Reporting - Three Month Summary b. Segment Reporting - Six Month Summary c. Property and Marine Segment - by Quarter d. Casualty Segment - by Quarter e. Finite Risk Segment - by Quarter
Investments:
a. Investment Portfolio b. Available-for-Sale Security Detail c. Corporate Bonds Detail d. Municipal Bonds Detail e. Net Realized Gains (Losses) on Investments and Net Impairment Losses on Investments
Loss Reserves:
a. Analysis of Losses and Loss Adjustment Expenses b. Summary of Favorable (Unfavorable) Development of Losses and Related Premiums and Commissions
Exposures:
a. Estimated Exposures to Peak Zone Property Catastrophe Losses
Page 2 of 29
$ $
$ $
Page 3 of 29
$ $
$ $
$ $
45.43
44.68
50.20
55.13
51.23
(a) Book value per common share is a non-GAAP financial measure as defined by Regulation G. See computation of book value per common share on page 11.
Page 4 of 29
Three Months Ended June 30, June 30, 2011 2010 Revenue Net premiums earned Net investment income Net realized gains (losses) on investments Net impairment losses on investments Other income (expense) Total revenue Expenses Net losses and loss adjustment expenses Net acquisition expenses Net changes in fair value of derivatives Operating expenses Net foreign currency exchange losses (gains) Interest expense Total expenses Income (loss) before income taxes Income tax expense (benefit) Net income (loss) Basic Weighted average common shares outstanding Basic earnings (loss) per common share Diluted Adjusted weighted average common shares outstanding Diluted earnings (loss) per common share Comprehensive income (loss) Net income (loss) Other comprehensive income, net of deferred taxes Comprehensive income (loss) $ $ 172,436 $ 33,965 (4,689) (1,666) (60) 199,986 159,357 34,115 4,474 17,105 614 4,767 220,432 (20,446) (45) (20,401) $ 191,432 35,372 49,489 (3,410) (144) 272,739 71,475 44,088 30 20,160 (67) 4,709 140,395 132,344 8,205 124,139 $ $
Six Months Ended June 30, June 30, 2011 2010 355,317 $ 66,343 (4,282) (3,173) 1,036 415,241 478,952 68,065 748 34,256 803 9,533 592,357 (177,116) 477 (177,593) $ 411,610 72,877 54,946 (21,512) 129 518,050 236,043 81,417 2,345 41,901 (1,296) 9,469 369,879 148,171 8,611 139,560
$ $
$ $
Page 5 of 29
June 30, 2011 Revenue Net premiums earned Net investment income Net realized gains (losses) on investments Net impairment losses on investments Other income (expense) Total revenue Expenses Net losses and loss adjustment expenses Net acquisition expenses Net changes in fair value of derivatives Operating expenses Net foreign currency exchange losses (gains) Interest expense Total expenses Income (loss) before income taxes Income tax expense (benefit) Net income (loss) Basic Weighted average common shares outstanding Basic earnings (loss) per common share Diluted Adjusted weighted average common shares outstanding Diluted earnings (loss) per common share Comprehensive income (loss) Net income (loss) Other comprehensive income (loss), net of deferred taxes Comprehensive income (loss) $ $ 172,436 $ 33,965 (4,689) (1,666) (60) 199,986 159,357 34,115 4,474 17,105 614 4,767 220,432 (20,446) (45) (20,401) $
Three Months Ended December 31, 2010 184,980 $ 30,430 8,494 (11,050) (165) 212,689 152,283 32,742 3,089 20,731 2,446 4,764 216,055 (3,366) 14,358 (17,724) $
September 30, 2010 183,404 $ 31,078 44,351 (4,048) (171) 254,614 79,094 32,517 4,154 20,004 235 4,763 140,767 113,847 20,185 93,662 $
June 30, 2010 191,432 35,372 49,489 (3,410) (144) 272,739 71,475 44,088 30 20,160 (67) 4,709 140,395 132,344 8,205 124,139
182,881 $ 32,378 407 (1,507) 1,096 215,255 319,595 33,950 (3,726) 17,151 189 4,766 371,925 (156,670) 522 (157,192) $
$ $
$ $
Page 6 of 29
(0.42) 37,113
1.81 46,249
(4.59) $ 37,155
(a) Net operating income (loss) is a non-GAAP measure as defined by Regulation G and represents net income (loss) after taxes excluding net realized gains and losses on investments, net impairment losses on investments and net foreign exchange gains and losses. (b) Net operating income (loss) per diluted common share is also a non-GAAP measure and is calculated by dividing net operating income (loss) by diluted weighted average shares outstanding for the period. (c) The adjusted weighted average common shares outstanding - diluted for the three and six months ended June 30, 2011 was 37,399 and 37,692. During a period of loss, the basic weighted average common shares outstanding is used in the denominator of the diluted loss per common share computation as the effect of including potential dilutive shares would be anti-dilutive.
Page 7 of 29
June 30, 2011 Key Ratios Combined ratio (%) Investable assets to shareholders' equity ratio Debt to total capital (%) Net premiums written (annualized) to shareholders' equity 119.4% 2.51:1 12.8% 0.30
As of and for the Three Months Ended March 31, December 31, September 30, 2011 2010 2010
Share Data Book value per common share (a) Common shares outstanding (000's) Market Price Per Common Share High Low Close Industry Ratings Financial Strength Ratings: A.M. Best Company, Inc. Standard & Poor's Ratings Services Counterparty Credit Ratings (senior unsecured): A.M. Best Company, Inc. Standard & Poor's Ratings Services Supplemental Data Total employees A A bbb BBB+ A A bbb BBB+ A A bbb BBB+ A A bbb BBB+ A A bbb BBB+ $ 45.43 37,324 $ 38.67 32.18 $ 33.24 $ 44.68 37,270 $ 46.42 34.70 $ 38.09 $ 50.20 37,758 $ 45.80 42.10 $ 44.97 $ 55.13 39,266 $ 44.04 35.63 $ 43.52 $ 51.23 41,095 $ 39.28 35.06 $ 36.29
132
144
144
145
145
(a) See computation of book value per common share on page 11.
Page 8 of 29
$ $
124,139 124,139
$ $
139,560 139,560
37,113
43,225
37,155
44,322
Earnings (Loss) Per Common Share Basic earnings (loss) per common share Diluted earnings (loss) per common share (b)
$ $
(0.55) $ (0.55) $
2.87 2.68
$ $
(4.75) $ (4.75) $
3.15 2.95
(a) Represents earnings attributable to holders of unvested restricted shares issued under the Company's share incentive plans that are considered to be participating securities. (b) During a period of loss, the basic weighted average common shares outstanding is used in the denominator of the diluted loss per common share computation as the effect of including potential dilutive shares would be anti-dilutive.
Page 9 of 29
June 30, 2011 Earnings (Loss) Basic and diluted Net income (loss) available to common shareholders $ Net income (loss) allocated to participating common shareholders (a) Net income (loss) allocated to common shareholders Common Shares Basic Weighted average common shares outstanding Diluted Weighted average common shares outstanding Effect of dilutive securities: Common share options Restricted share units Adjusted weighted average common shares outstanding $
(17,724) $ (17,724) $
93,662 93,662
$ $
124,139 124,139
37,113
37,199
38,670
40,485
43,225
Earnings (Loss) Per Common Share Basic earnings (loss) per common share Diluted earnings (loss) per common share (b)
$ $
(0.55) $ (0.55) $
(4.20) $ (4.20) $
(0.46) $ (0.46) $
2.31 2.13
$ $
2.87 2.68
(a) Represents earnings attributable to holders of unvested restricted shares issued under the Company's share incentive plans that are considered to be participating securities. (b) During a period of loss, the basic weighted average common shares outstanding is used in the denominator of the diluted loss per common share computation as the effect of including potential dilutive shares would be anti-dilutive.
Page 10 of 29
Book Value Per Common Share* Basic book value per common share Fully converted book value per common share
$ $
45.43 44.76
$ $
44.68 43.75
$ $
50.20 47.48
$ $
55.13 49.48
$ $
51.23 46.95
* Book value per common share and fully converted book value per common share are non-GAAP financial measures as defined by Regulation G. (a) Options with a price of $27.00. (b) Options with a price below $33.24, the closing share price at June 30, 2011. (c) As of June 30, 2011 there were 37,324 common shares issued and outstanding. Included in this number were 218 restricted shares issued but unvested.
Page 11 of 29
Page 12 of 29
June 30, 2011 Net cash provided by (used in) operating activities Net cash provided by (used in) investing activities Net cash provided by (used in) financing activities Effect of foreign currency exchange rate changes on cash Net increase (decrease) in cash and cash equivalents $ $ 38,516 205,333 (2,562) 12,755 254,042 $ $
Page 13 of 29
* Segment underwriting income or loss and underwriting ratios are non-GAAP financial measures as defined by Regulation G. The underwriting ratios are calculated by dividing each item above by net premiums earned. The statutory underwriting ratios are based on statutory accounting principles and are calculated as follows: (1) Net losses & LAE are divided by net premiums earned; (2) Net acquisition expenses are divided by net premiums written and exclude changes in deferred acquisition costs; and (3) Other underwriting expenses are divided by net premiums written.
Page 14 of 29
* Segment underwriting income or loss and underwriting ratios are non-GAAP financial measures as defined by Regulation G. The underwriting ratios are calculated by dividing each item above by net premiums earned. The statutory underwriting ratios are based on statutory accounting principles and are calculated as follows: (1) Net losses & LAE are divided by net premiums earned; (2) Net acquisition expenses are divided by net premiums written and exclude changes in deferred acquisition costs; and (3) Other underwriting expenses are divided by net premiums written.
Page 15 of 29
June 30, 2011 Net premiums written Net premiums earned Net losses and loss adjustment expenses Net acquisition expenses Other underwriting expenses Segment underwriting income (loss)* $ $ 54,411 91,852 116,543 12,009 7,274 (43,974) $ $
(201,372) $
Underwriting ratios*: Net loss and loss adjustment expense Net acquisition expense Other underwriting expense Combined Statutory underwriting ratios*: Net loss and loss adjustment expense Net acquisition expense Other underwriting expense Combined
* Segment underwriting income or loss and underwriting ratios are non-GAAP financial measures as defined by Regulation G. The underwriting ratios are calculated by dividing each item above by net premiums earned. The statutory underwriting ratios are based on statutory accounting principles and are calculated as follows: (1) Net losses & LAE are divided by net premiums earned; (2) Net acquisition expenses are divided by net premiums written and exclude changes in deferred acquisition costs; and (3) Other underwriting expenses are divided by net premiums written.
Page 16 of 29
June 30, 2011 Net premiums written Net premiums earned Net losses and loss adjustment expenses Net acquisition expenses Other underwriting expenses Segment underwriting income* $ $ 69,234 77,104 43,868 18,144 4,829 10,263 $ $
Underwriting ratios*: Net loss and loss adjustment expense Net acquisition expense Other underwriting expense Combined Statutory underwriting ratios*: Net loss and loss adjustment expense Net acquisition expense Other underwriting expense Combined
* Segment underwriting income or loss and underwriting ratios are non-GAAP financial measures as defined by Regulation G. The underwriting ratios are calculated by dividing each item above by net premiums earned. The statutory underwriting ratios are based on statutory accounting principles and are calculated as follows: (1) Net losses & LAE are divided by net premiums earned; (2) Net acquisition expenses are divided by net premiums written and exclude changes in deferred acquisition costs; and (3) Other underwriting expenses are divided by net premiums written.
Page 17 of 29
June 30, 2011 Net premiums written Net premiums earned Net losses and loss adjustment expenses Net acquisition expenses Other underwriting expenses Segment underwriting income (loss)* $ $ 2,242 3,480 (1,054) 3,962 264 308 $ $
Underwriting ratios*: Net loss and loss adjustment expense Net acquisition expense Other underwriting expense Combined Statutory underwriting ratios*: Net loss and loss adjustment expense Net acquisition expense Other underwriting expense Combined
* Segment underwriting income or loss and underwriting ratios are non-GAAP financial measures as defined by Regulation G. The underwriting ratios are calculated by dividing each item above by net premiums earned. The statutory underwriting ratios are based on statutory accounting principles and are calculated as follows: (1) Net losses & LAE are divided by net premiums earned; (2) Net acquisition expenses are divided by net premiums written and exclude changes in deferred acquisition costs; and (3) Other underwriting expenses are divided by net premiums written.
Page 18 of 29
Three Months Ended June 30, June 30, 2011 2010 Property and Marine United States International Subtotal Property and Marine Casualty United States International Subtotal Casualty Finite Risk United States International Subtotal Finite Risk Combined Segments United States International Total $ 37,595 16,816 54,411 60,174 9,060 69,234 2,242 2,242 100,011 25,876 125,887 $ 39,994 34,111 74,105 60,367 12,261 72,628 4,985 4,985 105,346 46,372 151,718 $
Six Months Ended June 30, June 30, 2011 2010 88,672 77,541 166,213 131,768 17,985 149,753 4,706 4,706 225,146 95,526 320,672 $ 121,682 99,208 220,890 142,748 23,631 166,379 11,876 11,876 276,306 122,839 399,145
Page 19 of 29
1,980 25,689 10,398 12,561 1,837 2,734 4,367 21,949 2,452 83,967
Page 20 of 29
Page 21 of 29
Fair Value Available-for-sale securities U.S. Government U.S. Government agencies Municipal bonds Non-U.S. governments Corporate bonds Commercial mortgage-backed securities Residential mortgage-backed securities Asset-backed securities Total fixed maturity available-for-sale securities Trading securities Non-U.S. dollar denominated securities: Non-U.S. governments U.S. Government agencies Corporate bonds Insurance-linked securities Total fixed maturity trading securities
Fair Value
Amount Credit quality of investment portfolio* Aaa Aa A Baa Below investment grade Total Credit quality Weighted average credit quality $
June 30, 2011 % of Total 33.8% 36.4% 19.7% 7.4% 2.7% 100.0% $
December 31, 2010 Amount % of Total 1,219,482 1,033,067 470,525 225,928 98,971 3,047,973 40.0% 33.9% 15.4% 7.4% 3.3% 100.0%
Aa3
Aa2
* Rated using external rating agencies (primarily Moody's). (Aaa-Best Quality; Aa-High Quality; A-Upper to Medium Quality, Baa - Investment Grade)
Page 22 of 29
Fair Value Available-for-sale securities U.S. Government U.S. Government agencies Municipal bonds: State general obligation bonds Essential service bonds* State income tax and sales tax bonds Other municipal bonds Pre-refunded bonds Subtotal Non-U.S governments Corporate bonds: Industrial Utilities Insurance Finance Subtotal Commercial mortgage-backed securities Residential mortgage-backed securities: U.S. Government agency residential mortgage-backed securities Non-agency residential mortgage-backed securities Alt-A residential mortgage-backed securities Subtotal Asset-backed securities: Asset-backed securities Sub-prime asset-backed securities Subtotal Total $ $ 113,981 $ 100,420 825,880 403,246 168,104 135,587 42,869 1,575,686 61,568 212,334 66,635 50,418 7,327 336,714 202,359 74,290 50,102 6,146 130,538 13,346 9,072 22,418 2,543,684 $
Duration 1.5 0.3 7.2 7.5 7.7 6.4 2.8 7.2 2.3 3.8 5.0 3.7 6.3 4.1 3.7 1.4 0.4 0.9 5.5
* Essential service bonds include bonds issued for education, transportation and utilities.
Page 23 of 29
Par Value Top 20 Holdings by Issuer Philip Morris International Inc. MetLife, Inc. American Electric Power Company, Inc. Hewlett-Packard Company HCC Insurance Holdings, Inc. Anglo American plc AT&T Inc. Mattel, Inc. Consolidated Edison, Inc. Diageo plc Snap-On Incorporated EOG Resources, Inc. Wal-Mart Stores, Inc. CNA Financial Corporation Rio Tinto plc ArcelorMittal Hess Corporation NextEra Energy, Inc. The Clorox Company CMS Energy Corporation $ 14,000 $ 14,922 13,500 10,000 10,000 8,000 9,250 10,000 9,400 7,750 7,000 6,660 5,461 6,000 5,000 5,000 5,000 5,750 5,500 5,000 $
Credit Quality A2 A3 Baa1 A2 Baa1 Baa1 A2 Baa1 A3 A3 Baa1 A3 Aa2 Baa3 A3 Baa3 Baa2 Aa3 Baa1 A3
Page 24 of 29
Par Value Top 10 Exposures by Jurisdiction Illinois Pennsylvania New York Connecticut California Massachusetts District of Columbia New Jersey Texas Ohio $ 164,680 $ 115,700 110,070 106,000 97,655 85,655 78,695 75,250 68,565 53,795 $
Top 10 Holdings by Issuer State of Illinois State of California State of Connecticut State of Pennsylvania New York State Urban Development Corporation State of Mississippi State of Ohio State of Texas State of Massachusetts State of Michigan
120,000 $ 92,665 89,000 76,700 47,000 46,060 37,550 39,900 34,635 36,500 $
121,439 $ 104,384 91,708 79,289 48,812 47,831 37,868 37,470 37,124 36,843 $
June 30, 2011 Amount % of Total Credit quality of municipal bond portfolio* Aaa Aa A Baa Total $ 264,344 910,004 392,457 8,881 1,575,686 16.8% 57.8% 24.8% 0.6% 100.0%
* Rated using external rating agencies (primarily Moody's) excluding credit enhancements from insurance entities. (Aaa-Best Quality; Aa-High Quality; A-Upper to Medium Quality, Baa - Investment Grade)
Page 25 of 29
Three Months Ended June 30, June 30, 2011 2010 Net realized gains (losses) on investments by entity: Subsidiary domiciled in Bermuda Subsidiaries domiciled in the United States Total $ $ 1,488 $ (6,177) (4,689) $ 32,041 17,448 49,489 $ $
Six Months Ended June 30, June 30, 2011 2010 1,241 $ (5,523) (4,282) $ 36,646 18,300 54,946
Net realized gains (losses) on investments by type: Sale of securities Mark-to-market on trading securities Total
$ $
$ $
Net impairment losses on investments by entity: Subsidiary domiciled in Bermuda Subsidiaries domiciled in the United States Total
$ $
1,569 97 1,666
$ $
$ $
$ $
Net impairment losses on investments by type of security: Commercial mortgage-backed securities Residential mortgage-backed securities Asset-backed securities Total
Page 26 of 29
Analysis of Losses and Loss Adjustment Expenses Six Months Ended June 30, 2011 (a) Gross Paid losses and loss adjustment expenses Change in unpaid losses and loss adjustment expenses Losses and loss adjustment expenses incurred $ $ 290,239 $ 223,033 513,272 $ Ceded 3,314 $ 31,006 34,320 $ Net 286,925 192,027 478,952 Paid to Incurred % 59.9% $ $ Gross 604,260 $ (132,171) 472,089 $ Twelve Months Ended December 31, 2010 (b) Ceded 10,047 $ (5,378) 4,669 $ Net 594,213 (126,793) 467,420 Paid to Incurred % 127.1%
Analysis of Unpaid Losses and Loss Adjustment Expenses Gross Outstanding losses and loss adjustment expenses Incurred but not reported Unpaid losses and loss adjustment expenses $ $ 899,697 $ 1,573,164 2,472,861 $ As of June 30, 2011 Ceded Net 4,517 $ 35,417 39,934 $ 895,180 1,537,747 2,432,927 % 36.8% 63.2% 100.0% $ $ Gross 671,846 1,545,532 2,217,378 $ $ As of December 31, 2010 Ceded Net 8,149 $ 763 8,912 $ 663,697 1,544,769 2,208,466 % 30.1% 69.9% 100.0%
(a) Gross and ceded losses and loss adjustment expenses incurred includes effects of foreign currency exchange rate losses of $32,449 and gains of $16, respectively. (b) Gross and ceded losses and loss adjustment expenses incurred includes effects of foreign currency exchange rate losses of $213 and $38, respectively.
Page 27 of 29
Six Months Ended June 30, 2011 Property and Marine Non-Catastrophe Favorable (Unfavorable) Development Net loss development related to prior years $ Net premium adjustments related to prior years' losses Net commission adjustments related to prior years' losses Net favorable (unfavorable) development Catastrophe Favorable (Unfavorable) Development Net loss development related to prior years Net premium adjustments related to prior years' losses Net commission adjustments related to prior years' losses Net favorable (unfavorable) development Total net favorable (unfavorable) development $ 2,987 $ (70) 4 2,921 14,421 (327) (8) 14,086 17,007 $ Casualty 30,841 $ 482 98 31,421 (32) (32) 31,389 $ Finite Risk 4,781 $ (4,071) 710 371 371 1,081 $ Total 38,609 412 (3,969) 35,052 14,760 (327) (8) 14,425 49,477 $ $ Property and Marine
Six Months Ended June 30, 2010 Casualty 55,955 $ 430 3,566 59,951 5 5 59,956 $ Finite Risk 4,692 $ (9,176) (4,484) (4,484) $ Total 99,760 1,419 (9,464) 91,715 (686) (1,466) (2,152) 89,563
Page 28 of 29
Estimated Probable Maximum Losses by Zone and Peril* 20 Year Return Period Estimated Estimated Gross Loss Net Loss $ 148 $ 12 136 11 5 - $ 114 12 74 11 5 $ 100 Year Return Period Estimated Estimated Gross Loss Net Loss 294 $ 192 279 129 52 57 $ 234 192 157 109 52 49 $ 250 Year Return Period Estimated Estimated Gross Loss Net Loss 366 $ 248 337 241 69 176 $ 301 248 212 221 69 126
Zones United States / Caribbean United States Pan-European Japan Japan Canada
The Company has developed the estimates of losses expected from certain catastrophes for its portfolio of property, marine, workers compensation, personal accident contracts and catastrophe contributions from insurance-linked securities using commercially available catastrophe models, which are applied and adjusted by the Company. These estimates include assumptions regarding the location, size and magnitude of an event, the frequency of events, the construction type and damageability of property in a zone, and the cost of rebuilding property in a zone, among other assumptions. These estimates do not include any losses that may be expected to arise from the Companys casualty portfolio as a result of such catastrophes. Return period refers to the frequency with which losses of a given amount or greater are expected to occur. Gross loss estimates are before income tax and net of reinstatement premiums. Net loss estimates are before income tax, net of reinstatement premiums and net of retrocessional recoveries. The estimates set forth above are based on assumptions that are inherently subject to significant uncertainties and contingencies. These uncertainties and contingencies can affect actual losses and could cause actual losses to differ materially from those expressed above. In particular, modeled loss estimates do not necessarily accurately predict actual losses, and may significantly misestimate actual losses. Such estimates, therefore, should not be considered as a representation of actual losses. Investors should not rely on the foregoing information when considering investment in the Company. The Company undertakes no duty to update or revise such information to reflect the occurrence of future events. *Calculated excluding any benefit from Topiary Capital derivative which expires on July 31, 2011.
Page 29 of 29