HANOVER INSURANCE GROUP INC
For the period ended Dec 31, 2023. Filed Feb 22, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 22, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
To the Board of Directors and Shareholders of The Hanover Insurance Group, Inc.
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of The Hanover Insurance Group, Inc. and its subsidiaries (the “Company”) as of December 31, 2023 and 2022, and the related consolidated statements of income, of comprehensive income, of shareholders' equity and of cash flows for each of the three years in the period ended December 31, 2023, including the related notes and financial statement schedules I, II, III, V and VI listed in the index appearing under Item 15(a)(2) (collectively referred to as the “consolidated financial statements”). We also have audited the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO.
Basis for Opinions
The Company's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in Management’s Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on the Company’s consolidated financial statements and on the Company's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Valuation of loss and loss adjustment expense reserves
As described in Notes 1 and 14 to the consolidated financial statements, loss and loss adjustment expense reserves were $7.3 billion as of December 31, 2023. These liabilities are determined using case basis evaluations and statistical analyses of historical loss patterns and represent estimates of the ultimate cost of all losses incurred but not paid. The loss reserve estimation process relies on the basic assumption that past experience, adjusted for the effects of current developments and likely trends, is an appropriate basis for management to predict future outcomes. As part of this process, management uses a variety of analytical methods that consider experience, trends and other relevant factors, as well as considers numerous quantitative and qualitative factors, including the maturity of the accident year, the level of volatility within a particular class of business, the sufficiency or quality of historical reported and paid loss and loss adjustment expenses information, legal and regulatory developments and changes in underwriting or business mix, claim handling and case reserving practices. The Company’s ultimate incurred but not reported (“IBNR”) reserves are estimated by management and reserving actuaries on an aggregate basis for each line of business or coverage for loss and loss expense liabilities not reflected within the case reserves.
The principal considerations for our determination that performing procedures relating to the valuation of loss and loss adjustment expense reserves is a critical audit matter are the significant judgment by management when developing their estimate. This in turn led to a high degree of auditor judgment, subjectivity and effort in performing procedures and evaluating audit evidence relating to the various analytical methods and factors used by management in developing the estimate, such as historical loss patterns and other relevant quantitative and qualitative factors, which related to the maturity of the accident year, the level of volatility within a particular class of business, and the sufficiency or quality of historical reported and paid loss and loss adjustment expenses information. Also, our audit effort included the involvement of professionals with specialized skill and knowledge to assist in performing procedures and evaluating the audit evidence obtained from these procedures.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to the Company’s valuation of loss and loss adjustment expense reserves, including controls over the analytical methods applied and development of qualitative and quantitative factors. These procedures also included, among others, the involvement of professionals with specialized skill and knowledge to assist in either (i) developing an independent estimate of the reserves using historical loss patterns, and other relevant quantitative and qualitative factors, which related to the maturity of the accident year, the level of volatility within a particular class of business, and the sufficiency or quality of historical reported and paid loss and loss adjustment expenses information, for reserves by line of business or coverage on a test basis, and comparison of this independent estimate to management’s actuarially determined reserves; or (ii) on a test basis for reserves by line of business or coverage, evaluating the appropriateness of management’s analytical methods and reasonableness of factors for determining the reserve balances. Performing these procedures involved testing the completeness and accuracy of data provided by management.
/s/PricewaterhouseCoopers LLP
Boston, Massachusetts
February 22, 2024
We have served as the Company’s auditor since 1991.
CONSOLIDATED STAT EMENTS OF INCOME
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions, except per share data) | |||
| Revenues | |||
| Premiums | $5,663.1 | $5,252.3 | $4,770.2 |
| Net investment income | 332.1 | 296.3 | 310.7 |
| Net realized and unrealized investment gains (losses): | |||
| Net realized gains (losses) from sales and other | (8.9) | (26.5) | 4.6 |
| Net change in fair value of equity securities | (5.6) | (63.3) | 119.1 |
| Recoveries (impairments) on investments: | |||
| Credit-related recoveries (impairments) | (7.7) | (1.9) | 0.3 |
| Losses on intent to sell securities | (10.3) | (14.8) | (1.0) |
| (18.0) | (16.7) | (0.7) | |
| Total net realized and unrealized investment gains (losses) | (32.5) | (106.5) | 123.0 |
| Fees and other income | 30.8 | 26.5 | 23.9 |
| Total revenues | 5,993.5 | 5,468.6 | 5,227.8 |
| Losses and expenses | |||
| Losses and loss adjustment expenses | 4,134.6 | 3,623.4 | 3,134.2 |
| Amortization of deferred acquisition costs | 1,176.0 | 1,093.2 | 982.7 |
| Interest expense | 34.1 | 34.1 | 34.0 |
| Other operating expenses | 607.7 | 573.9 | 555.6 |
| Total losses and expenses | 5,952.4 | 5,324.6 | 4,706.5 |
| Income from continuing operations before income taxes | 41.1 | 144.0 | 521.3 |
| Income tax expense (benefit): | |||
| Current | 32.6 | 73.7 | 77.5 |
| Deferred | (25.0) | (46.5) | 23.8 |
| Total income tax expense | 7.6 | 27.2 | 101.3 |
| Income from continuing operations | 33.5 | 116.8 | 420.0 |
| Discontinued operations: | |||
| Income from Chaucer business, net of taxes | 1.2 | — | 1.2 |
| Income (loss) from discontinued life businesses, net of taxes | 0.6 | (0.8) | 1.6 |
| Net income | $35.3 | $116.0 | $422.8 |
| Earnings per common share: | |||
| Basic: | |||
| Income from continuing operations | $0.94 | $3.28 | $11.70 |
| Discontinued operations: | |||
| Income from Chaucer business, net of taxes | 0.03 | — | 0.03 |
| Income (loss) from discontinued life businesses, net of taxes | 0.02 | (0.02) | 0.05 |
| Net income per share | $0.99 | $3.26 | $11.78 |
| Weighted average shares outstanding | 35.7 | 35.6 | 35.9 |
| Diluted: | |||
| Income from continuing operations | $0.93 | $3.23 | $11.52 |
| Discontinued operations: | |||
| Income from Chaucer business, net of taxes | 0.03 | — | 0.03 |
| Income (loss) from discontinued life businesses, net of taxes | 0.02 | (0.02) | 0.05 |
| Net income per share | $0.98 | $3.21 | $11.60 |
| Weighted average shares outstanding | 36.1 | 36.1 | 36.4 |
CONSOLIDATED STATEMENTSOF COMPREHENSIVE INCOME (LOSS)
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Net income | $35.3 | $116.0 | $422.8 |
| Other comprehensive income (loss), net of tax: | |||
| Available-for-sale securities: | |||
| Changes in net unrealized gains (losses) on investment securities: | |||
| Having no credit losses recognized in the Consolidated Statements of Income | 175.0 | (822.6) | (243.2) |
| Having credit losses recognized in the Consolidated Statements of Income | 3.6 | (3.7) | — |
| Total available-for-sale securities | 178.6 | (826.3) | (243.2) |
| Pension and postretirement benefits: | |||
| Net actuarial gains (losses) arising in the period | 3.1 | (5.7) | (9.8) |
| Amortization recognized as net periodic benefit and postretirement cost | 6.2 | 4.3 | 2.7 |
| Total pension and postretirement benefits | 9.3 | (1.4) | (7.1) |
| Long-duration insurance contracts: | |||
| Net change in market risk | (3.6) | 17.0 | 4.2 |
| Total other comprehensive income (loss), net of tax | 184.3 | (810.7) | (246.1) |
| Comprehensive income (loss) | $219.6 | $(694.7) | $176.7 |
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions, except share data) | ||
| Assets | ||
| Investments: | ||
| Fixed maturities, at fair value (amortized cost of $8,573.9 and $8,294.5) | $7,985.3 | $7,481.8 |
| Equity securities, at fair value | 130.9 | 241.9 |
| Other investments | 796.9 | 786.1 |
| Total investments | 8,913.1 | 8,509.8 |
| Cash and cash equivalents | 316.1 | 305.0 |
| Accrued investment income | 58.2 | 54.5 |
| Premiums and accounts receivable, net | 1,705.6 | 1,601.4 |
| Reinsurance recoverable on paid and unpaid losses and unearned premiums | 2,056.1 | 1,964.5 |
| Deferred acquisition costs | 620.8 | 604.8 |
| Deferred income tax asset | 173.3 | 199.2 |
| Goodwill | 178.8 | 178.8 |
| Other assets | 504.0 | 493.0 |
| Assets of discontinued businesses | 86.6 | 84.1 |
| Total assets | $14,612.6 | $13,995.1 |
| Liabilities | ||
| Loss and loss adjustment expense reserves | $7,308.1 | $7,012.6 |
| Unearned premiums | 3,102.5 | 2,954.2 |
| Expenses and taxes payable | 775.9 | 731.7 |
| Reinsurance premiums payable | 64.3 | 70.3 |
| Debt | 783.2 | 782.4 |
| Liabilities of discontinued businesses | 113.0 | 110.2 |
| Total liabilities | 12,147.0 | 11,661.4 |
| Commitments and contingencies | ||
| Shareholders’ Equity | ||
| Preferred stock, par value $0.01 per share; 20.0 million shares authorized; none issued | — | — |
| Common stock, par value $0.01 per share; 300.0 million shares authorized; 60.5 million shares issued | 0.6 | 0.6 |
| Additional paid-in capital | 1,939.2 | 1,913.1 |
| Accumulated other comprehensive loss | (517.2) | (701.5) |
| Retained earnings | 2,909.4 | 2,992.9 |
| Treasury stock at cost (24.7 and 24.9 million shares) | (1,866.4) | (1,871.4) |
| Total shareholders’ equity | 2,465.6 | 2,333.7 |
| Total liabilities and shareholders’ equity | $14,612.6 | $13,995.1 |
CONSOLIDATED STATEMENTSOF SHAREHOLDERS’ EQUITY
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Preferred Stock | |||
| Balance at beginning and end of year | $— | $— | $— |
| Common Stock | |||
| Balance at beginning and end of year | 0.6 | 0.6 | 0.6 |
| Additional Paid-in Capital | |||
| Balance at beginning of year | 1,913.1 | 1,887.2 | 1,857.4 |
| Settlement of accelerated share repurchases | — | — | 5.0 |
| Employee and director stock-based awards and other | 26.1 | 25.9 | 24.8 |
| Balance at end of year | 1,939.2 | 1,913.1 | 1,887.2 |
| Accumulated Other Comprehensive Income (Loss), net of tax | |||
| Net Unrealized Appreciation (Depreciation) on Investments: | |||
| Balance at beginning of year | (641.4) | 184.9 | 428.1 |
| Net appreciation (depreciation) on available-for-sale securities | 178.6 | (826.3) | (243.2) |
| Balance at end of year | (462.8) | (641.4) | 184.9 |
| Defined Benefit Pension and Postretirement Plans: | |||
| Balance at beginning of year | (64.1) | (62.7) | (55.6) |
| Net amount arising in the period | 3.1 | (5.7) | (9.8) |
| Net amount recognized as net periodic benefit cost | 6.2 | 4.3 | 2.7 |
| Balance at end of year | (54.8) | (64.1) | (62.7) |
| Long Duration Insurance Contracts: | |||
| Balance at beginning of year | 4.0 | (13.0) | — |
| Adoption of ASU 2018-12, net of tax | — | — | (17.2) |
| Net change in market risk | (3.6) | 17.0 | 4.2 |
| Balance at end of year | 0.4 | 4.0 | (13.0) |
| Total accumulated other comprehensive income (loss) | (517.2) | (701.5) | 109.2 |
| Retained Earnings | |||
| Balance at beginning of year | 2,992.9 | 2,987.3 | 2,668.0 |
| Net income | 35.3 | 116.0 | 422.8 |
| Dividends to shareholders | (118.8) | (110.4) | (103.5) |
| Balance at end of year | 2,909.4 | 2,992.9 | 2,987.3 |
| Treasury Stock | |||
| Balance at beginning of year | (1,871.4) | (1,848.3) | (1,696.3) |
| Shares purchased at cost | — | (30.8) | (167.6) |
| Net shares reissued at cost under employee stock-based compensation plans | 5.0 | 7.7 | 15.6 |
| Balance at end of year | (1,866.4) | (1,871.4) | (1,848.3) |
| Total shareholders’ equity | $2,465.6 | $2,333.7 | $3,136.0 |
CONSOLIDATED STATEM ENTS OF CASH FLOWS
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Cash Flows From Operating Activities | |||
| Net income | $35.3 | $116.0 | $422.8 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Net realized investment (gains) losses | 32.3 | 106.4 | (123.5) |
| Net amortization and depreciation | 6.3 | 12.9 | 16.9 |
| Stock-based compensation expense | 31.1 | 29.0 | 22.9 |
| Amortization of defined benefit plan costs | 7.9 | 5.5 | 3.4 |
| Deferred income tax expense (benefit) | (24.6) | (46.5) | 25.0 |
| Change in deferred acquisition costs | (16.0) | (52.8) | (74.5) |
| Change in premiums receivable, net of reinsurance premiums payable | (110.3) | (116.7) | (123.4) |
| Change in loss, loss adjustment expense and unearned premium reserves | 442.0 | 784.7 | 671.8 |
| Change in reinsurance recoverable | (91.6) | (57.2) | (32.9) |
| Change in expenses and taxes payable | 48.0 | 3.3 | 179.0 |
| Other, net | 1.3 | (62.3) | (163.8) |
| Net cash provided by operating activities | 361.7 | 722.3 | 823.7 |
| Cash Flows From Investing Activities | |||
| Proceeds from disposals and maturities of fixed maturities | 772.9 | 1,106.3 | 1,564.4 |
| Proceeds from disposals of equity securities and other investments | 141.1 | 488.4 | 286.3 |
| Purchase of fixed maturities | (1,059.8) | (1,960.2) | (2,112.7) |
| Purchase of equity securities and other investments | (70.8) | (124.3) | (190.2) |
| Capital expenditures | (11.9) | (17.8) | (8.0) |
| Net cash used in investing activities | (228.5) | (507.6) | (460.2) |
| Cash Flows From Financing Activities | |||
| Proceeds from exercise of employee stock options | 6.5 | 13.3 | 20.5 |
| Dividends paid to shareholders | (117.2) | (108.9) | (102.2) |
| Repurchases of common stock | — | (30.8) | (162.6) |
| Other financing activities | (11.4) | (14.2) | (8.9) |
| Net cash used in financing activities | (122.1) | (140.6) | (253.2) |
| Net change in cash and cash equivalents | 11.1 | 74.1 | 110.3 |
| Cash and cash equivalents, beginning of year | 305.0 | 230.9 | 120.6 |
| Cash and cash equivalents, end of year | $316.1 | $305.0 | $230.9 |
| Supplemental Cash Flow Information | |||
| Interest payments | $33.2 | $33.3 | $33.4 |
| Income tax payments (refunds), net | $(22.1) | $107.8 | $74.0 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A. Basis of Presentation and Principles of Consolidation
The consolidated financial statements of The Hanover Insurance Group, Inc. (“THG” or the “Company”), include the accounts of The Hanover Insurance Company (“Hanover Insurance”) and Citizens Insurance Company of America (“Citizens”), THG’s principal property and casualty companies; and other insurance and non-insurance subsidiaries. These legal entities conduct their operations through several business segments discussed in Note 12 – “Segment Information.” The consolidated financial statements also include the Company’s discontinued operations, consisting primarily of the Company’s former accident and health insurance business.
The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America (“U.S. GAAP”) requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. In the opinion of the Company’s management these financial statements reflect all adjustments, consisting of normal recurring items, necessary for a fair presentation of the financial position and results of operations.
B. Investments
Fixed maturities are classified as available-for-sale and are carried at fair value, with unrealized gains and losses, net of taxes, reported in accumulated other comprehensive income (“AOCI”), a separate component of shareholders’ equity. The amortized cost of fixed maturities is adjusted for amortization of premiums and accretion of discounts to maturity.
Equity securities are carried at fair value. Increases and decreases in fair value are reported in net income.
Other investments consist primarily of limited partnerships and mortgage participations. Investments in limited partnerships include interests in private equity and real estate funds. Investments in certain limited partnership interests, where the Company’s interest is so minor that it exercises virtually no influence over operating and financial policies, are accounted for at fair value utilizing the net asset value (“NAV”) as a practical expedient to determine fair value. All other limited partnerships are accounted for in accordance with the equity method of accounting. Mortgage participations represent interests in commercial mortgage loans originated and serviced by a third-party of which the Company shares, on a pro-rata basis, in all related cash flows of the underlying mortgage loans. Mortgage participations are stated at unpaid principal balances adjusted for deferred fees or expenses, net of an allowance for credit losses.
The Company excludes accrued interest receivable from both the estimated fair value and the amortized cost basis of its investment securities, and reports such amounts separately on the Consolidated Balance Sheets as accrued investment income. When an accrued interest receivable is deemed uncollectible it is written off as a charge to investment income, rather than recorded through an allowance.
Net investment income includes interest, income from limited partnership interests, and dividends. Interest income is recognized based on the effective yield method, which includes the amortization of premiums and accretion of discounts. The effective yield used to determine the amortization for fixed maturities subject to prepayment risk, such as mortgage-backed and asset-backed securities, is recalculated and adjusted periodically based upon actual historical and projected future cash flows. The adjustment to yields for highly rated prepayable fixed maturities is accounted for using the retrospective method. The adjustment to yields for all other prepayable fixed maturities is accounted for using the prospective method. Fixed maturities and mortgage participations for which payments are delinquent are placed on non-accrual status, and thereafter interest income is recognized only when cash payments are received.
Realized investment gains and losses include net gains and losses on investment sales, changes in the credit loss allowance on fixed maturity securities and mortgage loans, intent to sell impairments, and valuation changes of equity securities. Net gains and losses on sales of investments are determined on a specific identification basis.
The Company reviews fixed maturity securities in an unrealized loss position and assesses whether it intends to sell the security or more likely than not will be required to sell the security before the recovery of its amortized cost basis. If the debt security meets either of these two criteria, an intent to sell impairment is recognized in earnings equal to the entire difference between the security’s amortized cost basis and its fair value at the impairment measurement date. If neither of the above criteria are met, the credit loss portion of the unrealized loss is recorded through earnings and the non-credit portion remains in other comprehensive income. Credit losses are estimated by comparing the amortized cost of the fixed maturity security with the net present value of the security’s projected future cash flows, discounted at the effective interest rate implicit in the investment prior to impairment. The non-credit portion of the impairment is equal to the difference between the fair value and the net present value of the security’s cash flows at the impairment measurement date. Credit losses are recorded through an allowance for credit losses and recoveries of impairments on fixed maturities are recognized as reversals of the allowance for credit losses. The allowance for credit losses is limited to the amount that fair value is less than amortized cost and therefore, increases in the fair value of investments due to reasons other than credit could result in decreases in the allowance and an increase in net income.
Mortgage participations are pooled by similar risk characteristics and evaluated for credit losses. The allowance for credit losses is calculated using expected loss rates, which vary based on risk factors such as property type, geographic market, and loan-to-value and debt service coverage ratios.
C. Financial Instruments
In the normal course of business, the Company may enter into transactions involving various types of financial instruments, including debt, investments, such as fixed maturities, limited partnerships, mortgage loans and equity securities, investment and loan commitments, and certain derivative contracts. These instruments involve credit risk and could also be subject to risk of loss due to interest rate fluctuation. The Company evaluates and monitors each financial instrument individually and, when appropriate, obtains collateral or other security to minimize losses.
D. Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, amounts due from banks and highly liquid debt instruments purchased with an original maturity of three months or less.
E. Deferred Acquisition Costs
Acquisition costs consist of commissions, underwriting costs and other costs, which vary with, and are primarily related to, the successful production of premiums. Acquisition costs are deferred and amortized over the terms of the insurance policies.
Deferred acquisition costs (“DAC”) for each operating segment are reviewed to determine if the costs are recoverable from future income, including investment income. If such costs are determined to be unrecoverable, they are expensed at the time of determination. Although recoverability of DAC is not assured, the Company believes it is more likely than not that all of these costs will be recovered. The amount of DAC considered recoverable, however, could be reduced in the near-term if the estimates of total revenues discussed above are reduced or permanently impaired as a result of a disposition of a line of business. The amount of amortization of DAC could be revised in the near-term if any of the estimates discussed above are revised.
F. Reinsurance Recoverables
The Company shares certain insurance risks it has underwritten, through the use of reinsurance contracts, with various insurance entities. Reinsurance accounting is followed for ceded transactions when the risk transfer provisions of Accounting Standards Codification (“ASC”) 944, Financial Services – Insurance, have been met. As a result, when the Company experiences loss or claims events that are subject to a reinsurance contract, reinsurance recoverables are recorded. The amount of the reinsurance recoverable can vary based on the terms of the reinsurance contract, the size of the individual loss or claim, the aggregate amount of all losses or claims in a particular line or book of business, or an aggregate amount of losses associated with a particular accident year. The valuation of losses or claims recoverable depends on whether the underlying loss or claim is a reported loss or claim, or an incurred but not reported loss. For reported losses and claims, the Company values reinsurance recoverables at the time the underlying loss or claim is recognized, in accordance with contract terms. For incurred but not reported losses, the Company estimates the amount of reinsurance recoverables based on the terms of the reinsurance contracts and historical reinsurance recovery information and applies that information to the gross loss reserve. Amounts recoverable from reinsurers are estimated in a manner consistent with the claim liability associated with the reinsured business and the balance is disclosed separately in the financial statements. However, the ultimate amount of the reinsurance recoverable is not known until all losses and claims are settled. Allowances are established for amounts deemed uncollectible and reinsurance recoverables are recorded net of these allowances. The Company evaluates the financial condition of its reinsurers and monitors concentration risk to minimize its exposure to significant credit losses from individual reinsurers.
G. Property, Equipment, Capitalized Software AND LEASES
Property, equipment, leasehold improvements and capitalized software are recorded at cost, less accumulated depreciation and amortization. Depreciation is generally provided using the straight-line method over the estimated useful lives of the related assets, which generally range from 3 to 30 years. The estimated useful life for capitalized software is generally 5 to 7 years. Amortization of leasehold improvements is provided using the straight-line method over the lesser of the term of the lease or the estimated useful life of the improvements.
The Company has entered into operating and financing leases through which it recognizes “right-of-use” assets that are recorded at the present value of future minimum lease payments, less accumulated depreciation. Depreciation is generally provided using the straight-line method over the estimated useful lives of the related assets, which generally range from 4 to 6 years for real estate and fleet leases.
The Company tests for the recoverability of long-lived assets whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. The Company recognizes impairment losses only to the extent that the carrying amounts of long-lived assets exceed the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the assets. When an impairment loss occurs, the Company reduces the carrying value of the asset to fair value and no longer depreciates the asset. Fair values are estimated using discounted cash flow analysis.
H. GOODWILL AND INTANGIBLE ASSETS
The Company carries its goodwill at cost, net of amortization accumulated prior to January 1, 2002, and net of impairments. Increases to goodwill are generated through acquisition and represent the excess of the cost of an acquisition over the fair value of net assets acquired, including any intangibles acquired. Since January 1, 2002, goodwill is no longer amortized but, rather, is reviewed for impairment. Additionally, acquisitions can also produce intangible assets, which have either a definite or indefinite life. Intangible assets with definite lives are amortized over that life, whereas those intangible assets determined to have an indefinite life are reviewed at least annually for impairment. At December 31, 2023 and 2022, the Company held goodwill of $178.8 million. At December 31, 2023 and 2022, the Company held intangible assets with indefinite lives of $15.5 million.
The Company tests for the recoverability of goodwill and intangible assets with indefinite lives annually, or whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. The Company recognizes impairment losses only to the extent that the carrying amounts of reporting units with goodwill exceed the fair value. The amount of the impairment loss that would be recognized is determined based upon the excess of the carrying value of goodwill compared to the implied fair value of the goodwill, as determined with respect to all assets and liabilities of the reporting unit. The Company performed its annual review of goodwill for impairment in the fourth quarters of 2023 and 2022, withno impairments recognized. The Company recognizedno impairments related to indefinite-lived intangible assets in 2023. During 2022, the Company recognized $0.5 million inimpairments related to an intangible asset with an indefinite life.
I. LIABILITIES FOR LOSSES, LAE AND UNEARNED PREMIUMS
Liabilities for outstanding claims, losses, and loss adjustment expenses (“LAE”) are estimates of payments to be made for reported losses and LAE and estimates of losses and LAE incurred but not reported (“IBNR”). These liabilities are determined using case basis evaluations and statistical analyses of historical loss patterns, and represent estimates of the ultimate cost of all losses incurred but not paid. These estimates are continually reviewed and adjusted as necessary; adjustments are reflected in current operations. Estimated amounts of salvage and subrogation on unpaid losses are deducted from the liability for unpaid claims.
Premiums for direct and assumed business are reported as earned on a pro-rata basis over the contract period. The unexpired portion of these premiums is recorded as unearned premiums.
All losses, LAE and unearned premium liabilities are based on the various estimates discussed in this note. Although the adequacy of these amounts cannot be assured, the Company believes that it is more likely than not that these liabilities and accruals will be sufficient to meet future obligations of policies in force. The amount of liabilities and accruals, however, could be revised in the near-term if the estimates discussed above are revised.
J. Debt
The Company’s debt at December 31, 2023 includes senior and subordinated debentures. Debt instruments are carried at principal amount borrowed, net of any applicable unamortized discounts and issuance costs. See Note 5 – “Debt and Credit Arrangements.”
K. Premium, Premium Receivable, Fee Revenue and Related Expenses
Insurance premiums written are generally recorded at the policy inception and are primarily earned on a pro-rata basis over the terms of the policies for all products. Premiums written may also include estimates that are derived from multiple sources, which include the historical experience of the underlying business, similar businesses, and available industry information. These estimates are regularly reviewed and updated, and any resulting adjustments are included in the current year’s results. Unearned premium reserves represent the portion of premiums written that relates to the unexpired terms of the underlying in-force insurance policies and reinsurance contracts. Premium receivables reflect the unpaid balance of premiums written as of the balance sheet date. Premium receivables are generally short-term in nature and are reported net of an allowance for estimated uncollectible premium accounts. The Company reviews its receivables for collectability at the balance sheet date. The allowance for uncollectible accounts was not material as of December 31, 2023 and 2022. Ceded premiums are charged to income over the applicable term of the various reinsurance contracts with third-party reinsurers. Reinsurance reinstatement premiums, when required, are recognized in the same period as the loss event that gave rise to the reinstatement premiums. Losses and related expenses are matched with premiums, resulting in their recognition over the lives of the contracts. This matching is accomplished through estimated and unpaid losses and amortization of deferred acquisition costs.
L. Income Taxes
The Company is subject to the tax laws and regulations of the U.S. federal jurisdiction and various state jurisdictions. The Company files a consolidated U.S. federal income tax return that includes the holding company and its U.S. subsidiaries. Generally, taxes are accrued at the U.S. statutory tax rate of 21%.
The Company’s accounting for income taxes represents its best estimate of various events and transactions.
Deferred income taxes are generally recognized when assets and liabilities have different values for financial statement and tax reporting purposes, and for other temporary taxable and deductible differences as defined by ASC 740, Income Taxes (“ASC 740”). These temporary differences are measured at the balance sheet date using enacted tax rates expected to apply to taxable income in the years the temporary differences are expected to reverse. These differences result primarily from insurance reserves, deferred acquisition costs, investments, software capitalization and employee benefit plans.
The realization of deferred tax assets depends upon the existence of sufficient taxable income within the carryback or carryforward periods under U.S. federal tax law. Consideration is given to all available positive and negative evidence, including reversals of deferred tax liabilities, projected future taxable income, tax planning strategies and recent financial operations. Valuation allowances are established if, based on available information, it is determined that it is more likely than not that all or some portion of the deferred tax assets will not be realized. Changes in valuation allowances are generally reflected in income tax expense or as an adjustment to other comprehensive income (loss), depending on the nature of the item for which the valuation allowance is being recorded.
M. Stock-Based Compensation
The Company recognizes the fair value of compensation costs for all share-based payments, including employee stock options, in the financial statements. Unvested awards are generally expensed on a straight-line basis, by tranche, over the vesting period of the award. The Company’s stock-based compensation plans are discussed further in Note 9 – “Stock-Based Compensation Plans.”
N. Earnings Per Share
Earnings per share (“EPS”) for the years ended December 31, 2023, 2022 and 2021 is based on a weighted average of the number of shares outstanding during each year. Basic and diluted EPS is computed by dividing income available to common stockholders by the weighted average number of shares outstanding for the period. The weighted average shares outstanding used to calculate basic EPS differ from the weighted average shares outstanding used in the calculation of diluted EPS due to the effect of dilutive employee stock options, nonvested stock grants, and other contingently issuable shares. If the effect of such items is antidilutive, the weighted average shares outstanding used to calculate diluted EPS would be equal to those used to calculate basic EPS.
Options to purchase shares of common stock whose exercise prices are greater than the average market price of the common shares are not included in the computation of diluted earnings per share because the effect would be antidilutive.
O. New Accounting Pronouncements
Recently Implemented Standards
In August 2018, the Financial Accounting Standards Board (“FASB”) issued ASC Update No. 2018-12 (“ASU 2018-12”), Financial Services - Insurance (Topic 944): Targeted Improvements to the Accounting for Long-Duration Contracts. For the Company’s discounted accident and health reserves, ASU 2018-12 requires that the discount rate assumption be updated each quarter and be based on an upper-medium grade (low-credit-risk) fixed-income investment yield with a similar duration to the reserves. Previously, any changes in the reserve discount rate assumption was reflected in earnings and these changes will now be recognized in other comprehensive income (loss). This Update is effective for both interim and annual reporting periods beginning after December 15, 2022, and is applicable to the long-term care portion of the Company’s discontinued accident and health insurance reserves. The Company implemented this guidance effective January 1, 2023, on a modified retrospective basis, and it didnot have a material impact on its financial position or results of operations.
Recently Issued Standards
In December 2023, the FASB issued ASC Update No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This Update requires entities to disclose an annual tabular rate reconciliation, using both percentages and currency amounts, broken out into specific categories, to the extent those items exceed a specified threshold. In addition, all entities are required to disclose annual income taxes paid, net of refunds received, disaggregated by federal, state, and foreign jurisdictions, and for individual jurisdictions when the amount is at least five percent of total income tax payments, net of refunds received. This Update is effective for annual reporting periods beginning after December 15, 2024, with early adoption permitted. This guidance may be implemented either on a prospective or retrospective basis. The Company does not expect implementation of this guidance to have a material effect on its financial position or results of operations, as the Update is disclosure related.
In November 2023, the FASB issued ASC Update No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This Update requires entities to disclose significant segment expenses and other segment items on an annual and interim basis, and to provide in interim periods all disclosures about a reportable segment’s profit or loss and assets that are currently required annually. Additionally, it requires entities to disclose the title and position of the Chief Operating Decision Maker (“CODM”), and an explanation of how the CODM uses the reported measures of segment profit or loss. The Update does not change how entities identify operating segments, aggregate them, or apply the quantitative thresholds to determine reportable segments. This Update is effective for annual reporting periods beginning after December 15, 2023, and interim reporting periods beginning after December 15, 2024, with early adoption permitted. The guidance should be applied retrospectively to all prior periods presented in the financial statements. The Company does not expect implementation of this guidance to have a material effect on its financial position or results of operations, as the Update is disclosure related.
P. RECLASSIFICATIONS
Certain prior year amounts have been reclassified to conform to the current year presentation, when applicable.
- INVESTMENTS
A. FIXED MATURITIES
The amortized cost and fair value of available-for-sale fixed maturities were as follows:
| (in millions) | ||||||
|---|---|---|---|---|---|---|
| Amortized Cost | Allowance for Credit Losses | Amortized Cost, Net of Allowance for Credit Losses | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |
| U.S. Treasury and government agencies | $512.9 | $— | $512.9 | $1.4 | $51.7 | $462.6 |
| Foreign government | 2.2 | — | 2.2 | — | — | 2.2 |
| Municipal | 1,309.3 | — | 1,309.3 | 5.5 | 129.6 | 1,185.2 |
| Corporate | 4,053.8 | (1.9) | 4,051.9 | 22.9 | 225.1 | 3,849.7 |
| Residential mortgage-backed | 1,435.6 | — | 1,435.6 | 5.5 | 130.2 | 1,310.9 |
| Commercial mortgage-backed | 890.3 | — | 890.3 | 0.1 | 72.2 | 818.2 |
| Other asset-backed | 371.7 | — | 371.7 | 0.7 | 15.9 | 356.5 |
| Total fixed maturities | $8,575.8 | $(1.9) | $8,573.9 | $36.1 | $624.7 | $7,985.3 |
| (in millions) | ||||||
|---|---|---|---|---|---|---|
| Amortized Cost | Allowance for Credit Losses | Amortized Cost, Net of Allowance for Credit Losses | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |
| U.S. Treasury and government agencies | $478.9 | $— | $478.9 | $0.2 | $58.9 | $420.2 |
| Foreign government | 2.3 | — | 2.3 | — | 0.1 | 2.2 |
| Municipal | 1,239.5 | — | 1,239.5 | 0.8 | 164.2 | 1,076.1 |
| Corporate | 4,066.4 | (2.1) | 4,064.3 | 3.3 | 337.7 | 3,729.9 |
| Residential mortgage-backed | 1,215.3 | — | 1,215.3 | 0.6 | 142.1 | 1,073.8 |
| Commercial mortgage-backed | 924.1 | — | 924.1 | — | 87.7 | 836.4 |
| Other asset-backed | 370.1 | — | 370.1 | 0.1 | 27.0 | 343.2 |
| Total fixed maturities | $8,296.6 | $(2.1) | $8,294.5 | $5.0 | $817.7 | $7,481.8 |
The Company enters into various agreements that may require its fixed maturities to be held as collateral by others. At December 31, 2023 and 2022, fixed maturities with fair values of $153.0 million and $132.5 million, respectively, were held as collateral for the FHLB collateralized borrowing program. See Note 5 — “Debt and Credit Arrangements” for additional information related to the Company’s FHLB program. Additionally, at December 31, 2023 and 2022, fixed maturities with fair values of $301.6 million and $281.7 million, respectively, were on deposit with various state governmental authorities or trustees.
The amortized cost and fair value by maturity periods for fixed maturities are shown in the following table. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties, or the Company may have the right to put or sell the obligations back to the issuers.
| DECEMBER 31 | 2023 | |
|---|---|---|
| (in millions) | AmortizedCost, net of Allowance for Credit Losses | Fair Value |
| Due in one year or less | $473.1 | $468.6 |
| Due after one year through five years | 2,670.4 | 2,582.8 |
| Due after five years through ten years | 2,433.1 | 2,177.3 |
| Due after ten years | 299.7 | 271.0 |
| 5,876.3 | 5,499.7 | |
| Mortgage-backed and other asset-backed securities | 2,697.6 | 2,485.6 |
| Total fixed maturities | $8,573.9 | $7,985.3 |
B. UNREALIZED GAINS AND LOSSES
Unrealized gains and losses on available-for-sale fixed maturities are summarized in the following table.
| (in millions) | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net appreciation (depreciation), beginning of year | $(641.4) | $184.9 | $428.1 |
| Net appreciation (depreciation) on available-for-sale fixed maturities | 227.6 | (1,044.2) | (302.1) |
| Benefit (provision) for deferred income taxes | (49.0) | 217.9 | 58.9 |
| 178.6 | (826.3) | (243.2) | |
| Net appreciation (depreciation), end of year | $(462.8) | $(641.4) | $184.9 |
C. FIXED MATURITY SECURITIES IN AN UNREALIZED LOSS POSITION
The following tables provide information about the Company’s available-for-sale fixed maturity securities that were in an unrealized loss position at December 31, 2023 and 2022, including the length of time the securities have been in an unrealized loss position:
| DECEMBER 31, 2023 · 12 months or less · Greater than 12 months · Total | ||||||
|---|---|---|---|---|---|---|
| (in millions) | Gross | Gross | Gross | |||
| Unrealized | Fair | Unrealized | Fair | Unrealized | Fair | |
| Losses | Value | Losses | Value | Losses | Value | |
| Investment grade: | ||||||
| U.S. Treasury and government agencies | $0.6 | $62.2 | $51.1 | $331.0 | $51.7 | $393.2 |
| Foreign governments | — | — | — | 2.0 | — | 2.0 |
| Municipal | 2.5 | 72.5 | 127.1 | 935.2 | 129.6 | 1,007.7 |
| Corporate | 1.3 | 159.9 | 214.9 | 2,870.2 | 216.2 | 3,030.1 |
| Residential mortgage-backed | 1.2 | 139.3 | 129.0 | 865.4 | 130.2 | 1,004.7 |
| Commercial mortgage-backed | 0.2 | 14.0 | 72.0 | 770.0 | 72.2 | 784.0 |
| Other asset-backed | 0.1 | 28.1 | 15.8 | 260.2 | 15.9 | 288.3 |
| Total investment grade | 5.9 | 476.0 | 609.9 | 6,034.0 | 615.8 | 6,510.0 |
| Below investment grade: | ||||||
| Corporate | 2.5 | 33.8 | 6.4 | 66.2 | 8.9 | 100.0 |
| Commercial mortgage-backed | — | — | — | 0.9 | — | 0.9 |
| Total below investment grade | 2.5 | 33.8 | 6.4 | 67.1 | 8.9 | 100.9 |
| Total fixed maturities | $8.4 | $509.8 | $616.3 | $6,101.1 | $624.7 | $6,610.9 |
| DECEMBER 31, 2022 · 12 months or less · Greater than 12 months · Total | ||||||
|---|---|---|---|---|---|---|
| (in millions) | Gross | Gross | Gross | |||
| Unrealized | Fair | Unrealized | Fair | Unrealized | Fair | |
| Losses | Value | Losses | Value | Losses | Value | |
| Investment grade: | ||||||
| U.S. Treasury and government agencies | $15.8 | $237.3 | $43.1 | $160.7 | $58.9 | $398.0 |
| Foreign governments | 0.1 | 1.9 | — | — | 0.1 | 1.9 |
| Municipal | 64.9 | 595.5 | 99.3 | 386.6 | 164.2 | 982.1 |
| Corporate | 202.2 | 2,786.2 | 118.2 | 489.8 | 320.4 | 3,276.0 |
| Residential mortgage-backed | 51.6 | 642.0 | 90.5 | 387.6 | 142.1 | 1,029.6 |
| Commercial mortgage-backed | 48.7 | 663.2 | 39.0 | 164.4 | 87.7 | 827.6 |
| Other asset-backed | 11.0 | 234.8 | 16.0 | 75.1 | 27.0 | 309.9 |
| Total investment grade | 394.3 | 5,160.9 | 406.1 | 1,664.2 | 800.4 | 6,825.1 |
| Below investment grade: | ||||||
| Corporate | 13.5 | 253.2 | 3.8 | 17.3 | 17.3 | 270.5 |
| Total fixed maturities | $407.8 | $5,414.1 | $409.9 | $1,681.5 | $817.7 | $7,095.6 |
The Company views gross unrealized losses on fixed maturities as non-credit related and through its assessment of unrealized losses has determined that these securities will recover, allowing the Company to realize the anticipated long-term economic value. The Company currently does not intend to sell, nor does it expect to be required to sell these securities before recovery of their amortized cost. The Company employs a systematic methodology to evaluate declines in fair value below amortized cost for fixed maturity securities. In determining impairments, the Company evaluates several factors and circumstances, including the issuer’s overall financial condition; the issuer’s credit and financial strength ratings; the issuer’s financial performance, including earnings trends and asset quality; any specific events which may influence the operations of the issuer; the general outlook for market conditions in the industry or geographic region in which the issuer operates; and the degree to which the fair value of an issuer’s securities is below the Company’s amortized cost. The Company also considers any factors that might raise doubt about the issuer’s ability to make contractual payments as they come due and whether the Company expects to recover the entire amortized cost basis of the security.
D. OTHER INVESTMENTS
The Company’s mortgage participations and other mortgage loans were $371.4 million and $388.6 million at December 31, 2023 and 2022, respectively. Participating interests in commercial mortgage loans are originated and serviced by a third-party. For these investments, the Company shares, on a pro-rata basis, in all related cash flows of the underlying mortgages. Mortgage participations and other mortgage loans were comprised of the following property types and geographic locations.
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | ||
| Property Type: | ||
| Office | $141.9 | $149.3 |
| Apartments | 104.3 | 103.9 |
| Retail | 50.8 | 52.7 |
| Hotel | 48.0 | 48.9 |
| Industrial | 36.4 | 37.0 |
| Allowance for credit losses | (10.0) | (3.2) |
| Total | $371.4 | $388.6 |
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | ||
| Geographic Region: | ||
| South Atlantic | $102.4 | $103.2 |
| Pacific | 92.0 | 92.5 |
| Mid-Atlantic | 57.0 | 58.1 |
| New England | 41.0 | 47.8 |
| West South Central | 32.4 | 33.0 |
| East North Central | 19.8 | 21.0 |
| Mountain | 14.6 | 13.6 |
| Other | 22.2 | 22.6 |
| Allowance for credit losses | (10.0) | (3.2) |
| Total | $371.4 | $388.6 |
At December 31, 2023, scheduled maturities of mortgage participations and other loans were as follows: due in 2024 - $42.8 million; in 2025 - $90.5 million; 2026 - $51.9 million; 2027 - $30.1 million and thereafter - $156.1 million. Actual maturities could differ from contractual maturities because borrowers may have the right to prepay obligations with or without prepayment penalties, and loans may be refinanced. During 2023, the Company did not refinance any loans based on terms that differed from current market rates.
In determining estimated credit losses on mortgage participations and other loans, the Company evaluates several factors, including credit risk. The amortized cost of mortgage participations and other loans by credit ratings and year of origination was as follows:
| (in millions) · Prior to 2019 · 2019 · 2020 · 2021 · 2022 · 2023 · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Credit Quality | ||||||||
| Aaa/Aa/A | $140.2 | $34.8 | $9.7 | $62.2 | $10.0 | $— | $256.9 | |
| Baa | 41.3 | 12.4 | 17.5 | — | — | — | 71.2 | |
| Ba and lower | 47.4 | — | 5.9 | — | — | — | 53.3 | |
| Amortized cost | $228.9 | $47.2 | $33.1 | $62.2 | $10.0 | $— | $381.4 | |
| Allowance for credit losses | (10.0) | |||||||
| Amortized cost, net of allowance for credit losses | $371.4 | |||||||
Other investments also include interests in limited partnerships of $415.6 million and $387.9 million at December 31, 2023 and December 31, 2022, respectively.
E. OTHER
At December 31, 2023 and 2022, the Company’s exposure to concentration of investments in a single investee that exceeded 10% of shareholders’ equity included securities of the U.S. government and U.S. government-sponsored agencies, as well as mortgage participations with a highly rated single third-party of $371.4 million and $388.6 million, respectively.
At December 31, 2023, there were contractual investment commitments of up to $199.4 million.
- INVESTMENT INCOME AND GAINS AND LOSSES
A. NET INVESTMENT INCOME
The components of net investment income were as follows:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Fixed maturities | $283.2 | $239.3 | $216.9 |
| Limited partnerships | 30.0 | 35.7 | 68.2 |
| Mortgage loans | 15.8 | 16.1 | 18.0 |
| Equity securities | 6.4 | 12.0 | 15.6 |
| Other investments | 10.6 | 4.6 | 3.0 |
| Gross investment income | 346.0 | 307.7 | 321.7 |
| Less: investment expenses | (13.9) | (11.4) | (11.0) |
| Net investment income | $332.1 | $296.3 | $310.7 |
The change in fair value of limited partnerships measured using NAV is reported in net investment income, of which $8.1 million and $2.0 million of holding losses were related to securities owned at December 31, 2023 and 2022, respectively, and $17.1 million of holding gains were related to securities owned at December 31, 2021.
The carrying value of fixed maturity securities on non-accrual status at December 31, 2023 was $14.8 million, and there wereno fixed maturity securities on non-accrual status at December 31, 2022. The effects on income of non-accruals compared with amounts that would have been recognized in accordance with the original terms of the fixed maturities were not material for the years ended December 31, 2023, 2022 and 2021.
B. NET REALIZED AND UNREALIZED INVESTMENT GAINS AND LOSSES
Net realized and unrealized gains (losses) on investments, including impairments, were as follows:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Fixed maturities | $(20.2) | $(45.2) | $1.7 |
| Mortgage loans | (6.9) | 2.3 | 0.7 |
| Equity securities | (5.6) | (63.3) | 119.1 |
| Other investments | 0.2 | (0.3) | 1.5 |
| Net realized and unrealized investment gains (losses) | $(32.5) | $(106.5) | $123.0 |
The following table provides pre-tax net realized and unrealized gains (losses) on equity securities:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Net gains (losses) recognized during the period | $(5.6) | $(63.3) | $119.1 |
| Less: net gains (losses) recognized on equity securities sold during the period | (11.6) | (42.7) | 2.2 |
| Net unrealized gains (losses) recognized during the period on equity securities still held | $6.0 | $(20.6) | $116.9 |
Impairments
Included in net realized and unrealized investment gains (losses) for the years ended December 31, 2023, 2022 and 2021, were net impairments of investment securities totaling $18.0 million, $16.7 million and $0.7 million, respectively. In 2023, impairments consisted of $11.1 million on fixed maturities, primarily related to intent to sell securities, and $6.9 million of estimated credit losses on mortgage loans. In 2022, impairments consisted of $18.5 million on fixed maturities, of which $14.8 million related to intent to sell securities and $3.7 million related to estimated credit losses. These impairments were partially offset by recoveries of $1.8 million of estimated credit losses on mortgage loans. In 2021, impairments consisted of $1.3 million on fixed maturities, offset by recoveries of $0.6 million of estimated credit losses on mortgage loans.
At December 31, 2023 and 2022, the allowance for credit losses on mortgage loans was $10.0 million and $3.2 million, respectively, and the allowance for credit losses on available-for-sale securities was $1.9 million and $2.1 million, respectively. The following table provides rollforwards of the allowance for credit losses on mortgage loans:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | ||
| Allowance for credit losses as of the beginning of the period | $3.2 | $7.1 |
| Additional credit losses on investments for which an allowance was previously recognized | 6.9 | 0.2 |
| Reductions for disposals | (0.1) | (2.1) |
| Recoveries | — | (2.0) |
| Allowance for credit losses as of the end of the period | $10.0 | $3.2 |
The methodology and significant inputs used to measure the amount of credit losses were as follows:
Mortgage loans – the Company estimated losses by applying expected loss rates, which are based on historical data. Embedded in expected loss rates are mortgage risk ratings and risk factors associated with property type such as office, retail, lodging, multi-family and industrial. Risk ratings, based on property characteristics and metrics including the geographic market, are predominantly driven by estimates of loan-to-value and debt service coverage ratios. Ratings may be adjusted to reflect current conditions and to incorporate reasonable and supportable forecasts, such as volatility of cash flows and valuation.
Fixed maturities, Corporate bonds – the Company utilized a financial model that derives expected cash flows based on probability-of-default factors by credit rating and asset duration, and loss-given-default factors based on security type. These factors are based on historical data provided by an independent third-party rating agency. In addition, other qualitative market data relevant to the realizability of contractual cash flows may be considered, including current conditions and reasonable and supportable forecasts.
The proceeds from sales of available-for-sale fixed maturities, and the gross realized gains and gross realized losses on those sales, were as follows:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Proceeds from sales | $168.8 | $489.0 | $485.0 |
| Gross gains | 1.0 | 4.4 | 6.4 |
| Gross losses | 10.5 | 34.1 | 16.9 |
- FAIR VALUE
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability, i.e., exit price, in an orderly transaction between market participants. The Company emphasizes the use of observable market data whenever available in determining fair value. Fair values presented for certain financial instruments are estimates which, in many cases, may differ significantly from the amounts that could be realized upon immediate liquidation. A hierarchy of the three broad levels of fair value is as follows, with the highest priority given to Level 1 as these are the most observable, and the lowest priority given to Level 3:
Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2 – Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data, including model-derived valuations.
Level 3 – Unobservable inputs that are supported by little or no market activity.
When more than one level of input is used to determine fair value, the financial instrument is classified as Level 2 or Level 3 according to the lowest level input that has a significant impact on the fair value measurement.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments and have not changed since last year.
FIXED MATURITIES
Level 1 securities generally include U.S. Treasury issues and other securities that are highly liquid, and for which quoted market prices are available. Level 2 securities are valued using pricing for similar securities and pricing models that incorporate observable inputs including, but not limited to, yield curves and issuer spreads. Level 3 securities include issues for which little observable data can be obtained, primarily due to the illiquid nature of the securities, and for which significant inputs used to determine fair value are based on the Company’s own assumptions.
The Company utilizes third party pricing services for the valuation of the majority of its fixed maturity securities and receives one quote per security. When quoted market prices in an active market are available, they are provided by the pricing service as the fair value and such values are classified as Level 1. Since fixed maturities other than U.S. Treasury securities generally do not trade on a daily basis, the pricing services prepare estimates of fair value for those securities using pricing techniques based on a market approach. Inputs into the fair value pricing common to all asset classes include: benchmark U.S. Treasury security yield curves; reported trades of identical or similar fixed maturity securities; broker/dealer quotes of identical or similar fixed maturity securities and structural characteristics such as maturity date, coupon, mandatory principal payment dates, frequency of interest and principal payments, and optional redemption features. Inputs into the fair value applications that are unique by asset class include, but are not limited to:
| | U.S. government agencies – determination of direct versus indirect government support and whether any contingencies exist with respect to the timely payment of principal and interest. |
|---|---|
| | Foreign government – estimates of appropriate market spread versus underlying related sovereign treasury curve(s) dependent on liquidity and direct or contingent support. |
| | Municipals – overall credit quality, including assessments of the level and variability of: sources of payment such as income, sales or property taxes, levies or user fees; credit support such as insurance; state or local economic and political base; natural resource availability; and susceptibility to natural or man-made catastrophic events such as hurricanes, earthquakes or acts of terrorism. |
| | Corporate fixed maturities – overall credit quality, including assessments of the level and variability of: economic sensitivity; liquidity; corporate financial policies; management quality; regulatory environment; competitive position; ownership; restrictive covenants; and security or collateral. |
| | Residential mortgage-backed securities – estimates of prepayment speeds based upon: historical prepayment rate trends; underlying collateral interest rates; geographic concentration; vintage year; borrower credit quality characteristics; interest rate and yield curve forecasts; government or monetary authority support programs; tax policies; and delinquency/default trends; and in the case of non-agency collateralized mortgage obligations, severity of loss upon default and length of time to recover proceeds following default. |
| | Commercial mortgage-backed securities – overall credit quality, including assessments of the value and supply/demand characteristics of: collateral type such as office, retail, residential, lodging, or other; geographic concentration by region, state, metropolitan statistical area and locale; vintage year; historical collateral performance including defeasance, delinquency, default and special servicer trends; and capital structure support features. |
| | Other asset-backed securities – overall credit quality, including assessments of the underlying collateral type such as credit card receivables, automobile loan receivables and equipment lease receivables; geographic diversification; vintage year; historical collateral performance including delinquency, default and casualty trends; economic conditions influencing use rates and resale values; and contract structural support features. |
Generally, all prices provided by the pricing services, except actively traded securities with quoted market prices, are reported as Level 2.
The Company holds privately placed fixed maturity securities and certain other fixed maturity securities that do not have an active market and for which the pricing services cannot provide fair values. The Company determines fair values for these securities using either matrix pricing, which utilizes the market approach, or broker quotes. The Company will use observable market data as inputs into the fair value techniques, as discussed in the determination of Level 2 fair values, to the extent it is available, but is also required to use a certain amount of unobservable judgment due to the illiquid nature of the securities involved. Unobservable judgment reflected in the Company’s matrix model accounts for estimates of additional spread required by market participants for factors such as issue size, credit stress, structural complexity, high bond coupon or other unique features. These matrix-priced securities are reported as Level 2 or Level 3, depending on the significance of the impact of unobservable judgment on the security’s value. Additionally, the Company may obtain non-binding broker quotes, which are reported as Level 3.
EQUITY SECURITIES
Level 1 consists of publicly traded securities, including exchange traded funds, valued at quoted market prices. Level 2 includes securities that are valued using pricing for similar securities and pricing models that incorporate observable inputs. Level 3 consists of common or preferred stock of private companies for which observable inputs are not available.
The Company utilizes a third-party pricing service for the valuation of the majority of its equity securities and receives one quote for each equity security. When quoted market prices in an active market are available, they are provided by the pricing service as the fair value and such values are classified as Level 1. The Company holds certain equity securities that have been issued by privately-held entities that do not have an active market and for which the pricing service cannot provide fair values. The Company estimates fair value for these securities based on prices from recent financing rounds, which may be adjusted for liquidity and other factors, or based on the issuer’s book value and market multiples, and reports them as Level 3. Additionally, the Company may obtain non-binding broker quotes, which are reported as Level 3.
OTHER INVESTMENTS
Other investments primarily include limited partnerships not subject to the equity method of accounting and mortgage participations. The fair values of limited partnerships not subject to the equity method of accounting are based on the NAV provided by the general partner, adjusted for recent financial information, and are excluded from the fair value hierarchy.
The estimated fair values of the financial instruments were as follows:
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| Carrying | Fair | Carrying | Fair | |
| (in millions) | Value | Value | Value | Value |
| Financial Assets carried at: | ||||
| Fair Value through AOCI: | ||||
| Fixed maturities | $7,985.3 | $7,985.3 | $7,481.8 | $7,481.8 |
| Fair Value through Net Income: | ||||
| Equity securities | 130.9 | 130.9 | 241.9 | 241.9 |
| Other investments | 118.4 | 118.4 | 131.8 | 131.8 |
| Amortized Cost/Cost: | ||||
| Other investments | 413.1 | 393.5 | 432.3 | 401.0 |
| Cash and cash equivalents | 316.1 | 316.1 | 305.0 | 305.0 |
| Total financial instruments | $8,963.8 | $8,944.2 | $8,592.8 | $8,561.5 |
| Financial Liabilities carried at: | ||||
| Amortized Cost: | ||||
| Debt | $783.2 | $727.5 | $782.4 | $713.9 |
The Company has processes designed to ensure that the values received from its third-party pricing services are accurately recorded, that the data inputs and valuation approaches and techniques utilized are appropriate and consistently applied, and that the assumptions are reasonable and consistent with the objective of determining fair value. The Company reviews the pricing services’ policies describing its methodology, processes, practices and inputs, including various financial models used to value securities. For assets carried at fair value, the Company performs a review of the fair value hierarchy classifications and of prices received from its pricing services on a quarterly basis. Also, the Company reviews the portfolio pricing, including a process for which securities with changes in prices that exceed a defined threshold are verified to independent sources, if available. If upon review, the Company is not satisfied with the validity of a given price, a pricing challenge would be submitted to the pricing service along with supporting documentation for its review. The Company does not adjust quotes or prices obtained from the pricing services unless the pricing service agrees with the Company’s challenge. During 2023 and 2022, the Company did not adjust any prices received from its pricing services.
Changes in the observability of valuation inputs may result in a reclassification of certain financial assets or liabilities within the fair value hierarchy. As previously discussed, the Company utilizes third-party pricing services for the valuation of the majority of its fixed maturities and equity securities. The pricing services have indicated that they will only produce an estimate of fair value if there is objectively verifiable information to produce a valuation. If a pricing service discontinues pricing an investment, the Company will use observable market data to the extent it is available, but may also be required to make assumptions for market-based inputs that are unavailable due to market conditions.
The following tables provide, for each hierarchy level, the Company’s investment assets that were measured at fair value on a recurring basis.
| (in millions) | Total | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Fixed maturities: | ||||
| U.S. Treasury and government agencies | $462.6 | $324.3 | $138.3 | $— |
| Foreign government | 2.2 | — | 2.2 | — |
| Municipal | 1,185.2 | — | 1,176.6 | 8.6 |
| Corporate | 3,849.7 | — | 3,849.6 | 0.1 |
| Residential mortgage-backed, U.S. agency backed | 1,168.7 | — | 1,168.7 | — |
| Residential mortgage-backed, non-agency | 142.2 | — | 142.2 | — |
| Commercial mortgage-backed | 818.2 | — | 811.2 | 7.0 |
| Other asset-backed | 356.5 | — | 356.5 | — |
| Total fixed maturities | 7,985.3 | 324.3 | 7,645.3 | 15.7 |
| Equity securities | 130.9 | 123.3 | — | 7.6 |
| Other investments | 3.8 | — | — | 3.8 |
| Total investment assets at fair value | $8,120.0 | $447.6 | $7,645.3 | $27.1 |
| (in millions) | Total | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Fixed maturities: | ||||
| U.S. Treasury and government agencies | $420.2 | $282.7 | $137.5 | $— |
| Foreign government | 2.2 | — | 2.2 | — |
| Municipal | 1,076.1 | — | 1,066.8 | 9.3 |
| Corporate | 3,729.9 | — | 3,729.8 | 0.1 |
| Residential mortgage-backed, U.S. agency backed | 974.0 | — | 974.0 | — |
| Residential mortgage-backed, non-agency | 99.8 | — | 99.8 | — |
| Commercial mortgage-backed | 836.4 | — | 828.9 | 7.5 |
| Other asset-backed | 343.2 | — | 343.2 | — |
| Total fixed maturities | 7,481.8 | 282.7 | 7,182.2 | 16.9 |
| Equity securities | 241.9 | 234.4 | — | 7.5 |
| Other investments | 3.6 | — | — | 3.6 |
| Total investment assets at fair value | $7,727.3 | $517.1 | $7,182.2 | $28.0 |
Limited partnerships measured at fair value using the NAV based on an ownership interest in partners’ capital have not been included in the hierarchy tables. At December 31, 2023 and 2022, the fair values of these investments were $114.6 million and $128.2 million, respectively, less than 2% of total investment assets.
The following tables provide, for each hierarchy level, the Company’s estimated fair values of financial instruments that were not carried at fair value.
| (in millions) | Total | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Assets: | ||||
| Cash and cash equivalents | $316.1 | $316.1 | $— | $— |
| Other investments | 393.5 | — | 6.1 | 387.4 |
| Total financial instruments | $709.6 | $316.1 | $6.1 | $387.4 |
| Liabilities: | ||||
| Debt | $727.5 | $— | $727.5 | $— |
| (in millions) | Total | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Assets: | ||||
| Cash and cash equivalents | $305.0 | $305.0 | $— | $— |
| Other investments | 401.0 | — | 6.0 | 395.0 |
| Total financial instruments | $706.0 | $305.0 | $6.0 | $395.0 |
| Liabilities: | ||||
| Debt | $713.9 | $— | $713.9 | $— |
The following tables provide a reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3).
| YEAR ENDED DECEMBER 31, 2023 | Fixed Maturities | |||||
|---|---|---|---|---|---|---|
| (in millions) | Municipal | Corporate | Commercialmortgage-backed | Total | EquityandOther | TotalAssets |
| Balance at beginning of year | $9.3 | $0.1 | $7.5 | $16.9 | $11.1 | $28.0 |
| Total gains (losses): | ||||||
| Included in net realized and unrealized investment gains (losses) | — | — | — | — | 0.3 | 0.3 |
| Included in other comprehensive income (loss) - changes in net unrealized gains on investment securities | 0.2 | — | 0.1 | 0.3 | — | 0.3 |
| Settlements | (0.9) | — | (0.6) | (1.5) | — | (1.5) |
| Balance at end of year | $8.6 | $0.1 | $7.0 | $15.7 | $11.4 | $27.1 |
| Changes in net unrealized gains for the period included in other comprehensive income (loss) for assets held at the end of the year | $0.2 | $— | $0.1 | $0.3 | $— | $0.3 |
| YEAR ENDED DECEMBER 31, 2022 | Fixed Maturities | |||||
|---|---|---|---|---|---|---|
| (in millions) | Municipal | Corporate | Commercialmortgage-backed | Total | EquityandOther | TotalAssets |
| Balance at beginning of year | $14.0 | $0.1 | $11.3 | $25.4 | $14.4 | $39.8 |
| Total losses: | ||||||
| Included in net realized and unrealized investment gains (losses) | — | — | — | — | (3.3) | (3.3) |
| Included in other comprehensive income (loss) - changes in net unrealized losses on investment securities | (1.1) | — | (1.1) | (2.2) | — | (2.2) |
| Settlements | (3.6) | — | (2.7) | (6.3) | — | (6.3) |
| Balance at end of year | $9.3 | $0.1 | $7.5 | $16.9 | $11.1 | $28.0 |
| Changes in net unrealized losses for the period included in other comprehensive income (loss) for assets held at the end of the year | $(1.1) | $— | $(1.1) | $(2.2) | $— | $(2.2) |
During the years ended December 31, 2023 and 2022, there wereno transfers between Level 2 and Level 3, and the Company heldno Level 3 liabilities for the years ended December 31, 2023 and 2022.
The following table provides quantitative information about the significant unobservable inputs used by the Company in the fair value measurements of Level 3 assets.
| DECEMBER 31 · 2023 · 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Valuation · Significant · Fair · Range · Fair · Range | ||||||||
| (in millions) · Technique · Unobservable Inputs · Value · (Wtd Average) · Value · (Wtd Average) | ||||||||
| Fixed maturities: | ||||||||
| Municipal | Discounted | Discount for: | $8.6 | $9.3 | ||||
| cash flow | Small issue size | 6.1 - 6.8% (6.7%) | 4.5 - 6.8% (6.6%) | |||||
| Corporate | Discounted | Discount for: | 0.1 | 0.1 | ||||
| cash flow | Small issue size | 2.5% (2.5%) | 2.5% (2.5%) | |||||
| Above-market coupon | 0.3% (0.3%) | 0.3% (0.3%) | ||||||
| Commercial | Discounted | Discount for: | 7.0 | 7.5 | ||||
| mortgage-backed | cash flow | Small issue size | 3.0 - 3.1% (3.0%) | 3.0 - 3.1% (3.0%) | ||||
| Above-market coupon | 0.5% (0.5%) | 0.5% (0.5%) | ||||||
| Lease structure | 0.3% (0.3%) | 0.3% (0.3%) | ||||||
| Equity securities | Market comparables | Net tangible asset | 1.2 | N/A | 1.1 | N/A | ||
| Internal price based | Discount for: | 6.4 | 6.4 | |||||
| on financing round | Market liquidity | 27.0% (27.0%) | 27.0% (27.0%) | |||||
| Other | Discounted cash flow | Discount rate | 3.8 | 16.8% (16.8%) | 3.6 | 17.2% (17.2%) | ||
The weighted average of the unobservable inputs was weighted by the relative fair value of the securities to which the inputs were applied. Each unobservable input is based on the Company’s subjective opinion and therefore inherently contains a degree of uncertainty. Where discounted cash flows were used in the valuation of fixed maturities, the internally-developed discount rate was adjusted by the significant unobservable inputs shown in the table. Increases (decreases) in any of these inputs in isolation would result in a lower (higher) fair value measurement. Increases (decreases) in unobservable inputs used in the valuation of equity securities would result in a higher (lower) fair value measurement. There were no interrelationships between these inputs which might magnify or mitigate the effect of changes in unobservable inputs on the fair value measurement.
- DEBT AND CREDIT ARRANGEMENTS
Debt consists of the following:
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | ||
| Senior debentures maturing April 15, 2026 | $375.0 | $375.0 |
| Senior debentures maturing September 1, 2030 | 300.0 | 300.0 |
| Senior debentures maturing October 15, 2025 | 61.8 | 61.8 |
| Subordinated debentures maturing February 3, 2027 | 50.1 | 50.1 |
| Total principal debt | 786.9 | 786.9 |
| Unamortized debt issuance costs | (3.7) | (4.5) |
| Total | $783.2 | $782.4 |
The Company held $375.0 million par value of 4.5% unsecured senior debentures at December 31, 2023 and 2022, that were issued on April 8, 2016, and mature on April 15, 2026. The Company also held $300.0 million aggregate principal amount of 2.50% unsecured senior debentures, issued on August 24, 2020 and maturing September 1, 2030 at December 31, 2023 and 2022. Additionally, the Company had outstanding 7.625% unsecured senior debentures with a par value of $61.8 million as of December 31, 2023 and 2022, maturing on October 15, 2025. All of the Company’s outstanding senior debentures are subject to certain restrictive covenants, including limitations on the issuance or disposition of stock of restricted subsidiaries and limitations on liens, and pay interest semi-annually.
The Company also held subordinated debentures with a par value of $50.1 million as of December 31, 2023 and 2022, maturing February 3, 2027, and pay cumulative dividends semi-annually at 8.207%.
Membership in FHLB provides the Company with access to additional short-term liquidity based on the level of investment in FHLB stock and pledged collateral. Total holdings of FHLB stock were $6.1 million and $6.0 million at December 31, 2023 and 2022, respectively. At December 31, 2023 and 2022, the Company had pledged government agency securities with a fair value of $153.0 million and $132.5 million, respectively, as collateral for periodic short-term borrowings with the FHLB. There wereno borrowings outstanding with the FHLB at December 31, 2023 or 2022.
In July 2023, the Company entered into a $150.0 million credit agreement that provides for afive-year unsecured revolving credit facility. Concurrent with the Company's entry into this agreement, THG voluntarily terminated its existing $200.0 million credit agreement, dated April 30, 2019. The Company hadno borrowings under the current credit agreement as of December 31, 2023. During 2023, the Company did not have any borrowings under the current agreement or the prior credit agreement.
Interest expense was $34.1 million, $34.1 million, and $34.0 million in 2023, 2022 and 2021, respectively. At December 31, 2023, the Company was in compliance with the covenants associated with all of its debt indentures and credit arrangements.
- INCOME TAXES
Provisions for income taxes have been calculated in accordance with the provisions of ASC 740. Income from continuing operations before income taxes and a summary of the components of income tax expense in the Consolidated Statements of Income are shown below:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Income from continuing operations before income taxes | $41.1 | $144.0 | $521.3 |
| Income tax expense (benefit): | |||
| Current | $32.6 | $73.7 | $77.5 |
| Deferred | (25.0) | (46.5) | 23.8 |
| Total income tax expense | $7.6 | $27.2 | $101.3 |
The income tax expense attributable to the consolidated results of continuing operations is different from the amount determined by multiplying income from continuing operations before income taxes by the U.S. statutory federal income tax rate of 21%. The sources of the difference and the tax effects of each were as follows:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Expected income tax expense | $8.7 | $30.3 | $109.5 |
| Nondeductible expenses | 3.8 | 3.1 | 2.3 |
| Tax difference related to investment disposals and maturities | (1.3) | (1.4) | (4.6) |
| Stock-based compensation windfall benefit | (1.1) | (3.2) | (2.6) |
| Change in uncertain tax positions | (0.9) | — | — |
| Current year federal tax credits | (0.7) | (0.4) | (0.5) |
| Dividend received deduction | (0.5) | (1.0) | (1.2) |
| Prior years’ federal research tax credits | — | — | (1.7) |
| Other, net | (0.4) | (0.2) | 0.1 |
| Income tax expense | $7.6 | $27.2 | $101.3 |
| Effective tax rate | 18.5% | 18.9% | 19.4% |
The following are the components of the Company’s deferred tax assets and liabilities, excluding those associated with its discontinued operations.
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | ||
| Deferred tax assets: | ||
| Loss, LAE and unearned premium reserves, net | $197.6 | $185.6 |
| Investments, net | 97.2 | 144.3 |
| Employee benefit plans | 7.3 | 8.4 |
| Other | 9.2 | 7.3 |
| Total deferred tax assets | 311.3 | 345.6 |
| Deferred tax liabilities: | ||
| Deferred acquisition costs | 130.4 | 127.0 |
| Software capitalization | 7.6 | 19.4 |
| Total deferred tax liabilities | 138.0 | 146.4 |
| Net deferred tax asset | $173.3 | $199.2 |
Deferred tax assets are reduced by a valuation allowance if it is more likely than not that all or some portion of the deferred tax assets will not be realized. The Company believes it is more likely than not that the deferred tax assets will be realized; therefore there wasno valuation allowance required at December 31, 2023 or 2022.
In prior years, the Company completed several transactions which resulted in, for tax purposes only, realized gains in its investment portfolio. As a result of these transactions, the Company was able to utilize capital losses carried forward and to release the valuation allowance recorded against the deferred tax asset related to these losses. The releases of these valuation allowances were recorded as a benefit in accumulated other comprehensive income (loss). Previously unrealized benefits of $1.3 million, $1.4 million and $4.6 million, were recognized as part of income from continuing operations during 2023, 2022 and 2021, respectively. The remaining amount of $4.3 million in accumulated other comprehensive income (loss) will be released into income from continuing operations in future years, as the investment securities subject to these transactions are sold or mature.
The table below provides a reconciliation of the beginning and ending liability for uncertain tax positions as follows:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Liability at beginning of year, net | $2.2 | $2.0 | $0.9 |
| Additions for tax positions of current year | — | 0.2 | 2.0 |
| Subtractions as a result of a lapse of the applicable statute of limitations | (0.9) | — | (0.9) |
| Liability at end of year, net | $1.3 | $2.2 | $2.0 |
There wereno tax positions at December 31, 2023, 2022 and 2021 for which the ultimate deductibility was highly certain, but for which there was uncertainty about the timing of such deductibility. Because of the impact of deferred tax accounting, other than interest and penalties, a change in the timing of deductions would not impact the annual effective tax rate.
The Company recognizes interest and penalties related to unrecognized tax benefits in federal income tax expense. For the years ended December 31, 2023, 2022 and 2021 the Company has released and/or recognized de minimis amounts of net interest and has not recognized any penalties associated with unrecognized tax benefits.
In 2024, the Company is expecting to release $0.9 million of liability due to the expiration of a statute of limitations.
The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction and various state jurisdictions, as well as foreign jurisdictions. The Company and its subsidiaries are subject to U.S. federal and state income tax examinations and foreign examinations for years after 2019. The audit of the Company’s 2019 Illinois business income tax was settled in June 2023 and the audit of the Company’s Massachusetts corporate excise tax for years 2017 and 2018 was settled in October 2022.
- PENSION PLANS
DEFINED BENEFIT PLANS
The Company recognizes the funded status of its defined benefit plans in its Consolidated Balance Sheets. The funded status is measured as the difference between the fair value of plan assets and the projected benefit obligation of the Company’s defined benefit plans. The Company provides information for its overfunded plan separate from its underfunded plan.
Defined Benefit Plans
Prior to 2005, THG provided retirement benefits to substantially all of its employees under defined benefit pension plans. These plans were based on a defined benefit cash balance formula, whereby the Company annually provided an allocation to each covered employee based on a percentage of that employee’s eligible salary, similar to a defined contribution plan arrangement. In addition to the cash balance allocation, certain employees who had met specified age and service requirements as of December 31, 1994 were eligible for a grandfathered benefit based primarily on each employee’s years of service and compensation during their highest five consecutive plan years of employment. The Company’s policy for the plans is to fund at least the minimum amount required by the Employee Retirement Income Security Act of 1974 (“ERISA”).
As of January 1, 2005, the defined benefit pension plans were frozen, and since that date no further cash balance allocations have been credited to participants. Participants’ accounts are credited with interest daily, based upon the General Agreement of Trades and Tariffs rate (the 30-year Treasury Bond interest rate). As of December 31, 2023, based on current estimates of plan liabilities and other assumptions, the assets of the qualified defined benefit pension plan exceeded the projected benefit obligation by approximately $14.6 million.
Assumptions
Defined Benefit Plans
In order to measure the expense associated with these plans, management must make various estimates and assumptions, including discount rates used to value liabilities, assumed rates of return on plan assets, employee turnover rates and anticipated mortality rates, for example. The estimates used by management are based on the Company’s historical experience, as well as current facts and circumstances. In addition, the Company uses outside actuaries to assist in measuring the expense and liability associated with these plans.
The Company measures the funded status of its plans as of the date of its year-end statement of financial position. The Company utilizes a measurement date of December 31 st to determine its benefit obligations, consistent with the date of its Consolidated Balance Sheets.
Weighted average assumptions used to determine pension benefit obligations are as follows:
| DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| Discount rate - qualified plan | 5.75% | 6.00% | 3.25% |
| Discount rate - non-qualified plan | 5.875% | 6.00% | 3.25% |
| Cash balance interest crediting rate | 3.00% | 3.00% | 3.00% |
The Company utilizes a measurement date of January 1 st to determine its periodic pension costs. Weighted average assumptions used to determine net periodic pension costs for the defined benefit plans are as follows:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| Qualified plan | |||
| Discount rate | 6.00% | 3.25% | 3.00% |
| Expected return on plan assets | 6.25% | 3.75% | 3.75% |
| Cash balance interest crediting rate | 3.00% | 3.00% | 3.00% |
| Non-qualified plan | |||
| Discount rate | 6.00% | 3.25% | 2.88% |
The expected rates of return were determined using historical mean returns for each asset class, adjusted for certain factors believed to have an impact on future returns. These returns are generally weighted to the plan’s actual asset allocation, and are net of administrative expenses. For thequalified defined benefit plan, the 2023 expected return on plan assets of 6.25% reflects long-term expectations and increased based upon long-term market expectations and expense management efforts. The Company reviews and updates, at least annually, its expected return on plan assets based on changes in the actual assets held by the plan and market conditions.
Plan Assets
Qualified Defined Benefit Plan
For the qualified defined benefit plan, a target allocation approach is utilized, which focuses on creating a mix of assets that will generate modest growth from equity securities while minimizing volatility from changes in the markets and economic environment. Various factors are taken into consideration in determining the appropriate asset mix, such as census data, actuarial valuation information and capital market assumptions. Target allocations are reviewed and updated at least annually. Changes are made periodically.
The following table provides its year-end 2023 target allocations and actual invested asset allocations at December 31, 2023 and 2022.
| DECEMBER 31 | 2023 TARGETLEVELS | 2023 | 2022 |
|---|---|---|---|
| Fixed income securities: | |||
| Fixed maturities | 88% | 88% | 88% |
| Money market funds | 2% | 2% | 2% |
| Total fixed income securities | 90% | 90% | 90% |
| Equity securities | 10% | 10% | 10% |
| Total plan assets | 100% | 100% | 100% |
The following table presents, for each hierarchy level, the qualified defined benefit plan’s investment assets that are measured at fair value at December 31, 2023 and 2022. Refer to Note 4 – “Fair Value” for a description of the different levels in the Fair Value Hierarchy.
| DECEMBER 31 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| (in millions) | Total | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 |
| Fixed income securities: | ||||||||
| Fixed maturities | $34.6 | $22.3 | $— | $12.3 | $42.7 | $28.3 | $— | $14.4 |
| Money market mutual funds | 6.3 | 6.3 | — | — | 6.5 | 6.5 | — | — |
| Total investments at fair value | $40.9 | $28.6 | $— | $12.3 | $49.2 | $34.8 | $— | $14.4 |
Fixed Income Securities and Mutual Funds
Securities classified as Level 1 at December 31, 2023 and 2022 include actively traded mutual funds and U.S. Treasury bonds, which are valued at quoted market prices. Securities classified as Level 3 at December 31, 2023 and 2022 include assets held in a fixed account of an insurance company, redeemable at contract value. The fair value of the investment is estimated using a comparable public market financial institution derived fair value curve that uses non-observable inputs for market liquidity and unique credit characteristics of its underlying securities.
The Plan also holds investments measured at fair value using NAV based on the value of the underlying investments, which is determined independently by the investment manager and have not been included in the table above. These include cash, investments in commingled pools and investment-grade fixed income securities held in a custom fund, and other commingled pools that primarily invest in publicly traded common stocks. The daily NAV, which is not published as a quoted market price for these investments, is used as the basis for transactions. Redemption of these funds is not subject to restriction. The fair values of these investments are as follows:
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| Fixed maturities | $286.5 | $284.7 |
| Equity securities | 35.6 | 37.6 |
| Total investments carried at NAV | $322.1 | $322.3 |
The table below provides a reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3).
| YEARS ENDED DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | ||
| Balance at beginning of period | $14.4 | $16.0 |
| Less: Assets transferred to Level 1 investments | (2.5) | (2.0) |
| Return on plan assets related to assets still held | 0.4 | 0.4 |
| Balance at end of year | $12.3 | $14.4 |
Obligations and Funded Status
The Company recognizes the current funded status of its plans in its Consolidated Balance Sheets. Changes in the funded status of the plans are reflected as components of either net income or accumulated other comprehensive income (loss). The components of accumulated other comprehensive income (loss) are reflected as a net actuarial gain or loss.
The following table reflects the benefit obligations, fair value of plan assets and funded status of the plans at December 31, 2023 and 2022.
| DECEMBER 31 | QualifiedPension Plan | Non-Qualified Pension Plan | ||
|---|---|---|---|---|
| (in millions) | 2023 | 2022 | 2023 | 2022 |
| Change in benefit obligation: | ||||
| Benefit obligation, beginning of period (1) | $361.7 | $458.6 | $24.5 | $31.0 |
| Interest cost | 20.5 | 14.3 | 1.4 | 1.0 |
| Actuarial gains | (1.6) | (78.0) | (0.5) | (4.5) |
| Benefits paid | (32.2) | (33.2) | (2.8) | (3.0) |
| Benefit obligation, end of year (1) | 348.4 | 361.7 | 22.6 | 24.5 |
| Change in plan assets: | ||||
| Fair value of plan assets, beginning of period | 371.5 | 478.0 | — | — |
| Actual return on plan assets | 23.7 | (73.3) | — | — |
| Contributions | — | — | 2.8 | 3.0 |
| Benefits paid | (32.2) | (33.2) | (2.8) | (3.0) |
| Fair value of plan assets, end of year | 363.0 | 371.5 | — | — |
| Funded status of the plans | $14.6 | $9.8 | $(22.6) | $(24.5) |
(1)
The accumulated benefit obligation for these plans is equal to the projected benefit obligation.
Actuarial gains related to the change in the benefit obligation for the Company’squalified benefit plan were $1.6 million for the year ended December 31, 2023, compared to $78.0 million for the year ended December 31, 2022. Actuarial gains related to the change in the benefit obligation for the Company’snon-qualified benefit plan were $0.5 million for the year ended December 31, 2023, compared to $4.5 million for the year ended December 31, 2022. For both plans, the actuarial gains in 2022 primarily reflect increases in the discount rate due to increases in corporate bond interest rates.
Components of Net Periodic Pension (Benefit) Cost
The components of total net periodic pension (benefit) cost are as follows:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Interest cost | $21.9 | $15.3 | $14.9 |
| Expected return on plan assets | (22.1) | (17.2) | (18.4) |
| Recognized net actuarial loss | 7.8 | 5.2 | 3.2 |
| Net periodic pension (benefit) cost | $7.6 | $3.3 | $(0.3) |
The following table reflects the total amounts recognized in accumulated other comprehensive income (loss) relating to the defined benefit pension plans as of December 31, 2023 and 2022.
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | ||
| Net actuarial loss | $67.8 | $79.4 |
The unrecognized net actuarial gains or losses which exceed 10% of the greater of the projected benefit obligations or the fair value of plan assets are amortized as a component of net periodic pension cost over the next five years.
Contributions
In accordance with ERISA guidelines, the Company is not required to fund its qualified benefit plan in 2024. The Company expects to contribute $2.7 million to itsnon-qualified pension plan to fund 2024 benefit payments.
Benefit Payments
| YEARS ENDED DECEMBER 31 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029-2033 |
|---|---|---|---|---|---|---|
| (in millions) | ||||||
| Qualified pension plan | $36.7 | $35.0 | $33.6 | $32.9 | $30.9 | $131.7 |
| Non-qualified pension plan | $2.7 | $2.6 | $2.5 | $2.4 | $2.3 | $9.4 |
The benefit payments are based on the same assumptions used to measure the Company’s benefit obligations at the end of 2023. Benefit payments related to the qualified plan will be made from plan assets held in trust and not included with Company assets, whereas those payments related to the non-qualified plan will be provided for by the Company.
DEFINED CONTRIBUTION PLAN
In addition to the defined benefit plans, THG provides a qualified defined contribution 401(k) plan for all of its employees, whereby the Company matches employee elective 401(k) contributions, up to a maximum of 6% of eligible compensation in 2023, 2022 and 2021. The Company’s expense for this matching provision was $27.6 million, $26.4 million and $25.2 million for 2023, 2022 and 2021, respectively. In addition to this matching provision, the Company can elect to make an annual contribution to employees’ accounts.
- OTHER COMPREHENSIVE INCOME (LOSS)
The following table provides changes in other comprehensive income (loss).
| YEARS ENDED DECEMBER 31 · 2023 · 2022 · 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Tax | Tax | Tax | |||||||
| Pre- | Benefit | Net of | Pre- | Benefit | Net of | Pre- | Benefit | Net of | |
| (in millions) | Tax | (Expense) | Tax | Tax | (Expense) | Tax | Tax | (Expense) | Tax |
| Changes in net unrealized gains (losses) on investment securities: | |||||||||
| Net unrealized gains (losses) arising during period for those having no credit losses in Consolidated Statements of Income | $203.7 | $(42.7) | $161.0 | $(1,079.4) | $226.6 | $(852.8) | $(300.1) | $63.0 | $(237.1) |
| Net unrealized gains (losses) arising during period for those having credit losses in Consolidated Statements of Income | 3.7 | (0.7) | 3.0 | (10.2) | 2.2 | (8.0) | (0.2) | 0.1 | (0.1) |
| Amount of (gains) losses realized from sales and other recognized in Consolidated Statements of Income | 9.1 | (3.2) | 5.9 | 26.9 | (7.0) | 19.9 | (3.0) | (3.9) | (6.9) |
| Amount of credit-related impairments recognized in Consolidated Statements of Income | 0.8 | (0.2) | 0.6 | 3.7 | (0.8) | 2.9 | 0.2 | (0.1) | 0.1 |
| Amount of additional impairment losses recognized in Consolidated Statements of Income | 10.3 | (2.2) | 8.1 | 14.8 | (3.1) | 11.7 | 1.0 | (0.2) | 0.8 |
| Net unrealized gains (losses) | 227.6 | (49.0) | 178.6 | (1,044.2) | 217.9 | (826.3) | (302.1) | 58.9 | (243.2) |
| Pension and postretirement benefits: | |||||||||
| Net gains (losses) arising in the period from net actuarial gains (losses) | 3.9 | (0.8) | 3.1 | (7.2) | 1.5 | (5.7) | (12.4) | 2.6 | (9.8) |
| Amortization of net actuarial losses recognized as net periodic benefit cost | 7.9 | (1.7) | 6.2 | 5.5 | (1.2) | 4.3 | 3.4 | (0.7) | 2.7 |
| Total pension and postretirement benefits | 11.8 | (2.5) | 9.3 | (1.7) | 0.3 | (1.4) | (9.0) | 1.9 | (7.1) |
| Long-duration insurance contracts: | |||||||||
| Net change in market risk | (4.6) | 1.0 | (3.6) | 21.6 | (4.6) | 17.0 | 5.3 | (1.1) | 4.2 |
| Other comprehensive income (loss) | $234.8 | $(50.5) | $184.3 | $(1,024.3) | $213.6 | $(810.7) | $(305.8) | $59.7 | $(246.1) |
Reclassifications out of accumulated other comprehensive income (loss) were as follows:
| YEARS ENDED DECEMBER 31 · 2023 · 2022 · 2021 | ||||
|---|---|---|---|---|
| (in millions) | ||||
| Amount Reclassified from | ||||
| Details about Accumulated Other · Accumulated · Affected Line Item in the Statement | ||||
| Comprehensive Income (Loss) Components · Other Comprehensive Income (Loss) · Where Net Income is Presented | ||||
| Net unrealized gains (losses) on investment securities | $(9.1) | $(26.7) | $3.0 | Net realized gains (losses) from sales and other |
| (11.1) | (18.5) | (1.3) | Impairments losses on investments | |
| (20.2) | (45.2) | 1.7 | Total before tax | |
| 5.6 | 10.9 | 4.2 | Income tax benefit | |
| (14.6) | (34.3) | 5.9 | Continuing operations, net of tax | |
| — | (0.2) | 0.1 | Discontinued life businesses, net of tax | |
| (14.6) | (34.5) | 6.0 | Total, net of tax | |
| Amortization of defined benefit pension and postretirement actuarial losses | (7.9) | (5.5) | (3.4) | Loss adjustment expenses and other operating expenses (1) |
| 1.7 | 1.2 | 0.7 | Income tax benefit | |
| (6.2) | (4.3) | (2.7) | Continuing operations, net of tax | |
| Net change in market risk | 1.6 | — | 5.1 | Discontinued life businesses |
| (0.3) | — | (1.0) | Income tax benefit (expense) | |
| 1.3 | — | 4.1 | Discontinued life businesses, net of tax | |
| Total reclassifications for the period | $(19.5) | $(38.8) | $7.4 | Benefit (expense) reflected in income, net of tax |
(1)
The amount reclassified from accumulated other comprehensive income (loss) for the pension and postretirement benefits was allocated approximately 40% to loss adjustment expenses and 60% to other operating expenses for each of the years ended December 31, 2023, 2022 and 2021.
- STOCK-BASED COMPENSATION PLANS
On May 10, 2022 the shareholders approved The Hanover Insurance Group 2022 Long-Term Incentive Plan (the “2022 Stock Plan”). With respect to new share-based issuances, the 2022 Stock Plan replaced The Hanover Insurance Group, Inc. 2014 Long-Term Incentive Plan (the “2014 Stock Plan”) and authorized the issuance of 3,380,000 shares in a new share pool plus any shares subject to outstanding awards under the 2014 Stock Plan that may become available for reissuance as a result of the cash settlement, forfeiture, expiration or cancellation of such awards. The 2022 Stock Plan provides for the granting of the same types of awards as the 2014 Stock Plan, which includes stock options and stock appreciation rights ("SARS"), restricted and unrestricted stock, stock units, performance-based stock awards and cash awards. In accordance with the 2022 Stock Plan, the issuance of one share of common stock in the form of an option or SAR will reduce the share pool by one share, whereas the issuance ofone share of common stock for the other types of stock awards provided by the plan will reduce the pool by 3.2 shares. As of December 31, 2023, there were 2,920,544 shares available for grants under the 2022 Stock Plan.
On May 9, 2023, shareholders approved The Hanover Insurance Group 2023 Employee Stock Purchase Plan (the “ESPP Plan”) authorizing the issuance of 1,250,000 shares under such plan. As of December 31, 2023,1,241,215 shares were available for grant under the ESPP Plan.
Compensation cost for the years ended December 31, 2023, 2022 and 2021 totaled $31.1 million, $29.0 million and $22.9 million, respectively. Related tax benefits were $6.5 million, $6.1 million and $4.8 million, respectively.
STOCK OPTIONS
Under the 2022 Stock Plan, options may be granted to eligible employees, directors or consultants at an exercise price equal to the market price of the Company’s common stock on the date of grant. Option shares may be exercised subject to the terms prescribed by the Compensation and Human Capital Committee of the Board of Directors (the “Committee”) at the time of grant. Options granted in 2023, 2022 and 2021 generally vest over 3 years with 33 1/3% vesting in each year. Options must be exercised not later thanten years from the date of grant.
Information on the Company’s stock options is summarized below.
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 | |||
|---|---|---|---|---|---|---|
| (in whole shares and dollars) | Shares | WeightedAverageExercise Price | Shares | WeightedAverageExercise Price | Shares | WeightedAverageExercise Price |
| Outstanding, beginning of year | 1,080,852 | $107.07 | 1,230,211 | $99.14 | 1,282,278 | $93.64 |
| Granted | 135,019 | 140.01 | 140,339 | 139.51 | 178,040 | 115.35 |
| Exercised | (56,645) | 88.10 | (279,499) | 87.95 | (225,338) | 80.24 |
| Forfeited or cancelled | (22,184) | 125.15 | (10,199) | 121.39 | (4,769) | 118.01 |
| Outstanding, end of year | 1,137,042 | $111.57 | 1,080,852 | $107.07 | 1,230,211 | $99.14 |
| Exercisable, end of year | 864,186 | $104.16 | 755,953 | $98.82 | 845,429 | $91.10 |
Cash received for options exercised for the years ended December 31, 2023, 2022 and 2021 was $4.2 million, $11.1 million and $18.0 million, respectively. The intrinsic value of options exercised for the years ended December 31, 2023, 2022 and 2021 was $2.6 million, $16.0 million and $12.2 million, respectively.
The excess tax benefit realized from options exercised for the years ended December 31, 2023, 2022 and 2021 was $0.3 million, $2.4 million and $2.0 million, respectively. The aggregate intrinsic value at December 31, 2023 for shares outstanding and shares exercisable was $16.0 million and $15.7 million, respectively. At December 31, 2023, the weighted average remaining contractual life for shares outstanding and shares exercisable was 5.6 years and 4.7 years, respectively. Additional information about employee options outstanding and exercisable at December 31, 2023 is included in the following table:
| Options Outstanding · Options Currently Exercisable | ||||||
|---|---|---|---|---|---|---|
| Range of Exercise Prices · Number · WeightedAverageRemainingContractualLives · WeightedAverageExercise Price · Number · WeightedAverageExercise Price | ||||||
| $ | 54.61 to $74.30 | 96,817 | 0.83 | $62.43 | 96,817 | $62.43 |
| $ | 77.91 to $85.87 | 144,241 | 2.83 | 82.42 | 144,241 | 82.42 |
| $ | 92.68 to $113.32 | 156,587 | 4.18 | 104.26 | 156,587 | 104.26 |
| $115.35 | 154,720 | 7.16 | 115.35 | 101,558 | 115.35 | |
| $ | 117.22 to $118.54 | 320,469 | 5.79 | 118.04 | 320,469 | 118.04 |
| $ | 139.51 to $140.01 | 264,208 | 8.66 | 139.76 | 44,514 | 139.51 |
The fair value of each option is estimated on the date of grant using the Black-Scholes option pricing model. For all options granted through December 31, 2023, the exercise price equaled the market price on the grant date. Compensation cost related to options is based upon the grant date fair value and expensed on a straight-line basis over the service period for each separately vesting portion of the option as if the option was, in substance, multiple awards.
The weighted average grant date fair value of options granted during the years ended December 31, 2023, 2022 and 2021 was $31.55, $28.54 and $20.96, respectively.
The following significant assumptions were used to determine the fair value for options granted in the years indicated.
| 2023 · 2022 · 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dividend yield | 2.314 | % | 2.150 | % | 2.427 | % | |||||||
| Expected volatility | 24.429% to 28.803 | % | 24.254% to 32.174 | % | 24.115% to 31.315 | % | |||||||
| Weighted average expected volatility | 26.05 | % | 28.08 | % | 27.45 | % | |||||||
| Risk-free interest rate | 4.008% to 4.613 | % | 1.562% to 1.803 | % | 0.194% to 1.046 | % | |||||||
| Expected term, in years | 2.5 to 7.0 | 2.5 to 7.0 | 2.5 to 6.5 | ||||||||||
The expected dividend yield is based on the Company’s dividend payout rate(s), in the year noted. Expected volatility is based generally on the Company’s historical daily stock price volatility. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The expected term of options granted represents the period of time that options are expected to be outstanding and is derived primarily using historical exercise, forfeit and cancellation behavior, along with certain other factors expected to differ from historical data.
The fair value of shares that vested during the years ended December 31, 2023 and 2022 was $2.9 million and $4.5 million, respectively. As of December 31, 2023, the Company had unrecognized compensation expense of $1.5 million related to unvested stock options that is expected to be recognized over a weighted average period of 1.4 years.
RESTRICTED STOCK UNITS
Stock grants may be awarded to eligible employees at a price established by the Committee (which may be zero). Under the 2022 Stock Plan, the Company may award shares of restricted stock, restricted stock units, as well as shares of unrestricted stock. Restricted stock grants may vest based upon performance criteria, market criteria or continued employment and be in the form of shares or units. Vesting periods are established by the Committee.
The Company granted both market-based and performance-based restricted share units in 2023, 2022 and 2021. These units generally vest after three years of continued employment and after the achievement of certain performance targets. The Company also granted time-based restricted stock units to eligible employees in 2023, 2022 and 2021 that generally vest after three years of continued employment.
The following table summarizes information about employee restricted stock units:
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 | |||
|---|---|---|---|---|---|---|
| Shares | WeightedAverageGrant DateFair Value | Shares | WeightedAverageGrant DateFair Value | Shares | WeightedAverageGrant DateFair Value | |
| Time-based restricted stock units: | ||||||
| Outstanding, beginning of year | 378,256 | $124.88 | 380,100 | $117.60 | 350,480 | $116.37 |
| Granted | 155,645 | 137.59 | 151,193 | 138.52 | 173,963 | 115.69 |
| Vested | (136,971) | 118.70 | (123,158) | 119.48 | (119,645) | 111.30 |
| Forfeited | (20,304) | 131.30 | (29,879) | 123.60 | (24,698) | 117.17 |
| Outstanding, end of year | 376,626 | $132.04 | 378,256 | $124.88 | 380,100 | $117.60 |
| Performance and market-based restricted stock units: | ||||||
| Outstanding, beginning of year | 119,163 | $122.81 | 113,848 | $115.92 | 97,043 | $119.59 |
| Granted | 50,115 | 137.90 | 47,954 | 140.36 | 62,143 | 114.66 |
| Vested | (44,781) | 114.14 | (39,338) | 122.42 | (43,506) | 122.27 |
| Forfeited | (3,993) | 109.19 | (3,301) | 120.66 | (1,832) | 116.90 |
| Outstanding, end of year | 120,504 | $132.76 | 119,163 | $122.81 | 113,848 | $115.92 |
In 2023, 2022 and 2021, the Company granted market-based awards totaling 21,789,19,057, and 37,848, respectively, to certain members of senior management, which are included in the table above as performance and market-based restricted stock activity. The vesting of these stock units is based on the relative total shareholder return (“TSR”) of the Company. This metric is generally based on relative TSR for athree-year period as compared to a group of Property and Casualty peer companies. The fair value of market-based awards was estimated at the date of grant using a valuation model. These units have the potential to range from 0% to 150% of the shares disclosed.
In 2023, 2022 and 2021, the Company also granted performance-based restricted stock units totaling 28,326,28,897 and 21,401, respectively to certain members of senior management, which are included in the table above as performance and market-based restricted stock activity. The vesting of these stock units is determined through the use of a performance-based metric (return on equity) and has the potential to range from 0% to 150% of the shares disclosed. Increases above the 100% target level are reflected as granted in the period after which performance-based stock unit goals are achieved. Decreases below the 100% target level are reflected as forfeited.
In 2023,5,961 performance-based restricted stock units were included as granted due to completion levels in excess of 100% for units granted in 2020. The weighted average grant date fair value of these awards was$118.54. In 2022, included in the amounts granted above are 7,988 shares related to 2019 performance-based awards that achieved a payout in excess of 100%. The weighted average grant date fair value of these awards was $119.36. In 2021,14,501 market-based restricted stock units were included as granted due to completion levels in excess of 100% for units granted in 2018. The weighted average grant date fair value of these awards was $122.27.
Included in 2023 are 2,836 market-based restricted stock units which were included as forfeited due to completion levels less than 100% for units granted in 2020. The weighted average grant date fair value of these awards was $108.15. Included in 2022 are 1,282 market-based restricted stock units which were included as forfeited due to completion levels less than 100% for units granted in 2019. The weighted average grant date fair value of these awards was $133.44. During 2023, 2022 and 2021, there were 598 shares,1,043 shares, and 932 shares, respectively, of market-based awards that forfeited. Also, during 2023, 2022 and 2021 there were 559 shares,976 shares, and 900 shares, respectively, of performance-based awards that forfeited.
The increase in fair value from grant date of restricted stock and restricted stock units that vested during the years ended December 31, 2023, 2022 and 2021 was $2.7 million, $2.5 million and $1.2 million, respectively. The increase in the fair value from grant date for performance and market-based restricted stock units that vested in 2023 and 2022 were $1.1 million and $0.6 million, respectively; however, for 2021 there wasno increase in fair value from grant date.
At December 31, 2023, the fair value of outstanding restricted stock units was $49.7 million and the weighted average remaining contractual life was 1.2 years. The fair value of outstanding performance and market-based restricted stock units was $16.0 million and the weighted average remaining contractual life was 1.2 years. As of December 31, 2023, there was $32.9 million of total unrecognized compensation cost related to unvested restricted stock units and performance and market-based restricted stock units. The cost is expected to be recognized over a weighted average period of 1.6 years. Compensation cost associated with restricted stock, restricted stock units and performance and market-based restricted stock units is generally calculated based upon grant date fair value, which is determined using current market prices.
- EARNINGS PER SHARE AND SHAREHOLDERS’ EQUITY TRANSACTIONS
The following table provides weighted average share information used in the calculation of the Company’s basic and diluted earnings per share:
| DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions, except per share data) | |||
| Basic shares used in the calculation of earnings per share | 35.7 | 35.6 | 35.9 |
| Dilutive effect of securities: | |||
| Employee stock options | 0.1 | 0.2 | 0.3 |
| Non-vested stock grants | 0.3 | 0.3 | 0.2 |
| Diluted shares used in the calculation of earnings per share | 36.1 | 36.1 | 36.4 |
| Per share effect of dilutive securities on income from continuing operations and net income | $(0.01) | $(0.05) | $(0.18) |
Diluted earnings per share during 2023, 2022 and 2021 excludes 0.3 million,0.1 million and 0.2 million, respectively, of common shares issuable under the Company’s stock compensation plans, because their effect would be antidilutive.
The Board of Directors authorized a stock repurchase program which provides for aggregate repurchases of the Company’s common stock of up to $1.3 billion. Under this program, the Company had approximately $330 million available at December 31, 2023. Under the repurchase authorization, the Company may repurchase, from time to time, common stock in amounts, at prices and at such times as the Company deems appropriate, subject to market conditions and other considerations. Repurchases may be executed using open market purchases, privately negotiated transactions, accelerated repurchase programs or other transactions. The Company is not required to purchase any specific number of shares or to make purchases by any certain date under this program. The Company didnot repurchase any shares during 2023, and repurchased approximately 0.2 million and 1.2 million shares through open market purchases during 2022 and 2021, respectively.
- DIVIDEND RESTRICTIONS
INSURANCE SUBSIDIARIES
The individual law of all states, including New Hampshire and Michigan, where Hanover Insurance and Citizens are domiciled, respectively, restrict the payment of dividends to stockholders by insurers. These laws affect the dividend paying ability of Hanover Insurance and Citizens.
Pursuant to New Hampshire’s statute, the maximum dividends and other distributions that an insurer may pay in any twelve-month period, without prior approval of the New Hampshire Insurance Commissioner, is limited to the lesser of: (a)10% of such insurer’s statutory policyholder surplus as of the preceding December 31, or (b) statutory net income less net realized gains, and including undistributed net income from the previous two calendar years. Hanover Insurance declared and paid dividends to its parent totaling $100.0 million in both 2023 and 2022, and $255.0 million in 2021. At January 1, 2024, the maximum dividend payable without prior approval was $163.3 million. In May 2024, the maximum dividend declared payable without prior approval will increase by $100.0 million to a total amount of $263.3 million.
Pursuant to Michigan’s statute, the maximum dividends and other distributions that an insurer may pay in any twelve-month period, without prior approval of the Michigan Insurance Commissioner, is limited to the greater of: (a)10% of policyholders’ surplus as of December 31 of the immediately preceding year or (b) the statutory net income less net realized gains for the immediately preceding calendar year. Citizens declared and paid dividends to its parent, Hanover Insurance, totaling $10.0 million in 2023, $72.0 million in 2022, and $90.0 million in 2021. At January 1, 2024, the maximum dividend payable without prior approval was $49.9 million. In November 2024, the maximum dividend declared payable without prior approval will increase by $10.0 million to a total amount of $59.9 million.
The statutes in both New Hampshire and Michigan require that prior notice to the respective Insurance Commissioner of any proposed dividend be provided and such Commissioner may, in certain circumstances, prohibit the payment of the proposed dividend.
- SEGMENT INFORMATION
The Company’s primary business operations include insurance products and services provided through four operating segments: Core Commercial, Specialty, Personal Lines and Other. Core Commercial includes commercial multiple peril, commercial automobile, workers’ compensation, and other commercial coverages provided to small and mid-sized businesses. Specialty includes four divisions of business: Professional and Executive Lines, Specialty Property and Casualty (“Specialty P&C”), Marine, and Surety and Other. Specialty P&C includes coverages such as program business, which provides commercial insurance to markets with specialized coverage or risk management needs related to groups of similar businesses, specialty industrial and commercial property, excess and surplus lines and specialty general liability coverage. Personal Lines includes personal automobile, homeowners and other personal coverages. Included in the Other segment are Opus Investment Management, Inc., which markets investment management services to institutions, pension funds and other organizations; earnings on holding company assets; holding company and other expenses, including certain costs associated with retirement benefits due to the Company’s former life insurance employees and agents; run-off voluntary assumed property and casualty pools and run-off direct asbestos and environmental, and product liability businesses. The separate financial information is presented consistent with the way results are regularly evaluated by the chief operating decision maker in deciding how to allocate resources and in assessing performance.
The Company reports interest expense related to debt separately from the earnings of its operating segments. For 2023, this consisted of interest on the Company’s senior and subordinated debentures.
Management evaluates the results of its segments based on operating income before income taxes, excluding interest expense on debt. Operating income before income taxes excludes certain items which are included in net income, such as net realized and unrealized investment gains and losses. Such gains and losses are excluded since they are determined by interest rates, financial markets and the timing of sales. Also, operating income before income taxes excludes net gains and losses on disposals of businesses, gains and losses related to the repayment of debt, discontinued operations, costs to acquire businesses, restructuring costs, the cumulative effect of accounting changes and certain other items. Although the items excluded from operating income before interest expense and income taxes may be important components in understanding and assessing the Company’s overall financial performance, management believes that the presentation of operating income before interest expense and income taxes enhances an investor’s understanding of the Company’s results of operations by highlighting net income attributable to the core operations of the business. However, operating income before income taxes should not be construed as a substitute for income before income taxes or income from continuing operations and operating income should not be construed as a substitute for net income.
Summarized below is financial information with respect to the Company’s business segments.
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Operating revenues: | |||
| Core Commercial | $2,216.8 | $2,090.7 | $1,960.7 |
| Specialty | 1,351.7 | 1,256.5 | 1,099.2 |
| Personal Lines | 2,442.1 | 2,213.7 | 2,028.5 |
| Other | 15.4 | 14.2 | 16.4 |
| Total | 6,026.0 | 5,575.1 | 5,104.8 |
| Net realized and unrealized investment gains (losses) | (32.5) | (106.5) | 123.0 |
| Total revenues | $5,993.5 | $5,468.6 | $5,227.8 |
| Operating income (loss) before interest expense and income taxes: | |||
| Core Commercial: | |||
| Underwriting income (loss) | $16.6 | $(28.7) | $(7.5) |
| Net investment income | 151.8 | 136.2 | 146.5 |
| Other expense | (1.2) | (0.6) | (1.0) |
| Core Commercial operating income | 167.2 | 106.9 | 138.0 |
| Specialty: | |||
| Underwriting income | 172.9 | 124.7 | 69.4 |
| Net investment income | 71.1 | 62.1 | 62.9 |
| Other expense | (0.5) | (0.8) | (0.4) |
| Specialty operating income | 243.5 | 186.0 | 131.9 |
| Personal Lines: | |||
| Underwriting income (loss) | (411.6) | (104.2) | 65.1 |
| Net investment income | 96.8 | 86.8 | 89.4 |
| Other income | 10.5 | 8.6 | 4.0 |
| Personal Lines operating income (loss) | (304.3) | (8.8) | 158.5 |
| Other: | |||
| Underwriting loss | (2.3) | (1.2) | (1.0) |
| Net investment income | 12.4 | 11.2 | 11.9 |
| Other expense | (10.9) | (9.0) | (7.0) |
| Other operating income (loss) | (0.8) | 1.0 | 3.9 |
| Operating income before interest expense and income taxes | 105.6 | 285.1 | 432.3 |
| Interest on debt | (34.1) | (34.1) | (34.0) |
| Operating income before income taxes | 71.5 | 251.0 | 398.3 |
| Non-operating income (loss) items: | |||
| Net realized and unrealized investment gains (losses) | (32.5) | (106.5) | 123.0 |
| Other non-operating items | 2.1 | (0.5) | — |
| Income from continuing operations before income taxes | $41.1 | $144.0 | $521.3 |
The following table provides identifiable assets for the Company’s business segments and discontinued operations:
| DECEMBER 31 | 2023 | 2022 |
|---|---|---|
| (in millions) | Identifiable Assets | |
| Property and Casualty | $14,526.0 | $13,911.0 |
| Assets of discontinued businesses | 86.6 | 84.1 |
| Total | $14,612.6 | $13,995.1 |
The Company reviews the assets of its insurance subsidiaries collectively and does not allocate them among the Core Commercial, Specialty, Personal Lines and Other segments.
Discontinued accident and health and life businesses
During 1999, the Company exited its accident and health insurance business, consisting of its Employee Benefit Services business, its Affinity Group Underwriters business and its accident and health assumed reinsurance pool business. Prior to 1999, these businesses comprised substantially all of the former Corporate Risk Management Services segment. On January 2, 2009, Hanover Insurance directly assumed a portion of the accident and health business and the remainder of the discontinued First Allmerica Financial Life Insurance Company (“FAFLIC”) accident and health business was reinsured by Hanover Insurance in connection with the sale of FAFLIC to Commonwealth Annuity.
At December 31, 2023 and 2022, the portion of the discontinued accident and health business that was directly assumed had assets of $84.4 million and $82.2 million, respectively, consisting primarily of invested assets, and liabilities of $83.5 million and $80.9 million, respectively, consisting primarily of policy liabilities. At December 31, 2023 and 2022, the assets and liabilities of this business, as well as those of the reinsured portion of the accident and health business are classified as assets and liabilities of discontinued operations in the Consolidated Balance Sheets.
Discontinued accident and health and life operations for the years ended December 31, 2023 and 2021, resulted in income, net of taxes, of $0.6 million and $1.6 million, respectively. For the year ended December 31, 2022, this business resulted in losses, net of taxes, of $0.8 million. For the years ended December 31, 2023 and 2021, income tax related to this business resulted in a liability of $0.2 million and $0.4 million, respectively, while income tax related to this business resulted in a benefit of $0.2 million for the year ended December 31, 2022. Results from discontinued accident and health and life operations for 2022 and 2021 and for balances at December 31, 2022 reflect the implementation of ASU 2018-12, effective January 1, 2023. See Item O. “New Accounting Pronouncements” in Note 1 - “Summary of Significant Accounting Policies.”
- REINSURANCE
In the normal course of business, the Company seeks to reduce the losses that may arise from catastrophes or other events that cause unfavorable underwriting results by reinsuring certain levels of risk in various areas of exposure with other insurance enterprises or reinsurers. Reinsurance transactions are accounted for in accordance with the provisions of ASC 944.
Amounts recoverable from reinsurers are estimated in a manner consistent with the claim liability associated with the reinsured policy. Reinsurance contracts do not relieve the Company from its obligations to policyholders. Failure of reinsurers to honor their obligations could result in losses to the Company; consequently, allowances are established for amounts deemed uncollectible. The Company determines the appropriate amount of reinsurance based on evaluations of the risks accepted and analyses prepared by consultants and on market conditions (including the availability and pricing of reinsurance). The Company also believes that the terms of its reinsurance contracts are consistent with industry practice in that they contain standard terms with respect to lines of business covered, limits and retention, arbitration and occurrence. The Company believes that its reinsurers are financially sound, based upon an ongoing review of financial strength ratings assigned to them by rating agencies, their reputations in the reinsurance marketplace, collections history, advice from third parties, and the analysis and guidance of the Company’s reinsurance advisors.
As a condition to conduct certain business in various states, the Company is required to participate in residual market mechanisms, facilities, and pooling arrangements such as the Michigan Catastrophic Claims Association (“MCCA”). The Company is subject to concentration of risk with respect to reinsurance ceded to the MCCA. Funding for MCCA comes from assessments against automobile insurers based upon their share of insured automobiles in the state for which the policyholders have elected unlimited personal injury protection (“PIP”) benefits. Insurers are allowed to pass along this cost to Michigan automobile policyholders that have elected unlimited PIP benefits.
In 2021, the MCCA Board voted unanimously to return approximately $3.0 billion of its estimated surplus to policyholders through its member insurance companies. Since policyholders are the ultimate payers of the MCCA premium, this return of MCCA surplus was passed through to policyholders. The refund was paid to policyholders and was recorded as a refund of premium transaction in the Company’s financial statements, reducing both direct written premium and ceded written premium. There was no effect on net written premium or net earned premium. The total amount of the refund was approximately $183.2 million, comprised of $179.1 million for personal automobile and $4.1 million for commercial automobile policyholders. Direct and ceded premium numbers in the table below reflect this refund.
Additionally, in 2019, Michigan enacted major reforms to its prior system governing personal and commercial automobile insurance. Among other things, the reform legislation set forth cost saving measures for PIP claims, including MCCA-reinsured claims, that took effect in July 2021. The Company’s current estimate of MCCA reinsurance receivables was reduced for these potential future claim cost savings. This resulted in a $122.9 million decrease in MCCA reinsurance recoverables during 2021, and a corresponding decrease in MCCA ceded losses incurred. This estimate of MCCA reinsurance receivables is subject to change and will be revised further as the actual impacts of these cost saving measures emerge in the future.
The Company ceded to the MCCA premiums earned and losses and LAE incurred of $32.9 million and $72.8 million in 2023 and $34.6 million and $32.6 million, respectively, in 2022. Including the refund of $183.2 million, during 2021 the Company’s MCCA net impact was a reduction to both direct premiums earned and premiums ceded of $143.7 million. Including the decrease in the Company’s estimated MCCA reinsurance recoverables of $122.9 million, during 2021 the Company’s MCCA net impact was a reduction to ceded incurred losses and LAE of $68.0 million.
The MCCA represented 44.3% of the total reinsurance receivable balance at December 31, 2023. Reinsurance recoverables related to the MCCA were $911.7 million and $883.0 million at December 31, 2023 and 2022, respectively. Since the MCCA is supported by assessments permitted by statute, and there have been no significant uncollectible balances from the MCCA identified during the three years ending December 31, 2023, the Company believes it has no significant exposure to uncollectible reinsurance balances from this entity.
The following table provides the effects of reinsurance.
| YEARS ENDED DECEMBER 31 · 2023 · 2022 · 2021 | ||||||
|---|---|---|---|---|---|---|
| (in millions) | ||||||
| Premiums written:(1) | ||||||
| Direct | $6,411.9 | $6,024.4 | $5,310.7 | |||
| Assumed | 21.0 | 56.4 | 33.6 | |||
| Ceded | (622.7) | (604.3) | (350.9) | |||
| Net premiums written | $5,810.2 | $5,476.5 | $4,993.4 | |||
| Premiums earned:(1) | ||||||
| Direct | $6,255.1 | $5,817.6 | $5,131.3 | |||
| Assumed | 37.4 | 47.6 | 27.7 | |||
| Ceded | (629.4) | (612.9) | (388.8) | |||
| Net premiums earned | $5,663.1 | $5,252.3 | $4,770.2 | |||
| Percentage of assumed to net premiums earned | 0.7 | % | 0.9 | % | 0.6 | % |
| Losses and LAE: | ||||||
| Direct | $4,489.4 | $3,940.8 | $3,407.1 | |||
| Assumed | 42.5 | 44.2 | 17.7 | |||
| Ceded(2) | (397.3) | (361.6) | (290.6) | |||
| Net losses and LAE | $4,134.6 | $3,623.4 | $3,134.2 | |||
(1)
Direct and ceded premiums written and earned in 2021 were reduced by the $183.2 million MCCA refund of premium, as discussed above.
(2)
The ceded losses and LAE in 2021 were reduced by the decrease in MCCA incurred losses that resulted from Michigan automobile reform, as discussed above.
- LIABILITIES FOR OUTSTANDING CLAIMS, LOSSES AND LOSS ADJUSTMENT EXPENSES
Reserving Process Overview
Management’s process for establishing loss reserves is comprehensive and involves input from multiple functions throughout the organization, including actuarial, finance, claims, legal, underwriting, distribution and business operations management. A review of loss reserves for each of the classes of business that the Company writes is conducted regularly, generally quarterly. This review process takes into consideration a variety of trends that impact the ultimate settlement of claims. Where appropriate, the loss reserving process includes a review of overall payment patterns and the emergence of paid and reported losses relative to expectations.
The loss reserve estimation process relies on the basic assumption that past experience, adjusted for the effects of current developments and likely trends, is an appropriate basis for predicting future outcomes. As part of this process, the Company uses a variety of analytical methods that consider experience, trends and other relevant factors. IBNR reserves are generally calculated by first projecting the ultimate cost of all claims that have been reported or expected to be reported in the future and then subtracting reported losses and LAE. IBNR reserves include both incurred-but-not-reported liabilities plus expected development on reported claims included in the liability for unpaid claims and claim adjustment expenses. Reported losses include cumulative paid losses and LAE plus outstanding case reserves. The Company’s ultimate IBNR reserves are estimated by management and reserving actuaries on an aggregate basis for each line of business or coverage for loss and LAE liabilities not reflected within the case reserves. Case reserves are established by claim personnel individually, on a claim by claim basis, and based on information specific to the occurrence and terms of the underlying policy. Case reserves are periodically reviewed and modified based on new or additional information pertaining to the claim.
For events designated as catastrophes, the Company generally calculates IBNR reserves directly as a result of an estimated IBNR claim count and an estimated average claim amount for each event. Such an assessment involves a comprehensive analysis of the nature of the event, of policyholder exposures within the affected geographic area and of available claims intelligence.
Carried reserves for each line of business and coverage are determined based on the quarterly loss reserving process. In making the determination, the Company considers numerous quantitative and qualitative factors. Quantitative factors include changes in reserve estimates in the period, the maturity of the accident year, trends observed over the recent past, the level of volatility within a particular class of business, the estimated effects of reinsurance, including reinstatement premiums, general economic trends such as inflation, and other factors. Qualitative factors may include legal and regulatory developments, changes in claim handling and case reserving practices, recent entry into new markets or products, changes in underwriting practices or business mix, concerns that the Company does not have sufficient or quality historical reported and paid loss and LAE information with respect to a particular line of business and coverage, effects of the economy and political outlook, perceived anomalies in the historical results, evolving trends or other factors. Persistent supply chain disruptions and significant inflation in the U.S. economy in recent years, along with other factors outside our control, have resulted in higher claims costs, particularly in our automobile and homeowners lines of business. Additionally, several other significant uncertainties persist, including increased attorney involvement in claims resulting in delayed claim settlements and a trend toward higher valued settlements and litigation.
Reserve Rollforward and Prior Year Development
The Company regularly updates its reserve estimates as new information becomes available and further events occur which may impact the resolution of unsettled claims. Reserve adjustments are reflected in results of operations as adjustments to losses and LAE. Often these adjustments are recognized in periods subsequent to the period in which the underlying policy was written and loss event occurred. These types of subsequent adjustments are described as loss and LAE “development.” Such development can be either favorable or unfavorable to the Company’s financial results and may vary by line of business. In this section, all amounts presented include catastrophe losses and LAE. Catastrophe losses were$690.1 million in 2023 and $402.6 million in both 2022 and 2021.
The table below provides a reconciliation of the gross beginning and ending reserve for unpaid losses and loss adjustment expenses.
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Gross reserve for losses and LAE, beginning of year | $7,012.6 | $6,447.6 | $6,024.0 |
| Reinsurance recoverable on unpaid losses | 1,748.6 | 1,693.8 | 1,641.6 |
| Net loss and LAE reserves, beginning of year | 5,264.0 | 4,753.8 | 4,382.4 |
| Net incurred losses and LAE in respect of losses occurring in: | |||
| Current year | 4,150.5 | 3,656.0 | 3,205.3 |
| Prior years | (15.9) | (32.6) | (71.1) |
| Total incurred losses and LAE | 4,134.6 | 3,623.4 | 3,134.2 |
| Net payments of losses and LAE in respect of losses occurring in: | |||
| Current year | 2,037.9 | 1,578.9 | 1,464.1 |
| Prior years | 1,847.6 | 1,534.3 | 1,298.7 |
| Total payments | 3,885.5 | 3,113.2 | 2,762.8 |
| Net reserve for losses and LAE, end of year | 5,513.1 | 5,264.0 | 4,753.8 |
| Reinsurance recoverable on unpaid losses | 1,795.0 | 1,748.6 | 1,693.8 |
| Gross reserve for losses and LAE, end of year | $7,308.1 | $7,012.6 | $6,447.6 |
The following table provides a summary of (favorable) unfavorable loss and LAE reserve development.
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | 2021 |
|---|---|---|---|
| (in millions) | |||
| Core Commercial | $(2.0) | $(27.6) | $(27.5) |
| Specialty | (57.1) | (28.2) | (18.5) |
| Personal Lines | 40.9 | 22.0 | (26.1) |
| Other | 2.3 | 1.2 | 1.0 |
| Total loss and LAE reserve development, including catastrophes | $(15.9) | $(32.6) | $(71.1) |
As a result of continuing trends in the Company’s business, reserves, including catastrophes, have been re-estimated for all prior accident years and were decreased by $15.9 million, $32.6 million and $71.1 million in 2023, 2022 and 2021, respectively.
In 2023, net favorable loss and LAE development was $15.9 million, primarily as a result of net favorable development of $57.1 million in Specialty, partially offset by net unfavorable development of $40.9 million in Personal Lines. The favorable development in Specialty was primarily due to lower than expected losses of $36.5 million within the Professional and Executive Lines division, primarily in accident years 2019 through 2022, and lower than expected losses of $12.0 million in the surety line, primarily in accident years 2017 through 2021. The unfavorable development in Personal Lines was primarily due to higher than expected losses of $14.2 million in the personal automobile line, $13.4 million in the standalone personal umbrella coverage, and $11.5 million in the homeowners line. The higher than expected losses in the standalone personal umbrella coverage were primarily in accident years 2021 and 2022. The higher than expected losses in the personal automobile line were primarily within bodily injury coverages in accident years 2018, 2019 and 2022, and within property damage coverages in accident years 2021 and 2022, partially offset by lower than expected losses within personal injury protection coverages in accident years 2021 and 2022. The net unfavorable development within the homeowners line was driven by higher than expected catastrophe losses primarily related to 2022 Winter Storm Elliot. Within Core Commercial, favorable development of $35.4 million in the workers’ compensation line was partially offset by unfavorable development of $15.5 million in the commercial automobile line, $10.4 millionin the commercial umbrella coverage and, to a lesser extent, the general liability coverages. The lower than expected losses in the workers’ compensation line were primarily in accident years 2013 through 2021. The higher than expected losses in the commercial automobile line were driven by higher bodily injury and personal injury protection losses in accident years 2014 through 2019 and 2022, partially offset by lower than expected losses in accident years 2020 and 2021. The higher than expected losses in the commercial umbrella coverage were primarily in accident years 2016 through 2019 and 2022.
In 2022, net favorable loss and LAE development was $32.6 million, primarily as a result of net favorable development of $28.2 million in Specialty and net favorable development of $27.6 million in Core Commercial, partially offset by net unfavorable development of $22.0 million in Personal Lines. The favorable development in Specialty was primarily due to lower than expected losses of $26.3 million within the Professional and Executive Lines division, lower than expected losses of $14.5 million in the surety line, and lower than expected losses of $10.9 million in the Marine division, partially offset by higher than expected losses of $23.5 million in the Specialty P&C division. Within Specialty P&C, higher than expected losses of $31.0 million in program business were partially offset by lower than expected losses in the specialty industrial line. The favorable development in Core Commercial was primarily due to lower than expected losses of $32.1 million within the workers’ compensation line in accident years 2013 through 2018 and 2020, and lower than expected losses of $16.4 million within the commercial multiple peril line, driven by favorable catastrophe loss development, partially offset by higher than expected losses of $18.0 million in the commercial automobile line, driven by higher bodily injury and personal injury protection losses in accident years 2016, 2018, 2019 and 2021. Core Commercial favorable catastrophe loss development within the commercial multiple peril line includes lower than expected losses related to certain 2021 events including winter storms, hurricane Ida, tornadoes, and other storms. The unfavorable development in Personal Lines was primarily due to higher than expected losses of $29.3 million in the homeowners line, primarily in accident year 2021. The net unfavorable development within homeowners was driven by higher than expected catastrophe losses related to certain 2021 events including Michigan hail storms and other wind storms, partially offset by lower than expected losses related to 2021 hurricane Ida, and higher than expected non-catastrophe losses due to higher severity and longer cycle times in repair activity, primarily related to claims incurred in the fourth quarter of 2021.
In 2021, net favorable loss and LAE development was $71.1 million, primarily as a result of net favorable development of $27.5 million, $26.1 million and $18.5 million in the Core Commercial, Personal Lines and Specialty segments, respectively. The favorable development in Core Commercial was primarily due to lower than expected losses of $22.3 million within the workers’ compensation line in accident years 2014 through 2020, and lower than expected losses of $12.3 million within the commercial multiple peril line. Core Commercial favorable development within the commercial multiple peril line includes lower than expected losses related to 2020 hurricanes and civil unrest and, to a lesser extent, lower than expected losses related to certain 2017 through 2019 tornadoes and hurricanes. The favorable development in Personal Lines was primarily due to lower than expected losses of $24.8 million in the personal automobile line, driven by lower bodily injury and personal injury protection losses, primarily in accident year 2020. The favorable development in Specialty was primarily due to lower than expected losses of $14.4 million in the marine line in accident years 2019 and 2020, and lower than expected losses of $10.0 million in the surety line, primarily in accident years 2013 through 2016, 2018 and 2019, partially offset by higher than expected losses of $12.0 million in the Specialty P&C division primarily due to higher than expected losses in general liability lines.
Carried Reserves
The table below summarizes the gross, ceded and net reserves for losses and LAE and reconciles to the incurred claims development in the following section. Within the Core Commercial segment, commercial multiple peril includes small commercial umbrella policies sold as an endorsement, and general liability and umbrella - occurrence which includes workers’ compensation excess coverages.
| YEARS ENDED DECEMBER 31 | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| (in millions) | Gross | Ceded | Net | Gross | Ceded | Net |
| Commercial multiple peril | $1,620.3 | $(200.8) | $1,419.5 | $1,609.1 | $(185.2) | $1,423.9 |
| Workers’ compensation | 724.1 | (126.5) | 597.6 | 719.1 | (125.2) | 593.9 |
| Commercial automobile liability | 491.2 | (23.9) | 467.3 | 469.7 | (21.8) | 447.9 |
| General liability and umbrella - occurrence | 519.2 | (187.0) | 332.2 | 418.7 | (121.8) | 296.9 |
| Other core commercial | 113.6 | (33.3) | 80.3 | 134.3 | (54.2) | 80.1 |
| Total Core Commercial | 3,468.4 | (571.5) | 2,896.9 | 3,350.9 | (508.2) | 2,842.7 |
| Specialty property & casualty | 861.6 | (296.2) | 565.4 | 820.6 | (278.8) | 541.8 |
| General liability - claims made | 406.9 | (22.4) | 384.5 | 381.1 | (18.7) | 362.4 |
| Other specialty | 357.0 | (27.6) | 329.4 | 396.4 | (66.5) | 329.9 |
| Total Specialty | 1,625.5 | (346.2) | 1,279.3 | 1,598.1 | (364.0) | 1,234.1 |
| Personal automobile liability | 1,621.9 | (822.4) | 799.5 | 1,566.7 | (820.6) | 746.1 |
| Homeowners | 377.4 | (1.7) | 375.7 | 312.3 | (2.8) | 309.5 |
| Other personal | 149.5 | (2.4) | 147.1 | 119.1 | (1.6) | 117.5 |
| Total Personal Lines | 2,148.8 | (826.5) | 1,322.3 | 1,998.1 | (825.0) | 1,173.1 |
| Total Other | 65.4 | (50.8) | 14.6 | 65.5 | (51.4) | 14.1 |
| Total loss and LAE reserves | $7,308.1 | $(1,795.0) | $5,513.1 | $7,012.6 | $(1,748.6) | $5,264.0 |
Core Commercial - general liability and umbrella - occurrence is primarily comprised of the Company’s commercial monoline general liability and umbrella coverages. Other core commercial lines is primarily comprised of commercial property and product liability coverages. Specialty general liability - claims made is comprised of claims made coverages within the Professional and Executive Lines division primarily comprised of professional and management liability lines. Other specialty lines is primarily comprised of marine, surety, healthcare, and fidelity lines. Total Other is comprised of the Company’s run-off voluntary assumed property and casualty reinsurance pools business, run-off direct asbestos and environmental, and product liability businesses, which includes $57.5 million and $57.1 million of gross asbestos and environmental reserves as of December 31, 2023 and 2022, respectively.
Incurred claims development tables
For the following net reserve components, Core Commercial - commercial multiple peril, Core Commercial - workers’ compensation, Core Commercial - commercial automobile liability, Core Commercial - general liability and umbrella - occurrence, Specialty property & casualty, Specialty general liability - claims made, personal automobile liability, and homeowners, the Company is presenting incurred claims development tables by accident year. In each of these tables, the Company is presenting the number of years for which claims are typically outstanding, which is consistent with the period at which substantially all of the reserve development has emerged based on past history. The following tables present cumulative incurred loss and allocated loss adjustment expenses (“ALAE”), cumulative paid loss and ALAE, and IBNR balances at December 31, 2023. IBNR includes both incurred but not reported liabilities and expected development on reported claims. In addition, cumulative incurred claim counts are presented as of December 31, 2023 and claim duration is presented in a separate table disclosing the average annual percentage payout of incurred claims by age, net of reinsurance. Claim duration is calculated as an average of paid loss and ALAE divided by incurred loss and ALAE by elapsed year. The incurred claims development tables presented are reconciled to the net carried reserves in the preceding table as of December 31, 2023.
Incurred claim count information presented represents claim frequency by individual claimant and measures the frequency of direct claim settlements that have resulted in or are expected to result in claim payments. Claim count information is presented in a manner consistent with that used in the quarterly loss reserving process. A single claim event, particularly in automobile lines, may result in multiple individual claimants and, therefore, multiple claim counts. Incurred claim counts are comprised of outstanding claims and those that are closed with a loss payment and exclude those that are closed without a loss payment. A single claim event may result in multiple claims closed with a payment when a claim is subsequently reopened with further payment. In this case, a reopened claim payment is counted as an incremental claim settlement. Claim count information is not available for direct and assumed participations in various involuntary pools and residual market mechanisms, which represent approximately 4% or less of both the total net earned premium and net incurred claims for the lines presented. Incurred claim counts are also not adjusted for the effect of claims ceded as part of reinsurance programs, although the incurred losses and cumulative paid losses presented in the following tables are presented net of reinsurance ceded.
| Core Commercial - commercial multiple peril | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | |||||||||||||||||||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | |||||||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | |||||||||||||||||||||||||||||||||||
| Incurred | |||||||||||||||||||||||||||||||||||
| Accident · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · Claim | |||||||||||||||||||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | |||||||||||||||||||||||||||||||||||
| 2016 | $398.2 | $402.5 | $401.0 | $400.0 | $400.1 | $396.7 | $397.2 | $401.3 | $6.5 | 14,426 | |||||||||||||||||||||||||
| 2017 | 473.9 | 481.1 | 487.5 | 491.5 | 494.0 | 493.6 | 494.8 | 13.4 | 15,377 | ||||||||||||||||||||||||||
| 2018 | 511.1 | 495.6 | 489.5 | 490.6 | 495.8 | 499.7 | 19.1 | 15,861 | |||||||||||||||||||||||||||
| 2019 | 520.2 | 527.0 | 533.1 | 542.6 | 540.2 | 30.5 | 14,895 | ||||||||||||||||||||||||||||
| 2020 | 562.1 | 546.7 | 531.5 | 514.9 | 45.8 | 12,989 | |||||||||||||||||||||||||||||
| 2021 | 673.5 | 658.7 | 655.1 | 73.3 | 14,771 | ||||||||||||||||||||||||||||||
| 2022 | 748.1 | 749.2 | 145.1 | 13,903 | |||||||||||||||||||||||||||||||
| 2023 | 698.3 | 266.5 | 11,956 | ||||||||||||||||||||||||||||||||
| Total | $4,553.5 | ||||||||||||||||||||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | |||||||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, | |||||||||||||||||||||||||||||||||||
| Accident | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | 2023 | |||||||||||||||||||||||||||
| 2016 | $128.7 | $215.2 | $261.9 | $306.8 | $331.8 | $347.7 | $365.4 | $374.3 | |||||||||||||||||||||||||||
| 2017 | 157.2 | 264.1 | 328.8 | 377.6 | 414.5 | 435.6 | 448.3 | ||||||||||||||||||||||||||||
| 2018 | 165.7 | 274.1 | 326.4 | 362.9 | 403.6 | 429.5 | |||||||||||||||||||||||||||||
| 2019 | 156.5 | 288.5 | 348.7 | 396.3 | 444.5 | ||||||||||||||||||||||||||||||
| 2020 | 200.8 | 318.6 | 364.2 | 401.0 | |||||||||||||||||||||||||||||||
| 2021 | 245.1 | 392.6 | 450.0 | ||||||||||||||||||||||||||||||||
| 2022 | 198.2 | 441.2 | |||||||||||||||||||||||||||||||||
| 2023 | 240.5 | ||||||||||||||||||||||||||||||||||
| Total | 3,229.3 | ||||||||||||||||||||||||||||||||||
| Total reserves for 2016 – 2023 accident years (incurred - paid) | 1,324.2 | ||||||||||||||||||||||||||||||||||
| Total reserves for 2015 and prior accident years | 72.0 | ||||||||||||||||||||||||||||||||||
| Unallocated loss adjustment expense | 23.3 | ||||||||||||||||||||||||||||||||||
| Net reserves at December 31, 2023 | $1,419.5 | ||||||||||||||||||||||||||||||||||
| Core Commercial - workers’ compensation | |||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | |||||||||||||||||||||||||||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | |||||||||||||||||||||||||||||||||||||||||||
| Incurred | |||||||||||||||||||||||||||||||||||||||||||
| Accident · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · Claim | |||||||||||||||||||||||||||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | |||||||||||||||||||||||||||||||||||||||||||
| 2014 | $143.5 | $138.0 | $125.8 | $124.3 | $123.1 | $120.7 | $118.2 | $116.4 | $112.9 | $110.5 | $5.7 | 8,818 | |||||||||||||||||||||||||||||||
| 2015 | 157.0 | 136.0 | 132.1 | 125.8 | 122.2 | 119.0 | 116.3 | 113.8 | 110.0 | 7.8 | 8,921 | ||||||||||||||||||||||||||||||||
| 2016 | 158.9 | 152.8 | 139.9 | 133.5 | 128.3 | 124.9 | 122.3 | 118.3 | 6.2 | 12,836 | |||||||||||||||||||||||||||||||||
| 2017 | 159.6 | 148.7 | 139.9 | 136.7 | 132.4 | 129.6 | 125.7 | 8.2 | 13,443 | ||||||||||||||||||||||||||||||||||
| 2018 | 165.2 | 161.3 | 152.6 | 150.8 | 149.2 | 145.8 | 13.1 | 15,037 | |||||||||||||||||||||||||||||||||||
| 2019 | 170.5 | 165.0 | 162.9 | 163.2 | 159.5 | 14.8 | 15,451 | ||||||||||||||||||||||||||||||||||||
| 2020 | 167.1 | 166.8 | 150.6 | 142.4 | 16.0 | 12,116 | |||||||||||||||||||||||||||||||||||||
| 2021 | 178.5 | 180.8 | 175.5 | 17.1 | 14,510 | ||||||||||||||||||||||||||||||||||||||
| 2022 | 198.5 | 205.9 | 32.4 | 15,056 | |||||||||||||||||||||||||||||||||||||||
| 2023 | 202.3 | 64.8 | 13,204 | ||||||||||||||||||||||||||||||||||||||||
| Total | $1,495.9 | ||||||||||||||||||||||||||||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | |||||||||||||||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, | |||||||||||||||||||||||||||||||||||||||||||
| Accident | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||||||||||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | 2023 | |||||||||||||||||||||||||||||||||
| 2014 | $25.7 | $58.5 | $75.3 | $85.0 | $89.8 | $93.7 | $96.2 | $97.6 | $98.5 | $98.9 | |||||||||||||||||||||||||||||||||
| 2015 | 24.2 | 55.0 | 72.2 | 81.8 | 86.2 | 89.1 | 91.2 | 93.2 | 94.0 | ||||||||||||||||||||||||||||||||||
| 2016 | 29.2 | 67.0 | 84.4 | 93.3 | 97.2 | 100.1 | 102.1 | 103.5 | |||||||||||||||||||||||||||||||||||
| 2017 | 28.5 | 63.7 | 82.0 | 92.7 | 99.0 | 102.6 | 106.2 | ||||||||||||||||||||||||||||||||||||
| 2018 | 32.2 | 72.0 | 91.7 | 104.2 | 112.0 | 117.8 | |||||||||||||||||||||||||||||||||||||
| 2019 | 30.4 | 75.7 | 102.4 | 116.2 | 124.5 | ||||||||||||||||||||||||||||||||||||||
| 2020 | 28.8 | 71.4 | 91.8 | 102.9 | |||||||||||||||||||||||||||||||||||||||
| 2021 | 40.6 | 85.3 | 109.4 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 41.4 | 101.8 | |||||||||||||||||||||||||||||||||||||||||
| 2023 | 48.8 | ||||||||||||||||||||||||||||||||||||||||||
| Total | 1,007.8 | ||||||||||||||||||||||||||||||||||||||||||
| Total reserves for 2014 – 2023 accident years (incurred - paid) | 488.1 | ||||||||||||||||||||||||||||||||||||||||||
| Total reserves for 2013 and prior accident years | 90.5 | ||||||||||||||||||||||||||||||||||||||||||
| Unallocated loss adjustment expense and other | 19.0 | ||||||||||||||||||||||||||||||||||||||||||
| Net reserves at December 31, 2023 | $597.6 | ||||||||||||||||||||||||||||||||||||||||||
| Core Commercial - commercial automobile liability | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | ||||||||||||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | ||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | ||||||||||||||||||||||||||||
| Incurred | ||||||||||||||||||||||||||||
| Accident · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · Claim | ||||||||||||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | ||||||||||||||||||||||||||||
| 2017 | $146.3 | $155.6 | $164.3 | $169.4 | $175.6 | $176.0 | $176.8 | $1.4 | 10,916 | |||||||||||||||||||
| 2018 | 170.1 | 157.6 | 162.9 | 171.5 | 176.1 | 178.2 | 6.2 | 10,611 | ||||||||||||||||||||
| 2019 | 161.0 | 167.9 | 169.7 | 174.6 | 181.4 | 12.9 | 9,803 | |||||||||||||||||||||
| 2020 | 153.2 | 141.5 | 140.2 | 134.5 | 17.4 | 5,890 | ||||||||||||||||||||||
| 2021 | 154.1 | 156.5 | 146.1 | 33.9 | 6,134 | |||||||||||||||||||||||
| 2022 | 157.5 | 173.3 | 66.7 | 6,021 | ||||||||||||||||||||||||
| 2023 | 171.5 | 109.3 | 5,550 | |||||||||||||||||||||||||
| Total | $1,161.8 | |||||||||||||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | ||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, | ||||||||||||||||||||||||||||
| Accident | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | 2023 | |||||||||||||||||||||
| 2017 | $24.9 | $64.8 | $95.5 | $125.8 | $144.4 | $160.9 | $168.3 | |||||||||||||||||||||
| 2018 | 26.8 | 52.7 | 83.2 | 114.5 | 142.7 | 156.0 | ||||||||||||||||||||||
| 2019 | 27.1 | 64.5 | 94.8 | 126.5 | 147.9 | |||||||||||||||||||||||
| 2020 | 21.0 | 42.1 | 71.4 | 96.3 | ||||||||||||||||||||||||
| 2021 | 17.7 | 45.2 | 73.7 | |||||||||||||||||||||||||
| 2022 | 18.9 | 53.0 | ||||||||||||||||||||||||||
| 2023 | 23.7 | |||||||||||||||||||||||||||
| Total | 718.9 | |||||||||||||||||||||||||||
| Total reserves for 2017 – 2023 accident years (incurred - paid) | 442.9 | |||||||||||||||||||||||||||
| Total reserves for 2016 and prior accident years | 19.6 | |||||||||||||||||||||||||||
| Unallocated loss adjustment expense | 4.8 | |||||||||||||||||||||||||||
| Net reserves at December 31, 2023 | $467.3 | |||||||||||||||||||||||||||
| Core Commercial - general liability and umbrella - occurrence | |||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | |||||||||||||||||||||||||||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | |||||||||||||||||||||||||||||||||||||||||||
| Incurred | |||||||||||||||||||||||||||||||||||||||||||
| Accident · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · Claim | |||||||||||||||||||||||||||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | |||||||||||||||||||||||||||||||||||||||||||
| 2014 | $70.7 | $48.9 | $57.9 | $60.8 | $53.8 | $54.0 | $53.4 | $54.0 | $54.0 | $55.6 | $1.4 | 1,448 | |||||||||||||||||||||||||||||||
| 2015 | 66.6 | 57.9 | 58.6 | 53.8 | 52.1 | 50.5 | 49.1 | 45.5 | 43.9 | 1.7 | 1,305 | ||||||||||||||||||||||||||||||||
| 2016 | 58.5 | 61.0 | 57.8 | 55.8 | 53.7 | 54.5 | 54.2 | 59.2 | 3.1 | 1,207 | |||||||||||||||||||||||||||||||||
| 2017 | 58.2 | 67.1 | 66.3 | 63.0 | 62.9 | 61.0 | 60.8 | 5.8 | 1,030 | ||||||||||||||||||||||||||||||||||
| 2018 | 58.8 | 61.1 | 60.3 | 63.3 | 63.2 | 65.0 | 11.9 | 960 | |||||||||||||||||||||||||||||||||||
| 2019 | 58.9 | 60.0 | 60.3 | 69.3 | 73.7 | 14.3 | 851 | ||||||||||||||||||||||||||||||||||||
| 2020 | 56.2 | 58.9 | 53.4 | 52.1 | 20.1 | 552 | |||||||||||||||||||||||||||||||||||||
| 2021 | 58.3 | 70.0 | 73.7 | 35.9 | 497 | ||||||||||||||||||||||||||||||||||||||
| 2022 | 63.3 | 76.6 | 47.6 | 487 | |||||||||||||||||||||||||||||||||||||||
| 2023 | 72.2 | 58.7 | 397 | ||||||||||||||||||||||||||||||||||||||||
| Total | $632.8 | ||||||||||||||||||||||||||||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | |||||||||||||||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, | |||||||||||||||||||||||||||||||||||||||||||
| Accident | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||||||||||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | 2023 | |||||||||||||||||||||||||||||||||
| 2014 | $1.6 | $7.9 | $17.2 | $30.3 | $38.2 | $45.5 | $46.0 | $47.4 | $48.4 | $51.1 | |||||||||||||||||||||||||||||||||
| 2015 | 1.4 | 7.5 | 14.1 | 25.5 | 32.6 | 37.3 | 38.3 | 40.7 | 40.2 | ||||||||||||||||||||||||||||||||||
| 2016 | 0.7 | 7.3 | 14.8 | 25.3 | 31.7 | 34.4 | 38.7 | 52.0 | |||||||||||||||||||||||||||||||||||
| 2017 | 2.3 | 9.0 | 19.3 | 27.1 | 33.9 | 42.6 | 46.8 | ||||||||||||||||||||||||||||||||||||
| 2018 | 1.0 | 4.4 | 18.8 | 27.2 | 38.1 | 40.7 | |||||||||||||||||||||||||||||||||||||
| 2019 | 4.3 | 8.7 | 16.5 | 28.2 | 38.2 | ||||||||||||||||||||||||||||||||||||||
| 2020 | 2.1 | 9.2 | 11.9 | 17.8 | |||||||||||||||||||||||||||||||||||||||
| 2021 | 1.5 | 6.6 | 17.3 | ||||||||||||||||||||||||||||||||||||||||
| 2022 | 0.4 | 9.3 | |||||||||||||||||||||||||||||||||||||||||
| 2023 | 5.4 | ||||||||||||||||||||||||||||||||||||||||||
| Total | 318.8 | ||||||||||||||||||||||||||||||||||||||||||
| Total reserves for 2014 – 2023 accident years (incurred - paid) | 314.0 | ||||||||||||||||||||||||||||||||||||||||||
| Total reserves for 2013 and prior accident years | 15.0 | ||||||||||||||||||||||||||||||||||||||||||
| Unallocated loss adjustment expense and other | 3.2 | ||||||||||||||||||||||||||||||||||||||||||
| Net reserves at December 31, 2023 | $332.2 | ||||||||||||||||||||||||||||||||||||||||||
| Specialty property & casualty | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | |||||||||||||||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | |||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | |||||||||||||||||||||||||||||||
| Incurred | |||||||||||||||||||||||||||||||
| Accident · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · Claim | |||||||||||||||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | |||||||||||||||||||||||||||||||
| 2017 | $189.6 | $185.3 | $190.1 | $193.9 | $195.6 | $199.1 | $198.1 | $7.1 | 6,850 | ||||||||||||||||||||||
| 2018 | 193.0 | 194.1 | 193.7 | 190.2 | 191.1 | 191.1 | 9.8 | 6,399 | |||||||||||||||||||||||
| 2019 | 212.2 | 209.4 | 225.7 | 237.1 | 236.8 | 18.4 | 6,480 | ||||||||||||||||||||||||
| 2020 | 181.1 | 170.8 | 164.9 | 169.5 | 19.8 | 5,235 | |||||||||||||||||||||||||
| 2021 | 202.9 | 213.9 | 210.2 | 41.7 | 5,868 | ||||||||||||||||||||||||||
| 2022 | 218.3 | 215.3 | 67.1 | 5,487 | |||||||||||||||||||||||||||
| 2023 | 229.7 | 116.2 | 3,973 | ||||||||||||||||||||||||||||
| Total | $1,450.7 | ||||||||||||||||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | |||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, | |||||||||||||||||||||||||||||||
| Accident | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||||||||||||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | 2023 | ||||||||||||||||||||||||
| 2017 | $55.5 | $102.6 | $125.9 | $138.7 | $155.6 | $168.5 | $177.3 | ||||||||||||||||||||||||
| 2018 | 56.0 | 107.9 | 124.9 | 140.3 | 158.6 | 170.4 | |||||||||||||||||||||||||
| 2019 | 71.5 | 113.9 | 136.5 | 164.9 | 187.1 | ||||||||||||||||||||||||||
| 2020 | 40.4 | 84.0 | 101.2 | 121.9 | |||||||||||||||||||||||||||
| 2021 | 59.2 | 106.6 | 125.9 | ||||||||||||||||||||||||||||
| 2022 | 60.7 | 106.5 | |||||||||||||||||||||||||||||
| 2023 | 61.1 | ||||||||||||||||||||||||||||||
| Total | 950.2 | ||||||||||||||||||||||||||||||
| Total reserves for 2017 – 2023 accident years (incurred - paid) | 500.5 | ||||||||||||||||||||||||||||||
| Total reserves for 2016 and prior accident years | 44.6 | ||||||||||||||||||||||||||||||
| Unallocated loss adjustment expense | 20.3 | ||||||||||||||||||||||||||||||
| Net reserves at December 31, 2023 | $565.4 | ||||||||||||||||||||||||||||||
| Specialty - general liability - claims made | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | |||||||||||||||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | |||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | |||||||||||||||||||||||||||||||
| Incurred | |||||||||||||||||||||||||||||||
| Accident · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · Claim | |||||||||||||||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | |||||||||||||||||||||||||||||||
| 2017 | $99.1 | $100.6 | $96.1 | $94.1 | $92.5 | $93.6 | $94.1 | $1.9 | 1,047 | ||||||||||||||||||||||
| 2018 | 112.2 | 117.8 | 121.2 | 121.7 | 121.6 | 121.7 | 4.8 | 1,170 | |||||||||||||||||||||||
| 2019 | 119.8 | 119.5 | 125.6 | 127.6 | 126.7 | 7.1 | 1,213 | ||||||||||||||||||||||||
| 2020 | 137.3 | 134.2 | 123.3 | 119.1 | 10.0 | 1,295 | |||||||||||||||||||||||||
| 2021 | 148.2 | 144.8 | 134.6 | 32.3 | 1,194 | ||||||||||||||||||||||||||
| 2022 | 162.3 | 149.0 | 59.4 | 1,234 | |||||||||||||||||||||||||||
| 2023 | 170.5 | 98.8 | 2,530 | ||||||||||||||||||||||||||||
| Total | $915.7 | ||||||||||||||||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | |||||||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, | |||||||||||||||||||||||||||||||
| Accident | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||||||||||||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | 2023 | ||||||||||||||||||||||||
| 2017 | $12.1 | $40.9 | $65.5 | $74.8 | $81.0 | $86.3 | $89.3 | ||||||||||||||||||||||||
| 2018 | 14.4 | 50.3 | 78.9 | 93.6 | 102.9 | 112.0 | |||||||||||||||||||||||||
| 2019 | 16.5 | 53.3 | 77.0 | 95.4 | 107.4 | ||||||||||||||||||||||||||
| 2020 | 16.8 | 50.6 | 75.0 | 89.4 | |||||||||||||||||||||||||||
| 2021 | 15.8 | 49.9 | 76.7 | ||||||||||||||||||||||||||||
| 2022 | 18.1 | 54.0 | |||||||||||||||||||||||||||||
| 2023 | 17.9 | ||||||||||||||||||||||||||||||
| Total | 546.7 | ||||||||||||||||||||||||||||||
| Total reserves for 2017 – 2023 accident years (incurred - paid) | 369.0 | ||||||||||||||||||||||||||||||
| Total reserves for 2016 and prior accident years | 8.5 | ||||||||||||||||||||||||||||||
| Unallocated loss adjustment expense | 7.0 | ||||||||||||||||||||||||||||||
| Net reserves at December 31, 2023 | $384.5 | ||||||||||||||||||||||||||||||
| Personal automobile liability | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | |||||||||||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | |||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | |||||||||||||||||||||||||||
| Incurred | |||||||||||||||||||||||||||
| Accident · 2018 · 2019 · 2020 · 2021 · 2022 · Claim | |||||||||||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | |||||||||||||||||||||||||||
| 2018 | $394.2 | $395.3 | $400.3 | $406.7 | $409.3 | $412.2 | $5.4 | 43,182 | |||||||||||||||||||
| 2019 | 431.2 | 431.8 | 436.1 | 438.9 | 443.5 | 7.2 | 42,513 | ||||||||||||||||||||
| 2020 | 378.0 | 347.0 | 312.3 | 307.0 | 13.7 | 26,449 | |||||||||||||||||||||
| 2021 | 407.2 | 411.6 | 408.5 | 35.1 | 30,591 | ||||||||||||||||||||||
| 2022 | 441.9 | 458.6 | 90.8 | 33,237 | |||||||||||||||||||||||
| 2023 | 489.9 | 200.3 | 32,736 | ||||||||||||||||||||||||
| Total | $2,519.7 | ||||||||||||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | |||||||||||||||||||||||||||
| YEARS ENDED DECEMBER 31, | |||||||||||||||||||||||||||
| Accident | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | 2023 | |||||||||||||||||||||
| 2018 | $121.7 | $237.2 | $307.4 | $353.1 | $382.8 | $397.9 | |||||||||||||||||||||
| 2019 | 131.0 | 262.2 | 336.6 | 385.1 | 413.3 | ||||||||||||||||||||||
| 2020 | 95.9 | 179.2 | 231.8 | 267.6 | |||||||||||||||||||||||
| 2021 | 106.4 | 225.9 | 304.4 | ||||||||||||||||||||||||
| 2022 | 117.2 | 255.0 | |||||||||||||||||||||||||
| 2023 | 143.1 | ||||||||||||||||||||||||||
| Total | 1,781.3 | ||||||||||||||||||||||||||
| Total reserves for 2018 – 2023 accident years (incurred - paid) | 738.4 | ||||||||||||||||||||||||||
| Total reserves for 2017 and prior accident years | 44.0 | ||||||||||||||||||||||||||
| Unallocated loss adjustment expense | 17.1 | ||||||||||||||||||||||||||
| Net reserves at December 31, 2023 | $799.5 | ||||||||||||||||||||||||||
| Homeowners | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in millions) · As of | ||||||||||||||||||
| Incurred Losses and ALAE, Net of Reinsurance · December 31, 2023 | ||||||||||||||||||
| YEARS ENDED DECEMBER 31, · Cumulative | ||||||||||||||||||
| Incurred | ||||||||||||||||||
| Accident · 2020 · 2021 · 2022 · Claim | ||||||||||||||||||
| Year · Unaudited · Unaudited · Unaudited · 2023 · IBNR · Count | ||||||||||||||||||
| 2020 | $418.8 | $423.3 | $424.9 | $427.7 | $3.0 | 35,333 | ||||||||||||
| 2021 | 461.4 | 489.9 | 487.9 | 5.1 | 39,172 | |||||||||||||
| 2022 | 548.5 | 557.0 | 10.6 | 34,989 | ||||||||||||||
| 2023 | 874.4 | 185.1 | 44,865 | |||||||||||||||
| Total | $2,347.0 | |||||||||||||||||
| Cumulative Paid Losses and ALAE, Net of Reinsurance | ||||||||||||||||||
| YEARS ENDED DECEMBER 31, | ||||||||||||||||||
| Accident | 2020 | 2021 | 2022 | |||||||||||||||
| Year | Unaudited | Unaudited | Unaudited | 2023 | ||||||||||||||
| 2020 | $281.5 | $387.7 | $408.1 | $417.8 | ||||||||||||||
| 2021 | 306.9 | 449.1 | 471.4 | |||||||||||||||
| 2022 | 324.1 | 511.7 | ||||||||||||||||
| 2023 | 590.4 | |||||||||||||||||
| Total | 1,991.3 | |||||||||||||||||
| Total reserves for 2020 – 2023 accident years (incurred - paid) | 355.7 | |||||||||||||||||
| Total reserves for 2019 and prior accident years | 13.9 | |||||||||||||||||
| Unallocated loss adjustment expense | 6.1 | |||||||||||||||||
| Net reserves at December 31, 2023 | $375.7 | |||||||||||||||||
The following table is information about average historical claims duration as of December 31, 2023. The table is computed based on the paid and incurred claims data, net of reinsurance, for the accident years presented in the preceding claims development tables.
| Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance: | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unaudited | ||||||||||||||||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | |||||||||
| Core Commercial - commercial multiple peril | 32.9% | 23.9% | 10.7% | 8.9% | 7.7% | 4.5% | 3.5% | 2.2% | ||||||||||
| Core Commercial - workers’ compensation | 22.1% | 28.7% | 14.8% | 8.4% | 4.5% | 3.1% | 2.2% | 1.4% | 0.8% | 0.4% | ||||||||
| Core Commercial - commercial automobile liability | 13.8% | 18.7% | 18.5% | 17.7% | 12.7% | 8.4% | 4.2% | |||||||||||
| Core Commercial - general liability and umbrella - occurrence | 3.2% | 10.1% | 14.2% | 17.2% | 13.8% | 9.3% | 4.3% | 10.2% | 0.3% | 4.9% | ||||||||
| Specialty property & casualty | 27.8% | 23.1% | 9.9% | 9.7% | 9.2% | 6.3% | 4.4% | |||||||||||
| Specialty - general liability - claims made | 12.3% | 27.8% | 21.7% | 12.1% | 7.9% | 6.6% | 3.2% | |||||||||||
| Personal automobile liability | 28.5% | 28.8% | 17.5% | 11.2% | 6.8% | 3.7% | ||||||||||||
| Homeowners | 63.6% | 29.2% | 4.7% | 2.3% | ||||||||||||||
- COMMITMENTS AND CONTINGENCIES
The Company has been named a defendant in various legal proceedings arising in the normal course of business. In addition, the Company is involved, from time to time, in examinations, investigations and proceedings by governmental and self-regulatory agencies. The potential outcome of any such action or regulatory proceedings in which the Company has been named a defendant or the subject of an inquiry, examination or investigation, and its ultimate liability, if any, from such action or regulatory proceedings, is difficult to predict at this time. The ultimate resolutions of such proceedings are not expected to have a material effect on its financial position, although they could have a material effect on the results of operations for a particular quarterly or annual period.
Residual Markets
The Company is required to participate in residual markets in various states, which generally pertain to high risk insureds, disrupted markets or lines of business or geographic areas where rates are regarded as excessive. The results of the residual markets are not subject to the predictability associated with the Company’s own managed business, and are significant to both the personal and commercial automobile lines of business.
- STATUTORY FINANCIAL INFORMATION
The Company’s insurance subsidiaries are required to file annual statements with state regulatory authorities prepared on an accounting basis prescribed or permitted by such authorities (statutory basis), as codified by the National Association of Insurance Commissioners (“NAIC”). Permitted statutory accounting practices encompass all accounting practices that are not prescribed; such practices differ from state to state, may differ from company to company within a state, and may change in the future. The Company’s insurance subsidiaries did not have any permitted practices as of or for the years ended December 31, 2023, 2022 and 2021.
Statutory capital and surplus differs from shareholders’ equity reported in accordance with U.S. GAAP primarily because under the statutory basis of accounting, deferred acquisition costs are expensed when incurred, generally bonds are carried at amortized cost, certain assets are non-admitted, and the recognition of deferred tax assets is based on different recoverability assumptions.
The following table provides statutory net income for the years ended December 31 and statutory capital and surplus for the insurance subsidiaries as of December 31 for the periods indicated:
| (in millions) | 2023 | 2022 | 2021 |
|---|---|---|---|
| Statutory Net Income | $36.5 | $231.8 | $301.3 |
| Statutory Capital and Surplus | 2,642.7 | 2,690.4 | 2,720.0 |
The minimum statutory capital and surplus necessary to satisfy the Company’s regulatory requirements was $667.0 million, $645.9 million and $593.9 million, which equals the Authorized Control Level at December 31, 2023, 2022 and 2021, respectively.
- SUBS EQUENT EVENTS
There were no subsequent events requiring adjustment to the financial statements and no additional disclosures required in the notes to the consolidated financial statements.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.