3rd Quarter 2024 Earnings Supplemental
Investor Supplement
Third Quarter 2024
This report is for informational purposes only and includes financial statements and financial exhibits that are unaudited. This report should be read in conjunction with documents filed with the
Investor Supplement - Third Quarter 2024
Table of Contents
Definitions |
Page |
1 |
|
Indemnity Income Statements |
2 |
Indemnity Balance Sheet Information |
3 |
Property and Casualty Group Direct Written Premium Growth Measures |
4 |
Property and Casualty Group Statutory Basis Combined Ratio - Direct Business |
5 |
Investor Supplement - Third Quarter 2024
Definitions
Indemnityis a publicly held
Exchange, which also commenced business in 1925, is a
- The calendar year ratio represents the combined ratio for the current calendar year.
- Loss reserve development is the increase or decrease in incurred losses and loss adjustment expenses as a result of the re-estimation of loss and loss adjustment expense reserves at successive valuation dates for a group of claims. Loss reserve development may be related to one or more prior years. The prior year reserve development ratio represents the ratio of prior years' incurred losses and loss adjustment expenses to earned premiums.
- The current accident year catastrophe loss ratio represents the ratio of current accident year incurred catastrophe losses and loss adjustment expenses to earned premiums.
- The current accident year excluding catastrophes ratio represents the sum of the current accident year incurred losses and loss adjustment expenses to earned premiums ratio, the underwriting expense ratio, and the policyholder dividend ratio.
1
Investor Supplement - Third Quarter 2024 (Unaudited)
Indemnity
Income Statements
(dollars in thousands, except per share data)
Operating revenue
Management fee revenue - policy issuance and renewal services Management fee revenue - administrative services Administrative services reimbursement revenue
Service agreement revenue Total operating revenue
Three Months Ended
|
|
|
|
|
|||||
2024 |
2024 |
2024 |
2023 |
2023 |
|||||
$ |
769,162 |
$ |
760,886 |
$ |
665,686 |
$ |
601,595 |
$ |
649,049 |
17,154 |
17,051 |
16,934 |
16,693 |
16,151 |
|||||
206,754 |
206,028 |
191,567 |
192,728 |
187,118 |
|||||
6,816 |
6,473 |
6,514 |
6,651 |
6,620 |
|||||
999,886 |
990,438 |
880,701 |
817,667 |
858,938 |
Nine Months Ended
|
|
||
2024 |
2023 |
||
$ |
2,195,734 |
$ |
1,840,478 |
51,139 |
46,976 |
||
604,349 |
544,411 |
||
19,803 |
19,408 |
||
2,871,025 |
2,451,273 |
Operating expenses |
420,516 |
419,951 |
375,760 |
334,409 |
354,169 |
1,216,227 |
1,014,121 |
||||||||
Commissions |
|||||||||||||||
Non-commission expenses |
192,491 |
174,251 |
174,562 |
163,446 |
169,180 |
541,304 |
499,569 |
||||||||
Cost of operations - policy issuance and renewal services |
613,007 |
594,202 |
550,322 |
497,855 |
523,349 |
1,757,531 |
1,513,690 |
||||||||
Cost of operations - administrative services |
206,754 |
206,028 |
191,567 |
192,728 |
187,118 |
604,349 |
544,411 |
||||||||
Total operating expenses |
819,761 |
800,230 |
741,889 |
690,583 |
710,467 |
2,361,880 |
2,058,101 |
||||||||
Operating income |
180,125 |
190,208 |
138,812 |
127,084 |
148,471 |
509,145 |
393,172 |
||||||||
Investment income |
|||||||||||||||
Interest and dividend income, net |
17,449 |
16,274 |
15,378 |
14,795 |
14,655 |
49,101 |
41,085 |
||||||||
Equity in (losses) earnings of limited partnerships |
(127) |
(264) |
525 |
(583) |
(13) |
134 |
(10,725) |
||||||||
Net investment income |
17,322 |
16,010 |
15,903 |
14,212 |
14,642 |
49,235 |
30,360 |
||||||||
Net realized and unrealized investment gains (losses) |
2,925 |
(1,795) |
1,853 |
3,408 |
(2,227) |
2,983 |
(9,246) |
||||||||
Net impairment losses recognized in earnings |
(698) |
(388) |
(2,677) |
(7,849) |
(113) |
(3,763) |
(1,917) |
||||||||
Total investment income |
19,549 |
13,827 |
15,079 |
9,771 |
12,302 |
48,455 |
19,197 |
||||||||
Other income |
1,168 |
3,292 |
3,411 |
3,069 |
3,001 |
7,871 |
9,643 |
||||||||
Income before income taxes |
200,842 |
207,327 |
157,302 |
139,924 |
163,774 |
565,471 |
422,012 |
||||||||
Income tax expense |
41,012 |
43,424 |
32,750 |
28,996 |
32,734 |
117,186 |
86,879 |
||||||||
Net income |
$ |
159,830 |
$ |
163,903 |
$ |
124,552 |
$ |
110,928 |
$ |
131,040 |
$ |
448,285 |
$ |
335,133 |
|
Net income per share - diluted |
|||||||||||||||
$ |
3.06 |
$ |
3.13 |
$ |
2.38 |
$ |
2.12 |
$ |
2.51 |
$ |
8.57 |
$ |
6.41 |
||
2
Investor Supplement - Third Quarter 2024 (Unaudited)
Indemnity
Balance Sheet Information
(in thousands) |
|
|
|
|
|
|||||
2024 |
2024 |
2024 |
2023 |
2023 |
||||||
Assets |
||||||||||
Cash, cash equivalents and restricted cash |
$ |
221,213 |
$ |
170,634 |
$ |
144,872 |
$ |
144,055 |
$ |
102,873 |
Receivables from Erie Insurance Exchange and affiliates, net |
736,973 |
708,171 |
641,691 |
625,338 |
620,683 |
|||||
Investments, net (1) |
1,169,600 |
1,108,139 |
1,084,597 |
1,068,520 |
1,011,949 |
|||||
Fixed assets, net |
480,707 |
469,145 |
461,914 |
442,610 |
434,975 |
|||||
Agent loans, net |
91,636 |
66,280 |
67,448 |
67,787 |
68,192 |
|||||
Defined benefit pension plan |
64,172 |
65,221 |
66,270 |
34,320 |
65,163 |
|||||
Other assets, net (1) |
99,846 |
104,370 |
89,002 |
89,334 |
90,714 |
|||||
Total assets |
$ |
2,864,147 |
$ |
2,691,960 |
$ |
2,555,794 |
$ |
2,471,964 |
$ |
2,394,549 |
Liabilities and shareholders' equity |
||||||||||
Liabilities |
||||||||||
Commissions payable |
$ |
426,341 |
$ |
413,205 |
$ |
384,613 |
$ |
353,709 |
$ |
357,614 |
Agent incentive compensation |
60,073 |
44,870 |
26,968 |
68,077 |
50,252 |
|||||
Defined benefit pension plan |
27,757 |
26,591 |
23,792 |
26,260 |
27,744 |
|||||
Contract liability |
63,974 |
62,215 |
60,555 |
61,120 |
60,484 |
|||||
Other liabilities |
338,047 |
316,266 |
333,686 |
299,963 |
286,566 |
|||||
Total liabilities |
916,192 |
863,147 |
829,614 |
809,129 |
782,660 |
|||||
Shareholders' equity |
1,947,955 |
1,828,813 |
1,726,180 |
1,662,835 |
1,611,889 |
|||||
Total liabilities and shareholders' equity |
$ |
2,864,147 |
$ |
2,691,960 |
$ |
2,555,794 |
$ |
2,471,964 |
$ |
2,394,549 |
(1) Historical periods have been restated to conform to current period presentation.
3
Investor Supplement - Third Quarter 2024 (Unaudited)
|
|||||||||||||||
Direct Written Premium Growth Measures |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
||||||||
2024 |
2024 |
2024 |
2023 |
2023 |
2024 |
2023 |
|||||||||
Direct written premiums of the |
|||||||||||||||
Private passenger auto |
$ |
1,339,707 |
$ |
1,287,418 |
$ |
1,154,951 |
$ |
1,037,831 |
$ |
1,143,337 |
$ |
3,782,076 |
$ |
3,202,687 |
|
Homeowners |
956,385 |
917,549 |
680,642 |
689,679 |
767,335 |
2,554,576 |
2,030,982 |
||||||||
Commercial multi-peril |
414,132 |
438,806 |
418,799 |
356,948 |
346,600 |
1,271,737 |
1,062,532 |
||||||||
Workers compensation |
111,935 |
123,369 |
138,986 |
105,105 |
121,333 |
374,290 |
393,879 |
||||||||
Commercial auto |
250,801 |
272,548 |
263,055 |
212,116 |
219,119 |
786,404 |
678,901 |
||||||||
All other lines of business |
89,342 |
95,496 |
84,587 |
67,620 |
72,462 |
269,425 |
218,204 |
||||||||
|
$ |
3,162,302 |
$ |
3,135,186 |
$ |
2,741,020 |
$ |
2,469,299 |
$ |
2,670,186 |
$ |
9,038,508 |
$ |
7,587,185 |
|
Direct Written Premium Growth Measures
|
|
|
|
|
|
12 month growth rate policies in force |
2024 |
2024 |
2024 |
2023 |
2023 |
Total all lines |
6.0 % |
6.8 % |
7.1 % |
6.9 % |
6.1 % |
Total personal lines |
6.2 % |
7.1 % |
7.5 % |
7.4 % |
6.6 % |
Total commercial lines |
4.8 % |
4.9 % |
4.2 % |
3.2 % |
2.7 % |
Retention trends (1) |
|||||
Total all lines |
90.8 % |
91.1 % |
91.2 % |
91.2 % |
91.1 % |
Total personal lines |
91.9 % |
92.1 % |
92.2 % |
92.1 % |
91.9 % |
Total commercial lines |
82.7 % |
83.5 % |
84.6 % |
85.3 % |
85.4 % |
12 month % change average premiums |
|||||
Total all lines |
12.8 % |
11.9 % |
10.6 % |
9.4 % |
8.7 % |
Total personal lines |
14.7 % |
13.7 % |
12.0 % |
10.5 % |
9.2 % |
Total commercial lines |
9.3 % |
9.0 % |
9.4 % |
9.5 % |
10.0 % |
- Policyholder retention rates are impacted when a policyholder cancels an existing policy and enters into a new policy due to various factors, including buying a new home or changing the policy type. When this occurs, the cancelled policy reduces the reported retention rate.
4
Investor Supplement - Third Quarter 2024 (Unaudited)
|
|||||||||||||||||
Statutory Basis Combined Ratio - Direct Business |
|||||||||||||||||
Three Months Ended |
Three Months Ended |
||||||||||||||||
Prior Year |
Current |
Current |
Prior Year |
Current |
Current |
||||||||||||
Reserve |
Accident |
Accident |
Reserve |
Accident |
Accident |
||||||||||||
Development |
Year |
Year |
Development |
Year |
Year |
||||||||||||
Calendar |
Deficiency |
Catastrophe |
Excluding |
Calendar |
Deficiency |
Catastrophe |
Excluding |
||||||||||
Direct business only |
Year |
(Redundancy) |
Losses |
Catastrophes |
Year |
(Redundancy) |
Losses |
Catastrophes |
|||||||||
Private passenger auto |
116.9 |
% |
0.4 |
% |
1.6 |
% |
114.9 |
% |
129.4 |
% |
(1.0) % |
2.7 |
% |
127.7 |
% |
||
Homeowners |
111.3 |
% |
(1.2) % |
32.4 |
% |
80.1 |
% |
139.5 |
% |
0.1 |
% |
54.9 |
% |
84.5 |
% |
||
Other personal lines |
129.1 |
% |
4.9 |
% |
1.0 |
% |
123.2 |
% |
83.0 |
% |
(10.8) % |
0.5 |
% |
93.3 |
% |
||
Total personal lines |
114.9 % |
(0.2)% |
13.6 % |
101.5 % |
132.5 % |
(0.7)% |
22.6 % |
110.6 % |
|||||||||
Commercial multi-peril |
98.5 |
% |
1.5 |
% |
14.2 |
% |
82.8 |
% |
103.6 |
% |
5.2 |
% |
15.6 |
% |
82.8 |
% |
|
Commercial auto |
141.4 |
% |
15.0 |
% |
0.8 |
% |
125.6 |
% |
124.0 |
% |
8.8 |
% |
2.0 |
% |
113.2 |
% |
|
Workers compensation |
99.4 |
% |
(15.9) % |
0.0 |
% |
115.3 |
% |
88.4 |
% |
(1.2) % |
0.0 |
% |
89.6 |
% |
|||
Other commercial lines |
157.7 |
% |
30.4 |
% |
0.0 |
% |
127.3 |
% |
104.9 |
% |
(12.8) % |
0.0 |
% |
117.7 |
% |
||
Total commercial lines |
115.1 % |
4.7 % |
7.2 % |
103.2 % |
107.2 % |
4.2 % |
7.9 % |
95.1 % |
|||||||||
Grand total |
115.0 % |
1.2 % |
11.8 % |
102.0 % |
124.9 % |
0.7 % |
18.2 % |
106.0 % |
|||||||||
Nine Months Ended |
Nine Months Ended |
||||||||||||||||
Prior Year |
Current |
Current |
Prior Year |
Current |
Current |
||||||||||||
Reserve |
Accident |
Accident |
Reserve |
Accident |
Accident |
||||||||||||
Development |
Year |
Year |
Development |
Year |
Year |
||||||||||||
Calendar |
Deficiency |
Catastrophe |
Excluding |
Calendar |
Deficiency |
Catastrophe |
Excluding |
||||||||||
Direct business only |
Year |
(Redundancy) |
Losses |
Catastrophes |
Year |
(Redundancy) |
Losses |
Catastrophes |
|||||||||
Private passenger auto |
117.1 |
% |
(1.2) % |
1.4 |
% |
116.9 |
% |
124.5 |
% |
0.6 |
% |
1.8 |
% |
122.1 |
% |
||
Homeowners |
116.2 |
% |
(2.5) % |
37.1 |
% |
81.6 |
% |
141.7 |
% |
3.1 |
% |
52.8 |
% |
85.8 |
% |
||
Other personal lines |
133.1 |
% |
21.7 |
% |
0.7 |
% |
110.7 |
% |
84.3 |
% |
(6.3) % |
0.7 |
% |
89.9 |
% |
||
Total personal lines |
117.0 % |
(1.3)% |
15.2 % |
103.1 % |
130.3 % |
1.4 % |
21.2 % |
107.7 % |
|||||||||
Commercial multi-peril |
94.3 |
% |
(1.5) % |
11.9 |
% |
83.9 |
% |
112.5 |
% |
13.9 |
% |
13.9 |
% |
84.7 |
% |
||
Commercial auto |
124.5 |
% |
8.6 |
% |
0.9 |
% |
115.0 |
% |
120.1 |
% |
5.5 |
% |
1.2 |
% |
113.4 |
% |
|
Workers compensation |
86.2 |
% |
(15.8) % |
0.0 |
% |
102.0 |
% |
76.9 |
% |
(14.7) % |
0.0 |
% |
91.6 |
% |
|||
Other commercial lines |
132.7 |
% |
12.2 |
% |
0.0 |
% |
120.5 |
% |
82.9 |
% |
(27.1) % |
0.0 |
% |
110.0 |
% |
||
Total commercial lines |
104.4 % |
0.1 % |
6.1 % |
98.2 % |
106.7 % |
4.0 % |
6.8 % |
95.9 % |
|||||||||
Grand total |
113.4 % |
(0.9)% |
12.6 % |
101.7 % |
123.2 % |
2.2 % |
16.9 % |
104.1 % |
5
Attachments
Disclaimer
UnitedHealthcare Expands its Individual & Family Plans on the Health Insurance Marketplace to 30 States
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News