holdings10q2q2013.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED:
June 30, 2013
 
Commission file number:
1-14527

EVEREST REINSURANCE HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
 
Delaware
 
22-3263609
(State or other jurisdiction of
incorporation or organization)
 
 
(I.R.S. Employer
Identification No.)
477 Martinsville Road
Post Office Box 830
Liberty Corner, New Jersey 07938-0830
(908) 604-3000

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

YES
X
 
NO
 

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

YES
X
 
NO
 

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

Large accelerated filer
   
Accelerated filer
 
 
Non-accelerated filer
X
 
 
Smaller reporting company
 
(Do not check if smaller reporting company)
   

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

YES
   
NO
X

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

   
Number of Shares Outstanding
 
Class
 
At August 1, 2013
 
Common Shares, $0.01 par value
   1,000  

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



 
 

 


 
 

 

EVEREST REINSURANCE HOLDINGS, INC.

Table of Contents
Form 10-Q


Page
PART I

FINANCIAL INFORMATION

         
Item 1.
 
Financial Statements
 
         
     
     
1
       
     
     
2
         
     
     
3
         
     
     
4
         
   
5
         
Item 2.
   
     
28
       
Item 3.
 
44
         
Item 4.
 
44
         

PART II

OTHER INFORMATION

         
Item 1.
 
44
         
Item 1A.
 
45
       
Item 2.
 
45
       
Item 3.
 
45
       
Item 4.
 
45
       
Item 5.
 
45
       
Item 6.
 
45

 
 

 

Part I

ITEM  1.  FINANCIAL STATEMENTS

EVEREST REINSURANCE HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS



   
June 30,
   
December 31,
 
(Dollars in thousands, except par value per share)
 
2013
   
2012
 
   
(unaudited)
       
ASSETS:
           
Fixed maturities - available for sale, at market value
  $ 5,395,606     $ 5,531,410  
     (amortized cost: 2013, $5,285,667; 2012, $5,289,619)
               
Fixed maturities - available for sale, at fair value
    18,129       41,470  
Equity securities - available for sale, at market value (cost: 2013, $15; 2012, $15)
    15       13  
Equity securities - available for sale, at fair value
    1,225,181       1,199,848  
Short-term investments
    368,667       465,550  
Other invested assets (cost: 2013, $394,285; 2012, $420,744)
    394,285       420,744  
Other invested assets, at fair value
    1,246,683       1,068,711  
Cash
    291,632       347,720  
         Total investments and cash
    8,940,198       9,075,466  
Accrued investment income
    52,724       54,914  
Premiums receivable
    1,197,274       1,001,267  
Reinsurance receivables - unaffiliated
    702,792       650,261  
Reinsurance receivables - affiliated
    3,009,003       2,976,992  
Funds held by reinsureds
    173,174       161,694  
Deferred acquisition costs
    104,567       97,522  
Prepaid reinsurance premiums
    611,106       557,460  
Deferred tax asset
    152,142       214,175  
Income taxes recoverable
    48,341       61,244  
Other assets
    265,905       236,955  
TOTAL ASSETS
  $ 15,257,226     $ 15,087,950  
                 
LIABILITIES:
               
Reserve for losses and loss adjustment expenses
  $ 7,868,222     $ 8,143,055  
Unearned premium reserve
    1,214,652       1,093,822  
Funds held under reinsurance treaties
    89,543       90,079  
Losses in the course of payment
    414,899       179,774  
Commission reserves
    35,507       39,324  
Other net payable to reinsurers
    1,017,243       900,794  
Revolving credit agreement
    40,000       -  
5.4% Senior notes due 10/15/2014
    249,932       249,907  
6.6% Long term notes due 5/1/2067
    238,359       238,357  
Junior subordinated debt securities payable
    -       329,897  
Accrued interest on debt and borrowings
    4,791       4,781  
Unsettled securities payable
    24,156       48,830  
Other liabilities
    294,584       290,724  
         Total liabilities
    11,491,888       11,609,344  
                 
Commitments and Contingencies (Note 6)
               
                 
STOCKHOLDER'S EQUITY:
               
Common stock, par value: $0.01; 3,000 shares authorized;
               
     1,000 shares issued and outstanding (2013 and 2012)
    -       -  
Additional paid-in capital
    346,279       340,223  
Accumulated other comprehensive income (loss), net of deferred income tax expense
               
     (benefit) of $50,955 at 2013 and $99,544 at 2012
    94,630       184,867  
Retained earnings
    3,324,429       2,953,516  
         Total stockholder's equity
    3,765,338       3,478,606  
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY
  $ 15,257,226     $ 15,087,950  
                 
The accompanying notes are an integral part of the consolidated financial statements.
               


 
1

 

EVEREST REINSURANCE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS)




   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
   
(unaudited)
   
(unaudited)
 
REVENUES:
                       
Premiums earned
  $ 490,022     $ 438,470     $ 938,028     $ 872,181  
Net investment income
    81,736       74,206       158,605       155,448  
Net realized capital gains (losses):
                               
Other-than-temporary impairments on fixed maturity securities
    -       (467 )     -       (6,141 )
Other-than-temporary impairments on fixed maturity securities
                               
transferred to other comprehensive income (loss)
    -       -       -       -  
Other net realized capital gains (losses)
    15,526       83,056       325,332       264,871  
Total net realized capital gains (losses)
    15,526       82,589       325,332       258,730  
Other income (expense)
    9,744       25,428       83       19,174  
Total revenues
    597,028       620,693       1,422,048       1,305,533  
                                 
CLAIMS AND EXPENSES:
                               
Incurred losses and loss adjustment expenses
    333,899       293,577       602,540       543,974  
Commission, brokerage, taxes and fees
    75,365       93,365       143,487       180,856  
Other underwriting expenses
    44,284       41,099       87,806       80,613  
Corporate expenses
    2,065       1,732       3,837       3,298  
Interest, fee and bond issue cost amortization expense
    17,928       12,683       30,544       25,379  
Total claims and expenses
    473,541       442,456       868,214       834,120  
                                 
INCOME (LOSS) BEFORE TAXES
    123,487       178,237       553,834       471,413  
Income tax expense (benefit)
    38,225       52,584       182,921       131,036  
                                 
NET INCOME (LOSS)
  $ 85,262     $ 125,653     $ 370,913     $ 340,377  
                                 
Other comprehensive income (loss), net of tax:
                               
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
    (78,581 )     (936 )     (84,187 )     5,475  
Less: reclassification adjustment for realized losses (gains) included in net income (loss)
    (158 )     (1,278 )     (1,516 )     1,435  
Total URA(D) on securities arising during the period
    (78,739 )     (2,214 )     (85,703 )     6,910  
Foreign currency translation adjustments
    371       (7,861 )     (7,225 )     (2,564 )
Pension adjustments
    1,345       983       2,691       1,967  
Total other comprehensive income (loss), net of tax
    (77,023 )     (9,092 )     (90,237 )     6,313  
                                 
COMPREHENSIVE INCOME (LOSS)
  $ 8,239     $ 116,561     $ 280,676     $ 346,690  
                                 
The accompanying notes are an integral part of the consolidated financial statements.
                               



 
2

 

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




   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands, except share amounts)
 
2013
   
2012
   
2013
   
2012
 
   
(unaudited)
   
(unaudited)
 
COMMON STOCK (shares outstanding):
                       
Balance, beginning of period
    1,000       1,000       1,000       1,000  
Balance, end of period
    1,000       1,000       1,000       1,000  
                                 
ADDITIONAL PAID-IN CAPITAL:
                               
Balance, beginning of period
  $ 343,381     $ 335,042     $ 340,223     $ 333,416  
Share-based compensation plans
    2,898       1,771       6,056       3,397  
Balance, end of period
    346,279       336,813       346,279       336,813  
                                 
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
                               
NET OF DEFERRED INCOME TAXES:
                               
Balance, beginning of period
    171,653       190,195       184,867       174,790  
Net increase (decrease) during the period
    (77,023 )     (9,092 )     (90,237 )     6,313  
Balance, end of period
    94,630       181,103       94,630       181,103  
                                 
RETAINED EARNINGS:
                               
Balance, beginning of period
    3,239,167       2,647,911       2,953,516       2,433,187  
Net income (loss)
    85,262       125,653       370,913       340,377  
Balance, end of period
    3,324,429       2,773,564       3,324,429       2,773,564  
                                 
TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD
  $ 3,765,338     $ 3,291,480     $ 3,765,338     $ 3,291,480  
                                 
The accompanying notes are an integral part of the consolidated financial statements.
                               



 
3

 

EVEREST REINSURANCE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS



   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
   
(unaudited)
   
(unaudited)
 
CASH FLOWS FROM OPERATING ACTIVITIES:
                       
Net income (loss)
  $ 85,262     $ 125,653     $ 370,913     $ 340,377  
Adjustments to reconcile net income to net cash provided by operating activities:
                               
Decrease (increase) in premiums receivable
    (145,988 )     66,341       (197,543 )     103,547  
Decrease (increase) in funds held by reinsureds, net
    (6,364 )     22,830       (12,486 )     (17,524 )
Decrease (increase) in reinsurance receivables
    (64,010 )     22,823       (86,152 )     30,491  
Decrease (increase) in current income taxes
    (17,133 )     5,526       12,779       4,628  
Decrease (increase) in deferred tax asset
    8,436       38,950       110,623       113,624  
Decrease (increase) in prepaid reinsurance premiums
    (37,771 )     90,785       (54,149 )     95,321  
Increase (decrease) in reserve for losses and loss adjustment expenses
    (77,864 )     (131,146 )     (254,292 )     (297,135 )
Increase (decrease) in unearned premiums
    78,867       (190,678 )     122,814       (201,002 )
Increase (decrease) in other net payable to reinsurers
    121,516       38,445       116,897       42,550  
Increase (decrease) in losses in course of payment
    73,102       (27,312 )     235,534       10,589  
Change in equity adjustments in limited partnerships
    (13,602 )     (8,765 )     (24,822 )     (20,050 )
Change in other assets and liabilities, net
    (24,739 )     82,274       (11,751 )     88,755  
Non-cash compensation expense
    1,800       1,628       3,973       3,244  
Amortization of bond premium (accrual of bond discount)
    7,134       5,335       13,697       9,609  
Amortization of underwriting discount on senior notes
    14       12       27       25  
Net realized capital (gains) losses
    (15,526 )     (82,589 )     (325,332 )     (258,730 )
Net cash provided by (used in) operating activities
    (26,866 )     60,112       20,730       48,319  
                                 
CASH FLOWS FROM INVESTING ACTIVITIES:
                               
Proceeds from fixed maturities matured/called - available for sale, at market value
    329,143       172,534       627,384       374,721  
Proceeds from fixed maturities matured/called - available for sale, at fair value
    4,213       -       7,213       -  
Proceeds from fixed maturities sold - available for sale, at market value
    173,690       92,165       340,624       176,301  
Proceeds from fixed maturities sold - available for sale, at fair value
    13,678       1,862       17,342       61,143  
Proceeds from equity securities sold - available for sale, at fair value
    251,018       52,340       354,846       291,880  
Distributions from other invested assets
    27,311       9,522       59,788       15,383  
Cost of fixed maturities acquired - available for sale, at market value
    (414,379 )     (369,223 )     (1,000,902 )     (662,071 )
Cost of fixed maturities acquired - available for sale, at fair value
    (1,411 )     (2,382 )     (2,706 )     (5,506 )
Cost of equity securities acquired - available for sale, at fair value
    (113,147 )     (75,674 )     (233,674 )     (180,888 )
Cost of other invested assets acquired
    (3,847 )     (12,130 )     (8,508 )     (23,766 )
Net change in short-term investments
    13,055       64,548       96,677       (157,589 )
Net change in unsettled securities transactions
    (14,825 )     (24,657 )     (32,383 )     5,112  
Net cash provided by (used in) investing activities
    264,499       (91,095 )     225,701       (105,280 )
                                 
CASH FLOWS FROM FINANCING ACTIVITIES:
                               
Tax benefit from share-based compensation
    1,098       143       2,083       153  
Revolving credit borrowings
    40,000       -       40,000       -  
Net cost of junior subordinated debt securities maturing
    (329,897 )     -       (329,897 )     -  
Net cash provided by (used in) financing activities
    (288,799 )     143       (287,814 )     153  
                                 
EFFECT OF EXCHANGE RATE CHANGES ON CASH
    (1,157 )     (8,174 )     (14,705 )     14,274  
                                 
Net increase (decrease) in cash
    (52,323 )     (39,014 )     (56,088 )     (42,534 )
Cash, beginning of period
    343,955       344,747       347,720       348,267  
Cash, end of period
  $ 291,632     $ 305,733     $ 291,632     $ 305,733  
                                 
SUPPLEMENTAL CASH FLOW INFORMATION:
                               
Income taxes paid (recovered)
  $ 42,557     $ 4,754     $ 53,395     $ 9,379  
Interest paid
    17,846       19,825       22,982       25,042  
                                 
The accompanying notes are an integral part of the consolidated financial statements.
                               


 
4

 


NOTES TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)

For the Three and Six Months Ended June 30, 2013 and 2012

1.  GENERAL

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

2. BASIS OF PRESENTATION

The unaudited consolidated financial statements of the Company for the three and six months ended June 30, 2013 and 2012 include all adjustments, consisting of normal recurring accruals, which, in the opinion of management, are necessary for a fair statement of the results on an interim basis.  Certain financial information, which is normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), has been omitted since it is not required for interim reporting purposes. The December 31, 2012 consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP.  The results for the three and six months ended June 30, 2013 and 2012 are not necessarily indicative of the results for a full year.  These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the years ended December 31, 2012, 2011 and 2010 included in the Company’s most recent Form 10-K filing.

All intercompany accounts and transactions have been eliminated.

Certain reclassifications and format changes have been made to prior period amounts to conform to the current period presentation.

Application of Recently Issued Accounting Standard Changes

Intangibles-Goodwill or Other.  In September 2011, the Financial Accounting Standards Board (“FASB”) amended the authoritative guidance for disclosures on Goodwill Impairment.  The amendment allows an entity first to assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis in determining whether it is necessary to perform the two-step goodwill impairment test.  This guidance is effective for periods beginning after December 15, 2011.  The Company implemented this guidance as of January 1, 2012.

Presentation of Comprehensive Income. In June 2011, FASB issued amendments to existing guidance to provide two alternatives for the presentation of comprehensive income. Components of net income and comprehensive income can either be presented within a single, continuous financial statement or be presented in two separate but consecutive financial statements.  The Company has chosen to present the components of net income and comprehensive income in a single, continuous financial statement.  The guidance is effective for reporting periods beginning after December 15, 2011.  The Company implemented this guidance as of January 1, 2012.  In February, 2013, the FASB issued an additional amendment for the presentation of amounts reclassified out of accumulated other comprehensive income by component.  The Company implemented the proposed guidance as of January 1, 2013.

Common Fair Value Measurement. In May 2011, FASB issued amendments to existing guidance to achieve common fair value measurement and disclosure requirements between GAAP and International Financial Reporting Standards. The amendments change wording used to describe many GAAP fair value measurement requirements and disclosures. FASB does not intend for the amendments to cause a change in application of fair value accounting guidance.  The guidance is effective for reporting periods beginning after December 15, 2011.  The Company implemented this guidance prospectively as of January 1, 2012.
 
 
 
5

 
 

Treatment of Insurance Contract Acquisition Costs. In October 2010, the FASB issued authoritative guidance for the accounting for costs associated with acquiring or renewing insurance contracts.  The guidance identifies the incremental direct costs of contract acquisition and costs directly related to acquisition activities that should be capitalized.  This guidance is effective for reporting periods beginning after December 15, 2011.  The Company implemented this guidance as of January 1, 2012 and determined that $7,215 thousand of previously deferrable acquisition costs would be expensed during 2012 and 2013, including $5,818 thousand and $1,397 thousand expensed during 2012 and in the six months ended June 30, 2013, respectively.  No additional expense will be incurred related to this guidance implementation in future periods.

3.  INVESTMENTS

The amortized cost, market value and gross unrealized appreciation and depreciation of available for sale, fixed maturity and equity security investments, carried at market value, are as follows for the periods indicated:


   
At June 30, 2013
 
   
Amortized
   
Unrealized
   
Unrealized
   
Market
 
(Dollars in thousands)
 
Cost
   
Appreciation
   
Depreciation
   
Value
 
Fixed maturity securities
                       
U.S. Treasury securities and obligations of
                       
U.S. government agencies and corporations
  $ 75,135     $ 643     $ (1,141 )   $ 74,637  
Obligations of U.S. states and political subdivisions
    1,053,722       50,344       (8,017 )     1,096,049  
Corporate securities
    1,589,897       43,073       (15,623 )     1,617,347  
Asset-backed securities
    43,349       1,340       -       44,689  
Mortgage-backed securities
                               
Commercial
    44,975       5,812       -       50,787  
Agency residential
    754,785       7,829       (11,981 )     750,633  
Non-agency residential
    1,131       147       (47 )     1,231  
Foreign government securities
    715,270       35,408       (4,901 )     745,777  
Foreign corporate securities
    1,007,403       24,235       (17,182 )     1,014,456  
Total fixed maturity securities
  $ 5,285,667     $ 168,831     $ (58,892 )   $ 5,395,606  
Equity securities
  $ 15     $ -     $ -     $ 15  



   
At December 31, 2012
 
   
Amortized
   
Unrealized
   
Unrealized
   
Market
 
(Dollars in thousands)
 
Cost
   
Appreciation
   
Depreciation
   
Value
 
Fixed maturity securities
                       
U.S. Treasury securities and obligations of
                       
U.S. government agencies and corporations
  $ 77,611     $ 1,448     $ (869 )   $ 78,190  
Obligations of U.S. states and political subdivisions
    1,214,990       78,096       (1,123 )     1,291,963  
Corporate securities
    1,510,186       61,137       (6,471 )     1,564,852  
Asset-backed securities
    44,070       2,417       -       46,487  
Mortgage-backed securities
                               
Commercial
    45,157       7,534       (67 )     52,624  
Agency residential
    672,724       12,722       (1,724 )     683,722  
Non-agency residential
    1,933       429       (33 )     2,329  
Foreign government securities
    732,277       51,461       (3,735 )     780,003  
Foreign corporate securities
    990,671       46,850       (6,281 )     1,031,240  
Total fixed maturity securities
  $ 5,289,619     $ 262,094     $ (20,303 )   $ 5,531,410  
Equity securities
  $ 15     $ -     $ (2 )   $ 13  


The $745,777 thousand of foreign government securities at June 30, 2013 included $83,921 thousand of European sovereign securities.  Approximately 53.1%, 14.8%, 12.3%, 7.7% and 5.1% of European Sovereign Securities represented securities held in the governments of France, the United Kingdom, Sweden, the
 
 
6

 
 
Netherlands and Germany, respectively.  No other countries represented more than 5% of the European sovereign securities.  The Company held no sovereign securities of Portugal, Italy, Ireland, Greece or Spain at June 30, 2013.

In accordance with FASB guidance, the Company reclassified the non-credit portion of other-than-temporary impairments from retained earnings into accumulated other comprehensive income (loss), on April 1, 2009.  As of June 30, 2013, all of the previously reclassified securities have either matured or have been sold.  The table below presents the pre-tax cumulative unrealized appreciation (depreciation) on those corporate securities, for the period indicated:


(Dollars in thousands)
 
At December 31, 2012
 
Pre-tax cumulative unrealized appreciation (depreciation)
  $ 399  


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


   
At June 30, 2013
   
At December 31, 2012
 
   
Amortized
   
Market
   
Amortized
   
Market
 
(Dollars in thousands)
 
Cost
   
Value
   
Cost
   
Value
 
Fixed maturity securities – available for sale
                       
    Due in one year or less
  $ 353,541     $ 354,715     $ 329,474     $ 330,149  
    Due after one year through five years
    2,383,027       2,436,496       2,380,093       2,462,430  
    Due after five years through ten years
    998,823       1,008,302       1,008,653       1,064,579  
    Due after ten years
    706,036       748,753       807,515       889,090  
Asset-backed securities
    43,349       44,689       44,070       46,487  
Mortgage-backed securities
                               
Commercial
    44,975       50,787       45,157       52,624  
Agency residential
    754,785       750,633       672,724       683,722  
Non-agency residential
    1,131       1,231       1,933       2,329  
Total fixed maturity securities
  $ 5,285,667     $ 5,395,606     $ 5,289,619     $ 5,531,410  


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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Increase (decrease) during the period between the market value and cost
                       
of investments carried at market value, and deferred taxes thereon:
                       
Fixed maturity securities
  $ (120,835 )   $ (3,358 )   $ (131,453 )   $ 10,697  
Fixed maturity securities, other-than-temporary impairment
    (302 )     (49 )     (399 )     (69 )
Equity securities
    -       1       1       3  
Change in unrealized  appreciation (depreciation), pre-tax
    (121,137 )     (3,406 )     (131,851 )     10,631  
Deferred tax benefit (expense)
    42,292       1,175       46,008       (3,745 )
Deferred tax benefit (expense), other-than-temporary impairment
    106       17       140       24  
Change in unrealized appreciation (depreciation),
                               
net of deferred taxes, included in stockholder's equity
  $ (78,739 )   $ (2,214 )   $ (85,703 )   $ 6,910  


The Company frequently reviews all of its fixed maturity, available for sale securities for declines in market value and focuses its attention on securities whose fair value has fallen below 80% of their amortized cost at the time of review.  The Company then assesses whether the decline in value is temporary or other-than-temporary.  In making its assessment, the Company evaluates the current market and interest rate environment as well as specific issuer information.  Generally, a change in a security’s value caused by a change in the market, interest rate or foreign exchange environment does not constitute an other-than-
 
 
7

 
 
temporary impairment, but rather a temporary decline in market value.  Temporary declines in market value are recorded as unrealized losses in accumulated other comprehensive income (loss).  If the Company determines that the decline is other-than-temporary and the Company does not have the intent to sell the security; and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis, the carrying value of the investment is written down to fair value.  The fair value adjustment that is credit or foreign exchange related is recorded in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss). The fair value adjustment that is non-credit related is recorded as a component of other comprehensive income (loss), net of tax, and is included in accumulated other comprehensive income (loss) in the Company’s consolidated balance sheets.  The Company’s assessments are based on the issuers current and expected future financial position, timeliness with respect to interest and/or principal payments, speed of repayments and any applicable credit enhancements or breakeven constant default rates on mortgage-backed and asset-backed securities, as well as relevant information provided by rating agencies, investment advisors and analysts.

The majority of the Company’s equity securities available for sale at market value are primarily comprised of mutual fund investments whose underlying securities consist of fixed maturity securities.  When a fund’s value reflects an unrealized loss, the Company assesses whether the decline in value is temporary or other-than-temporary.  In making its assessment, the Company considers the composition of its portfolios and their related markets, reports received from the portfolio managers and discussions with portfolio managers.  If the Company determines that the declines are temporary and it has the ability and intent to continue to hold the investments, then the declines are recorded as unrealized losses in accumulated other comprehensive income (loss).  If declines are deemed to be other-than-temporary, then the carrying value of the investment is written down to fair value and recorded in net realized capital gains (losses) in the Company’s consolidated statements of operations and comprehensive income (loss).

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

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


   
Duration of Unrealized Loss at June 30, 2013 By Security Type
 
   
Less than 12 months
   
Greater than 12 months
   
Total
 
         
Gross
         
Gross
         
Gross
 
         
Unrealized
         
Unrealized
         
Unrealized
 
(Dollars in thousands)
 
Market Value
   
Depreciation
   
Market Value
   
Depreciation
   
Market Value
   
Depreciation
 
Fixed maturity securities - available for sale
                                   
U.S. Treasury securities and obligations of
                                   
U.S. government agencies and corporations
  $ 39,168     $ (444 )   $ 5,979     $ (697 )   $ 45,147     $ (1,141 )
Obligations of U.S. states and political subdivisions
    96,852       (7,802 )     5,480       (215 )     102,332       (8,017 )
Corporate securities
    673,746       (11,617 )     68,986       (4,006 )     742,732       (15,623 )
Asset-backed securities
    -       -       -       -       -       -  
Mortgage-backed securities
                                               
Commercial
    -       -       -       -       -       -  
Agency residential
    326,597       (11,286 )     115,509       (695 )     442,106       (11,981 )
Non-agency residential
    -       -       318       (47 )     318       (47 )
Foreign government securities
    97,116       (1,986 )     30,397       (2,915 )     127,513       (4,901 )
Foreign corporate securities
    361,421       (11,507 )     74,382       (5,675 )     435,803       (17,182 )
Total fixed maturity securities
  $ 1,594,900     $ (44,642 )   $ 301,051     $ (14,250 )   $ 1,895,951     $ (58,892 )
Equity securities
    -       -       15       -       15       -  
Total
  $ 1,594,900     $ (44,642 )   $ 301,066     $ (14,250 )   $ 1,895,966     $ (58,892 )


 
8

 

   
Duration of Unrealized Loss at June 30, 2013 By Maturity
 
   
Less than 12 months
   
Greater than 12 months
   
Total
 
         
Gross
         
Gross
         
Gross
 
         
Unrealized
         
Unrealized
         
Unrealized
 
(Dollars in thousands)
 
Market Value
   
Depreciation
   
Market Value
   
Depreciation
   
Market Value
   
Depreciation
 
Fixed maturity securities
                                   
Due in one year or less
  $ 33,981     $ (713 )   $ 28,277     $ (3,649 )   $ 62,258     $ (4,362 )
Due in one year through five years
    608,398       (11,175 )     96,655       (6,608 )     705,053       (17,783 )
Due in five years through ten years
    445,301       (12,025 )     47,827       (1,979 )     493,128       (14,004 )
Due after ten years
    180,623       (9,443 )     12,465       (1,272 )     193,088       (10,715 )
Asset-backed securities
    -       -       -       -       -       -  
Mortgage-backed securities
    326,597       (11,286 )     115,827       (742 )     442,424       (12,028 )
Total fixed maturity securities
  $ 1,594,900     $ (44,642 )   $ 301,051     $ (14,250 )   $ 1,895,951     $ (58,892 )


The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at June 30, 2013 were $1,895,966 thousand and $58,892 thousand, respectively.  The market value of securities for the single issuer whose securities comprised the largest unrealized loss position at June 30, 2013, did not exceed 0.3% of the overall market value of the Company’s fixed maturity securities.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $44,642 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were primarily comprised of domestic and foreign corporate securities, agency residential mortgage-backed securities as well as state and municipal securities.  Of these unrealized losses, $37,043 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $14,250 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities as well as foreign government securities.  Of these unrealized losses, $13,179 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The gross unrealized depreciation for mortgage-backed securities included $47 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.

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


 
9

 


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


   
Duration of Unrealized Loss at December 31, 2012 By Security Type
 
   
Less than 12 months
   
Greater than 12 months
   
Total
 
         
Gross
         
Gross
         
Gross
 
         
Unrealized
         
Unrealized
         
Unrealized
 
(Dollars in thousands)
 
Market Value
   
Depreciation
   
Market Value
   
Depreciation
   
Market Value
   
Depreciation
 
Fixed maturity securities - available for sale
                                   
U.S. Treasury securities and obligations of
                                   
U.S. government agencies and corporations
  $ 8,058     $ (292 )   $ 3,386     $ (577 )   $ 11,444     $ (869 )
Obligations of U.S. states and political subdivisions
    38,754       (1,072 )     5,781       (51 )     44,535       (1,123 )
Corporate securities
    122,138       (1,566 )     62,492       (4,905 )     184,630       (6,471 )
Asset-backed securities
    -       -       -       -       -       -  
Mortgage-backed securities
                                               
Commercial
    -       -       10,729       (67 )     10,729       (67 )
Agency residential
    177,336       (1,042 )     54,595       (682 )     231,931       (1,724 )
Non-agency residential
    -       -       446       (33 )     446       (33 )
Foreign government securities
    13,958       (105 )     34,355       (3,630 )     48,313       (3,735 )
Foreign corporate securities
    44,945       (565 )     53,672       (5,716 )     98,617       (6,281 )
Total fixed maturity securities
  $ 405,189     $ (4,642 )   $ 225,456     $ (15,661 )   $ 630,645     $ (20,303 )
Equity securities
    -       -       13       (2 )     13       (2 )
Total
  $ 405,189     $ (4,642 )   $ 225,469     $ (15,663 )   $ 630,658     $ (20,305 )
 
 
 
   
Duration of Unrealized Loss at December 31, 2012 By Maturity
 
   
Less than 12 months
   
Greater than 12 months
   
Total
 
         
Gross
         
Gross
         
Gross
 
         
Unrealized
         
Unrealized
         
Unrealized
 
(Dollars in thousands)
 
Market Value
   
Depreciation
   
Market Value
   
Depreciation
   
Market Value
   
Depreciation
 
Fixed maturity securities
                                   
Due in one year or less
  $ 5,875     $ (24 )   $ 19,291     $ (2,833 )   $ 25,166     $ (2,857 )
Due in one year through five years
    103,313       (1,671 )     110,161       (10,564 )     213,474       (12,235 )
Due in five years through ten years
    57,225       (678 )     16,385       (1,008 )     73,610       (1,686 )
Due after ten years
    61,440       (1,227 )     13,849       (474 )     75,289       (1,701 )
Asset-backed securities
    -       -       -       -       -       -  
Mortgage-backed securities
    177,336       (1,042 )     65,770       (782 )     243,106       (1,824 )
Total fixed maturity securities
  $ 405,189     $ (4,642 )   $ 225,456     $ (15,661 )   $ 630,645     $ (20,303 )


The aggregate market value and gross unrealized losses related to investments in an unrealized loss position at December 31, 2012 were $630,658 thousand and $20,305 thousand, respectively.  The market value of securities for the single issuer whose securities comprised the largest unrealized loss position at December 31, 2012, did not exceed 0.2% of the overall market value of the Company’s fixed maturity securities.  In addition, as indicated on the above table, there was no significant concentration of unrealized losses in any one market sector.  The $4,642 thousand of unrealized losses related to fixed maturity securities that have been in an unrealized loss position for less than one year were  primarily comprised of domestic corporate securities, state and municipal securities as well as agency residential mortgage-backed securities.  Of these unrealized losses, $3,281 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The $15,661 thousand of unrealized losses related to fixed maturity securities in an unrealized loss position for more than one year related primarily to domestic and foreign corporate securities as well as foreign government securities.  Of these unrealized losses, $14,401 thousand were related to securities that were rated investment grade by at least one nationally recognized statistical rating organization.  The non-investment grade securities with unrealized losses were mainly comprised of corporate securities, with the majority representing floating interest rate bank loan securities.  The gross unrealized depreciation for mortgage-backed securities included $33 thousand related to sub-prime and alt-A loans.  In all instances, there were no projected cash flow shortfalls to recover the full book value of the investments and the related interest
 
 
10

 
 
obligations.  The mortgage-backed securities still have excess credit coverage and are current on interest and principal payments.

Other invested assets, at fair value, is comprised of common shares of the Company’s ultimate parent, Group.  At June 30, 2013, the Company held 9,719,971 shares of Group representing 16.7% of the total outstanding shares.

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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Fixed maturities
  $ 53,366     $ 53,932     $ 107,265     $ 108,753  
Equity securities
    11,114       10,127       18,845       20,432  
Short-term investments and cash
    137       300       403       428  
Other invested assets
                               
Limited partnerships
    14,192       9,232       25,540       20,844  
Dividends from Parent's shares
    4,665       4,665       9,331       9,331  
Other
    1,935       (492 )     4,255       1,026  
Gross investment income before adjustments
    85,409       77,764       165,639       160,814  
Funds held interest income (expense)
    1,018       946       3,436       2,894  
Gross investment income
    86,427       78,710       169,075       163,708  
Investment expenses
    (4,691 )     (4,504 )     (10,470 )     (8,260 )
Net investment income
  $ 81,736     $ 74,206     $ 158,605     $ 155,448  


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

The Company had contractual commitments to invest up to an additional $67,067 thousand in limited partnerships at June 30, 2013.  These commitments will be funded when called in accordance with the partnership agreements, which have investment periods that expire, unless extended, through 2016.


 
11

 


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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Fixed maturity securities, market value:
                       
Other-than-temporary impairments
  $ -     $ (467 )   $ -     $ (6,141 )
Gains (losses) from sales
    243       2,432       2,332       3,933  
Fixed maturity securities, fair value:
                               
Gains (losses) from sales
    148       (180 )     90       5,027  
Gains (losses) from fair value adjustments
    (1,666 )     (1,706 )     (1,582 )     1,325  
Equity securities, fair value:
                               
Gains (losses) from sales
    15,888       (2,370 )     23,971       19,947  
Gains (losses) from fair value adjustments
    16,465       (21,748 )     122,534       46,072  
Other invested assets, fair value:
                               
Gains (losses) from fair value adjustments
    (15,552 )     106,628       177,973       188,567  
Short-term investment gains (losses)
    -       -       14       -  
Total net realized capital gains (losses)
  $ 15,526     $ 82,589     $ 325,332     $ 258,730  


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

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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Proceeds from sales of fixed maturity securities
  $ 187,368     $ 94,027     $ 357,966     $ 237,444  
Gross gains from sales
    4,866       3,679       8,677       12,667  
Gross losses from sales
    (4,475 )     (1,427 )     (6,255 )     (3,707 )
                                 
Proceeds from sales of equity securities
  $ 251,018     $ 52,340     $ 354,846     $ 291,880  
Gross gains from sales
    20,536       975       29,405       27,801  
Gross losses from sales
    (4,648 )     (3,345 )     (5,434 )     (7,854 )


4.  FAIR VALUE

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


 
12

 


In limited instances where prices are not provided by pricing services or in rare instances when a manager may not agree with the pricing service, price quotes on a non-binding basis are obtained from investment brokers.  The investment asset managers do not make any changes to prices received from either the pricing services or the investment brokers.  In addition, the investment asset managers have procedures in place to review the reasonableness of the prices from the service providers and may request verification of the prices.  In addition, the Company continually performs analytical reviews of price changes and tests the prices on a random basis to an independent pricing source.   No material variances were noted during these price validation procedures.  In limited situations, where financial markets are inactive or illiquid, the Company may use its own assumptions about future cash flows and risk-adjusted discount rates to determine fair value.  The Company made no such adjustments at June 30, 2013 and December 31, 2012.

The Company internally manages a small public equity portfolio which had a fair value at June 30, 2013 of $77,512 thousand and all prices were obtained from publically published sources.

Equity securities in U.S. denominated currency are categorized as Level 1, Quoted Prices in Active Markets for Identical Assets, since the securities are actively traded on an exchange and prices are based on quoted prices from the exchange.  Equity securities traded on foreign exchanges are categorized as Level 2 due to potential foreign exchange adjustments to fair or market value.

Fixed maturity securities are generally categorized as Level 2, Significant Other Observable Inputs, since a particular security may not have traded but the pricing services are able to use valuation models with observable market inputs such as interest rate yield curves and prices for similar fixed maturity securities in terms of issuer, maturity and seniority. Valuations that are derived from techniques in which one or more of the significant inputs are unobservable (including assumptions about risk) are categorized as Level 3, Significant Unobservable Inputs.  These securities include broker priced securities.

As of June 30, 2013 and December 31, 2012, all Level 3 fixed maturity securities, were priced using single non-binding broker quotes since prices for these securities were not provided by normal pricing service companies.  The single broker quotes are provided by market makers or broker-dealers who are recognized as market participants in the markets in which they are providing the quotes.  The prices received from brokers are reviewed for reasonableness by the third party asset managers and the Company.

Other invested assets, at fair value, are categorized as Level 1, Quoted Prices in Active Markets for Identical Assets, since the securities are shares of the Company’s parent, which are actively traded on an exchange and the price is based on a quoted price.


 
13

 


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


         
Fair Value Measurement Using:
 
         
Quoted Prices
             
         
in Active
   
Significant
       
         
Markets for
   
Other
   
Significant
 
         
Identical
   
Observable
   
Unobservable
 
         
Assets
   
Inputs
   
Inputs
 
(Dollars in thousands)
 
June 30, 2013
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Assets:
                       
Fixed maturities, market value
                       
U.S. Treasury securities and obligations of
                       
U.S. government agencies and corporations
  $ 74,637     $ -     $ 74,637     $ -  
Obligations of U.S. States and political subdivisions
    1,096,049       -       1,096,049       -  
Corporate securities
    1,617,347       -       1,617,347       -  
Asset-backed securities
    44,689       -       39,857       4,832  
Mortgage-backed securities
                               
Commercial
    50,787       -       50,787       -  
Agency residential
    750,633       -       750,633       -  
Non-agency residential
    1,231       -       908       323  
Foreign government securities
    745,777       -       745,777       -  
Foreign corporate securities
    1,014,456       -       1,007,231       7,225  
Total fixed maturities, market value
    5,395,606       -       5,383,226       12,380  
                                 
Fixed maturities, fair value
    18,129       -       18,129       -  
Equity securities, market value
    15       15       -       -  
Equity securities, fair value
    1,225,181       1,102,278       122,903       -  
Other invested assets, fair value
    1,246,683       1,246,683       -       -  


There were no transfers between Level 1 and Level 2 for the six months ended June 30, 2013.


 
14

 


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


         
Fair Value Measurement Using:
 
         
Quoted Prices
             
         
in Active
   
Significant
       
         
Markets for
   
Other
   
Significant
 
         
Identical
   
Observable
   
Unobservable
 
         
Assets
   
Inputs
   
Inputs
 
(Dollars in thousands)
 
December 31, 2012
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
Assets:
                       
Fixed maturities, market value
                       
U.S. Treasury securities and obligations of
                       
U.S. government agencies and corporations
  $ 78,190     $ -     $ 78,190     $ -  
Obligations of U.S. States and political subdivisions
    1,291,963       -       1,291,963       -  
Corporate securities
    1,564,852       -       1,564,852       -  
Asset-backed securities
    46,487       -       41,638       4,849  
Mortgage-backed securities
                               
Commercial
    52,624       -       52,624       -  
Agency residential
    683,722       -       654,324       29,398  
Non-agency residential
    2,329       -       2,324       5  
Foreign government securities
    780,003       -       780,003       -  
Foreign corporate securities
    1,031,240       -       1,019,819       11,421  
Total fixed maturities, market value
    5,531,410       -       5,485,737       45,673  
                                 
Fixed maturities, fair value
    41,470       -       41,470       -  
Equity securities, market value
    13       13       -       -  
Equity securities, fair value
    1,199,848       1,059,288       140,560       -  
Other invested assets, fair value
    1,068,711       1,068,711       -       -  


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


   
Three Months Ended June 30, 2013
   
Six Months Ended June 30, 2013
 
   
Asset-backed
   
Foreign
   
Non-agency
   
Agency
         
Asset-backed
   
Foreign
   
Non-agency
   
Agency
       
(Dollars in thousands)
 
Securities
   
Corporate
   
RMBS
   
RMBS
   
Total
   
Securities
   
Corporate
   
RMBS
   
RMBS
   
Total
 
Beginning balance
  $ 4,686     $ 1,792     $ 5     $ -     $ 6,483     $ 4,849     $ 11,421     $ 5     $ 29,398     $ 45,673  
Total gains or (losses) (realized/unrealized)
                                                                               
Included in earnings
    115       (649 )     2       -       (532 )     16       (651 )     2       -       (633 )
Included in other comprehensive income (loss)
    (139 )     (298 )     (25 )     -       (462 )     (329 )     (422 )     (25 )     -       (776 )
Purchases, issuances and settlements
    (146 )     2,087       (71 )     -       1,870       (20 )     2,837       (71 )     -       2,746  
Transfers in and/or (out) of Level 3
    316       4,293       412       -       5,021       316       (5,960 )     412       (29,398 )     (34,630 )
Ending balance
  $ 4,832     $ 7,225     $ 323     $ -     $ 12,380     $ 4,832     $ 7,225     $ 323     $ -     $ 12,380  
                                                                                 
The amount of total gains or losses for the period included
                                                                             
in earnings (or changes in net assets) attributable to the
                                                                             
change in unrealized gains or losses relating to assets
                                                                             
still held at the reporting date
  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                                 
(Some amounts may not reconcile due to rounding.)
                                                                               


 
15

 

   
Three Months Ended June 30, 2012
   
Six Months Ended June 30, 2012
 
   
Asset-backed
   
Foreign
   
Non-agency
         
Asset-backed
   
Foreign
   
Non-agency
       
(Dollars in thousands)
 
Securities
   
Corporate
   
RMBS
   
Total
   
Securities
   
Corporate
   
RMBS
   
Total
 
Beginning balance
  $ 12,756     $ 5,119     $ 6     $ 17,881     $ 16,046     $ 2,536     $ 7     $ 18,589  
Total gains or (losses) (realized/unrealized)
                                                               
Included in earnings
    -       (16 )     1       (15 )     55       (19 )     2       38  
Included in other comprehensive income (loss)
    6       (13 )     (1 )     (8 )     338       112       (2 )     448  
Purchases, issuances and settlements
    1,793       4,755       (1 )     6,547       4,468       7,216       (2 )     11,682  
Transfers in and/or (out) of Level 3
    (5,559 )     (2,462 )     -       (8,021 )     (11,911 )     (2,462 )     -       (14,373 )
Ending balance
  $ 8,996     $ 7,383     $ 5     $ 16,384     $ 8,996     $ 7,383     $ 5     $ 16,384  
                                                                 
The amount of total gains or losses for the period included
                                                               
in earnings (or changes in net assets) attributable to the
                                                               
change in unrealized gains or losses relating to assets
                                                               
still held at the reporting date
  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 
(Some amounts may not reconcile due to rounding.)
                                                               


5.  CAPITAL TRANSACTIONS

On October 14, 2011, the Company renewed its shelf registration statement on Form S-3ASR with the SEC, as a Well Known Seasoned Issuer.  This shelf registration statement can be used by Group to register common shares, preferred shares, debt securities, warrants, share purchase contracts and share purchase units; by Holdings to register debt securities and by Everest Re Capital Trust III (“Capital Trust III”) to register trust preferred securities.

6.  CONTINGENCIES

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

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


 
16

 


In 1993 and prior, the Company had a business arrangement with The Prudential Insurance Company of America (“The Prudential”) wherein, for a fee, the Company accepted settled claim payment obligations of certain property and casualty insurers, and, concurrently, became the owner of the annuity or assignee of the annuity proceeds funded by the property and casualty insurers specifically to fulfill these fully settled obligations.  In these circumstances, the Company would be liable if The Prudential, which has an A+ (Superior) financial strength rating from A.M. Best Company (“A.M. Best”), was unable to make the annuity payments.  The table below presents the estimated cost to replace all such annuities for which the Company was contingently liable for the periods indicated:


(Dollars in thousands)
 
At June 30, 2013
   
At December 31, 2012
 
    $ 144,841     $ 144,628  


Prior to its 1995 initial public offering, the Company purchased annuities from an unaffiliated life insurance company with an A+ (Superior) financial strength rating from A.M. Best to settle certain claim liabilities of the company.  Should the life insurance company become unable to make the annuity payments, the Company would be liable for those claim liabilities.  The table below presents the estimated cost to replace all such annuities for which the Company was contingently liable for the periods indicated:


(Dollars in thousands)
 
At June 30, 2013
   
At December 31, 2012
 
    $ 29,474     $ 29,132  


7.  OTHER COMPREHENSIVE INCOME (LOSS)

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


   
Three Months Ended June 30, 2013
   
Six Months Ended June 30, 2013
 
(Dollars in thousands)
 
Before Tax
   
Tax Effect
   
Net of Tax
   
Before Tax
   
Tax Effect
   
Net of Tax
 
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary
  $ (120,591 )   $ 42,207     $ (78,385 )   $ (129,119 )   $ 45,192     $ (83,928 )
URA(D) on securities - OTTI
    (302 )     106       (196 )     (399 )     140       (259 )
Reclassification of net realized losses (gains) included in net income (loss)
    (244 )     85       (158 )     (2,333 )     816       (1,516 )
Foreign currency translation adjustments
    570       (199 )     371       (11,116 )     3,891       (7,225 )
Benefit plan liability adjustments
    -       -       -       -       -       -  
Reclassification of benefit plan liability amortization included in net income (loss)
    2,070       (725 )     1,345       4,140       (1,449 )     2,691  
Total other comprehensive income (loss)
  $ (118,497 )   $ 41,474     $ (77,023 )   $ (138,827 )   $ 48,590     $ (90,237 )
                                                 
   
Three Months Ended June 30, 2012
   
Six Months Ended June 30, 2012
 
(Dollars in thousands)
 
Before Tax
   
Tax Effect
   
Net of Tax
   
Before Tax
   
Tax Effect
   
Net of Tax
 
URA(D) on securities - temporary
  $ (1,392 )   $ 488     $ (904 )   $ 8,492     $ (2,972 )   $ 5,520  
URA(D) on securities - OTTI
    (49 )     17       (32 )     (69 )     24       (45 )
Reclassification of net realized losses (gains) included in net income (loss)
    (1,965 )     687       (1,278 )     2,208       (773 )     1,435  
Foreign currency translation adjustments
    (12,093 )     4,232       (7,861 )     (3,944 )     1,380       (2,564 )
Benefit plan liability adjustments
    -       -       -       -       -       -  
Reclassification of benefit plan liability amortization included in net income (loss)
    1,514       (531 )     983       3,027       (1,060 )     1,967  
Total other comprehensive income (loss)
  $ (13,985 )   $ 4,893     $ (9,092 )   $ 9,714     $ (3,401 )   $ 6,313  
                                                 
(Some amounts may not reconcile due to rounding)
                                               



 
17

 


The following table presents details of the amounts reclassified from accumulated other comprehensive income (“AOCI”) for the periods indicated:


   
Three months ended
   
Six months ended
   
Affected line item within the statements of
AOCI component
 
June 30, 2013
   
June 30, 2013
   
operations and comprehensive income (loss)
(Dollars in thousands)
               
URA(D) on securities
  $ (244 )   $ (2,333 )  
Other net realized capital gains (losses)
      85       816    
Income tax expense (benefit)
    $ (158 )   $ (1,516 )  
Net income (loss)
                     
Benefit plan liability
  $ 2,070     $ 4,140    
Other underwriting expenses
      (725 )     (1,449 )  
Income tax expense (benefit)
    $ 1,345     $ 2,691    
Net income (loss)
                     
(Some amounts may not reconcile due to rounding)
             


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


   
At June 30,
   
At December 31,
 
(Dollars in thousands)
 
2013
   
2012
 
             
Beginning balance of URA (D) on securities
  $ 157,163     $ 147,140  
Current period change in URA (D) of investments - temporary
    (85,444 )     10,177  
Current period change in URA (D) of investments - non-credit OTTI
    (259 )     (154 )
Ending balance of URA (D) on securities
    71,460       157,163  
                 
Beginning balance of foreign currency translation adjustments
    90,215       83,185  
Current period change in foreign currency translation adjustments
    (7,225 )     7,030  
Ending balance of foreign currency translation adjustments
    82,990       90,215  
                 
Beginning balance of benefit plans
    (62,511 )     (55,535 )
Current period change in benefit plans
    2,691       (6,976 )
Ending balance of benefit plans
    (59,820 )     (62,511 )
                 
Ending balance of accumulated other comprehensive income (loss)
  $ 94,630     $ 184,867  


8.  CREDIT FACILITY

Effective August 15, 2011, the Company entered into a new three year, $150,000 thousand unsecured revolving credit facility with a syndicate of lenders, replacing the August 23, 2006 five year senior revolving credit facility.  Both the August 15, 2011 and August 23, 2006 revolving credit agreements, which have similar terms, are referred to as the “Holdings Credit Facility”.  Citibank N.A. is the administrative agent for the Holdings Credit Facility.  The Holdings Credit Facility may be used for liquidity and general corporate purposes.  The Holdings Credit Facility provides for the borrowing of up to $150,000 thousand with interest at a rate selected by Holdings equal to either, (1) the Base Rate (as defined below) or (2) a periodic fixed rate equal to the Eurodollar Rate plus an applicable margin.  The Base Rate means a fluctuating interest rate per annum in effect from time to time to be equal to the higher of (a) the rate of interest publicly announced by Citibank as its base rate, (b) 0.5% per annum above the Federal Funds Rate or (c) 1% above the one month London Interbank Offered Rate (“LIBOR”), in each case plus the applicable margin.  The amount of margin and the fees payable for the Holdings Credit Facility depends upon Holdings’ senior unsecured debt rating.

The Holdings Credit Facility requires Holdings to maintain a debt to capital ratio of not greater than 0.35 to 1 and Everest Re to maintain its statutory surplus at $1,875,000 thousand plus 25% of future aggregate net income and 25% of future aggregate capital contributions after December 31, 2010, which at June 30, 2013, was $2,071,087 thousand.  As of June 30, 2013, the Company was in compliance with all Holdings Credit Facility covenants.
 
 
18

 
 
There are certain regulatory and contractual restrictions on the ability of Holdings’ operating subsidiaries to transfer funds to Holdings in the form of cash dividends, loans or advances.  The insurance laws of the State of Delaware, where Holdings’ direct insurance subsidiaries are domiciled, require regulatory approval before those subsidiaries can pay dividends or make loans or advances to Holdings that exceed certain statutory thresholds.  At December 31, 2012, $2,272,346 thousand of the $3,068,916 thousand in net assets of Holdings’ consolidated subsidiaries were subject to the foregoing regulatory restrictions.

The following table summarizes outstanding letters of credit and/or borrowings for the periods indicated:


(Dollars in thousands)
 
At June 30, 2013
 
At December 31, 2012
Bank
 
Commitment
   
In Use
 
Date of Loan
Maturity/Expiry Date
 
Commitment
   
In Use
 
Date of Loan
Maturity/Expiry Date
Citibank Holdings Credit Facility
  $ 150,000     $ 40,000  
5/22/2013
7/24/2013
  $ 150,000     $ -      
Total revolving credit borrowings
            40,000                   -      
Total letters of credit
            1,551    
12/31/2013
            1,551    
12/31/2013
                                         
Total Citibank Holdings Credit Facility
  $ 150,000     $ 41,551         $ 150,000     $ 1,551      


The following table presents the costs incurred in connection with the Holdings Credit Facility for the periods indicated:


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Credit facility fees incurred
  $ 113     $ 138     $ 178     $ 305  


9.  TRUST AGREEMENTS

A subsidiary of the Company, Everest Re, has established a trust agreement, which effectively uses Everest Re’s investments as collateral, as security for assumed losses payable to a non-affiliated ceding company.  At June 30, 2013, the total amount on deposit in the trust account was $187,504 thousand.

10.  SENIOR NOTES

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


               
June 30, 2013
   
December 31, 2012
 
               
Consolidated Balance
         
Consolidated Balance
       
(Dollars in thousands)
Date Issued
 
Date Due
 
Principal Amounts
   
Sheet Amount
   
Market Value
   
Sheet Amount
   
Market Value
 
5.40% Senior notes
10/12/2004
 
10/15/2014
  $ 250,000     $ 249,932     $ 260,000     $ 249,907     $ 266,390  


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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Interest expense incurred
  $ 3,388     $ 3,387     $ 6,775     $ 6,774  



 
19

 


11.  LONG TERM SUBORDINATED NOTES

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


         
Maturity Date
 
June 30, 2013
   
December 31, 2012
 
     
Original
         
Consolidated Balance
         
Consolidated Balance
       
(Dollars in thousands)
Date Issued
 
Principal Amount
 
Scheduled
 
Final
 
Sheet Amount
   
Market Value
   
Sheet Amount
   
Market Value
 
6.6% Long term subordinated notes
04/26/2007
  $ 400,000  
05/15/2037
 
05/01/2067
  $ 238,359     $ 244,553     $ 238,357     $ 242,138  


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

Holdings can redeem the long term subordinated notes prior to May 15, 2017, in whole but not in part at the applicable redemption price, which will equal the greater of (a) 100% of the principal amount being redeemed and (b) the present value of the principal payment on May 15, 2017 and scheduled payments of interest that would have accrued from the redemption date to May 15, 2017 on the long term subordinated notes being redeemed, discounted to the redemption date on a semi-annual basis at a discount rate equal to the treasury rate plus an applicable spread of either 0.25% or 0.50%, in each case plus accrued and unpaid interest.  Holdings may redeem the long term subordinated notes on or after May 15, 2017, in whole or in part at 100% of the principal amount plus accrued and unpaid interest; however, redemption on or after the scheduled maturity date and prior to May 1, 2047 is subject to a replacement capital covenant.  This covenant is for the benefit of certain senior note holders and it mandates that Holdings receive proceeds from the sale of another subordinated debt issue, of at least similar size, before it may redeem the subordinated notes.

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

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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Interest expense incurred
  $ 3,937     $ 3,937     $ 7,874     $ 7,874  



 
20

 


12.  JUNIOR SUBORDINATED DEBT SECURITIES PAYABLE

The following table displays Holdings’ outstanding junior subordinated debt securities due to Everest Re Capital Trust II (“Capital Trust II”), a wholly owned finance subsidiary of Holdings.  Fair value is primarily based on the quoted market price of the related trust preferred securities, and as such, these securities are considered Level 2 under the fair value hierarchy.


               
June 30, 2013
   
December 31, 2012
 
               
Consolidated Balance
         
Consolidated Balance
       
(Dollars in thousands)
Date Issued
 
Date Due
 
Amount Issued
   
Sheet Amount
   
Fair Value
   
Sheet Amount
   
Fair Value
 
6.20% Junior subordinated debt securities
03/29/2004
 
03/29/2034
  $ 329,897     $ -     $ -     $ 329,897     $ 333,225  


In accordance with the provisions of the junior subordinated debt securities, Holdings elected to redeem the $329,897 thousand of 6.2% junior subordinated debt securities outstanding on May 24, 2013.  As a result of the early redemption, the Company incurred pre-tax expense of $7,282 thousand related to the immediate amortization of the remaining capitalized issuance costs on the trust preferred securities.

Interest expense incurred in connection with these junior subordinated debt securities is as follows for the periods indicated:


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Interest expense incurred
  $ 3,068     $ 5,114     $ 8,181     $ 10,227  


Holdings considered the mechanisms and obligations relating to the trust preferred securities, taken together, constituted a full and unconditional guarantee by Holdings of Capital Trust II’s payment obligations with respect to their trust preferred securities.

13.  SEGMENT REPORTING

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

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

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


 
21

 


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


   
Three Months Ended
   
Six Months Ended
 
U.S. Reinsurance
 
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Gross written premiums
  $ 418,367     $ 135,469     $ 853,158     $ 504,950  
Net written premiums
    215,839       68,162       433,462       255,387  
                                 
Premiums earned
  $ 199,254     $ 164,146     $ 396,199     $ 348,013  
Incurred losses and LAE
    137,099       103,495       238,293       213,244  
Commission and brokerage
    38,540       54,651       76,670       99,828  
Other underwriting expenses
    9,994       10,021       20,528       20,775  
Underwriting gain (loss)
  $ 13,621     $ (4,021 )   $ 60,708     $ 14,166  
 
 
 
   
Three Months Ended
   
Six Months Ended
 
International
 
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Gross written premiums
  $ 354,388     $ 349,717     $ 654,787     $ 630,178  
Net written premiums
    162,557       160,199       296,346       296,528  
                                 
Premiums earned
  $ 151,125     $ 157,015     $ 293,018     $ 304,808  
Incurred losses and LAE
    89,883       97,888       171,966       162,528  
Commission and brokerage
    31,156       36,978       59,263       68,740  
Other underwriting expenses
    7,667       6,546       15,597       13,286  
Underwriting gain (loss)
  $ 22,419     $ 15,603     $ 46,192     $ 60,254  
 
 
 
   
Three Months Ended
   
Six Months Ended
 
Insurance
 
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Gross written premiums
  $ 307,550     $ 247,693     $ 556,106     $ 454,942  
Net written premiums
    153,214       111,071       277,969       214,896  
                                 
Premiums earned
  $ 139,643     $ 117,309     $ 248,811     $ 219,360  
Incurred losses and LAE
    106,917       92,194       192,281       168,202  
Commission and brokerage
    5,669       1,736       7,554       12,288  
Other underwriting expenses
    26,623       24,532       51,681       46,552  
Underwriting gain (loss)
  $ 434     $ (1,153 )   $ (2,705 )   $ (7,682 )



 
22

 


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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Underwriting gain (loss)
  $ 36,474     $ 10,429     $ 104,195     $ 66,738  
Net investment income
    81,736       74,206       158,605       155,448  
Net realized capital gains (losses)
    15,526       82,589       325,332       258,730  
Corporate expense
    (2,065 )     (1,732 )     (3,837 )     (3,298 )
Interest, fee and bond issue cost amortization expense
    (17,928 )     (12,683 )     (30,544 )     (25,379 )
Other income (expense)
    9,744       25,428       83       19,174  
Income (loss) before taxes
  $ 123,487     $ 178,237     $ 553,834     $ 471,413  


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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Canada
  $ 35,436     $ 27,835     $ 75,582     $ 75,275  


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

14.  RELATED-PARTY TRANSACTIONS

Parent

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


   
 Common Shares
   
 Authorized for
Amendment Date
 
 Repurchase
(Dollars in thousands)
 
     
09/21/2004
 
 5,000,000
07/21/2008
 
 5,000,000
02/24/2010
 
 5,000,000
02/22/2012
 
 5,000,000
05/15/2013
 
 5,000,000
   
 25,000,000


As of June 30, 2013, Holdings held 9,719,971 common shares of Group, which it had purchased in the open market between February 1, 2007 and March 8, 2011.  The table below represents the total purchase price for these common shares purchased.


(Dollars in thousands)
     
Total purchase price
  $ 835,371  



 
23

 


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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Dividends received
  $ 4,665     $ 4,665     $ 9,331     $ 9,331  


Outside Directors

During the normal course of business, the Company, through its affiliates, engages in insurance and brokerage and commission business transactions, with companies controlled by or affiliated with one or more of Group’s outside directors.  Such transactions, individually and in the aggregate, are not material to the Company’s financial condition, results of operation and cash flows.

Affiliated Companies

Everest Global Services, Inc. (“Global Services”), an affiliate of Holdings, provides centralized management and home office services, through a management agreement, to Holdings and other affiliated companies within Holdings’ consolidated structure.  Services provided by Everest Global include executive managerial services, legal services, actuarial services, accounting services, information technology services and others.

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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Expenses incurred
  $ 18,214     $ 18,239     $ 36,769     $ 36,373  



 
24

 


Affiliates

The table below represents affiliated quota share reinsurance agreements ("whole account quota share") for all new and renewal business for the indicated coverage period:
 
(Dollars in thousands)
                             
       
Percent
   
Assuming
     
Single
   
Aggregate
 
Coverage Period
   Ceding Company  
Ceded
   
Company
 
Type of Business
 
Occurrence Limit
   
Limit
 
                               
01/01/2002-12/31/2002
  Everest Re     20.0 %  
Bermuda Re
 
property / casualty business
  $ -     $ -  
                                     
01/01/2003-12/31/2003
  Everest Re     25.0 %  
Bermuda Re
 
property / casualty business
    -       -  
                                     
01/01/2004-12/31/2005
  Everest Re     22.5 %  
Bermuda Re
 
property / casualty business
    -       -  
    Everest Re     2.5 %  
Everest International
 
property / casualty business
    -       -  
                                     
01/01/2006-12/31/2006
  Everest Re     18.0 %  
Bermuda Re
 
property business
    125,000 (1)     -  
    Everest Re     2.0 %  
Everest International
 
property business
    -       -  
                                     
01/01/2006-12/31/2007
  Everest Re     31.5 %  
Bermuda Re
 
casualty business
    -       -  
    Everest Re     3.5 %  
Everest International
 
casualty business
    -       -  
                                     
01/01/2007-12/31/2007
  Everest Re     22.5 %  
Bermuda Re
 
property business
    130,000 (1)     -  
    Everest Re     2.5 %  
Everest International
 
property business
    -       -  
                                     
01/01/2008-12/31/2008
  Everest Re     36.0 %  
Bermuda Re
 
property / casualty business
    130,000 (1)     275,000 (2)
    Everest Re     4.0 %  
Everest International
 
property / casualty business
    -       -  
                                     
01/01/2009-12/31/2009
  Everest Re     36.0 %  
Bermuda Re
 
property / casualty business
    150,000 (1)     325,000 (2)
    Everest Re     8.0 %  
Everest International
 
property / casualty business
    -       -  
                                     
01/01/2010-12/31/2010
  Everest Re     44.0 %  
Bermuda Re
 
property / casualty business
    150,000       325,000  
                                     
01/01/2011-12/31/2011
  Everest Re     50.0 %  
Bermuda Re
 
property / casualty business
    150,000       300,000  
                                     
01/01/2012
  Everest Re     50.0 %  
Bermuda Re
 
property / casualty business
    100,000       200,000  
                                     
01/01/2003-12/31/2006
  Everest Re- Canadian Branch     50.0 %  
Bermuda Re
 
property business
    -       -  
01/01/2007-12/31/2009
  Everest Re- Canadian Branch     60.0 %  
Bermuda Re
 
property business
    -       -  
01/01/2010-12/31/2010
  Everest Re- Canadian Branch     60.0 %  
Bermuda Re
 
property business
    350,000 (3)     -  
01/01/2011-12/31/2011
  Everest Re- Canadian Branch     60.0 %  
Bermuda Re
 
property business
    350,000 (3)     -  
01/01/2012-12/31/2012
  Everest Re- Canadian Branch     75.0 %  
Bermuda Re
 
property / casualty business
    206,250 (3)     412,500 (3)
01/01/2013
  Everest Re- Canadian Branch     75.0 %  
Bermuda Re
 
property / casualty business
    150,000 (3)     412,500 (3)
                                     
01/01/2012
  Everest Canada     80.0 %  
Everest Re- Canadian Branch
 
property business
    -       -  
                                     
(1) The single occurance limit is applied before the loss cessions to either Bermuda Re or Everest International.
                   
(2) The aggregate limit is applied before the loss cessions to either Bermuda Re or Everest International.
                   
(3) Amounts shown are Canadian dollars.
                               

 
 
25

 

For premiums earned and losses incurred for the period January 1, 2002 through December 31, 2002, Everest Re, Everest National Insurance Company and Everest Security Insurance Company entered into an Excess of Loss Reinsurance Agreement with Bermuda Re, covering workers’ compensation losses occurring on and after January 1, 2002, as respect to new, renewal and in force policies effective on that date through December 31, 2002.  The table below represents Bermuda Re's liability limits for any losses per one occurrence.


   
Liability Limits
 
(Dollars in thousands)
 
Exceeding
   
Not to Exceed
 
Losses per one occurrence
  $ 100,000     $ 150,000  


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


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


The following tables summarize the premiums and losses ceded by the Company to Bermuda Re and Everest International, respectively, and premiums and losses assumed by the Company from Everest Canada for the periods indicated:


   
Three Months Ended
   
Six Months Ended
 
Bermuda Re
 
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Ceded written premiums
  $ 509,451     $ 341,220     $ 986,582     $ 740,288  
Ceded earned premiums
    475,419       427,461       929,801       825,493  
Ceded losses and LAE (a)
    266,455       211,805       497,986       468,180  
 
 
 
   
Three Months Ended
   
Six Months Ended
 
Everest International
 
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Ceded written premiums
  $ 269     $ 439     $ 134     $ 694  
Ceded earned premiums
    353       875       414       1,967  
Ceded losses and LAE
    (643 )     523       (603 )     (1,576 )
 
 
 
   
Three Months Ended
   
Six Months Ended
 
Everest Canada
 
June 30,
   
June 30,
 
(Dollars in thousands)
 
2013
   
2012
   
2013
   
2012
 
Assumed written premiums
  $ 6,287     $ 5,476     $ 9,125     $ 8,643  
Assumed earned premiums
    3,619       3,514       7,389       7,366  
Assumed losses and LAE
    2,048       2,109       4,274       4,420  
 
(a) Ceded losses and LAE include the Mt. McKinley loss portfolio transfer that constitutes losses ceded under retroactive reinsurance and therefore, in accordance with FASB guidance, a deferred gain on retroactive reinsurance is reflected in other expenses on the consolidated statements of operations and comprehensive income (loss).


 
26

 


Everest Re sold net assets of its UK branch to Bermuda Re and provided Bermuda Re with a reserve indemnity agreement allowing for indemnity payments of up to 90% of ₤25.0 million of the excess of 2002 and prior reserves, provided that any recognition of profit from the reserves for 2002 and prior underwriting years is taken into account.  The limit available under this agreement was fully exhausted at December 31, 2004.

15. INCOME TAXES

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

The Company generally will use the estimated annual effective tax rate approach for calculating its tax provision for interim periods as prescribed by ASC 740-270, Interim Reporting.  Under the estimated annual effective tax rate approach, the estimated annual effective tax rate is applied to the interim year-to-date pre-tax income to determine the income tax expense or benefit for the year-to-date period.  The tax expense or benefit for a quarter represents the difference between the year-to-date tax expense or benefit for the current year-to-date period less such amount for the immediately preceding year-to-date period.  Management considers the impact of all known events in its estimation of the Company’s annual pre-tax income and effective tax rate.

During the second quarter of 2012, the Company identified an understatement in its Deferred tax asset account of $9,257 thousand.  The understatement resulted from differences between filed and recorded amounts that had accumulated over several prior periods.  The Company corrected this understatement in its June 30, 2012 financial statements, resulting in an additional $9,257 thousand income tax benefit included in the income tax expense (benefit) caption in the Consolidated Statements of Operations and Comprehensive Income (Loss) and increased net income for the same amount for the quarter ended June 30, 2012.  The Company also increased its Deferred tax asset in its Consolidated Balance Sheets by the same amount.  The Company recorded a similar adjustment of $12,417 thousand during the first quarter of 2012, for a total six-month adjustment of $21,674 thousand.  The Company believes that the out of period adjustments are immaterial to its June 30, 2012 financial statements and to all prior periods.  As such, the Company has not restated any prior period amounts.

16. SUBSEQUENT EVENTS

The Company has evaluated known recognized and non-recognized subsequent events.  The Company does not have any subsequent events to report.

 
27

 

 
ITEM 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
 
Industry Conditions.
The worldwide reinsurance and insurance businesses are highly competitive, as well as cyclical by product and market.  As such, financial results tend to fluctuate with periods of constrained availability, high rates and strong profits followed by periods of abundant capacity, low rates and constrained profitability.  Competition in the types of reinsurance and insurance business that we underwrite is based on many factors, including the perceived overall financial strength of the reinsurer or insurer, ratings of the reinsurer or insurer by A.M. Best and/or Standard & Poor’s, underwriting expertise, the jurisdictions where the reinsurer or insurer is licensed or otherwise authorized, capacity and coverages offered, premiums charged, other terms and conditions of the reinsurance and insurance business offered, services offered, speed of claims payment and reputation and experience in lines written.  Furthermore, the market impact from these competitive factors related to reinsurance and insurance is generally not consistent across lines of business, domestic and international geographical areas and distribution channels.

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

Worldwide insurance and reinsurance market conditions continued to be very competitive, particularly in the casualty lines of business.  Generally, there was ample insurance and reinsurance capacity relative to demand.  Competition and its effect on rates, terms and conditions vary widely by market and coverage yet continued to be most prevalent in the U.S. casualty insurance and reinsurance markets and additional capacity from the capital markets is impacting worldwide catastrophe rates.

During the fourth quarter of 2012, the industry sustained significant losses from Superstorm Sandy and also sustained significant losses during 2011 from Australian floods, the New Zealand earthquake, the earthquake and tsunami in Japan, storms in the U.S., and the Thailand floods.  It is too early to determine the longer term impact on market conditions as a result of these events.  While the 2011 events have resulted in meaningful rate increases for catastrophe coverages in some global catastrophe prone regions, particularly areas impacted by these losses, whether the magnitude of these 2012 and 2011 losses is sufficient to increase rates and improve market conditions for other lines of business remains to be seen.

Overall, we believe that current marketplace conditions, particularly for catastrophe coverages, provide profit opportunities for us given our strong ratings, distribution system, reputation and expertise.  We continue to employ our strategy of targeting business that offers the greatest profit potential, while maintaining balance and diversification in our overall portfolio.


 
28

 

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


   
Three Months Ended
   
Percentage
   
Six Months Ended
   
Percentage
 
   
June 30,
   
Increase/
   
June 30,
   
Increase/
 
(Dollars in millions)
 
2013
   
2012
   
(Decrease)
   
2013
   
2012
   
(Decrease)
 
Gross written premiums
  $ 1,080.3     $ 732.9       47.4 %   $ 2,064.1     $ 1,590.1       29.8 %
Net written premiums
    531.6       339.4       56.6 %     1,007.8       766.8       31.4 %
                                                 
REVENUES:
                                               
Premiums earned
  $ 490.0     $ 438.5       11.8 %   $ 938.0     $ 872.2       7.5 %
Net investment income
    81.7       74.2       10.1 %     158.6       155.4       2.0 %
Net realized capital gains (losses)
    15.5       82.6       -81.2 %     325.3       258.7       25.7 %
Other income (expense)
    9.7       25.4       -61.7 %     0.1       19.2       -99.6 %
Total revenues
    597.0       620.7       -3.8 %     1,422.0       1,305.5       8.9 %
                                                 
CLAIMS AND EXPENSES:
                                               
Incurred losses and loss adjustment expenses
    333.9       293.6       13.7 %     602.5       544.0       10.8 %
Commission, brokerage, taxes and fees
    75.4       93.4       -19.3 %     143.5       180.9       -20.7 %
Other underwriting expenses
    44.3       41.1       7.7 %     87.8       80.6       8.9 %
Corporate expense
    2.1       1.7       19.2 %     3.8       3.3       16.4 %
Interest, fee and bond issue cost amortization expense
    17.9       12.7       41.4 %     30.5       25.4       20.4 %
Total claims and expenses
    473.5       442.5       7.0 %     868.2       834.1       4.1 %
                                                 
INCOME (LOSS) BEFORE TAXES
    123.5       178.2       -30.7 %     553.8       471.4       17.5 %
Income tax expense (benefit)
    38.2       52.6       -27.3 %     182.9       131.0       39.6 %
NET INCOME (LOSS)
  $ 85.3     $ 125.7       -32.1 %   $ 370.9     $ 340.4       9.0 %
                                                 
RATIOS:
                 
Point Change
                   
Point Change
 
Loss ratio
    68.1 %     67.0 %     1.1       64.2 %     62.4 %     1.8  
Commission and brokerage ratio
    15.4 %     21.3 %     (5.9 )     15.3 %     20.7 %     (5.4 )
Other underwriting expense ratio
    9.1 %     9.3 %     (0.2 )     9.4 %     9.2 %     0.2  
Combined ratio
    92.6 %     97.6 %     (5.0 )     88.9 %     92.3 %     (3.4 )
                                                 
                                                 
                           
At
   
At
   
Percentage
 
                           
June 30,
   
December 31,
   
Increase/
 
(Dollars in millions)
                            2013       2012    
(Decrease)
 
Balance sheet data:
                                               
Total investments and cash
                          $ 8,940.2     $ 9,075.5       -1.5 %
Total assets
                            15,257.2       15,088.0       1.1 %
Loss and loss adjustment expense reserves
                            7,868.2       8,143.1       -3.4 %
Total debt
                            528.3       818.2       -35.4 %
Total liabilities
                            11,491.9       11,609.3       -1.0 %
Stockholder's equity
                            3,765.3       3,478.6       8.2 %
                                                 
(Some amounts may not reconcile due to rounding.)
                                               


Revenues.
Premiums.  Gross written premiums increased by 47.4% to $1,080.3 million for the three months ended June 30, 2013 compared to $732.9 million for the three months ended June 30, 2012, reflecting a $287.6 million, or 59.3%, increase in our reinsurance business and a $59.9 million increase in our insurance business.  The increase in reinsurance premiums was mainly due to the impact of a Florida quota share reinsurance contract as well as new business, increased participations on existing business and higher original rates on subject business.  Excluding the large Florida quota share reinsurance contract, gross written premiums increased 12.5% and reinsurance premiums increased 8.1%, quarter over quarter.  The increase in insurance premiums was primarily due to the growth in California workers compensation, crop and non-standard auto business.  Gross written premiums increased by 29.8% to $2,064.1 million for the six
 
 
29

 
 
months ended June 30, 2013 compared to $1,590.1 million for the six months ended June 30, 2012, reflecting a $372.8 million, or 32.8%, increase in our reinsurance business and a $101.2 million increase in our insurance business.  The increase in reinsurance premiums was mainly due to the impact of a Florida quota share reinsurance contract as well as new business, increased participations on existing business and higher original rates on subject business.  Excluding the large Florida quota share reinsurance contract, gross written premiums increased 13.6% and reinsurance premiums increased 10.6%, compared to the prior year six-month period.  The increase in insurance premiums was primarily due to the growth in California workers compensation, crop and non-standard auto business.

Net written premiums increased 56.6% to $531.6 million for the three months ended June 30, 2013 compared to $339.4 million for the three months ended June 30, 2012 and increased 31.4% to $1,007.8 million for the six months ended June 30, 2013 compared to $766.8 million for the six months ended June 30, 2012, which is consistent with the increase in gross written premiums.  Premiums earned increased by 11.8% to $490.0 million for the three months ended June 30, 2013 compared to $438.5 million for the three months ended June 30, 2012, and increased by 7.5% to $938.0 million for the six months ended June 30, 2013 compared to $872.2 million for the six months ended June 30, 2012.  Unlike written premiums, premiums earned were not impacted by the Florida quota share reinsurance contract.  The change in premiums earned was comparable to the change in net written premiums, excluding the impact of the Florida quota share reinsurance contract.

Net Investment Income.  Net investment income increased by 10.1% to $81.7 million for the three months ended June 30, 2013 compared with net investment income of $74.2 million for the three months ended June 30, 2012 and increased by 2.0% to $158.6 million for the six months ended June 30, 2013 compared with net investment income of $155.4 million for the six months ended June 30, 2012.  Net pre-tax investment income as a percentage of average invested assets was 4.0% for the three months ended June 30, 2013 compared to 3.6% for the three months ended June 30, 2012 and was 3.8% for the six months ended June 30, 2013 and 2012.

Net Realized Capital Gains (Losses). Net realized capital gains were $15.5 million and $82.6 million for the three months ended June 30, 2013 and 2012, respectively.  The $15.5 million was comprised of $16.3 million of net realized capital gains from sales on our fixed maturity and equity securities and $0.8 million of losses from fair value re-measurements.  The net realized capital gains of $82.6 million for the three months ended June 30, 2012 were the result of $83.2 million of gains from fair value re-measurements, partially offset by $0.5 million of other-than-temporary impairments on our available for sale fixed maturity securities and $0.1 million of net realized capital losses from sales on our fixed maturity and equity securities.

Net realized capital gains were $325.3 million and $258.7 million for the six months ended June 30, 2013 and 2012, respectively.  Of the $325.3 million, there were $298.9 million of gains from fair value re-measurements and $26.4 million of net realized capital gains from sales on our fixed maturity and equity securities.  The net realized capital gains of $258.7 million for the six months ended June 30, 2012 were the result of $236.0 million of gains from fair value re-measurements and $28.9 million of net realized capital gains from sales on our fixed maturity and equity securities, partially offset by $6.1 million of other-than-temporary impairments on our available for sale fixed maturity securities.

Other Income (Expense).  We recorded other income of $9.7 million and $0.1 million for the three and six months ended June 30, 2013, respectively.  We recorded other income of $25.4 million and $19.2 million for the three and six months ended June 30, 2012, respectively.  The changes were primarily due to fluctuations in currency exchange rates for the corresponding periods.


 
30

 


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


   
Three Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 290.4       59.2 %     $ 11.7       2.4 %     $ 302.1       61.6 %  
Catastrophes
    30.0       6.1 %       1.8       0.4 %       31.8       6.5 %  
A&E
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 320.4       65.3 %     $ 13.5       2.8 %     $ 333.9       68.1 %  
                                                       
2012
                                                     
Attritional
  $ 266.1       60.8 %     $ 14.1       3.2 %     $ 280.2       64.0 %  
Catastrophes
    15.0       3.4 %       (1.7 )     -0.4 %       13.3       3.0 %  
A&E
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 281.1       64.2 %     $ 12.5       2.8 %     $ 293.6       67.0 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ 24.3       (1.6 )
pts
  $ (2.4 )     (0.8 )
pts
  $ 21.9       (2.4 )
pts
Catastrophes
    15.0       2.7  
pts
    3.5       0.8  
pts
    18.5       3.5  
pts
A&E
    -       -  
pts
    -       -  
pts
    -       -  
pts
Total segment
  $ 39.3       1.1  
pts
  $ 1.0       -  
pts
  $ 40.3       1.1  
pts



   
Six Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 546.4       58.2 %     $ 10.1       1.1 %     $ 556.5       59.3 %  
Catastrophes
    30.0       3.2 %       16.1       1.7 %       46.1       4.9 %  
A&E
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 576.4       61.4 %     $ 26.2       2.8 %     $ 602.5       64.2 %  
                                                       
2012
                                                     
Attritional
  $ 501.5       57.6 %     $ 15.9       1.8 %     $ 517.4       59.4 %  
Catastrophes
    30.0       3.4 %       (3.5 )     -0.4 %       26.5       3.0 %  
A&E
    -       0.0 %       0.1       0.0 %       0.1       0.0 %  
Total segment
  $ 531.5       61.0 %     $ 12.5       1.4 %     $ 544.0       62.4 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ 44.9       0.6  
pts
  $ (5.8 )     (0.7 )
pts
  $ 39.1       (0.1 )
pts
Catastrophes
    -       (0.2 )
pts
    19.6       2.1  
pts
    19.6       1.9  
pts
A&E
    -       -  
pts
    (0.1 )     -  
pts
    (0.1 )     -  
pts
Total segment
  $ 44.9       0.4  
pts
  $ 13.7       1.4  
pts
  $ 58.5       1.8  
pts
                                                       
(a) Attritional losses exclude catastrophe and Asbestos and Environmental ("A&E") losses.
                                   
(Some amounts may not reconcile due to rounding.)
                                               


Incurred losses and LAE increased by 13.7% to $333.9 million for the three months ended June 30, 2013 compared to $293.6 million for the three months ended June 30, 2012, representing 1.1 loss ratio points, primarily due to increases in current year catastrophe losses and current year attritional losses.  Current year catastrophe losses for the three months ended June 30, 2013 were $30.0 million, or 6.1 points, due to U.S. Storms ($25.0 million), Canadian floods ($2.5 million) and European floods (2.5 million).  The $15.0 million of current year catastrophe losses for the three months ended June 30, 2012 represented 3.4 points and related to U.S. tornadoes.  Current year attritional losses increased due to higher premiums earned.  Despite the increase in current year attritional losses, the current year attritional loss ratio decreased by 1.6 points due to a shift in the mix of business towards excess of loss business, which generally results lower loss ratios.

Incurred losses and LAE increased by 10.8% to $602.5 million for the six months ended June 30, 2013 compared to $544.0 million for the six months ended June 30, 2012, representing an increase of 1.8 loss ratio points, primarily due to higher current year attritional losses and unfavorable development on prior year catastrophe losses in 2013 compared to 2012. The current year attritional losses increased by $44.9 million due to the increases in premiums earned.  Prior year catastrophe losses for the six months ended June 30, 2013, were $16.1 million, or 1.7 points, and related primarily to Superstorm Sandy.  Current year
 
 
31

 
 
catastrophe losses for the six month ended June 30, 2013 were $30.0 million, or 3.2 points, due to U.S. Storms ($25.0 million), Canadian floods ($2.5 million) and European floods ($2.5 million).  The $30.0 million of current year catastrophe losses for the six months ended June 30, 2012 represented 3.4 points and related primarily to U.S. storm losses.

Commission, Brokerage, Taxes and Fees.  Commission, brokerage, taxes and fees decreased by 19.3% to $75.4 million for the three months ended June 30, 2013 compared to $93.4 million for the three months ended June 30, 2012.  Commission, brokerage, taxes and fees decreased by 20.7% to $143.5 million for the six months ended June 30, 2013 compared to $180.9 million for the six months ended June 30, 2012.  The decreases were due primarily to the one-time impact of the termination of the Florida quota share reinsurance contract in the second quarter of 2012, as well as an increase in excess of loss business in 2013 which carries a lower commission than pro rata business.

Other Underwriting Expenses.  Other underwriting expenses were $44.3 million and $41.1 million for the three months ended June 30, 2013 and 2012, respectively, and $87.8 million and $80.6 million for the six months ended June 30, 2013 and 2012, respectively.  The increases in other underwriting expense were mainly due to higher compensation expenses.

Corporate Expenses. Corporate expenses, which are general operating expenses that are not allocated to segments, were $2.1 million and $1.7 million for the three months ended June 30, 2013 and 2012, respectively, and $3.8 million and $3.3 million for the six months ended June 30, 2013 and 2012, respectively.

Interest, Fees and Bond Issue Cost Amortization Expense. Interest, fees and other bond amortization expense was $17.9 million and $12.7 million for the three months ended June 30, 2013 and 2012, respectively, and $30.5 million and $25.4 million for the six months ended June 30, 2013 and 2012, respectively.  The increases were primarily due to $7.3 million of amortization expense on remaining capitalized issuance costs, related to the redemption of the $329.9 million of trust preferred securities in May, 2013.

Income Tax Expense (Benefit).  Income tax expense was $38.2 million and $52.6 million for the three months ended June 30, 2013 and 2012, respectively, and $182.9 million and $131.0 million for the six months ended June 30, 2013 and 2012, respectively.  Our income tax is primarily a function of the statutory tax rates coupled with the impact from tax-preferenced investment income.  Variations in our effective tax rate generally result from changes in the relative levels of pre-tax income.  The increase in tax expense for the three month period was mainly due to the increase in taxable income resulting from higher underwriting income, partially offset by lower net capital gains in 2013.  The increase in tax expense for the six month period was mainly due to the increase in taxable income resulting from higher underwriting income and net capital gains in 2013.  The income tax expense for the three and six months ended June 30, 2012 also reflect tax benefits of $9.3 million and $21.7 million, respectively, realized due to corrections of understatement in the deferred tax asset account.

Net Income (Loss).
Our net income was $85.3 million and $125.7 million for the three months ended June 30, 2013 and 2012, respectively, and $370.9 million and $340.4 million for the six months ended June 30, 2013 and 2012, respectively.  The variance was primarily driven by the financial component fluctuations explained above.

Ratios.
Our combined ratio decreased by 5.0 points to 92.6% for the three months ended June 30, 2013 compared to 97.6% for the three months ended June 30, 2012 and decreased by 3.4 points to 88.9% for the six months ended June 30, 2013 compared to 92.3% for the six months ended June 30, 2012.  The loss ratio component increased 1.1 points for the three months ended June 30, 2013, over the same period last year primarily due to the $15.0 million increase in current year catastrophe losses, which added 2.7 points to the loss ratio.  The loss ratio increased 1.8 points for the six months ended June 30, 2013 over the same period last year primarily due to the variance of prior year development on catastrophe losses in 2013 compared to 2012 of 2.1 points.  The commission and brokerage ratio components decreased 5.9 points and 5.4 points for the three and six months ended June 30, 2013, respectively, due to an increase in excess of loss
 
 
32

 
 
business which carries a lower commission than pro rata business and the one-time impact of the termination of the Florida quota share reinsurance contract in the second quarter of 2012.  The other underwriting expense ratio component remained relatively flat compared to the same periods last year.

Stockholder's Equity.
Stockholder's equity increased by $286.7 million to $3,765.3 million at June 30, 2013 from $3,478.6 million at December 31, 2012, principally as a result of $370.9 million of net income, $6.1 million of share-based compensation transactions and $2.7 million of net benefit plan obligation adjustments, partially offset by $85.7 million of net unrealized depreciation on investments and $7.2 million of net foreign currency translation adjustments.

Consolidated Investment Results

Net Investment Income.
Net investment income increased 10.1% to $81.7 million for the three months ended June 30, 2013 compared to $74.2 million for the three months ended June 30, 2012 and increased 2.0% to $158.6 million for the six months ended June 30, 2013 compared to $155.4 million for the six months ended June 30, 2012.  The increases were primarily due to increases in limited partnerships.

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


   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
(Dollars in millions)
 
2013
   
2012
   
2013
   
2012
 
Fixed maturities
  $ 53.4     $ 54.0     $ 107.3     $ 108.8  
Equity securities
    11.1       10.1       18.8       20.4  
Short-term investments and cash
    0.1       0.3       0.4       0.4  
Other invested assets
                               
Limited partnerships
    14.2       9.2       25.5       20.8  
Dividends from Parent's shares
    4.7       4.6       9.3       9.3  
Other
    1.9       (0.5 )     4.3       1.0  
Gross investment income before adjustments
    85.4       77.7       165.6       160.8  
Funds held interest income (expense)
    1.0       0.9       3.4       2.9  
Gross investment income
    86.4       78.7       169.1       163.7  
Investment expenses
    (4.7 )     (4.5 )     (10.5 )     (8.3 )
Net investment income
  $ 81.7     $ 74.2     $ 158.6     $ 155.4  
                                 
(Some amounts may not reconcile due to rounding)
                               


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


 
At
 
At
 
June 30,
 
December 31,
 
2013
 
2012
Imbedded pre-tax yield of cash and invested assets
3.3%
 
3.4%
Imbedded after-tax yield of cash and invested assets
2.4%
 
2.4%



 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
2013
 
2012
 
2013
 
2012
Annualized pre-tax yield on average cash and invested assets
4.0%
 
3.6%
 
3.8%
 
3.8%
Annualized after-tax yield on average cash and invested assets
2.8%
 
2.7%
 
2.8%
 
2.8%



 
33

 


Net Realized Capital Gains (Losses).
The following table presents the composition of our net realized capital gains (losses) for the periods indicated:


   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
(Dollars in millions)
 
2013
   
2012
   
Variance
   
2013
   
2012
   
Variance
 
Gains (losses) from sales:
                                   
Fixed maturity securities, market value
                                   
Gains
  $ 4.6     $ 3.6     $ 1.0     $ 8.3     $ 7.2     $ 1.1  
Losses
    (4.4 )     (1.2 )     (3.2 )     (6.0 )     (3.3 )     (2.7 )
Total
    0.2       2.4       (2.2 )     2.3       3.9       (1.6 )
                                                 
Fixed maturity securities, fair value
                                               
Gains
    0.3       0.1       0.2       0.4       5.5       (5.1 )
Losses
    (0.1 )     (0.2 )     0.1       (0.3 )     (0.4 )     0.1  
Total
    0.2       (0.2 )     0.4       0.1       5.0       (4.9 )
                                                 
Equity securities, fair value
                                               
Gains
    20.5       1.0       19.5       29.4       27.8       1.6  
Losses
    (4.6 )     (3.4 )     (1.2 )     (5.4 )     (7.9 )     2.5  
Total
    15.9       (2.4 )     18.3       24.0       19.9       4.1  
                                                 
Total net realized gains (losses) from sales
                                               
Gains
    25.4       4.7       20.7       38.1       40.5       (2.4 )
Losses
    (9.1 )     (4.8 )     (4.3 )     (11.7 )     (11.6 )     (0.1 )
Total
    16.3       (0.1 )     16.4       26.4       28.9       (2.5 )
                                                 
Other than temporary impairments:
    -       (0.5 )     0.5       -       (6.1 )     6.1  
                                                 
Gains (losses) from fair value adjustments:
                                               
Fixed maturities, fair value
    (1.7 )     (1.7 )     -       (1.6 )     1.3       (2.9 )
Equity securities, fair value
    16.4       (21.7 )     38.1       122.5       46.1       76.4  
Other invested assets, fair value
    (15.5 )     106.7       (122.2 )     178.0       188.6       (10.6 )
Total
    (0.8 )     83.2       (84.0 )     298.9       236.0       62.9  
                                                 
Total net realized gains (losses)
  $ 15.5     $ 82.6     $ (67.1 )   $ 325.3     $ 258.7     $ 66.6  
                                                 
(Some amounts may not reconcile due to rounding)
                                               


Net realized capital gains were $15.5 million and $82.6 million for the three months ended June 30, 2013 and 2012, respectively.  For the three months ended June 30, 2013, we recorded $16.3 million of net realized capital gains from sales of fixed maturity and equity securities and $0.8 million of losses due to fair value re-measurements on fixed maturity, equity securities and other invested assets.  The fixed maturity and equity sales for the three months ended June 30, 2013 related primarily to adjusting the portfolios for overall market changes and individual credit shifts.  For the three months ended June 30, 2012, we recorded $83.2 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets, partially offset by $0.5 million of other-than-temporary impairments on fixed maturity securities and $0.1 million of net realized capital losses from sales of fixed maturity and equity securities.

Net realized capital gains were $325.3 million and $258.7 million for the six months ended June 30, 2013 and 2012, respectively.  For the six months ended June 30, 2013, we recorded $298.9 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets and $26.4 million of net realized capital gains from sales of fixed maturity and equity securities.  The fixed maturity and equity sales for the six months ended June 30, 2013 related primarily to adjusting the portfolios for overall market changes and individual credit shifts.  For the six months ended June 30, 2012, we recorded $236.0 million of gains due to fair value re-measurements on fixed maturity, equity securities and other invested assets and $28.9 million of net realized capital gains from sales of fixed maturity and equity securities, partially offset by $6.1 million of other-than-temporary impairments on fixed maturity securities.


 
34

 


Segment Results.
The U.S. Reinsurance operation writes property and casualty reinsurance and specialty lines of business, including Marine, Aviation, Surety and A&H business, on both a treaty and facultative basis, through reinsurance brokers, as well as directly with ceding companies primarily within the U.S.  The International operation writes non-U.S. property and casualty reinsurance through Everest Re’s branches in Canada, Singapore and through offices in Brazil, Miami and New Jersey.  The Insurance operation writes property and casualty insurance, including medical stop loss insurance, directly and through general agents, brokers and surplus lines brokers within the U.S and Canada.

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

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

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


 
35

 


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

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


   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
(Dollars in millions)
 
2013
   
2012
   
Variance
   
% Change
   
2013
   
2012
   
Variance
   
% Change
 
Gross written premiums
  $ 418.4     $ 135.5     $ 282.9       208.8 %   $ 853.2     $ 505.0     $ 348.2       69.0 %
Net written premiums
    215.8       68.2       147.7       216.7 %     433.5       255.4       178.1       69.7 %
                                                                 
Premiums earned
  $ 199.3     $ 164.1     $ 35.1       21.4 %   $ 396.2     $ 348.0     $ 48.2       13.8 %
Incurred losses and LAE
    137.1       103.5       33.6       32.5 %     238.3       213.2       25.1       11.7 %
Commission and brokerage
    38.5       54.7       (16.1 )     -29.5 %     76.7       99.8       (23.2 )     -23.2 %
Other underwriting expenses
    10.0       10.0       -       -0.3 %     20.5       20.8       (0.2 )     -1.2 %
Underwriting gain (loss)
  $ 13.6     $ (4.0 )   $ 17.6    
NM
  $ 60.7     $ 14.2     $ 46.5    
NM
                                                                 
                           
Point Chg
                           
Point Chg
 
Loss ratio
    68.8 %     63.0 %             5.8       60.1 %     61.3 %             (1.2 )
Commission and brokerage ratio
    19.3 %     33.3 %             (14.0 )     19.4 %     28.7 %             (9.3 )
Other underwriting expense ratio
    5.1 %     6.1 %             (1.0 )     5.2 %     5.9 %             (0.7 )
Combined ratio
    93.2 %     102.4 %             (9.2 )     84.7 %     95.9 %             (11.2 )
                                                                 
(Some amounts may not reconcile due to rounding.)
                                                               


Premiums. Gross written premiums increased by 208.8% to $418.4 million for the three months ended June 30, 2013 from $135.5 million for the three months ended June 30, 2012, primarily due to the impact of a large Florida quota share reinsurance contract, new business opportunities, particularly for contracts with catastrophe exposed risks and higher subject premium on casualty quota share business as rates began to rise in these markets.  Excluding the impact of the Florida quota share reinsurance contract, gross written premiums increased 15.6%.  Net written premiums increased 216.7% to $215.8 million for the three months ended June 30, 2013 compared to $68.2 million for the three months ended June 30, 2012, which is in line with the increase in gross written premiums.  Premiums earned increased 21.4% to $199.3 million for the three months ended June 30, 2013 compared to $164.1 million for the three months ended June 30, 2012.  Premiums earned were not impacted by the Florida quota share reinsurance contract that affected written premiums.  The change in premiums earned was relatively comparable to the increase in net written premiums, excluding the Florida quota share reinsurance contract.

Gross written premiums increased by 69.0% to $853.2 million for the six months ended June 30, 2013 from $505.0 million for the six months ended June 30, 2012, primarily due to the impact of a large Florida quota share reinsurance contract, new business opportunities, particularly for contracts with catastrophe exposed risks and higher subject premium on casualty quota share business as rates began to rise in these markets.  Excluding the impact of the Florida quota share reinsurance contract, gross written premiums increased 16.7%.  Net written premiums increased 69.7% to $433.5 million for the six months ended June 30, 2013 compared to $255.4 million for the six months ended June 30, 2012, which is in line with the increase in gross written premiums.  Premiums earned increased 13.8% to $396.2 million for the six months ended June 30, 2013 compared to $348.0 million for the six months ended June 30, 2012.  Premiums earned were not impacted by the Florida quota share reinsurance contract that affected the written premiums.  The change in premiums earned was relatively comparable to the increase in net written premiums, excluding the Florida quota share reinsurance contract.


 
36

 


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


   
Three Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 103.9       52.1 %     $ 5.7       2.9 %     $ 109.6       55.0 %  
Catastrophes
    27.5       13.8 %       -       0.0 %       27.5       13.8 %  
A&E
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 131.4       65.9 %     $ 5.7       2.9 %     $ 137.1       68.8 %  
                                                       
2012
                                                     
Attritional
  $ 82.9       50.6 %     $ 8.3       5.0 %     $ 91.2       55.6 %  
Catastrophes
    15.0       9.1 %       (2.7 )     -1.7 %       12.3       7.4 %  
A&E
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 97.9       59.7 %     $ 5.6       3.3 %     $ 103.5       63.0 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ 21.0       1.5  
pts
  $ (2.6 )     (2.1 )
pts
  $ 18.4       (0.6 )
pts
Catastrophes
    12.5       4.7  
pts
    2.7       1.7  
pts
    15.2       6.4  
pts
A&E
    -       -  
pts
    -       -  
pts
    -       -  
pts
Total segment
  $ 33.5       6.2  
pts
  $ 0.1       (0.4 )
pts
  $ 33.6       5.8  
pts
 
 
 
   
Six Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 192.2       48.5 %     $ 3.4       0.9 %     $ 195.6       49.4 %  
Catastrophes
    27.5       6.9 %       15.2       3.8 %       42.7       10.7 %  
A&E
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 219.7       55.4 %     $ 18.6       4.7 %     $ 238.3       60.1 %  
                                                       
2012
                                                     
Attritional
  $ 177.6       51.1 %     $ 12.6       3.6 %     $ 190.2       54.7 %  
Catastrophes
    30.0       8.6 %       (7.1 )     -2.0 %       22.9       6.6 %  
A&E
    -       0.0 %       0.1       0.0 %       0.1       0.0 %  
Total segment
  $ 207.6       59.7 %     $ 5.6       1.6 %     $ 213.2       61.3 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ 14.6       (2.6 )
pts
  $ (9.2 )     (2.7 )
pts
  $ 5.4       (5.3 )
pts
Catastrophes
    (2.5 )     (1.7 )
pts
    22.3       5.8  
pts
    19.8       4.1  
pts
A&E
    -       -  
pts
    (0.1 )     -  
pts
    (0.1 )     -  
pts
Total segment
  $ 12.1       (4.3 )
pts
  $ 13.0       3.1  
pts
  $ 25.1       (1.2 )
pts
                                                       
(Some amounts may not reconcile due to rounding.)
                                               


Incurred losses increased 32.5% to $137.1 million for the three months ended June 30, 2013 compared to $103.5 million for the three months ended June 30, 2012.  Current year catastrophe losses for the three months ended June 30, 2013 were $27.5 million due to U.S. Storms ($25.0 million) and the European floods ($2.5 million), compared to $15.0 million of current year catastrophe losses for the three months ended June 30, 2012, which related to U.S. tornadoes.  Current year attritional losses increased by $21.0 million primarily due to the increase in premiums earned.

Incurred losses increased 11.7% to $238.3 million for the six months ended June 30, 2013 compared to $213.2 million for the six months ended June 30, 2012.   Current year catastrophe losses for the six months ended June 30, 2013, were $27.5 million due to U.S. Storms ($25.0 million) and the European floods ($2.5 million), compared to $30.0 million of current year catastrophe losses for the six months ended June 30, 2012, which related to U.S. tornadoes.  Current year attritional losses increased by $14.6 million primarily due to the increase in premiums earned.  Despite the increase in current year attritional losses, the current year attritional loss ratio decreased 2.6 points due to the continued shift in business to excess of loss contracts which generally have lower attritional losses than pro rata contracts.


 
37

 


Segment Expenses.  Commission and brokerage decreased 29.5% to $38.5 million for the three months ended June 30, 2013 compared to $54.7 million for the three months ended June 30, 2012.  Commission and brokerage decreased 23.2% to $76.7 million for the six months ended June 30, 2013 compared to $99.8 million for the six months ended June 30, 2012.  These variances were primarily due to the impact of the termination of the large Florida quota share reinsurance contract in second quarter 2012 as well as the shift in the mix of business to contracts with lower commission rates.

Segment other underwriting expenses remained flat at $10.0 million for the three months ended June 30, 2013 and 2012.  Segment other underwriting expenses decreased slightly to $20.5 million for the six months ended June 30, 2013 from $20.8 million for the six months ended June 30, 2012.

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


   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
(Dollars in millions)
 
2013
   
2012
   
Variance
   
% Change
   
2013
   
2012
   
Variance
   
% Change
 
Gross written premiums
  $ 354.4     $ 349.7     $ 4.7       1.3 %   $ 654.8     $ 630.2     $ 24.6       3.9 %
Net written premiums
    162.6       160.2       2.4       1.5 %     296.3       296.5       (0.2 )     -0.1 %
                                                                 
Premiums earned
  $ 151.1     $ 157.0     $ (5.9 )     -3.8 %   $ 293.0     $ 304.8     $ (11.8 )     -3.9 %
Incurred losses and LAE
    89.9       97.9       (8.0 )     -8.2 %     172.0       162.5       9.5       5.8 %
Commission and brokerage
    31.2       37.0       (5.8 )     -15.7 %     59.3       68.7       (9.5 )     -13.8 %
Other underwriting expenses
    7.7       6.5       1.1       17.1 %     15.6       13.3       2.3       17.4 %
Underwriting gain (loss)
  $ 22.4     $ 15.6     $ 6.8       43.7 %   $ 46.2     $ 60.3     $ (14.1 )     -23.3 %
                                                                 
                           
Point Chg
                           
Point Chg
 
Loss ratio
    59.5 %     62.3 %             (2.8 )     58.7 %     53.3 %             5.4  
Commission and brokerage ratio
    20.6 %     23.6 %             (3.0 )     20.2 %     22.6 %             (2.4 )
Other underwriting expense ratio
    5.1 %     4.2 %             0.9       5.3 %     4.3 %             1.0  
Combined ratio
    85.2 %     90.1 %             (4.9 )     84.2 %     80.2 %             4.0  
                                                                 
(Some amounts may not reconcile due to rounding.)
                                                               


Premiums. Gross written premiums increased by 1.3% to $354.4 million for the three months ended June 30, 2013 compared to $349.7 million for the three months ended June 30, 2012, primarily due to growth in Latin America business.  Net written premiums increased by 1.5% to $162.6 million for the three months ended June 30, 2013 compared to $160.2 million for the three months ended June 30, 2012, which is consistent with the change in gross written premiums.  Premiums earned decreased by 3.8% to $151.1 million for the three months ended June 30, 2013 compared to $157.0 million for the three months ended June 30, 2012.  The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums increased by 3.9% to $654.8 million for the six months ended June 30, 2013 compared to $630.2 million for the six months ended June 30, 2012, primarily due to growth in Latin America business.  Net written premiums decreased by 0.1% to $296.3 million for the six months ended June 30, 2013 compared to $296.5 million for the six months ended June 30, 2012, primarily due to the impact of changes in our affiliated quota share agreements.  Premiums earned decreased by 3.9% to $293.0 million for the six months ended June 30, 2013 compared to $304.8 million for the six months ended June 30, 2012.  The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.


 
38

 


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


   
Three Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 83.2       55.1 %     $ 2.4       1.6 %     $ 85.7       56.7 %  
Catastrophes
    2.5       1.7 %       1.7       1.1 %       4.2       2.8 %  
Total segment
  $ 85.7       56.8 %     $ 4.1       2.7 %     $ 89.9       59.5 %  
                                                       
2012
                                                     
Attritional
  $ 93.8       59.7 %     $ 3.1       1.9 %     $ 96.8       61.6 %  
Catastrophes
    -       0.0 %       1.1       0.7 %       1.1       0.7 %  
Total segment
  $ 93.8       59.7 %     $ 4.2       2.6 %     $ 97.9       62.3 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ (10.6 )     (4.6 )
pts
  $ (0.7 )     (0.3 )
pts
  $ (11.1 )     (4.9 )
pts
Catastrophes
    2.5       1.7  
pts
    0.6       0.4  
pts
    3.1       2.1  
pts
Total segment
  $ (8.1 )     (2.9 )
pts
  $ (0.1 )     0.1  
pts
  $ (8.0 )     (2.8 )
pts



   
Six Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 170.4       58.1 %     $ (1.8 )     -0.6 %     $ 168.6       57.5 %  
Catastrophes
    2.5       0.9 %       0.9       0.3 %       3.4       1.2 %  
Total segment
  $ 172.9       59.0 %     $ (0.9 )     -0.3 %     $ 172.0       58.7 %  
                                                       
2012
                                                     
Attritional
  $ 158.9       52.1 %     $ -       0.0 %     $ 158.9       52.1 %  
Catastrophes
    -       0.0 %       3.6       1.2 %       3.6       1.2 %  
Total segment
  $ 158.9       52.1 %     $ 3.6       1.2 %     $ 162.5       53.3 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ 11.5       6.0  
pts
  $ (1.8 )     (0.6 )
pts
  $ 9.7       5.4  
pts
Catastrophes
    2.5       0.9  
pts
    (2.7 )     (0.9 )
pts
    (0.2 )     -  
pts
Total segment
  $ 14.0       6.9  
pts
  $ (4.5 )     (1.5 )
pts
  $ 9.5       5.4  
pts
                                                       
(Some amounts may not reconcile due to rounding.)
                                               


Incurred losses and LAE decreased 8.2% to $89.9 million for the three months ended June 30, 2013 compared to $97.9 million for the three months ended June 30, 2012, representing 2.8 loss ratio points.  Current year attritional losses decreased $10.6 million due primarily to the decrease in premiums earned.  Current year catastrophe losses were $2.5 million for the three months ended June 30, 2013, due to the Canadian floods.  There were no current catastrophe losses for the three months ended June 30, 2012.

Incurred losses and LAE increased 5.8% to $172.0 million for the six months ended June 30, 2013 compared to $162.5 million for the six months ended June 30, 2012, representing 5.4 loss ratio points.  Current year attritional losses increased $11.5 million, or 6.0 points, due primarily to the impact of changes in our affiliated quota share agreements and the effect of fluctuations in foreign currency.  Current year catastrophe losses were $2.5 million for the six months ended June 30, 2013, due to the Canadian floods.  There were no current catastrophe losses for the six months ended June 30, 2012.

Segment Expenses. Commission and brokerage decreased 15.7% to $31.2 million for the three months ended June 30, 2013 compared to $37.0 million for the three months ended June 30, 2012. Commission and brokerage decreased 13.8% to $59.3 million for the six months ended June 30, 2013 compared to $68.7 million for the six months ended June 30, 2012.  These decreases were mainly due to the shift in the mix of business towards property catastrophe and excess of loss business which have lower commission rates and the decrease in premiums earned.


 
39

 


Segment other underwriting expenses increased to $7.7 million for the three months ended June 30, 2013 compared to $6.5 million for the three months ended June 30, 2012.   Segment other underwriting expenses increased to $15.6 million for the six months ended June 30, 2013 compared to $13.3 million for the six months ended June 30, 2012.  These increases related primarily to higher compensation costs.

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


   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
(Dollars in millions)
 
2013
   
2012
   
Variance
   
% Change
   
2013
   
2012
   
Variance
   
% Change
 
Gross written premiums
  $ 307.6     $ 247.7     $ 59.9       24.2 %   $ 556.1     $ 454.9     $ 101.2       22.2 %
Net written premiums
    153.2       111.1       42.1       37.9 %     278.0       214.9       63.1       29.4 %
                                                                 
Premiums earned
  $ 139.6     $ 117.3     $ 22.3       19.0 %   $ 248.8     $ 219.4     $ 29.5       13.4 %
Incurred losses and LAE
    106.9       92.2       14.7       16.0 %     192.3       168.2       24.1       14.3 %
Commission and brokerage
    5.7       1.7       3.9       226.6 %     7.6       12.3       (4.7 )     -38.5 %
Other underwriting expenses
    26.6       24.5       2.1       8.5 %     51.7       46.6       5.1       11.0 %
Underwriting gain (loss)
  $ 0.4     $ (1.2 )   $ 1.6       -137.6 %   $ (2.7 )   $ (7.7 )   $ 5.0       -64.8 %
                                                                 
                           
Point Chg
                           
Point Chg
 
Loss ratio
    76.6 %     78.6 %             (2.0 )     77.3 %     76.7 %             0.6  
Commission and brokerage ratio
    4.1 %     1.5 %             2.6       3.0 %     5.6 %             (2.6 )
Other underwriting expense ratio
    19.0 %     20.9 %             (1.9 )     20.8 %     21.2 %             (0.4 )
Combined ratio
    99.7 %     101.0 %             (1.3 )     101.1 %     103.5 %             (2.4 )
                                                                 
(Some amounts may not reconcile due to rounding.)
                                                               


Premiums.  Gross written premiums increased by 24.2% to $307.6 million for the three months ended June 30, 2013 compared to $247.7 million for the three months ended June 30, 2012.  This increase was primarily driven by California workers compensation, crop and non-standard auto business.  Net written premiums increased 37.9% to $153.2 million for the three months ended June 30, 2013 compared to $111.1 million for the three months ended June 30, 2012.  The larger increase in net written premiums compared to gross written premiums is mainly due to less use of reinsurance in 2013, particularly on the crop business.  Premiums earned increased 19.0% to $139.6 million for the three months ended June 30, 2013 compared to $117.3 million for the three months ended June 30, 2012.  The change in premiums earned relative to net written premiums is the result of timing; premiums are earned ratably over the coverage period whereas written premiums are recorded at the initiation of the coverage period.

Gross written premiums increased by 22.2% to $556.1 million for the six months ended June 30, 2013 compared to $454.9 million for the six months ended June 30, 2012.  This increase was primarily driven by California workers compensation, crop and non-standard auto business.  Net written premiums increased 29.4% to $278.0 million for the six months ended June 30, 2013 compared to $214.9 million for the six months ended June 30, 2012.  The larger increase in net written premiums compared to gross written premiums is mainly due to less use of reinsurance in 2013, particularly on the crop business.  Premiums earned increased 13.4% to $248.8 million for the six months ended June 30, 2013 compared to $219.4 million for the six months ended June 30, 2012.  As with the quarter, the change in premiums earned in relation to net premiums written is due to timing.


 
40

 


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


   
Three Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 103.3       74.1 %     $ 3.5       2.5 %     $ 106.8       76.6 %  
Catastrophes
    -       0.0 %       0.1       0.0 %       0.1       0.0 %  
Total segment
  $ 103.3       74.1 %     $ 3.6       2.5 %     $ 106.9       76.6 %  
                                                       
2012
                                                     
Attritional
  $ 89.4       76.2 %     $ 2.8       2.4 %     $ 92.2       78.6 %  
Catastrophes
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 89.4       76.2 %     $ 2.8       2.4 %     $ 92.2       78.6 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ 13.9       (2.1 )
pts
  $ 0.7       0.1  
pts
  $ 14.6       (2.0 )
pts
Catastrophes
    -       -  
pts
    0.1       -  
pts
    0.1       -  
pts
Total segment
  $ 13.9       (2.1 )
pts
  $ 0.8       0.1  
pts
  $ 14.7       (2.0 )
pts
 
 
 
   
Six Months Ended June 30,
   
Current
   
Ratio %/
 
Prior
   
Ratio %/
 
Total
   
Ratio %/
(Dollars in millions)
 
Year
   
Pt Change
 
Years
   
Pt Change
 
Incurred
   
Pt Change
2013
                                         
Attritional
  $ 183.8       73.9 %     $ 8.4       3.4 %     $ 192.2       77.3 %  
Catastrophes
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 183.8       73.9 %     $ 8.4       3.4 %     $ 192.3       77.3 %  
                                                       
2012
                                                     
Attritional
  $ 164.9       75.2 %     $ 3.3       1.5 %     $ 168.2       76.7 %  
Catastrophes
    -       0.0 %       -       0.0 %       -       0.0 %  
Total segment
  $ 164.9       75.2 %     $ 3.3       1.5 %     $ 168.2       76.7 %  
                                                       
Variance 2013/2012
                                                     
Attritional
  $ 18.9       (1.3 )
pts
  $ 5.1       1.9  
pts
  $ 24.0       0.6  
pts
Catastrophes
    -       -  
pts
    -       -  
pts
    -       -  
pts
Total segment
  $ 18.9       (1.3 )
pts
  $ 5.1       1.9  
pts
  $ 24.1       0.6  
pts
                                                       
(Some amounts may not reconcile due to rounding.)
                                               


Incurred losses and LAE increased by 16.0% to $106.9 million for the three months ended June 30, 2013 compared to $92.2 million for the three months ended June 30, 2012.  There were no current year catastrophe losses for the three months ended June 30, 2013 and 2012.  The variance resulted from a $13.9 million increase in current year attritional losses due to higher premiums earned, while the current year attritional loss ratio declined 2.1 points.

Incurred losses and LAE increased by 14.3% to $192.3 million for the six months ended June 30, 2013 compared to $168.2 million for the six months ended June 30, 2012.  There were no current year catastrophe losses for the six months ended June 30, 2013 and 2012.  The variance resulted from an $18.9 million increase in current year attritional losses due to higher premiums earned, while the current year attritional loss ratio was down 1.3 points.  The prior year loss development variance of $5.1 million, or 1.9 points, was primarily due to losses on the crop business from 2012’s severe weather conditions.

Segment Expenses. Commission and brokerage increased to $5.7 million for the three months ended June 30, 2013 compared to $1.7 million for the three months ended June 30, 2012.  The increase was driven by growth in premium earned.  Commission and brokerage decreased 38.5% to $7.6 million for the six months ended June 30, 2013 compared to $12.3 million for the six months ended June 30, 2012 due to growth in direct distribution business, which has lower acquisition costs and changes in our affiliated quota share agreements.


 
41

 


Segment other underwriting expenses increased to $26.6 million for the three months ended June 30, 2013 compared to $24.5 million for the same period in 2012.  Segment other underwriting expenses increased to $51.7 million for the six months ended June 30, 2013 compared to $46.6 million for the same period in 2012.  These increases were primarily due primarily to increased premiums earned and higher compensation costs.

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

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

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

Interest Rate Risk.  Our $8.9 billion investment portfolio, at June 30, 2013, is principally comprised of fixed maturity securities, which are generally subject to interest rate risk and some foreign currency exchange rate risk, and some equity securities, which are subject to price fluctuations and some foreign exchange rate risk.  The overall economic impact of the foreign exchange risks on the investment portfolio is partially mitigated by changes in the dollar value of foreign currency denominated liabilities and their associated income statement impact.

Interest rate risk is the potential change in value of the fixed maturity securities portfolio, including short-term investments, from a change in market interest rates.  In a declining interest rate environment, it includes prepayment risk on the $802.7 million of mortgage-backed securities in the $5,413.7 million fixed maturity portfolio.  Prepayment risk results from potential accelerated principal payments that shorten the average life and thus the expected yield of the security.


 
42

 


The table below display the potential impact of market value fluctuations and after-tax unrealized appreciation on our fixed maturity portfolio (including $368.7 million of short-term investments) for the periods indicated based on upward and downward parallel and immediate 100 and 200 basis point shifts in interest rates.  For legal entities with a U.S. dollar functional currency, this modeling was performed on each security individually.  To generate appropriate price estimates for mortgage-backed securities, changes in prepayment expectations under different interest rate environments were taken into account.  For legal entities with non-U.S. dollar functional currency, the effective duration of the involved portfolio of securities was used as a proxy for the market value change under the various interest rate change scenarios.


   
Impact of Interest Rate Shift in Basis Points
 
   
At June 30, 2013
 
(Dollars in millions)
    -200       -100       0       100       200  
Total Market/Fair Value
  $ 6,078.1     $ 5,935.8     $ 5,782.4     $ 5,616.4     $ 5,446.9  
Market/Fair Value Change from Base (%)
    5.1 %     2.7 %     0.0 %     -2.9 %     -5.8 %
Change in Unrealized Appreciation
                                       
After-tax from Base ($)
  $ 192.2     $ 99.7     $ -     $ (107.9 )   $ (218.0 )


We had $7,868.2 million and $8,143.1 million of gross reserves for losses and LAE as of June 30, 2013 and December 31, 2012, respectively.  These amounts are recorded at their nominal value, as opposed to present value, which would reflect a discount adjustment to reflect the time value of money.  Since losses are paid out over a period of time, the present value of the reserves is less than the nominal value.  As interest rates rise, the present value of the reserves decreases and, conversely, as interest rates decline, the present value increases.  These movements are the opposite of the interest rate impacts on the fair value of investments.  While the difference between present value and nominal value is not reflected in our financial statements, our financial results will include investment income over time from the investment portfolio until the claims are paid.  Our loss and loss reserve obligations have an expected duration that is reasonably consistent with our fixed income portfolio.

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

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


   
Impact of Percentage Change in Equity Fair/Market Values
 
   
At June 30, 2013
 
(Dollars in millions)
    -20%     -10%     0%     10%     20%
Fair/Market Value of the Equity Portfolio
  $ 980.2     $ 1,102.7     $ 1,225.2     $ 1,347.7     $ 1,470.2  
After-tax Change in Fair/Market Value
    (159.3 )     (79.6 )     -       79.6       159.3  


Foreign Exchange Risk.  Foreign currency risk is the potential change in value, income and cash flow arising from adverse changes in foreign currency exchange rates.  Each of our non-U.S. (“foreign”) operations maintains capital in the currency of the country of its geographic location consistent with local regulatory guidelines.  Each foreign operation may conduct business in its local currency, as well as the currency of other countries in which it operates.  The primary foreign currency exposures for these foreign operations are the Singapore and Canadian Dollars.  We mitigate foreign exchange exposure by generally matching the currency and duration of our assets to our corresponding operating liabilities.  In accordance with FASB guidance, we translate the assets, liabilities and income of non-U.S. dollar functional currency legal entities to the U.S. dollar.  This translation amount is reported as a component of other comprehensive income.  As of June 30, 2013, there has been no material change in exposure to foreign exchange rates as compared to December 31, 2012.


 
43

 


SAFE HARBOR DISCLOSURE
This report contains forward-looking statements within the meaning of the U.S. federal securities laws.  We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the federal securities laws.  In some cases, these statements can be identified by the use of forward-looking words such as “may”, “will”, “should”, “could”, “anticipate”, “estimate”, “expect”, “plan”, “believe”, “predict”, “potential” and “intend”.  Forward-looking statements contained in this report include information regarding our reserves for losses and LAE, the adequacy of our provision for uncollectible balances, estimates of our catastrophe exposure, the effects of catastrophic events on our financial statements and the ability of our subsidiaries to pay dividends.  Forward-looking statements only reflect our expectations and are not guarantees of performance.  These statements involve risks, uncertainties and assumptions.  Actual events or results may differ materially from our expectations.  Important factors that could cause our actual events or results to be materially different from our expectations include those discussed under the caption “Risk Factors” in our most recently filed Annual Report on Form 10-K, Part 1, Item 1A.  We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
 

 
ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

 
ITEM 4. CONTROLS AND PROCEDURES
 
As of the end of the period covered by this report, our management carried out an evaluation, with the participation of the Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)).  Based on their evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.  Our management, with the participation of the Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of our internal control over financial reporting to determine whether any changes occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.  Based on that evaluation, there has been no such change during the quarter covered by this report.


PART II
 
ITEM 1. LEGAL PROCEEDINGS
 
In the ordinary course of business, the Company is involved in lawsuits, arbitrations and other formal and informal dispute resolution procedures, the outcomes of which will determine the Company’s rights and obligations under insurance and reinsurance agreements.  In some disputes, the Company seeks to enforce its rights under an agreement or to collect funds owing to it.  In other matters, the Company is resisting attempts by others to collect funds or enforce alleged rights.  These disputes arise from time to time and are ultimately resolved through both informal and formal means, including negotiated resolution, arbitration and litigation.  In all such matters, the Company believes that its positions are legally and commercially reasonable.  The Company considers the statuses of these proceedings when determining its reserves for unpaid loss and loss adjustment expenses.

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


 
44

 


 
ITEM 1A.  RISK FACTORS
 
No material changes.

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

None.

 
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
 
None.

 
ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

 
ITEM 5. OTHER INFORMATION
 
None.


 
ITEM 6. EXHIBITS
 
Exhibit Index:
   
     
Exhibit No.
Description
 
     
   31.1
Section 302 Certification of Joseph V. Taranto
 
     
   31.2
Section 302 Certification of Craig Howie
 
     
   32.1
Section 906 Certification of Joseph V. Taranto and Craig Howie
 
     
   101.INS
XBRL Instance Document
 
     
   101.SCH
XBRL Taxonomy Extension Schema
 
     
   101.CAL
XBRL Taxonomy Extension Calculation Linkbase
 
     
   101.DEF
XBRL Taxonomy Extension Definition Linkbase
 
     
   101.LAB
XBRL Taxonomy Extension Labels Linkbase
 
     
   101.PRE
XBRL Taxonomy Extension Presentation Linkbase
 
     

 
45

 
 
Everest Reinsurance Holdings, Inc.
 
Signatures
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
   
Everest Reinsurance Holdings, Inc.
 
   
(Registrant)
 
         
         
   
/S/ CRAIG HOWIE
 
   
Craig Howie
 
   
Executive Vice President and
 
     
Chief Financial Officer
 
         
   
(Duly Authorized Officer and Principal Financial Officer)
         
         
         
Dated: August 14, 2013