|
MEADOWBROOK INSURANCE GROUP INC - 10-K - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Edgar Glimpses Via Acquire Media NewsEdge) Forward-Looking Statements
This Form 10-K may provide information including certain statements which
constitute forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended. These include statements regarding the intent, belief,
or current expectations of management, including, but not limited to, those
statements that use the words "believes," "expects," "anticipates," "estimates,"
or similar expressions. You are cautioned that any such forward-looking
statements are not guarantees of future performance and involve a number of
risks and uncertainties, and results could differ materially from those
indicated by such forward-looking statements. Among the important factors that
could cause actual results to differ materially from those indicated by such
forward-looking statements are: actual loss and loss adjustment expenses
exceeding our reserve estimates; a decrease in our A.M. Best rating; competitive
pressures in our business; the failure of any of the loss limitation methods we
employ; our geographic concentration and the business, economic, 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; 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; a failure of additional capital to be
available or only available on unfavorable terms; 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; effectively 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; state regulation; and assessments imposed upon our
Insurance Company Subsidiaries to provide funds for failing insurance companies.
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.
Critical Accounting Policies
General
In certain circumstances, we are required to make estimates and assumptions that
affect amounts reported in our consolidated financial statements and related
footnotes. We evaluate these estimates and assumptions on an on-going basis
based on a variety of factors. There can be no assurance, however, the actual
results will not be materially different than our estimates and assumptions, and
that reported results of operation will not be affected by accounting
adjustments needed to reflect changes in these estimates and assumptions. We
believe the following policies, along with those disclosed in Note 1 ~ Summary
of Significant Accounting Policies, are the most sensitive to estimates and
judgments.
Losses and Loss Adjustment Expenses
Significant periods of time can elapse between the occurrence of a loss, the
reporting of the loss to the insurer, and the insurer's payment of that loss. To
recognize liabilities for unpaid losses and loss adjustment expenses ("LAE"),
insurers establish reserves as balance sheet liabilities representing estimates
of amounts needed to pay reported and unreported net losses and LAE.
We establish a liability for losses and LAE, which represents case based
estimates of reported unpaid losses and LAE and actuarial estimates of incurred
but not reported losses ("IBNR") and LAE. Such liabilities, by necessity, are
based upon estimates and, while we believe the amount of our reserves is
adequate, the ultimate liability may be greater or less than the estimate. As of
December 31, 2012 and 2011, we have accrued $1,456.0 million and $1,195.0
million of gross loss and LAE reserves, respectively.
Components of Losses and Loss Adjustment Expense
30
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
The following table sets forth our gross and net reserves for losses and LAE
based upon an underlying source of data, at December 31, 2012 (in thousands):
Case IBNR Total
Direct $ 521,549 $ 821,630 $ 1,343,179
Assumed-Directly Managed (1) 40,773 24,262 65,035
Assumed-Residual Markets (2) 8,478 9,599 18,077
Assumed-MFH 10,737 5,352 16,089
Assumed-Other 4,128 9,472 13,600
Gross 585,665 870,315 1,455,980
Less Ceded 116,430 265,475 381,905
Net $ 469,235 $ 604,840 $ 1,074,075
(1) "Directly Managed" represents business managed and processed by our
underwriting, claims, and loss control departments, utilizing our internal
systems and related controls.
(2) "Residual Markets" represent mandatory pooled workers' compensation business
allocated to individual insurance company writers based on the insurer's market
share in a given state.
The reserves referenced in the above table related to our direct and
assumed-directly managed business are established through transactions processed
through our internal systems and related controls. Likewise assumed-MFH is
assumed business related to our partial ownership of Midwest Financial Holdings
where we have direct access to their paid and case reserve loss
data. Accordingly, case reserves are established on a current basis, therefore
there is no delay or lag in reporting of losses from a ceding company, and IBNR
is determined utilizing various actuarial methods based upon historical
data. Ultimate reserve estimates related to assumed business from residual
markets are provided by individual states on a two quarter lag between the date
of the evaluation and the receipt of the estimate from the National Council on
Compensation Insurance ("NCCI"), and include an estimated reserve determined
based upon internal actuarial methods for this lag. Relative to assumed business
from other sources, we receive case and paid loss data within a forty-five day
reporting period and develop our estimates for IBNR based on both current and
historical data.
The completeness and accuracy of data received from cedants on assumed business
that we do not manage directly is verified through monthly reconciliations to
detailed statements, inception to date rollforwards of claim data, actuarial
estimates of historical trends, field audits, and a series of management
oversight reports on a program basis.
The following table sets forth our net case and IBNR reserves for losses and LAE
by line of business at December 31, 2012 (in thousands):
Net Case Net IBNR Total
Workers' Compensation $ 224,308 $ 224,283 $ 448,591
Residual Markets 8,657 9,794 18,451Commercial Multiple Peril/General Liability 149,985 277,311
427,296
Commercial Automobile 60,330 78,375 138,705
Other 25,955 15,077 41,032
Total $ 469,235 $ 604,840 $ 1,074,075
Claim Reserving Process and Methodology
When a claim is reported to one of our Insurance Company Subsidiaries, for the
majority of claims, our claims personnel within our risk management subsidiary
will establish a case reserve for the estimated amount of the ultimate
payment. The amount of the reserve is primarily based upon a case-by-case
evaluation of the type of claim involved, the circumstances surrounding each
claim, and the policy provisions relating to the type of losses. The estimate
reflects the informed judgment of such personnel based on general insurance
reserving practices, which focus on the ultimate probable cost of each reported
claim, as well as the experience and knowledge of the claims person. Until the
claim is resolved, these estimates are revised as deemed necessary by the
responsible claims personnel based on subsequent developments, new information
or periodic reviews of the claims.
31
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
In addition to case reserves and in accordance with industry practice, we
maintain estimates of reserves for losses and LAE incurred but not yet
reported. We project an estimate of ultimate losses and LAE at each reporting
date. The difference between the projected ultimate loss and LAE reserves and
the case loss reserves and LAE reserves, is carried as IBNR reserves. By using
both estimates of reported claims and IBNR determined using generally accepted
actuarial reserving techniques, we estimate the ultimate liability for losses
and LAE, net of reinsurance recoverables.
In developing claim and claim adjustment expense reserve estimates, we perform a
complete and detailed reserve analyses each quarter. To perform this analysis,
the data is organized at a "reserve category" level. A reserve category can be a
line of business such as commercial automobile liability, or it may be a
particular geographical area within a line of business such as California
workers' compensation. The reserves within a reserve category level are
characterized as either short tail or long tail. About 97% of our reserves can
be characterized as coming from long tail lines of business. For long tail
business, several years may lapse between the time the business is written and
the time when all claims are settled. Our long-tail exposures include workers'
compensation, commercial automobile liability, general liability, professional
liability, products liability, aviation liability, excess, and umbrella.
Short-tail exposures include property, commercial automobile physical damage, a
portion of ocean marine, and inland marine. The analyses generally review losses
both gross and net of reinsurance.
The standard actuarial methods that we use to project ultimate losses for both
long-tail and short-tail exposures include, but are not limited to, the
following:
· Paid Development Method
· Incurred Development Method
· Paid Bornhuetter-Ferguson Method
· Reported Bornhuetter-Ferguson Method
· Initial Expected Loss Method
· Paid Roll-forward Method
· Incurred Roll-forward Method
All of these methods are consistently applied to every reserve category where
they are applicable and they create indications for each accident year. We use
judgment selecting the best estimate from within these estimates or adjusted
estimates. As such, no one method or group of methods is strictly used for any
line of business or reserve category within a line of business. The individual
selections by year are our best judgments based on the strengths and weaknesses
of the method, indications, the inherent variability in the data and the
specific modifications to selections for data characteristics.
A brief description of the methods and some discussion of their inherent
strengths, weaknesses and uses are as follows:
Paid Development Method. This method uses historical, cumulative paid losses by
accident year and develops those actual losses to estimated ultimate losses
based upon the assumption that each accident year will develop to estimated
ultimate cost in a manner that is analogous to prior years, adjusted as deemed
appropriate for the expected effects of known changes in the claim payment
environment, and to the extent necessary supplemented by analyses of the
development of broader industry data.
Selection of the paid loss pattern requires analysis of several factors
including the impact of inflation on claims costs, the rate at which claims
professionals make claim payments and close claims, the impact of judicial
decisions, the impact of underwriting changes, the impact of large claim
payments and other factors. Claim cost inflation itself requires evaluation of
changes in the cost of repairing or replacing property, changes in the cost of
medical care, changes in the cost of wage replacement, judicial decisions,
legislative changes and other factors. Because this method assumes that losses
are paid at a consistent rate, changes in any of these factors can impact the
results. Since the method does not rely on case reserves, it is not directly
influenced by changes in the adequacy of case reserves.
Incurred Development Method. This method uses historical, cumulative reported
loss dollars by accident year and develops those actual losses to estimated
ultimate losses based upon the assumption that each accident year will develop
to estimated ultimate cost in a manner that is analogous to prior years,
adjusted as deemed appropriate for the expected effects of known changes in the
claim payment and case reserving environment, and to the extent necessary
supplemented by analyses of the development of broader industry data.
32
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Since the method uses more data (case reserves in addition to paid losses) than
the paid development method, the incurred development patterns may be less
variable than paid patterns. However, selection of the incurred loss pattern
requires analysis of all of the factors listed in the description of the paid
development method. In addition, the inclusion of case reserves can lead to
distortions if changes in case reserving practices have taken place and the use
of case incurred losses may not eliminate the issues associated with estimating
the incurred loss pattern subsequent to the most mature point available.
Paid Bornhuetter-Ferguson Method. This is a method that assigns partial weight
to initial expected losses for each accident year and partial weight to observed
paid losses. The weights assigned to the initial expected losses decrease as the
accident year matures.
The method assumes that only future losses will develop at the expected loss
ratio level. The percent of paid loss to ultimate loss implied from the paid
development method is used to determine what percentage of ultimate loss is yet
to be paid. The use of the pattern from the paid development method requires
consideration of all factors listed in the description of the paid development
method. The estimate of losses yet to be paid is added to current paid losses to
estimate the ultimate loss for each year. This method will react very slowly if
actual ultimate loss ratios are different from expectations due to changes not
accounted for by the expected loss ratio calculation.
Reported Bornhuetter-Ferguson Method. This is a method that assigns partial
weight to the initial expected losses and partial weight to observed reported
loss dollars (paid losses plus case reserves). The weights assigned to the
initial expected losses decrease as the accident year matures.
The use of case incurred losses instead of paid losses can result in development
patterns that are less variable than paid patterns. However, the inclusion of
case reserves can lead to distortions if changes in case reserving have taken
place, and the method requires analysis of all the factors that need to be
reviewed for the expected loss ratio and incurred development methods.
Initial Expected Loss Method. This method is used directly, and as an input to
the Bornhuetter-Ferguson methods. Initial expected losses for an accident year
are based on adjusting prior accident year projections to the current accident
year levels using underlying loss trends, rate changes, benefit changes,
reinsurance structure and cost changes and other pertinent adjustments specific
to the line of business.
This method may be useful if loss development patterns are inconsistent, losses
emerge very slowly, or there is relatively little loss history from which to
estimate future losses. The selection of the expected loss ratio requires
analysis of loss ratios from earlier accident years or pricing studies and
analysis of inflationary trends, frequency trends, rate changes, underwriting
changes, and other applicable factors.
Paid Roll-forward Method. This method adjusts prior estimates of ultimate
losses based on the actual paid loss emergence in the quarter compared to the
expected emergence. It is useful in determining reserves that avoid overreacting
to ordinary fluctuations in the development patterns.
Incurred Roll-forward Method. This method adjusts prior estimates of ultimate
losses based on the actual case incurred loss emergence in the quarter compared
to the expected emergence. It may also be useful in determining reserves that
avoid overreacting to ordinary fluctuations in the development patterns and
generally reacts faster than the paid roll-forward method.
Claims for short-tail lines of business settle more quickly than long-tail lines
of business, and in general, loss development factors for short-tail lines are
smaller than long-tail lines. For long-tail lines, we tend to rely on initial
expected loss methods throughout the current accident year then move to
development factor based methods for older accident years. Development methods
on short-tail lines are generally reliable in the third and fourth quarter of
the initial accident year and recorded loss ratios reflect a blend of the
development and forecast methods. Short-tail lines represent 3% of our total
reserves at December 31, 2012.
The reserve categories where the above methods are not applicable are few. The
largest of these is our workers' compensation residual market reserve category,
where we utilize detailed reserve analyses performed by the industry statistical
agency NCCI in making our estimates. We adjust these estimates for timing
differences in the reporting of the data. The other reserve categories that
deviate from the above methods are smaller; as a group they constitute less than
one percent of the total reserves.
33
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Each of the methods listed above requires the selection and application of
parameters and assumptions. For all but the initial expected loss method, the
key assumptions are the patterns with which our aggregate claims data will be
paid or will emerge over time ("development patterns"). These patterns
incorporate inherent assumptions of claims cost inflation rates and trends in
the frequency of claims, both overall and by severity of claim. These are
affected by underlying loss trends, rate changes, benefit changes, reinsurance
structure and cost changes, and other pertinent adjustments which are explicit
key assumptions underlying the initial expected loss method. Each of these key
assumptions is discussed in the following paragraphs.
To analyze the development patterns, we compile, to the extent available,
long-term and short-term historical data for our insurance subsidiaries,
organized in a manner which provides an indication of the historical development
patterns. To the extent that the historical data may provide insufficient
information about future patterns-whether due to environmental changes such as
legislation or due to the small volume or short history of data for some
segments of our business-benchmarks based on industry data, and forecasts made
by industry rating bureaus regarding the effect of legislative benefit changes
on such patterns, may be used to supplement, adjust, or replace patterns based
on our insurance companies' historical data.
Actuarial judgment is required in selecting the patterns to apply to each
segment of data being analyzed, and our views regarding current and future claim
patterns are among the factors that enter into our establishment of the reserve
for losses and LAE at each balance sheet date. When short-term averages or
external rate bureau analyses indicate the claims patterns are changing from
historical company or industry patterns, the new or forecasted information
typically is factored into the methodologies. When new claims emergence or
payment patterns have appeared in the actual data repeatedly over multiple
evaluations, those new patterns are given greater weight in the selection
process.
Because some claims are paid over many years, the selection of claim emergence
and payment patterns involves judgmentally estimating the manner in which
recently occurring claims will develop for many years and at times, decades in
the future. When it is likely the actual development will occur in the distant
future, the potential for actual development to differ substantially from
historical patterns or current projections is increased.
This process assumes that past experience, adjusted for the effects of current
developments and anticipated trends, is an appropriate basis for predicting
future events. In particular, the development factor based methods all have as a
key assumption that the development of losses in the future will follow a
pattern similar to those measured by past experience and as adjusted either
explicitly or by actuarial judgment. There is no precise method for subsequently
evaluating the impact of any specific factor on the adequacy of reserves,
because the eventual deficiency or redundancy is affected by multiple and varied
factors. With respect to the ultimate estimates for losses and LAE, the key
assumptions remained consistent for the years ended December 31, 2012 and 2011.
Variability of Claim Reserve Estimates
By its nature, the estimate of ultimate losses and LAE is subject to variability
due to differences between our assumptions and actual events in the
future. Although many factors influence the actual cost of claims and our
corresponding reserve estimates, we do not measure and estimate values for all
of these variables individually. This is due to the fact that many of the
factors known to impact the cost of claims cannot be measured directly, such as
the impact on claim costs due to economic inflation, coverage interpretations,
and jury determinations. In most instances, we rely on our historical experience
or industry information to estimate the values for the variables that are
explicitly used in our reserve analyses. We assume that the historical effect of
these unmeasured factors, which is embedded in our experience or industry
experience, is representative of the future effects of these factors. Where we
have reason to expect a change in the effect of one of these factors, we perform
analyses to perform the necessary adjustments.
One implicit assumption underlying development patterns is that the claims
inflation trends will continue into the future similar to their past patterns.
To estimate the sensitivity of the estimated ultimate loss and settlement
expense payments to an unexpected change in inflationary trends, our actuarial
department derives expected payment patterns separately for each major line of
business. These patterns were applied to the December 31, 2012 loss and
settlement expense reserves to generate estimated annual incremental loss and
settlement expense payments for each subsequent calendar year. Then, for the
purpose of sensitivity testing, an explicit annual inflationary variance of one
percent was added to the inflationary trend that is implicitly embedded in the
estimated payment pattern, and revised incremental loss and settlement expense
payments were calculated. General inflation trends have been fairly stable over
the past several years but there have been fluctuations of one to two percent
over the past ten years and therefore we used a one percent annual inflation
variance factor. The effect differed by line of business but overall was a four
percent change in reserve adequacy or approximately $27.9 million effect on
after tax net income. A variance of this type would typically be recognized in
loss and settlement expense reserves and, accordingly, would not have a material
effect on liquidity because the claims have not been paid.
34
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
An explicit assumption used in the analysis is the set of initial expected loss
ratios ("IELRs") used in the current accident year reserve projections and in
some of the prior accident year ultimate loss indications. To estimate the
sensitivity of the estimated ultimate loss to a change in IELRs, the actuarial
department recasted the loss reserve indications using a set of IELRs all one
percent higher than the final IELRs. The overall impact of a one percent change
in IELRS would be a corresponding one percent change in reserve adequacy or a
$5.7 million effect on after tax net income. Often the loss ratios by line of
business will vary from the IELR in different directions causing them to
partially offset each other. A variance of this type would typically be
recognized in loss and settlement expense reserves and, accordingly, would not
have a material effect on liquidity because the claims have not been paid.
The other factors having influence upon the loss and LAE reserve levels are too
numerous and interdependent to efficiently model and test for
sensitivity. Likewise, the development factors by reserve category and age are
too numerous to model and test for sensitivity. Instead, ranges are estimated by
reserve category considering past history, fluctuations in the development
patterns, emerging issues, trends and other factors. The ranges are compiled and
the total range is estimated considering the sensitivity to all of the
underlying factors together. The resulting range is our best estimate of the
expected ongoing variability in the loss reserves.
Our range of loss and LAE reserves table shows that presently we estimate them
as going from favorable development of 11.2% to unfavorable of 8.4%. The range
was evaluated based on the ultimate loss estimates from the actuarial methods
described above.
Pre-tax Impact on Earnings from a Variance in Future Loss Payments and Case
Reserves as of December 31, 2012
(in thousands)
Minimum Reserve Maximum
Line of Business Range Reserve Range
Workers' Compensation $ (52,514 ) -11.7 % $ 20,630 4.6 %
Residual Markets $ (1,293 ) -7.0 % $ 552 3.0 %
Commercial Multiple Peril
/ General Liability $ (53,860 ) -12.6 % 57,154 13.4 %
Commercial Automobile $ (10,701 ) -7.7 % 9,673 7.0 %
Other $ (2,419 ) -5.9 % 2,300 5.6 %
Total $ (120,787 ) -11.2 % $ 90,309 8.4 %
The sensitivity around our workers' compensation reserves primarily reflects the
size and the maturity of the underlying book of business. Our workers'
compensation reserves represent 44% of our total reserves at December 31, 2012.
The sensitivity around our commercial multiple peril / general liability
reserves primarily reflects the longer duration of reserves relating to our
liability excess program, which started in 2003 and was cancelled in 2012, and
our construction defect exposure, which together represent approximately 40% of
the $427.3 million reserves in this line of business as of December 31,
2012. These lines of business are subject to greater uncertainty than the
remainder of our book of business.
The sensitivity around our commercial automobile reserves primarily reflects the
speed of reporting of the underlying losses, as well as the maturity of the case
law surrounding automobile liability.
The sensitivity around the other lines of business primarily reflects the size
of the underlying book of business. Our other reserves represent 4% of total
reserves at December 31, 2012. A large portion of these reserves represent
professional liability programs which tend to be claims-made and reinsured at
lower limits, therefore reducing the volatility that is inherent in a smaller
book of business. Another large portion represents property claims, which have a
shorter reporting and payout pattern than liability and workers' compensation
claims.
All of our reserves are sensitive to changes in the underlying claim payment and
case reserving practices, as well as the other sources of variations mentioned
above.
35--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Reinsurance Recoverables
Reinsurance recoverables represent (1) amounts currently due from reinsurers on
paid losses and LAE, (2) amounts recoverable from reinsurers on case basis
estimates of reported losses and LAE, and (3) amounts recoverable from
reinsurers on actuarial estimates of IBNR losses and LAE. Such recoverables, by
necessity, are based upon estimates. Reinsurance does not legally discharge us
from our legal liability to our insureds, but it does make the assuming
reinsurer liable to us to the extent of the reinsurance ceded. Instead of being
netted against the appropriate liabilities, ceded unearned premiums and
reinsurance recoverables on paid and unpaid losses and LAE are reported
separately as assets in our consolidated balance sheets. Reinsurance recoverable
balances are also subject to credit risk associated with the particular
reinsurer. In our selection of reinsurers, we continually evaluate their
financial stability. While we believe our reinsurance recoverables are
collectible, the ultimate recoverable may be greater or less than the amount
accrued. At December 31, 2012 and 2011, reinsurance recoverables on paid and
unpaid losses were $395.5 million and $325.8 million, respectively.
In our risk-sharing programs, we are subject to credit risk with respect to the
payment of claims by our clients' captive, rent-a-captive, large deductible
programs, indemnification agreements, or on the portion of risk either ceded to
the captives, or retained by the clients. The capitalization and credit
worthiness of prospective risk-sharing partners is one of the factors we
consider upon entering into and renewing risk-sharing programs. We collateralize
balances due from our risk-sharing partners through funds withheld trusts or
stand-by letters of credit issued by highly rated banks. We have historically
maintained an allowance for the potential uncollectibility of certain
reinsurance balances due from some risk-sharing partners, some of which may be
in dispute. At the end of each quarter, an analysis of these exposures is
conducted to determine the potential exposure to uncollectibility. At December
31, 2012, we believe this allowance is adequate. To date, we have not, in the
aggregate, experienced material difficulties in collecting balances from our
risk-sharing partners. No assurance can be given, however, regarding the future
ability of our risk-sharing partners to meet their obligations.
Legal Contingencies
We are subject at times to various claims, lawsuits and proceedings relating
principally to alleged errors or omissions in the placement of insurance, claims
administration, consulting services and other business transactions arising in
the ordinary course of business. Where appropriate, we vigorously defend such
claims, lawsuits and proceedings. Some of these claims, lawsuits and proceedings
seek damages, including consequential, exemplary or punitive damages, in amounts
that could, if awarded, be significant. Most of the claims, lawsuits and
proceedings arising in the ordinary course of business are covered by the policy
at issue, errors and omissions insurance or other appropriate insurance. In
terms of any retentions or deductibles associated with such insurance, we have
established accruals for such retentions or deductibles, when necessary, based
upon current available information. In accordance with accounting guidance, if
it is probable that an asset has been impaired or a liability has been incurred
as of the date of the financial statements and the amount of loss is estimable;
then an accrual is provided for the costs to resolve these claims in the
accompanying consolidated balance sheets. Period expenses related to the defense
of such claims are included in the accompanying consolidated statements of
income. We, with the assistance of outside counsel, adjust such provisions
according to new developments or changes in the strategy in dealing with such
matters. On the basis of current information, we do not expect the outcome of
the claims, lawsuits and proceedings to which we are subject to, either
individually, or in the aggregate, will have a material adverse effect on our
financial condition. However, it is possible that future results of operations
or cash flows for any particular quarter or annual period could be materially
affected by an unfavorable resolution of any such matters.
36
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continuedNon-GAAP Financial 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:
Consolidated Statutory Surplus to GAAP Shareholders' Equity
For Period Ending: December 31, 2012
(In thousands)
Statutory Consolidated Surplus $ 426,257
Statutory to GAAP differences:
Deferred policy acquisition costs 45,417
Unrealized gain (loss) on securities available for sale 62,877
Non-admitted assets and other
(2,993 )
Total Statutory to GAAP differences 105,301
Total Non-Regulated Entities 26,721
GAAP Consolidated Shareholders' Equity $ 558,279
Net Operating (Loss) Income and Net Operating (Loss) Income Per Share
Net operating (loss) income and net operating (loss) income per share are
non-GAAP measures that represent net (loss) income excluding net realized gains
or loss, net of tax. The most directly comparable financial GAAP measures to net
operating (loss) income and net operating (loss) income per share are net (loss)
income and net (loss) income per share, respectively. Net operating (loss)
income and net operating (loss) income per share are intended as supplemental
information and are not meant to replace net (loss) income nor net (loss) income
per share. Net operating (loss) income and net operating (loss) income per share
should be read in conjunction with the GAAP financial results. The following is
a reconciliation of net operating (loss) income to net (loss) income, as well as
net operating (loss) income per share to net (loss) income per share:
For the Years Ended December 31,
2012 2011 2010
(In thousands, except share and per share data)
Net operating (loss) income $ (28,401 ) $ 40,333 $ 57,468
Net realized gains, net of
tax 40,150 2,699 1,505
Net income $ 11,749 $ 43,032 $ 58,973
Diluted earnings per common
share:
Net operating (loss) income $ (0.57 ) $ 0.77 $ 1.06
Net income $ 0.23 $ 0.82 $ 1.09
Diluted weighted average
common shares outstanding 50,177,484 52,404,377 54,289,131
We use net operating (loss) income and net operating (loss) income per share as
components to assess our performance and as measures to evaluate the results of
our business. We believe 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 our 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. Additionally, in 2012
realized gains of $55.3 million were generated in part, by the sale of a portion
of our investment portfolio, compared to realized gains of $2.9 million and $1.8
million in 2011 and 2010, respectively. Accordingly, net operating (loss) income
excludes the effect of items that tend to be highly variable from period to
period and highlights the results from our ongoing business operations and the
underlying loss or profitability of our business. We believe that it is useful
for investors to evaluate net operating (loss) income and net operating (loss)
income per share, along with net (loss) income and net (loss) income per share,
when reviewing and evaluating our performance.
37
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Accident Year Loss and LAE Ratio
The accident year loss and LAE ratio is a non-GAAP measure and represents our
net loss and LAE ratio excluding the impact of any changes in net ultimate loss
estimates on prior year loss and LAE reserves. The most directly comparable
financial GAAP measure to the accident year loss and LAE ratio is the net loss
and LAE ratio. The accident year loss and LAE ratio is intended as supplemental
information and is not meant to replace the net loss and LAE ratio. The accident
year loss and LAE ratio should be read in conjunction with the GAAP financial
results. The following is a reconciliation of the accident year loss and LAE
ratio to the net loss and LAE ratio:
For the Years Ended December 31,
2012 2011 2010
Accident year loss and LAE
ratio 69.3 % 65.3 % 65.3 %
Increase in net ultimate
loss estimates on prior
year loss reserves 10.0 % 1.0 % -4.7 %
Net loss & LAE ratio 79.3 % 66.3 % 60.6 %
We use the accident year loss and LAE ratio as one component to assess our
current year performance and as a measure to evaluate, and if necessary, adjust
our pricing and underwriting. Our net loss and LAE ratio is based on calendar
year information. Adjusting this ratio to an accident year loss and LAE ratio
allows us to evaluate information based on the current year activity. We believe
this measure 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 loss ratio and LAE and net
loss and LAE ratio separately when reviewing and evaluating our performance.
Results of Operations
Executive Overview
Our results for the year ended December 31, 2012 were impacted by the increase
in net ultimate loss estimates for 2011 and prior accident years, which added
10.0 percentage points to the generally accepted accounting principles ("GAAP")
combined ratio. The year ended December 31, 2012 results also reflect the impact
of Super Storm Sandy, which added 0.8 percentage points to the GAAP combined
ratio. Our GAAP combined ratio was 111.4% for the year ended December 31, 2012,
compared to 99.8% in 2011. Our accident year combined ratio was 101.4% for the
year ended December 31, 2012, compared to 98.8% in 2011.
Net operating loss, a non-GAAP measure, for the year ended December 31, 2012 was
($28.4 million), or ($0.57) per diluted share, compared to net operating income
of $40.3 million, or $0.77 per diluted share in 2011. The 2012 results include
the pre-tax increase in net ultimate loss estimates for 2011 and prior accident
years of $85.5 million. By contrast, the 2011 results include the pre-tax
increase in net ultimate loss estimates for 2010 and prior accident years of
$7.3 million. In addition, the 2012 results include the pre-tax impact from
Super Storm Sandy of $7.0 million.
Gross written premium increased $162.6 million, or 18.0%, to $1,066.6 million in
2012, compared to $904.0 million in 2011. This growth primarily reflects the
accelerating pace of rate increases that have been achieved in combination with
the maturation of existing programs where we are achieving adequate pricing
levels. This growth was partially offset by the termination or reduction of
certain programs where pricing and underwriting did not meet the Company's
targets.
38
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Results of Operations 2012 compared to 2011:
Net income for the year ended December 31, 2012 was $11.7 million, or $0.23 per
dilutive share, compared to net income of $43.0 million, or $0.82 per dilutive
share, for the comparable period of 2011. Net operating loss, a non-GAAP
measure, for the year ended December 31, 2012 was ($28.4 million), or ($0.57)
per diluted share, compared to net operating income of $40.3 million, or $0.77
per diluted share for the year ended December 31, 2011. Total diluted weighted
average shares outstanding for the year ended December 31, 2012, were
50,177,484, compared to 52,404,377 the comparable period in 2011. This decrease
reflects the impact of our Share Repurchase Plan.
Revenues - 2012 compared to 2011
Revenues for the year ended December 31, 2012, increased $159.6 million, or
19.1%, to $996.8 million, from $837.2 million for the comparable period in
2011. This increase primarily reflects overall growth within our net earned
premiums.
The following table sets forth the components of revenues (in thousands):
For the Years Ended
December 31,
2012 2011
Revenue:
Net earned premiums $ 854,259 $ 747,635
Management administrative fees 11,676 12,814
Claims fees 6,444 6,251
Commission revenue 15,929 13,050
Net investment income 53,143 54,522
Net realized gains 55,312 2,949
Total revenue $ 996,763 $ 837,221
Net earned premiums increased $106.7 million, or 14.3%, to $854.3 million for
the year ended December 31, 2012, from $747.6 million in the comparable period
in 2011. This growth primarily reflects rate increase in combination with the
maturation of existing programs. This growth was partially offset by reductions
in certain programs where pricing and underwriting did not meet our targets.
Commission revenue increased $2.8 million, or 21.4%, to $15.9 million for the
year ended December 31, 2012, from $13.1 million for the comparable period in
2011. This increase was driven primarily by commission revenues generated from
assets of a Michigan agency that was acquired in the fourth quarter of 2011.
Net investment income decreased by $1.4 million, to $53.1 million for the year
ended December 31, 2012, from a $54.5 million for the comparable period in 2011.
The decrease reflects the impact from the fourth quarter 2012 sale of a portion
of our bond portfolio in order to generate realized gains, and lower yields on
our existing portfolio.
Net realized gains increased by $52.4 million, to a $55.3 million gain for the
year ended December 31, 2012, from a $2.9 million gain for the comparable period
in 2011. The increase in realized gains relates to the fourth quarter 2012 sale
of a portion of our bond portfolio in order to generate realized gains and
enhance the statutory surplus of our Insurance Company Subsidiaries. We expect
to complete the reinvestment process of the proceeds during the 1st quarter of
2013, with the replacement of those bonds at lower re-investment rates.
Expenses - 2012 compared to 2011
Expenses increased $211.2 million from $784.3 million for the year ended
December 31, 2011 to $995.5 million for the year ended December 31, 2012.
39
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
The following table sets forth the components of expenses (in thousands):
For the Years Ended
December 31,
2012 2011
Expense:
Net losses and loss adjustment expenses $ 677,684 $ 495,351
Policy acquisition and other underwriting expenses 274,066 250,535
General selling & administrative expenses
24,463 24,775
General corporate expenses 3,572 400
Amortization expense 7,296 4,973
Interest expense 8,429 8,347
Total expenses $ 995,510 $ 784,381
Net loss and loss adjustment expenses ("LAE") increased $182.3 million to $677.7
million for the year ended December 31, 2012, from $495.4 million for the same
period in 2011. Our loss and LAE ratio was 79.3% for the year ended December 31,
2012 and 66.3% for the year ended December 31, 2011. The loss and LAE ratio for
the year ended December 31, 2012 includes a 10.0 percentage point increase from
net ultimate loss estimates for accident years 2011 and prior, whereas the 2011
results include 1.0 percentage point change from net ultimate loss estimates for
accident years 2010 and prior. The accident year loss and LAE ratio was 69.3%
for the year ended December 31, 2012 up from 65.3% in the comparable period in
2011. The impact of Super Storm Sandy added 0.8 percentage points in 2012 as
compared to 2011. In addition, the 2012 accident year loss and LAE ratio
reflects the cumulative effect of an increase in our accident year forecasted
2012 loss and LAE ratio based upon the increase in net ultimate loss estimates
for the 2009, 2010 and 2011 accident years. Additional discussion of our reserve
activity is described below within the Other Items ~ Reserves section.
Policy acquisition and other underwriting expenses increased $23.6 million, to
$274.1 million for the year ended December 31, 2012, from $250.5 million for the
same period in 2011. Our expense ratio decreased 1.4 percentage points to 32.1%
for the year ended December 31, 2012, from 33.5% for the same period in 2011.
This improvement reflects the reduction in accrued profit sharing commission and
our ability to leverage corporate overhead.
General corporate expenses increased $3.2 million, to $3.6 million for the year
ended December 31, 2012, from $0.4 million for the same period in 2011. The
increase is due to a reduction in the performance based variable compensation
accrual in 2011.
Amortization expense increased $2.3 million to $7.3 million for the year ended
December 31, 2011, from $5.0 million for the same period in 2012. The increase
is due to the $1.8 million write off of an intangible asset related to the
public entity excess liability program that we terminated in the fourth quarter
of 2012.
Federal income tax benefit for the year ended December 31, 2012 was $8.1
million, or -794.3% of income before taxes, compared to an expense of $11.5
million, or 22.1% of income before taxes for the same period in 2011. Income tax
expense on net capital gains and the change in our valuation allowance on
deferred tax assets, was $15.2 million for the year ended December 31, 2012,
compared to income tax expense on net capital gains and the change in our
valuation allowance on deferred tax assets of $0.3 million for the year ended
December 31, 2011. The unusual 2012 tax rate is primarily due to the large tax
benefit generated from underwriting losses resulting from adverse loss
development and storm losses offset by the tax expense on net investment income
and realized gains. The effective tax rate on net investment income was 25.7%,
driven by the level of tax exempt investments. The effective tax rate on
underwriting results and profits from net commissions and fees was 34.3%. The
effective tax rate on realized gains, which includes the benefit from the
removal of the valuation allowance on deferred tax assets relating to OTTI
securities that were sold, was 27.4%. The proportion of these three components
of net income resulted in the -794.3% overall effective tax rate.
Results of Operations 2011 compared to 2010:
Net income for the year ended December 31, 2011 was $43.0 million, or $0.82 per
dilutive share, compared to net income of $59.0 million, or $1.09 per dilutive
share, for the comparable period of 2010. Net operating income, a non-GAAP
measure, decreased $17.2 million, or 29.9%, to $40.3 million, or $0.77 per
diluted share, compared to net operating income of $57.5 million, or $1.06 per
diluted share in 2010. Total diluted weighted average shares outstanding for the
year ended December 31, 2011, were 52,404,377, compared to 54,289,131for the
comparable period in 2010. This decrease reflects the impact of our Share
Repurchase Plan (the "Plan") in which we repurchased 2.2 million shares during
2011.
40--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Revenues - 2011 compared to 2010
Revenues for the year ended December 31, 2011, increased $87.1 million, or
11.6%, to $837.2 million, from $750.1 million for the comparable period in
2010. This increase primarily reflects overall growth within our net earned
premiums.
The following table sets forth the components of revenues (in thousands):
For the Years Ended
December 31,
2011 2010
Revenue:
Net earned premiums $ 747,635 $ 659,840
Management administrative fees 12,814 16,240
Claims fees 6,251 6,806
Commission revenue 13,050 11,193
Net investment income 54,522 54,173
Net realized gains 2,949 1,817
Total revenue $ 837,221 $ 750,069
Net earned premiums increased $87.8 million, or 13.3%, to $747.6 million for the
year ended December 31, 2011, from $659.8 million in the comparable period in
2010. This increase primarily reflects the maturation of existing programs, the
conversion of the existing fee-based program into an insured program, rate
increases that have been achieved and new business initiatives that were
implemented during the past twelve months designed to develop specialty niche
expertise in a range of areas.
Management fees decreased $3.4 million, or 21%, to $12.8 million for the year
ended December 31, 2011, from $16.2 million for the comparable period in
2010. As previously discussed, this decrease was primarily driven by the
conversion of an existing fee-based program into an insured program where we
earn premium revenue as opposed to fees revenue.
Commission revenue increased $1.9 million, or 17%, to $13.1 million for the year
ended December 31, 2011, from $11.2 million for the comparable period in 2010.
This increase primarily reflects Michigan agency business that was added in the
current year.
Net realized gains increased by $1.1 million, to a $2.9 million gain for the
year ended December 31, 2011, from a $1.8 million gain for the comparable period
in 2010. The increase in realized gains relates to our efforts to generate
capital gains as a result of our tax strategy to utilize the benefit from our
capital tax loss carry-forward.
Expenses - 2011 compared to 2010
Expenses increased $114.0 million from $670.4 million for the year ended
December 31, 2010 to $784.4 million for the year ended December 31, 2011.
The following table sets forth the components of expenses (in thousands):
For the Years Ended
December 31,
2011 2010
Expense:
Net losses and loss adjustment expenses $ 495,351 $ 399,650
Policy acquisition and other underwriting expenses 250,535 228,182
General selling & administrative expenses
24,775 22,494
General corporate expenses 400 5,668
Amortization expense 4,973 4,966
Interest expense 8,347 9,458
Total expenses $ 784,381 $ 670,418
Relating to the components of our combined ratio, it is important to note the
impact of the issuance of a one-time replacement policy for one of our
self-insured clients for which we purchased a reinsurance policy from a third
party re-insurer, which transferred 100% of the risk. This transaction had no
impact on the combined ratio or underwriting income, but did result in a 0.4%
percentage point increase during the year on our loss and LAE ratio and a
corresponding 0.4% percentage point decrease on the expense ratio.
41
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
LAE increased $95.7 million, to $495.4 million for the year ended December 31,
2011, from $399.7 million for the same period in 2010. Our loss and LAE ratio
was 66.3% for the year ended December 31, 2011 and 60.6% for the year ended
December 31, 2010. The accident year loss and LAE ratio was 65.3% for the both
years ended December 31, 2011 and 2010. The 2011 accident year loss and LAE
ratio includes 1.2 percentage points of higher than an expected or 'normal
level' of storm loss activity. The higher than normal level of storm losses was
partially offset by improved underwriting results as rate increases and
underwriting actions begin to take effect. Excluding the higher than normal
level of storm activity the 2011 accident year loss and LAE ratio improved to
64.1%, compared to 65.3% in the prior year. Additional discussion of our reserve
activity is described below within the Other Items ~ Reserves section.
Policy acquisition and other underwriting expenses increased $22.3 million, to
$250.5 million for the year ended December 31, 2011, from $228.2 million for the
same period in 2010. Our expense ratio decreased 1.1 percentage points to 33.5%
for the year ended December 31, 2011, from 34.6% for the same period in 2010.
This improvement reflects a reduction in variable compensation and a reduction
in commission rates due to mix of business.
General, selling and administrative costs increased $2.3 million, to $24.8
million for the year ended December 31, 2011, from $22.5 million for the same
period in 2010. This increase relates primarily to investments in new sales
initiatives to stimulate net commission and fee revenue growth, as well as a
shift in certain overhead expenses from direct insurance operations to corporate
overhead. These items were partially offset by a reduction in performance based
variable compensation in 2011 as compared to 2010.
General corporate expenses decreased $5.3 million, to $0.4 million for the year
ended December 31, 2011, from $5.7 million for the same period in 2010. The
decrease is due to a reduction in the performance based variable compensation
accrual in the current year, as compared to accruing a provision for variable
compensation in 2010.
Interest expense for the year ended December 31, 2011, decreased $1.2 million,
to $8.3 million, from $9.5 million for the comparable period in 2010. Interest
expense is primarily attributable to our debentures, which are described within
the Liquidity and Capital Resources section of Management's Discussion and
Analysis, as well as our term loan. The overall decrease reflects the decline in
the average outstanding balance on our term loan to $30.8 million for the period
ended December 31, 2011 from $43.8 million for same period in 2010.
Federal income tax expense for the year ended December 31, 2011 was $11.5
million, or 22.1% of income before taxes, compared to $22.5 million, or 28.6% of
income before taxes for the same period in 2010. Income tax expense on net
capital gains and the change in our valuation allowance on deferred tax assets,
was $0.3 million and $0.4 million for the years ended December 31, 2011 and
2010, respectively. Excluding the tax impact of net capital gains and the change
in our valuation allowance, the effective income tax rate would have been 22.9%
and 28.7% for the years ended December 31, 2011 and 2010, respectively. The
lower rate reflects a larger portion of taxable income coming from net
investment income rather than fee based and underwriting income, which includes
a portion of tax exempt investments.
Other Items - Results of Operations
Equity earnings of affiliated, net of tax
In July 2009, our subsidiary, Star, purchased a 28.5% ownership interest in an
affiliate, MFH, for $14.8 million in cash. We are not required to consolidate
this investment as we are not the primary beneficiary of the business nor do we
control the entity's operations. Our ownership interest is significant, but is
less than a majority ownership and, therefore, we are accounting for this
investment under the equity method of accounting. Star will recognize 28.5% of
the profits and losses as a result of this equity interest ownership. We
recognized equity earnings, net of tax, from MFH of $3.0 million, or $0.06 per
dilutive share, for the year ended December 31, 2012, compared to $2.4 million,
or $0.05 per dilutive share, for the comparable period of 2011, and $2.3
million, or $0.04 per dilutive share, for the comparable period of 2010. We
received dividends from MFH in 2012, 2011 and 2010, for $4.0 million, $3.4
million and $1.0 million, respectively.
42
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
In November 2012, our subsidiary, Century Surety Company, committed to a $10
million contribution to the Aquiline Financial Services Fund II L.P. as a
strategic investment. As of December 31, 2012, approximately $3.5 million of the
commitment had been satisfied with $6.5 million of unfunded commitment
remaining. Our ownership interest is approximately 1.4% of the fund, which does
not constitute "significant influence", therefore, we are accounting for this
investment under the equity method of accounting. Century Surety Company will
recognize 1.4% of the Fund's profits and losses as a result of this equity
interest ownership. We recognized a loss to equity earnings, net of tax, from
the Aquiline Financial Services Fund II L.P. of ($0.3 million), or ($0.01) per
dilutive share for the year ended December 31, 2012.
Reserves
At December 31, 2012, our best estimate for the ultimate liability for loss and
LAE reserves, net of reinsurance recoverables, was $1,074 million. We
established a reasonable range of reserves of approximately $953.3 million to
$1,164 million. This range was established primarily by considering the various
indications derived from standard actuarial techniques and other appropriate
reserve considerations. The following table sets forth this range by line of
business (in thousands):
Minimum Maximum
Reserve Reserve Selected
Line of Business Range Range Reserves
Workers' Compensation $ 396,077 $ 469,221 $ 448,591
Residual Markets 17,158 19,003 18,451Commercial Multiple Peril / General Liability 373,436 484,450
427,296
Commercial Automobile 128,004 148,378 138,705
Other 38,613 43,332 41,032
Total Net Reserves $ 953,288 $ 1,164,384 $ 1,074,075
Reserves are reviewed and established by our internal actuaries for adequacy and
peer reviewed by our third-party actuaries. When reviewing reserves, we analyze
historical data and estimate the impact of numerous factors such as (1) per
claim information; (2) industry and our historical loss experience; (3)
legislative enactments, judicial decisions, legal developments in the imposition
of damages, and changes in political attitudes; and (4) trends in general
economic conditions, including the effects of inflation. This process assumes
that past experience, adjusted for the effects of current developments and
anticipated trends, is an appropriate basis for predicting future events. There
is no precise method for subsequently evaluating the impact of any specific
factor on the adequacy of reserves, because the eventual deficiency or
redundancy is affected by multiple factors.
The key assumptions used in our selection of ultimate reserves included the
underlying actuarial methodologies, a review of current pricing and underwriting
initiatives, an evaluation of reinsurance costs and retention levels, and a
detailed claims analysis with an emphasis on how aggressive claims handling may
be impacting the paid and incurred loss data trends embedded in the traditional
actuarial methods. With respect to the ultimate estimates for losses and LAE,
the key assumptions remained consistent for the twelve months ended December 31,
2012, and the year ended December 31, 2011.
For the twelve months ended December 31, 2012, we reported an increase in net
ultimate loss estimates for accident years 2011 and prior of $85.5 million, or
9.7% of $879.1 million of beginning net loss and LAE reserves at December 31,
2011. The change in net ultimate loss estimates reflected revisions in the
estimated reserves as a result of actual claims activity in calendar year 2012
that differed from the projected activity. The major components of this change
in ultimate loss estimates are as follows (in thousands):
43
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Incurred Losses Paid Losses
Reserves at Reserves at
December 31, Current Prior Total Current Prior Total December 31,
Line of Business 2011 Year Years Incurred Year Years Paid 2012
Workers'
Compensation $ 358,131 $ 248,874 $ 28,549 $ 277,423 $ 48,149 $ 138,814 $ 186,963 $ 448,591
Residual Markets 17,682 6,102 (1,133 ) 4,969 1,963 2,237 4,200 18,451
Commercial Multiple
Peril / General
Liability 353,311 154,253 34,401 188,654 12,011 102,658 114,669 427,296
Commercial
Automobile 117,594 97,954 19,874 117,828 34,040 62,677 96,717 138,705
Other 32,375 84,986 3,824 88,810 55,099 25,054 80,153 41,032
Net Reserves 879,093 $ 592,169 $ 85,515 $ 677,684 $ 151,262 $ 331,440 $ 482,702 1,074,075
Reinsurance
Recoverable 315,884 381,905
Consolidated $ 1,194,977 $ 1,455,980
The following table shows the re-estimated December 31, 2011 held reserves by
line as of December 31, 2012 (in thousands):
Development
Total as a
Reserves at Re-estimated Reserves at Percentage of
December 31, December 31, 2012 Prior Year
Line of Business 2011 on Prior Years Reserves
Workers' Compensation $ 358,131 $ 386,680 8.0 %
Commercial Multiple Peril / General Liability 353,311 387,712 9.7 %
Commercial Automobile 117,594 137,468 16.9 %
Other 32,375 36,199 11.8 %
Sub-total 861,411 948,059 10.1 %
Residual Markets 17,682 16,549 -6.4 %
Total Net Reserves $ 879,093 $ 964,608 9.7 %
Workers' Compensation Excluding Residual Markets
The net ultimate loss estimates for accident years 2011 and prior in the
workers' compensation line of business increased $28.5 million, or 8.0%. This
was driven primarily by accident years 2009, 2010, and 2011. The increase in net
ultimate loss estimates was $9.1 million in 2009, $13.3 million in 2010, and
$7.4 million in 2011. These increases were partially offset by a reduction in
net ultimate loss estimates for older accident years.
In this line of business we continue to see favorable overall underwriting
trends. The average accident year combined ratio since the beginning of 2010 was
103.2%. In California workers' compensation, which represents approximately 62%
of our year-to-date 2012 workers' compensation net earned premium, the average
accident year combined ratio since the beginning of 2010 is 101.8%. Our overall
current accident year combined ratio for workers' compensation is 100.8%. This
improvement reflects the impact of cumulative rate increases of 19.8% since the
beginning of 2010, with an additional 14.4% filed and approved California rate
increase, which became effective November 15, 2012. During the year, we
experienced an acceleration in the claim handling process. Although the
acceleration represents a deviation from standard loss development patterns, it
also resulted in the recognition of some claim liabilities that were higher than
anticipated in our previous reserving estimates. This, in turn, led to an
increase in the net ultimate loss estimates on prior accident years during the
first three quarters. The acceleration began to dissipate in the fourth quarter
and reserves began to stabilize. Paid loss severities remain more stable and
claim frequencies have decreased due to earned rate increases. We view the paid
loss severity and frequency trends, along with the rate increases that we have
achieved as positive indicators for this business. In most states, underwriting
actions and rate increases have been effective and ultimate loss estimates on
prior accident years have been stable
44
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Commercial Multiple Peril / General Liability
The net ultimate loss estimates for accident years 2011 and prior in the
commercial multi-peril/general liability line of business increased $34.4
million, or 9.7%. This was driven primarily by accident years 2006 through 2011.
The increase in net ultimate loss estimates was $1.5 million for 2006, $6.2
million for 2007, $3.4 million for 2008, $9.0 million for 2009, $1.3 million for
2010, and $12.9 million for 2011. This re-estimation reflects an increase in the
frequency of larger claims and strengthening of case reserves relating to prior
years that occurred in calendar year 2012.
Of the $34.4 million increase in prior accident year net ultimate loss
estimates, $15.0 million was related to the excess liability program. This
program was cancelled in October 2012.
Although our ultimate loss estimates for prior years increased in 2012, we have
begun to see favorable overall underwriting trends in this line of business. The
average accident year combined ratio since the beginning of 2009 was 95.4%. Our
current accident year combined ratio is 94.3%. During the year, our claim
managers continued to perform an exposure analysis on our larger exposure
claims. This recent initiative was designed to identify higher exposure claims
earlier and focus on our investigation and defense strategies, which led to a
higher level of incurred losses than indicated by our historical development
patterns. While this acceleration represents a deviation from standard loss
development patterns, it also resulted in the recognition of some claim
liabilities that were higher than anticipated in our previous reserving
estimates.
Commercial Automobile
The $19.9 million increase, or 16.9%, in net ultimate loss estimates for the
commercial automobile line of business is primarily in the 2008, 2010, and 2011
accident years and also reflects the emergence of higher than expected large
loss activity. The increase in net ultimate loss estimates was $1.1 million for
2008, $7.6 million for 2010, and $9.8 million for 2011.
The average accident year combined ratio since the beginning of 2009 was 109.4%.
Our current accident year combined ratio is 110.4%.
These unfavorable results primarily reflect the impact of the transportation
program and a smaller segment of another program. The Company aggressively
achieved rate increases and reduced exposure on the transportation program.
Despite these cumulative rate increases, which exceeded 46% since 2010, this
program has been terminated on a go forward basis along with the smaller program
mentioned above. We believe we could see improved current accident year results
for this line of business as these rate increases earn premiums in 2013.
Other
The $3.8 million increase, or 11.8%, in net ultimate loss estimates in other
lines of business is primarily from 2011 accident year property exposures where
we had a handful of larger claims that occurred in late 2011, but were not
reported until the first quarter of 2012. The increase in net ultimate loss
estimates is $1.1 million in 2010 and $2.7 million in 2011. These occurrences
were partially offset by better than expected claim activity in our medical
malpractice line of business. Cumulative rate increases in other lines since the
beginning of 2010 has been approximately 4.9%.
Residual Markets
The workers' compensation residual market line of business had a decrease in net
ultimate loss estimate of $1.1 million, or 6.4% of net reserves. This decrease
reflects reductions in the net ultimate loss estimates for various accident
years. We record loss reserves as reported by the National Council on
Compensation Insurance ("NCCI"), plus a provision for the reserves incurred but
not yet analyzed and reported to us due to a two quarter lag in reporting. These
changes reflect a difference between our estimate of the lag incurred but not
reported and the amounts reported by the NCCI in the year.
Over the years, we have demonstrated an ability to remediate programs that are
not meeting our targets through a combination of underwriting and pricing
actions. Although we have experienced increases in net ultimate loss estimates
noted above, we have made significant headway in remediating where necessary. We
will continue to earn premium that reflects the 2012 cumulative rate increases
and underwriting actions, which we believe could result in an improved combined
ratio. Despite the
prolonged soft market and lackluster economic growth, we have had an average
combined ratio of 100.1% over the last six accident years and 101.4% for
2012. As we emerge from an underpriced environment to more adequate pricing
levels, we should see ongoing, incremental improvement in our overall
underwriting results.
45
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Other-Than-Temporary Impairments (OTTI)
Refer to Note 2 ~ Investments of the Notes to the Consolidated Financial
Statements, for additional information specific to OTTI and their fair value and
amount of unrealized losses segregated by the time period the investment has
been in an unrealized loss position.
LIQUIDITY AND CAPITAL RESOURCES
Our principal sources of funds are insurance premiums, investment income,
proceeds from the maturity and sale of invested assets from our Insurance
Company Subsidiaries, and risk management fees and agency commissions from our
non-regulated subsidiaries. Funds are primarily used for the payment of claims,
commissions, salaries and employee benefits, other operating expenses,
shareholder dividends, share repurchases, capital expenditures, and debt
service.
A significant portion of our consolidated assets represents assets of our
Insurance Company Subsidiaries that may not be transferable to the holding
company in the form of dividends, loans or advances in accordance with state
insurance laws. These laws generally specify that dividends can be paid only
from unassigned surplus and only to the extent that all dividends in the current
twelve months do not exceed the greater of 10% of total statutory surplus as of
the end of the prior fiscal year or 100% of the statutory net income for the
prior year, less any dividends paid in the prior twelve months. Using these
criteria, the available ordinary dividend available to be paid from the
Insurance Company Subsidiaries during 2012 was $41.2 million without prior
regulatory approval. Of this $41.2 million, ordinary dividends of $12.5 million
were declared and paid as of December 31, 2012. In addition to ordinary
dividends, the Insurance Company Subsidiaries had the capacity to pay $135.3
million of extraordinary dividends in 2012, subject to prior regulatory
approval. In addition, the ability to pay ordinary and extraordinary dividends
must be reviewed in relation to the impact on key financial measurement ratios,
including Risk Based Capital (RBC) ratios and BCAR, which in turn may affect our
A.M. Best rating. The Insurance Company Subsidiaries' ability to pay future
dividends without advance regulatory approval is dependent upon maintaining a
positive level of unassigned surplus, which in turn, is dependent upon the
Insurance Company Subsidiaries generating net income. Total ordinary dividends
paid from our Insurance Company Subsidiaries to our holding company were $12.5
million and $22.6 million as of December 31, 2012 and 2011, respectively. As of
December 31, 2012, on a trailing twelve month statutory consolidated basis, the
gross and net premium leverage ratios were 2.5 to 1.0 and 1.9 to 1.0,
respectively.
We also generate operating cash flow from non-regulated subsidiaries in the form
of commission revenue, outside management fees, and intercompany management
fees. These sources of income are used to meet debt service, shareholders'
dividends, and other operating expenses of the holding company and non-regulated
subsidiaries. Earnings before interest, taxes, depreciation, and amortization
from non-regulated subsidiaries were approximately $11.0 million for the year
ended December 31, 2012.
We have a revolving credit facility of $100.0 million. As of December 31, 2012,
we had a $20.0 million outstanding balance under our revolving credit facility
and $0.5 million in letters of credit issued. The undrawn portion of the
revolving credit facility, which was $79.5 million as of December 31, 2012, is
available to finance working capital and for general corporate purposes,
including but not limited to, surplus contributions to our Insurance Company
Subsidiaries to support premium growth or strategic acquisitions.
Based on our Insurance Company Subsidiaries' membership in the FHLBI, we have
the ability to borrow on a collateralized basis at relatively low borrowing
rates, providing a source of liquidity. As of December 31, 2012, we had borrowed
$30.0 million from the FHLBI. The proceeds were used to fund purchases of high
quality bonds with maturities that match the maturity of the FHLBI credit
facility. Due to the low cost of the FHLBI funding, the Company expects to
generate returns in excess of its cost of borrowing under this strategy. We have
the ability to increase our borrowing capacity through additional investments
and pledging additional securities. As of December 31, 2011, the Company did not
have any borrowings outstanding from the FHLBI.
Cash flows provided by operations were $122.0 million and $138.1million for the
years ended December 31, 2012 and 2011, respectively. The decrease in operating
cash flows was driven primarily by the reduction from premium revenue as a
result of the quota share reinsurance agreement that was entered into during the
fourth quarter of 2012. Excluding the quota share reinsurance agreement, there
was an increase in operating cash flow of $43.3 million more than 2011. The
increase was driven primarily by higher cash flow from underwriting activities
and a decrease in estimated federal income tax payments. We believe we maintain
a strong balance sheet with geographic spread of risks, high quality
reinsurance, and a high quality investment portfolio.
46
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continuedOther Items - Liquidity and Capital Resources
Interest Rate Swaps
We have entered into interest rate swap transactions to mitigate our interest
rate risk on our existing debt obligations. These interest rate swap
transactions have been designated as cash flow hedges and are deemed highly
effective hedges. These interest rate swap transactions are recorded at fair
value on the balance sheet and the effective portion of the changes in fair
value are accounted for within other comprehensive income. The interest
differential to be paid or received is accrued and recognized as an adjustment
to interest expense.
Refer to Note 7 ~ Derivative Instruments of the Notes to the Consolidated
Financial Statements, for additional information specific to our interest rate
swaps.
Credit Facilities
On August 29, 2012, we executed a credit agreement, which provides the Company
with access to $130.0 million in credit facilities. The credit facilities
included a $30.0 million term loan facility and a $100.0 million revolving
credit facility. The undrawn portion of the revolving credit facility is
available to finance working capital and for general corporate purposes,
including but not limited to, surplus contributions to our Insurance Company
Subsidiaries to support premium growth or strategic acquisitions. Our credit
agreement requires us to maintain the following financial covenants: (1) minimum
consolidated net worth starting at $473.9 million, (2) minimum Risk Based
Capital Ratio for Star of 1.50 to 1.00 and Century of 1.75 to 1.00, (3) maximum
permitted consolidated leverage ratio of 0.35 to 1.00, (4) minimum consolidated
fixed charge coverage ratio of 1.25 to 1.00, and (5) minimum A.M. Best rating of
"B++." As of December 31, 2012, the Company was in compliance with these debt
covenants.
Refer to Note 6 ~ Debt of the Notes to the Consolidated Financial Statements,
for additional information specific to our credit facilities and debentures.
Investment Portfolio
As of December 31, 2012 and December 31, 2011, the recorded values of our
investment portfolio, including cash and cash equivalents, were $1.7 billion and
$1.5 billion, respectively.
In general, we believe our overall investment portfolio is conservatively
invested. The effective duration of the investment portfolio at December 31,
2012 and 2011, was 5.1 years and 4.9 years, respectively. Our current pre-tax
book yield is 3.0% compared to 4.0% in 2011. The current after-tax yield is
2.3%, compared to 3.0% in 2011. Approximately 99.6% of our fixed income
investment portfolio is investment grade.
Shareholders' Equity
Refer to Note 12 ~ Shareholders' Equity of the Notes to the Consolidated
Financial Statements.
47
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continuedContractual Obligations and Commitments
The following table is a summary of our contractual obligations and commitments
as of December 31, 2012 (in thousands):
Payments due by period
Less than One to three Three to five More than
Total one year years years five years
Non-regulated companies:
Term Loan $ 28,500 $ 6,000 $ 12,000 $ 10,500 $ -
Lines of Credit (1) 20,000 - 15,000 5,000 -
Federal Home Loan Bank of
Indianapolis (2) 30,000 - - 30,000 -
Debentures (3):
Senior debentures due 2034;
issued $13.0 million 13,000 - - - 13,000
Senior debentures due 2034;
issued $12.0 million 12,000 - - - 12,000
Junior subordinated debentures
due 2035; issued $20.6 million 20,620 - - - 20,620
Junior subordinated debentures
due 2033; issued $10.3 million 10,310 - - - 10,310
Junior subordinated debentures
due 2032; issued $15.0 million
(4) 15,000 - - - 15,000
Junior subordinated debentures
due 2033; issued $10.0 million
(4) 10,000 - - - 10,000
Total Debt 159,430 6,000 27,000 45,500 80,930
Interest on Term Loan (5) 1,684 655 861 168 -
Interest on Line of Credit 2,007 610 1,097 300 -
Federal Home Loan Bank of
Indianapolis 1,617 381 761 475 -
Interest on Debentures:
Senior debentures due 2034;
issued $13.0 million 5,759 884 1,625 1,625 1,625
Senior debentures due 2034;
issued $12.0 million 5,358 765 1,531 1,531 1,531
Junior subordinated debentures
due 2035; issued $20.6 million 8,820 1,260 2,520 2,520 2,520
Junior subordinated debentures
due 2033; issued $10.3 million 4,619 731 1,296 1,296 1,296
Junior subordinated debentures
due 2032; issued $15.0 million
(4) 6,737 1,094 1,881 1,881 1,881
Junior subordinated debentures
due 2033; issued $10.3 million
(4) 4,495 727 1,256 1,256 1,256
Total Interest Payable 41,096 7,107 12,828 11,052 10,109
Operating lease obligations (6) 14,551 3,742 4,252 3,339 3,218
Regulated companies:
Losses and loss adjustment
expenses (7) 1,455,980 357,186 454,359 211,825 432,610
Aquiline Investment (8) 6,475 6,475 - - -
Total $ 1,677,532 $ 380,510 $ 498,439 $ 271,716 $ 526,867
(1) Relates to our revolving line of credit.
(2) Relates to the proceeds received from the Federal Home Loan Bank of
Indianapolis facility for which the Company used the full proceeds to purchase
bonds. The Company achieves a margin on the assets above the cost of the debt
and therefore treats this as operating leverage.
48
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
(3) Five year call feature associated with debentures, estimated seven year
repayment. For a description of our debentures and related interest rate terms,
as well as actual rates in accordance with our interest rate swap transactions,
refer to Note 6 ~ Debt and Note 7 ~ Derivative Instruments.
(4) Relates to the junior subordinated debentures acquired in conjunction with
the ProCentury merger.
(5) For a description of our term loan and its interest rate terms, as well as
actual rates in accordance with our interest rate swap transaction, refer to
Note 6 ~ Debt and Note 7 ~ Derivative Instruments.
(6) Consists of rental obligations under real estate leases related to branch
offices. In addition, includes amounts related to equipment leases.
(7) The loss and loss adjustment expense payments do not have contractual
maturity dates and the exact timing of payments cannot be predicted with
certainty. However, based upon historical payment patterns, we have included an
estimate of our gross losses and loss adjustment expenses. In addition, we have
anticipated cash receipts on reinsurance recoverables on unpaid losses and loss
adjustment expenses of $381.9 million, of which we estimate that these payments
to be paid for losses and loss adjustment expenses for the periods less than one
year, one to three years, three to five years, and more than five years, to be
$68.0 million, $110.4 million, $54.1 million, and $149.4 million, respectively,
resulting in net losses and loss adjustment expenses of $289.1 million, $344.0
million, $157.8 million, and $283.2 million, respectively.
(8) In November 2012, Century Surety Company committed to a $10 million
contribution to the Aquiline Financial Services Fund II L.P. as a strategic
investment. As of December 31, 2012, approximately $3.5 million of the
commitment had been satisfied with $6.5 million of unfunded commitment
remaining. The remainder of the capital commitment will most likely be called in
2013, however, the exact date is not known as it is at the discretion of the
fund managers based on the timing of the fund's investments.
We maintain an investment portfolio with varying maturities that we believe will
provide adequate cash for the payment of claims.
Variable Compensation
Our variable compensation plans, which have been established as an incentive for
performance of our management team, consist of an Annual Bonus Plan ("Bonus
Plan") and a Long-Term Incentive Plan ("LTIP"). The Bonus Plan is a
discretionary cash bonus plan premised upon a targeted growth in net after-tax
earnings on a year over year basis. Each year, the Compensation Committee and
our Board of Directors establish new targets based upon prior year performance
and the forecasted performance levels anticipated for the following year. The
amount of the bonus pool is established by aggregating the individual targets
for each participant, which is a percentage of salary. An employee's actual
bonus may be plus or minus his or her target based upon the Company and
individual's performance at the end of the year. The Compensation Committee and
the Board of Directors review our performance in relation to performance targets
and then establish the total bonus pool to be utilized to pay cash bonuses to
the management team based upon overall corporate and individual participant
goals.
The LTIP is intended to provide an incentive to management to improve our
performance over a period of time and remain with the Company, thereby
increasing shareholder value. The LTIP is paid entirely in stock based upon the
performance of the Company and the participant's service during the one-year
period. A participant's percentage is established by the Compensation Committee
and the Board of Directors in advance of any new LTIP award.
Our Compensation Committee also is authorized to issue restricted stock awards
when the Company achieves various financial, operational and strategic goals and
objectives.
All of our plans are administered by the Compensation Committee of the Board of
Directors and all awards are reviewed and approved by the Board of Directors at
both inception and at distribution.
Refer to Note 11 ~ Variable Compensation of the Notes to the Consolidated
Financial Statements, for additional information relating to our variable
compensation.
49
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Regulatory and Rating Issues
The NAIC has a RBC formula to be applied to all property and casualty insurance
companies. The formula measures required capital and surplus based on an
insurance company's products and investment portfolio and is used as a tool to
evaluate the capital of regulated companies. The RBC formula is used by state
insurance regulators to monitor trends in statutory capital and surplus for the
purpose of initiating regulatory action. In general, an insurance company must
submit a calculation of its RBC formula to the insurance department of its state
of domicile as of the end of the previous calendar year. These laws require
increasing degrees of regulatory oversight and intervention as an insurance
company's RBC declines. The level of regulatory oversight ranges from requiring
the insurance company to inform and obtain approval from the domiciliary
insurance commissioner of a comprehensive financial plan for increasing its RBC
to mandatory regulatory intervention requiring an insurance company to be placed
under regulatory control in a rehabilitation or liquidation proceeding.
At December 31, 2012, each of our Insurance Company Subsidiaries was in excess
of any minimum threshold at which corrective action would be required.
Insurance operations are subject to various leverage tests (e.g., premium to
statutory surplus ratios), which are evaluated by regulators and rating
agencies. As of December 31, 2012, on a trailing twelve month statutory
consolidated basis, the gross and net premium leverage ratios were 2.5 to 1.0
and 1.9 to 1.0, respectively.
The NAIC's Insurance Regulatory Information System ("IRIS") was developed by a
committee of state insurance regulators and is primarily intended to assist
state insurance departments in executing their statutory mandates to oversee the
financial condition of insurance companies operating in their respective
states. IRIS identifies thirteen industry ratios and specifies "usual values"
for each ratio. Departure from the "usual values" on four or more ratios, at an
individual company, generally leads to inquiries or possible further review from
individual state insurance commissioners.
In 2012, our Insurance Company Subsidiaries generated ratios that varied from
the "usual value" range. The variations and reasons are set forth below:
Ratio Usual Range Value
Company: Star
Adjusted Liabilities to Liquid Assets Under 100% 121% (1)
Company: ProCentury
Gross Agents' Balances to Policyholders' Surplus Under 40% 42% (2)
One-Year Reserve Development to Policyholders' Surplus Under 20% 21% (3)
Company: Ameritrust
One-Year Reserve Development to Policyholders' Surplus Under 20% 23% (3)
Company: Savers
One-Year Reserve Development to Policyholders' Surplus Under 20% 24% (3)
Company: Williamsburg
One-Year Reserve Development to Policyholders' Surplus Under 20% 25% (3)
(1) Adjusted Liabilities to Liquid Assets on Star are outside the usual range
primarily as a result of our Intercompany Reinsurance Pooling Agreement. The
Adjusted Liabilities include the gross amount of reinsurance payables
related to the pool and does not allow an offset to those payables for any
reinsurance recoverables related to the pool. In addition, the reinsurance
recoverables are not included in the Liquid Assets portion of the formula.
This causes the ratio results to appear much higher due to the timing of the
settlement of the pool balances. Pool balances between the entities are
settled in the month following the completion of the pooling. Once the
balances are settled, the ratio will be 100%.
(2) The Gross Agents' Balances to Policyholders' Surplus on ProCentury was
impacted by our Intercompany Reinsurance Pooling Agreement. The assumed
premium receivable increased as a result of growth in business, thereby
increasing the gross agents' balances related to the pooling
agreement. Excluding the intercompany pooling, this ratio would have been
22%, well within the usual range.
50--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued (3) The One-Year Reserve Development to Policyholders' Surplus was driven by
unfavorable prior year development experienced in 2012. As a result of the
significant activity in 2012 on prior years, the Company has taken immediate
action to terminate underperforming business and has developed a business
plan for moving forward.
Reinsurance Considerations
We seek to manage the risk exposure of our Insurance Company Subsidiaries and
our clients through the purchase of excess-of-loss and quota share
reinsurance. Our reinsurance requirements are analyzed on both a specific
program and line of business basis to determine the appropriate retention levels
and reinsurance coverage limits. We secure this reinsurance based on the
availability, cost, and benefits of various reinsurance alternatives.
Reinsurance does not legally discharge an insurer from its primary liability for
the full amount of risks assumed under insurance policies it issues, but it does
make the assuming reinsurer liable to the insurer to the extent of the
reinsurance ceded. Therefore, we are subject to credit risk with respect to the
obligations of our reinsurers.
In regard to our excess-of-loss reinsurance, we manage our credit risk on
reinsurance recoverables by reviewing the financial stability, A.M. Best rating,
capitalization, and credit worthiness of prospective or existing reinsurers. We
generally do not seek collateral where the reinsurer is rated "A-" or better by
A. M. Best, has $500 million or more in surplus, and is admitted in the state of
Michigan. The following table sets forth information relating to our five
largest unaffiliated excess-of-loss reinsurers based upon ceded premium as of
December 31, 2012:
Reinsurance Reinsurance
Premium Ceded Recoverable
December 31, December 31, A.M. Best
Reinsurer 2012 2012 Rating
(In thousands) (In thousands)
Hannover Rueckversicherung AG $ 15,423 $ 35,570 A +
Lloyds Syndicate Number 2003 11,199 34,908 A
Maiden Reinsurance Company 10,391 29,753 A -
Swiss Reinsurance America Corporation 9,835 35 A +
Munich Reinsurance America 6,981 20,442 A -
In regard to our risk-sharing partners (client captive or rent-a-captive
quota-share non-admitted reinsurers), we manage credit risk on reinsurance
recoverables by reviewing the financial stability, capitalization, and credit
worthiness of prospective or existing reinsures or partners. We customarily
collateralize reinsurance balances due from non-admitted reinsurers through
funds withheld trusts or stand-by letters of credit issued by highly rated
banks. To date, we have not, in the aggregate, experienced material difficulties
in collecting reinsurance recoverables.
Effective December 31, 2012, the Company entered into a Multiple Line Quota
Share Agreement with Swiss Reinsurance America Corporation ("Swiss
Re"). Effective December 31, 2012, the Company ceded 50% of its unearned premium
on a select portion of business. In return, the Company received a provisional
ceding commission. The business included in the agreement is subject to specific
limitations and cedes certain business based upon an in-force, new and renewal
basis. In addition, the Company will cede 25% of direct written premium on this
selected business commencing January 1, 2013.
Off-Balance Sheet Arrangements
As of December 31, 2012, we have no off-balance sheet arrangements as defined in
Item 303(a) (4) of Regulation S-K.
Convertible Note
Refer to Note 7 ~ Summary of Significant Accounting Policies of the Notes to the
Consolidated Financial Statements.
Related Party Transactions
Refer to Note 17 ~ Related Party Transaction of the Notes to the Consolidated
Financial Statements.
51
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS - continued
Recent Accounting Standards
Refer to Note 1 ~ Summary of Significant Accounting Policies of the Notes to the
Consolidated Financial Statements.
52
--------------------------------------------------------------------------------
MEADOWBROOK INSURANCE GROUP, INC.
[ Back To Technology News's Homepage ]
|