Meadowbrook Insurance Group, Inc. Reports Second Quarter And Year To Date 2014 Results

Aug 05, 2014, 16:01 ET from Meadowbrook Insurance Group, Inc.

SOUTHFIELD, Mich., Aug. 5, 2014 /PRNewswire/ --                                    

  • Net income of $5.8 million, or $0.12 per share for Q2 2014
  • Book value per share up 7.5% from December 31, 2013 to $8.91
  • Full year 2014 guidance narrowed within the previously provided range to $0.51 to $0.55 per share

Meadowbrook Insurance Group, Inc. (NYSE: MIG) ("Meadowbrook" or the "Company") reported second quarter 2014 net income of $5.8 million, or $0.12 per diluted share, compared to net loss of $113.1 million, or $2.27 per diluted share, for the same period of 2013. The second quarter 2013 results included a $101.6 million, or $2.04 per share, non-cash charge for goodwill impairment.

Net operating income (loss), a non-GAAP measure the Company defines as net income (loss) excluding after-tax realized gains and losses, was $3.6 million or $0.07 per diluted share, for the second quarter 2014 compared to net operating loss of $115.1 million, or $2.31 per diluted share, for the second quarter 2013.

Commenting on the second quarter 2014 results, Robert S. Cubbin, President and Chief Executive Officer, stated:  "Our second quarter and year to date results continue to reflect the positive impact of our actions to improve our underwriting performance and drive overall profitability.  We remain focused on improving our risk profile, stabilizing our loss reserves and strengthening our capital position."

The GAAP combined ratio improved by 13.0 percentage points to 103.0% in the second quarter 2014 from 116.0% in 2013. This improvement reflects the continued stabilization of reserves, improved current accident year loss experience and earned rate increases in excess of loss ratio trends. These improvements were partially offset by:

  • Costs of using an unaffiliated "A" rated insurance company for policy issuance, which added 2.1 percentage points to the 2014 combined ratio; and
  • The deleveraging impact of the anticipated reduction in earned premium associated with the Company's efforts to terminate unprofitable business, which added 0.9 percentage points to the 2014 combined ratio.

The second quarter 2014 results include pre-tax favorable prior year loss reserve development of $0.1 million, or less than 0.1 percentage points of the loss and LAE ratio.

The accident year loss and LAE ratio, a non-GAAP measure that excludes changes in net ultimate loss estimates from prior year loss reserves, was 66.8% for the second quarter 2014, compared to 67.6% in the second quarter 2013. This decrease reflects the elimination of the Swiss Re quota share agreement that was terminated effective September 30, 2013. Excluding the Swiss Re quota share agreement, the accident year loss and LAE ratio was 66.4% for both 2014 and 2013.

Second quarter 2014 results benefited from lower earned premium on business terminated (in run-off) in conjunction with the 2012 capital enhancement initiatives, which added 2.2 points to the 2013 accident year loss and LAE ratio and had only a 0.4 percentage point impact on 2014. Rate increases earned in excess of loss ratio trends during the second quarter 2014 also improved the accident year loss and LAE ratio by 4.5 points. These improvements to 2014 accident year results were offset by a slightly higher level of short tail lines claim activity in the second quarter 2014 and a more conservative loss and LAE ratio selection for the 2014 accident year. This selection reflects a more conservative expected loss ratio within the standard actuarial methods and consideration of the inherent risks associated with a less mature accident year.

The expense ratio was 36.2% for the second quarter 2014 compared to 33.3% in the second quarter 2013. This increase primarily reflects the cost associated with the use of an unaffiliated "A" rated insurance company for policy issuance and deleveraging fixed costs in relation to the decrease in earned premium noted above. The increase also reflects a shift in the mix of business in 2014.

The second quarter 2014 gross written premium decreased to $178.7 million, compared to $234.1 million in the same period of 2013. The decline in premium, as expected, is attributable to the termination of, or the reduction of premium, in certain programs for which pricing and/or underwriting risk did not meet the Company's targets and was partially offset by an overall 6.2% written rate increase for the first half of 2014.

Commenting further on the 2014 second quarter results, Mr. Cubbin, stated, "We have benefited from the continued loyalty of our production partners.  This loyalty has resulted in our ability to stabilize our premium flow, secure additional rate increases where needed and continue to see new business in mature, proven programs. While we remain committed to and have been exploring potential strategic options, we have not currently identified any that would be in our shareholders' best interests."

Pre-tax profit from net commissions and fee revenue for the second quarter stayed relatively flat at $2.6 million

Second quarter 2014 general corporate expenses were $1.4 million as compared to $0.8 million in the prior year period, which is primarily related to increased professional service fees incurred in 2014.

Summary for the Six Months Ended June 30, 2014 vs. 2013

Meadowbrook reported net income of $16.1 million, or $0.32 per diluted share, for the six months ended June 30, 2014 compared to net loss of $106.0 million, or $2.13 per diluted share, for the same period of 2013. The 2013 results include a $101.6 million, or $2.04 per share, non-cash charge for goodwill impairment.

Net operating income (loss), a non-GAAP measure the Company defines as net income (loss) excluding after-tax realized gains and losses, was $12.0 million or $0.24 per diluted share, for the six months ended June 30, 2014 compared to net operating loss of $108.2 million, or $2.17 per diluted share, for the six months ended June 30, 2013. 

During 2014, the Company's book value per share increased 7.5% to $8.91 compared to December 31, 2013 book value per share of $8.29.

The GAAP combined ratio improved by 7.1 percentage points to 101.5% in 2014 from 108.6% in 2013. This improvement reflects the continued stabilization of reserves, improved current accident year loss experience and earned rate increases in excess of loss ratio trends. These improvements were somewhat offset by:

  • Costs of using an unaffiliated "A" insurance company for policy issuance, which added 2.0 percentage points to the year to date 2014 combined ratio;
  • The deleveraging impact of the anticipated reduction in earned premium associated with the Company's efforts to terminate unprofitable business, which added 1.5 percentage points to the year to date 2014 combined ratio; and
  • One-time expenses associated with the first quarter 2014 restructuring, which added 0.5 percentage points to the year to date 2014 combined ratio.

The year to date 2014 results include pre-tax favorable prior year loss reserve development of $0.8 million, or 0.2 percentage points of the loss and LAE ratio.

The accident year loss and LAE ratio, a non-GAAP measure that excludes changes in net ultimate loss estimates from prior year loss reserves, was 65.4% for the six months ended June 30, 2014, compared to 68.4% for the six months ended June 30, 2013. Excluding the Swiss Re quota share agreement, the year to date accident year loss and LAE ratio was 64.5% for 2014 compared to 66.2% for 2013.

The current year results benefited from the decrease in premium from business terminated in conjunction with the 2012 capital enhancement initiatives, which added 2.5 points to the 2013 accident year loss and LAE ratio and had only a 0.3 percentage point impact on 2014. Rate increases earned in excess of loss ratio trends during 2014 also benefited the current accident year loss and LAE ratio by 4.5 points. These improvements to the 2014 accident year loss ratio were offset by a higher level of short tail lines claim activity in the second quarter 2014 and a more conservative loss and LAE ratio selection for the 2014 accident year. This selection reflects a more conservative expected loss ratio within the standard actuarial methods and is in consideration of the inherent risks associated with a less mature accident year.

The expense ratio was 36.3% for the six months ended June 30, 2014 compared to 31.5% for the comparable period in 2013. This increase primarily reflects the cost associated with the use of an unaffiliated "A" rated insurance company for policy issuance and deleveraging fixed costs in relation to the decrease in earned premium noted above. In addition, one-time restructuring charges added 0.5 percentage points, with the remainder of the difference relating to a shift in the mix of business in 2014 as compared to prior year and the impact of the elimination of the Swiss Re quota share agreement.

The year to date 2014 gross written premium decreased to $380.4 million, compared to $501.8 million in the same period of 2013. The decline in premium, as expected, is attributable to the termination of, or the reduction of premium in, certain programs for which pricing and underwriting risk did not meet the Company's targets and was partially offset by an overall year to date 6.2% written rate increase.

Pre-tax profit from net commissions and fee revenue for the year to date stayed relatively flat at $6.1 million for the six months ended June 30, 2014 compared to $6.2 million for the six months ended June 30, 2013. 

Year to date 2014 general corporate expenses were $3.0 million as compared to $2.3 million in the prior year period, which is primarily related to professional service fees incurred in 2014.

The six months ended June 30, 2013 results include a pre-tax non-cash goodwill impairment charge of $115.4 million.

Interest expense for 2014 was $6.9 million as compared to $5.9 million in 2013. The increase reflects the cash convertible senior notes that were issued on March 18, 2013, as the 2014 results include six months of interest expense compared to the 2013 results that include approximately 3.5 months of interest expense.

2014 Guidance

Management expects gross written premium for the second half of 2014 to be between $360 million and $380 million. Management also expects to generate net operating income between $13.5 million and $15.5 million, or net operating income per share between $0.27 and $0.31 during this period. Management continues to expect a combined ratio between 99% and 100%.

We expect the full year gross written premiums to be between $740 million and $760 million; net operating income to be between $25.5 million and $27.5 million, or net operating income per share between $0.51 and $0.55; and combined ratio between 100.3% and 100.8%.

Commenting on the expectations for the second half of 2014, Mr. Cubbin stated: "Our overall expectations for 2014 are in a narrower range and remain consistent with the lower end of the guidance that we have previously provided. We are projecting improved underwriting results as earned rate increases continue to be in excess of loss cost trends. In addition, current year results should benefit from the elimination of the Swiss Re quota share agreement that ended last year and the efforts to terminate business that did not meet our targets."

Other Matters

Dividends:

On August 1, 2014, the Board of Directors declared a quarterly dividend of $0.02 per share payable on August 29, 2014 to shareholders of record as of August 18, 2014.

Debt to Equity Ratio:

At June 30, 2014, Meadowbrook's debt-to-equity ratio was 28.8% excluding the Debentures and the drawdown of $30.0 million on Meadowbrook's Federal Home Loan Bank ("FHLB") credit facility, against which the Company carries $39.4 million of high quality fixed income securities that match the maturity of the FHLB credit facility.  Including the Debentures and the FHLB credit facility the Company's debt-to-equity ratio as of June 30, 2014 was 53.6%.

Investment Portfolio:

At June 30, 2014, average pre-tax book yield, excluding cash and cash equivalents was 2.9%, compared to 3.0% at December 31, 2013. The tax-equivalent yield, excluding cash and cash equivalents was 3.6% at June 30, 2014 and 3.7% at December 31, 2013. The tax adjusted effective duration of the portfolio was 4.1 and 4.4 years at June 30, 2014 and December 31, 2013, respectively.

Shareholders' Equity:

Shareholders' equity was $446.5 million, or $8.91 per common share, at June 30, 2014, compared to $413.4 million, or $8.29 per common share, at December 31, 2013. The 7.5% increase was primarily driven by the net income for the six months ended June 30, 2014 of $0.32 per share and an increase in net unrealized gains on available for sale securities of $0.37 per common share. Tangible book value per share increased 8.7% to $8.35 at June 30, 2014, from $7.68 at December 31, 2013.

Statutory Surplus:

At June 30, 2014, the combined statutory surplus increased $19.5 million or 4.0% to $507.7 million, compared to $488.2 million at December 31, 2013.

Premium Leverage Ratios: As of June 30, 2014, on a trailing twelve month statutory combined basis, the gross and net premium leverage ratios were 1.6 to 1.0 and 1.2 to 1.0, respectively, down from 1.9 to 1.0 and 1.4 to 1.0 at December 31, 2013.

Cash Flows from Operations:

For the three months ended June 30, 2014, cash flows used in operating activities were $28.4 million, compared to $4.1 million for the three months ended June 30, 2013. The decrease in operating cash flows primarily reflects the lower premium volumes in the current year. The Company matches the duration of invested assets with reserves and continues to have the intent and ability to hold investments to maturity.

For the six months ended June 30, 2014, cash flows used in operating activities were $6.6 million, compared to cash flows used in from operating activities of $1.5 million for the six months ended June 30, 2013. The decrease in operating cash flows primarily reflects the lower premium volumes in the current year.

Non-GAAP Measures

Statutory Surplus

Statutory surplus is a non-GAAP measure with the most directly comparable financial GAAP measure being shareholders' equity. The following is a reconciliation of statutory surplus to shareholders' equity for the second quarter:

 

                    Meadowbrook Insurance Group, Inc. 

                     Consolidated Statutory Surplus to GAAP Shareholders' Equity 

 For Period Ending: June 30, 2014 

 (in thousands) 

Statutory Consolidated Surplus

$        507,700

Statutory to GAAP differences:

Deferred policy acquisition costs

64,629

Other

8,145

      Total Statutory to GAAP differences

72,774

Total Non-Regulated Entities 

(133,947)

GAAP Consolidated Shareholders' Equity

$        446,527

 

                    Meadowbrook Insurance Group, Inc. 

                     Consolidated Statutory Surplus to GAAP Shareholders' Equity 

 For Period Ending: December 31, 2013 

 (in thousands) 

Statutory Consolidated Surplus

$        488,220

Statutory to GAAP differences:

Deferred policy acquisition costs

62,773

Other

(10,905)

      Total Statutory to GAAP differences

51,868

Total Non-Regulated Entities 

(126,675)

GAAP Consolidated Shareholders' Equity

$        413,413

 

Net Operating Income (Loss) and Net Operating Income (Loss) Per Share

Net operating income (loss) and net operating income (loss) per share are non-GAAP measures that represent net income (loss) excluding net realized gains or losses, net of tax. The most directly comparable financial GAAP measures to net operating income (loss) and net operating income (loss) per share are net income (loss) and net income (loss) per share, respectively. Net operating income (loss) and net operating income (loss) per share are intended as supplemental information and are not meant to replace net income (loss) or net income (loss) per share. Net operating income (loss) and net operating income (loss) per share should be read in conjunction with our GAAP financial results. The following is a reconciliation of net operating income (loss) to net income (loss), as well as net operating income (loss) per share to net income (loss) per share:

 

For the Three Months Ended June 30,

For the Six Months Ended June 30,

2014

2013

2014

2013

(In thousands, except share and per share data)

(In thousands, except share and per share data)

Net operating income (loss)

$                             3,649

$                       (115,090)

$                           12,039

$                       (108,213)

Net realized gains, net of tax

2,115

2,032

4,081

2,237

Net income (loss)

$                             5,764

$                       (113,058)

$                           16,120

$                       (105,976)

Diluted earnings (losses) per common share:

Net operating income (loss)

$                               0.07

$                             (2.31)

$                               0.24

$                             (2.17)

Net income (loss)

$                               0.12

$                             (2.27)

$                               0.32

$                             (2.13)

Diluted weighted average common

shares outstanding

50,091,984

49,887,200

50,034,349

49,855,716

 

Management uses net operating income (loss) and net operating income (loss) per share as components to assess our performance and as measures to evaluate the results of our business. Management believes these measures provide investors with valuable information relating to our ongoing performance that may be obscured by the net effect of realized gains and losses as a result of the Company's market risk sensitive instruments, which primarily relate to fixed income securities that are available for sale and not held for trading purposes. Realized gains and losses may vary significantly between periods and are generally driven by external economic developments, such as capital market conditions. Accordingly, net operating income excludes the effect of items that tend to be highly variable from period to period and highlights the results from the Company's ongoing business operations and the underlying profitability of the Company's business. Accordingly, management believes it is useful for investors to evaluate net operating income and net operating income per share, along with net income and net income per share when reviewing and evaluating Meadowbrook's performance.

Combined Ratio

The combined loss and expense ratio (or combined ratio), expressed as a percentage, is the key measure of underwriting profitability traditionally used in the property and casualty insurance business. The combined ratio is a statutory (non-GAAP) accounting measurement, which represents the sum of (i) the ratio of losses and loss expenses to premiums earned (loss ratio), plus (ii) the ratio of underwriting expenses to premiums written (expense ratio). The combined ratios above have been modified to reflect GAAP accounting, as we evaluate the performance of our underwriting operations using the GAAP combined ratio. Specifically, the GAAP combined ratio is the sum of the loss ratio, plus the ratio of GAAP underwriting expenses (which include the change in deferred policy acquisition costs) to premiums earned (expense ratio). When the combined ratio is under 100%, underwriting results are generally considered profitable; when the combined ratio is over 100%, underwriting results are generally considered unprofitable.

The accident year combined ratio is a non-GAAP measure that excludes changes in net ultimate loss estimates from prior accident year loss reserves. The accident year combined ratio provides us with an assessment of the specific policy year's profitability (which matches policy pricing with related losses) and assists us in our evaluation of product pricing levels and quality of business written.  We use accident year combined ratio as one component to assess the Company's current year performance and as a measure to evaluate, and if necessary, adjust current year pricing and underwriting.  The following is a reconciliation of the accident year combined ratio to the GAAP combined ratio:

 

For the Three Months Ended June 30,

For the Six Months Ended June 30,

2014

2013

2014

2013

Accident year combined ratio

103.0%

100.9%

101.7%

99.9%

(Decrease) increase in net ultimate loss

estimates on prior year loss reserves

0.0%

15.1%

(0.2%)

8.7%

GAAP combined ratio

103.0%

116.0%

101.5%

108.6%

 

We believe the accident year combined ratio provides investors with valuable information for comparison to historical trends and current industry estimates. We also believe that it is useful for investors to evaluate the accident year combined ratio and GAAP combined ratio separately when reviewing and evaluating our performance.

Conference Call

Meadowbrook's 2014 second quarter results will be discussed by management in more detail on Wednesday, August 6, 2014 at 9:00 a.m. ET.

To listen to the call please dial 1-877-407-8035 approximately five minutes prior to the start of the call and ask for the Meadowbrook conference call.  Additionally, the conference call will be broadcast live over the internet and can be accessed by all interested parties via the investor relations section of our website at www.meadowbrook.com or www.investorcalendar.com.

For those who cannot listen to the live conference call, a replay of the call will be available through August 20, 2014 by dialing 1-877-660-6853 and referring to conference ID #13585386.  The webcast will be archived and available for replay through November 6, 2014.

About Meadowbrook Insurance Group

Meadowbrook Insurance Group, Inc., based in Southfield, Michigan, is a leader in the specialty program management market.  Meadowbrook includes several agencies, claims and loss prevention facilities, self-insured management organizations and six property and casualty insurance underwriting companies. Meadowbrook has twenty-eight locations in the United States. Meadowbrook is a risk management organization, specializing in specialty risk management solutions for agents, professional and trade associations, and small to medium-sized insureds.  Meadowbrook Insurance Group, Inc. common shares are listed on the New York Stock Exchange under the symbol "MIG". For further information, please visit Meadowbrook's corporate web site at http://www.meadowbrook.com.

Certain statements made by Meadowbrook Insurance Group, Inc. in this release may constitute forward-looking statements including, but not limited to, those statements that include the words "believes," "expects," "anticipates," "estimates," or similar expressions. Please refer to the Company's most recent 10-K, 10-Q, and other filings with the Securities and Exchange Commission for more information on risk factors. Actual results could differ materially. These factors and risks include, but are not limited to: actual loss and loss adjustment expenses exceeding our reserve estimates; competitive pressures in our business; the failure of any of the loss limitation methods we employ; a failure of additional capital to be available or only available on unfavorable terms; our geographic concentration and the business and economic conditions, natural perils, man- made perils, and regulatory conditions within our most concentrated region; our ability to appropriately price the risks we underwrite; goodwill impairment risk employed as part of our growth strategy; efforts with regard to the review of strategic alternatives; actions taken by regulators, rating agencies or lenders, including the impact of the downgrade by A.M. Best of the Company's insurance company subsidiaries' financial strength rating, the lowering of the outlook of this rating from "stable" to "negative", A.M. Best's downgrade of our issuer credit rating and any other future action by A.M. Best with respect to such rating; increased risks or reduction in the level of our underwriting commitments due to market conditions; a failure of our reinsurers to pay losses in a timely fashion, or at all; interest rate changes; continued difficult conditions in the global capital markets and the economy generally; market and credit risks affecting our investment portfolio; liquidity requirements forcing us to sell our investments; a failure to introduce new products or services to keep pace with advances in technology; the new federal financial regulatory reform; our holding company structure and regulatory constraints restricting dividends or other distributions by our insurance company subsidiaries; minimum capital and surplus requirements imposed on our insurance company subsidiaries; acquisitions and integration of acquired businesses resulting in operating difficulties, which may prevent us from achieving the expected benefits; our reliance upon producers, which subjects us to their credit risk; loss of one of our core selected producers; our dependence on the continued services and performance of our senior management and other key personnel; our reliance on our information technology and telecommunications systems; managing technology initiatives and obtaining the efficiencies anticipated with technology implementation; a failure in our internal controls; the cyclical nature of the property and casualty insurance industry; severe weather conditions and other catastrophes; the effects of litigation, including the previously disclosed class action litigation or any similar litigation which may be filed in the future; state regulation; assessments imposed upon our insurance company subsidiaries to provide funds for failing insurance companies; and other risks identified in the Company's reports filed with the Securities and Exchange Commission, any of which may have a material and adverse effect on the Company's results of operations and financial condition. Meadowbrook is not under any obligation to (and expressly disclaims any such obligation to) update or alter its forward-looking statements whether as a result of new information, future events or otherwise.

 

MEADOWBROOK INSURANCE GROUP, INC.

FINANCIAL INFORMATION

SUPPLEMENT TO THE EARNINGS RELEASE

UNAUDITED BALANCE SHEET INFORMATION

JUNE 30,

DECEMBER 31,

(In Thousands, Except Per Share Data)

2014

2013

BALANCE SHEET DATA

ASSETS

Cash and invested assets

$

1,686,012

$

1,667,804

Premium and agents balances

194,494

214,144

Reinsurance recoverable

540,886

519,884

Deferred policy acquisition costs

64,629

62,773

Prepaid reinsurance premiums

32,963

63,908

Goodwill

5,644

5,644

Other assets

210,278

227,685

Total Assets

$

2,734,906

$

2,761,842

LIABILITIES

Loss and loss adjustment expense reserves

$

1,615,135

$

1,616,521

Unearned premium reserves

305,353

354,367

Debt (1)

158,481

160,723

Debentures

80,930

80,930

Other liabilities

128,480

135,888

Total Liabilities

2,288,379

2,348,429

SHAREHOLDERS' EQUITY

Common shareholders' equity

446,527

413,413

Total Liabilities & Shareholders' Equity

$

2,734,906

$

2,761,842

Book value per common share

$8.91

$8.29

Book value per common share excluding 

    unrealized gain/loss, net of deferred taxes

$8.22

$7.96

Tangible book value per common share

$8.35

$7.68

(1) Includes $30.0 million drawdown on the Federal Home Loan Bank ("FHLB") credit facility, under which the Company carried $37.9 million and $38.4 million of high quality fixed income securities that match the maturity of the FHLB credit facility at  June 30, 2014 and  December 31, 2013, respectively.

 

 

MEADOWBROOK INSURANCE GROUP, INC.

FINANCIAL INFORMATION

SUPPLEMENT TO THE EARNINGS RELEASE

UNAUDITED INCOME STATEMENT INFORMATION

(In Thousands, Except

FOR THE THREE MONTHS

FOR THE SIX MONTHS

  Share & Per Share Data)

ENDED JUNE 30,

ENDED JUNE 30,

SUMMARY DATA

2014

2013

2014

2013

Gross written premiums

$

178,743

$

234,086

$

380,438

$

501,751

Net written premiums

146,644

166,555

308,593

361,370

REVENUES

Net earned premiums

$

164,124

$

175,781

$

326,662

$

346,369

Net commissions and fees

9,342

8,539

21,389

18,173

Net investment income

11,209

11,768

22,470

22,908

Net realized gains

3,253

2,869

6,279

3,185

Total Revenues   

187,928

198,957

376,800

390,635

EXPENSES

Net losses and loss adjustment expenses

109,660

145,371

212,850

267,187

Policy acquisition and other underwriting expenses

59,358

58,450

118,557

109,055

General selling and administrative expenses

6,752

5,901

15,247

11,924

General corporate expenses

1,415

760

3,048

2,276

Amortization expense

961

1,038

1,948

2,109

Goodwill impairment expense

-

115,397

-

115,397

Interest expense

3,472

3,653

6,934

5,850

Total Expenses 

181,618

330,570

358,584

513,798

INCOME BEFORE INCOME TAXES AND EQUITY EARNINGS OF

AFFILIATES AND UNCONSOLIDATED SUBSIDIARIES

6,310

(131,613)

18,216

(123,163)

Income tax (benefit) expense

1,183

(17,604)

4,029

(15,768)

Equity earnings of affiliates, net of tax

623

945

1,917

1,383

Equity earnings (loss) of unconsolidated subsidiaries, net of tax

14

6

16

36

NET (LOSS) INCOME

$

5,764

$

(113,058)

$

16,120

$

(105,976)

Less:  Net realized gains, net of tax

2,115

2,032

4,081

2,237

NET OPERATING INCOME (1)

$

3,649

$

(115,090)

$

12,039

$

(108,213)

Diluted earnings (losses) per common share

Net income (loss)

$

0.12

$

(2.27)

$

0.32

$

(2.13)

Net operating income (loss)

$

0.07

$

(2.31)

$

0.24

$

(2.17)

Diluted weighted average common shares outstanding

50,091,984

49,887,200

50,034,349

49,855,716

GAAP ratios:

Loss & LAE ratio

66.8%

82.7%

65.2%

77.1%

Other underwriting expense ratio

36.2%

33.3%

36.3%

31.5%

GAAP combined ratio

103.0%

116.0%

101.5%

108.6%

(1) While net operating income is a non-GAAP disclosure, management believes this information is beneficial to reviewing the financial statements. 

Net operating income is net income less realized gains net of taxes associated with such gains.

 

 

MEADOWBROOK INSURANCE GROUP, INC.

FINANCIAL INFORMATION

SUPPLEMENT TO THE EARNINGS RELEASE

UNAUDITED INCOME STATEMENT INFORMATION

(In Thousands)

FOR THE THREE MONTHS

ENDED JUNE 30,

2014

2014

2013

2013

As Reported

Excluding

 Quota Share

Surplus Relief

As Reported

Excluding

Quota Share

Surplus Relief

Net earned premium

$

164,124

$

171,541

$

175,781

$

217,872

Net losses & loss adjustment expenses(1)

109,660

113,536

145,371

171,117

Policy acquisition and other underwriting expenses

59,358

62,380

58,450

71,848

(Loss) from net earned premium

(4,894)

(4,375)

(28,040)

(25,093)

Net investment income

11,209

11,209

11,768

11,768

(Loss) Profit from insurance operations

$

6,315

$

6,834

$

(16,272)

$

(13,325)

Net commissions and fees

$

9,342

$

9,342

$

8,539

$

8,539

General selling & administrative expenses

6,752

6,752

5,901

5,901

Profit from net commissions & fees

$

2,590

$

2,590

$

2,638

$

2,638

General corporate expense

$

1,415

$

1,415

$

760

$

760

Amortization expense

961

961

1,038

1,038

Goodwill impairment expense

-

-

115,397

115,397

Interest expense

3,472

3,472

3,653

3,653

Other expenses

$

5,848

$

5,848

$

120,848

$

120,848

(Loss) Profit from insurance operations

$

6,315

6,834

(16,272)

(13,325)

Profit from net commissions & fees

2,590

2,590

2,638

2,638

Other expenses

(5,848)

(5,848)

(120,848)

(120,848)

Net capital gains

3,253

3,253

2,869

2,869

     Pretax (Loss) Profit

$

6,310

$

6,829

$

(131,613)

$

(128,666)

Key ratios:

GAAP combined ratio

103.0%

102.6%

116.0%

111.5%

Accident year combined ratio(2)

103.0%

102.8%

100.9%

99.3%

(1) The three months ended June 30, 2014 include a decrease in net ultimate loss estimates for 2013 and prior accident years of less than $0.1 million and the three months ended June 30, 2013 include an increase in net ultimate loss estimates for 2012 and prior accident years of $26.5 million.

(2) The accident year combined ratio is the sum of the expense ratio and accident year loss ratio. The accident year loss ratio measures loss and LAE occurring in a particular year, regardless of when they are reported and does not take into consideration changes in estimates in loss reserves from prior accident years.

 

 

MEADOWBROOK INSURANCE GROUP, INC.

FINANCIAL INFORMATION

SUPPLEMENT TO THE EARNINGS RELEASE

UNAUDITED INCOME STATEMENT INFORMATION

(In Thousands)

FOR THE SIX MONTHS

ENDED JUNE 30,

2014

2014

2013

2013

As Reported

Excluding

Quota Share

Surplus Relief

As Reported

Excluding

Quota Share

Surplus Relief

Net earned premium

$

326,662

$

347,090

$

346,369

$

436,912

Net losses & loss adjustment expenses(1)

212,850

223,235

267,187

319,339

Policy acquisition and other underwriting expenses

118,557

127,169

109,055

141,107

(Loss) from net earned premium

(4,745)

(3,314)

(29,873)

(23,534)

Net investment income

22,470

22,470

22,908

22,908

(Loss) Profit from insurance operations

17,725

19,156

(6,965)

(626)

Net commissions and fees

$

21,389

$

21,389

$

18,173

$

18,173

General selling & administrative expenses

15,247

15,247

11,924

11,924

Profit from net commissions & fees

6,142

6,142

6,249

6,249

General corporate expense

$

3,048

$

3,048

$

2,276

$

2,276

Amortization expense

1,948

1,948

2,109

2,109

Goodwill impairment expense

-

-

115,397

115,397

Interest expense

6,934

6,934

5,850

5,850

Other expenses

11,930

11,930

125,632

125,632

(Loss) Profit from insurance operations

$

17,725

19,156

(6,965)

(626)

Profit from net commissions & fees

6,142

6,142

6,249

6,249

Other expenses

(11,930)

(11,930)

(125,632)

(125,632)

Net capital gains

6,279

6,278

3,185

3,185

     Pretax (Loss) Profit

$

18,216

$

19,646

$

(123,163)

$

(116,824)

Key ratios:

GAAP combined ratio

101.5%

100.9%

108.6%

105.4%

Accident year combined ratio(2)

101.7%

101.1%

99.9%

98.5%

(1) The six months ended June 30, 2014 include a decrease in net ultimate loss estimates for 2013 and prior accident years of $0.8 million and the six months ended June 30, 2014 include an increase in net ultimate loss estimates for 2012 and prior accident years of $30.1 million.

(2) The accident year combined ratio is the sum of the expense ratio and accident year loss ratio. The accident year loss ratio measures loss and LAE occurring in a particular year, regardless of when they are reported and does not take into consideration changes in estimates in loss reserves from prior accident years.

 

SOURCE Meadowbrook Insurance Group, Inc.



RELATED LINKS

http://www.meadowbrook.com