Delphi Financial Group, Inc. (NYSE: DFG) announced today that operating
earnings (1) were $44.3 million or $0.79 per diluted share
for the third quarter of 2011 compared to $46.5 million or $0.83 per
share for the third quarter of 2010. Net income attributable to
shareholders was $41.0 million or $0.73 per diluted share, compared to
$44.8 million or $0.80 per share in the third quarter of 2010.
Highlights for the third quarter include the following (2):
-
Core premium income of $379.6 million, an increase of 11.1% from the
third quarter of 2010;
-
Core production of $89.6 million, an increase of 24.2% from the third
quarter of 2010;
-
Annuity sales of $175.6 million, an increase of 14.3% from the third
quarter of 2010;
-
Annuity funds under management increased to $2.0 billion, up 22.6%
from September 30, 2010;
-
Annualized operating return on beginning shareholders’ equity in the
third quarter of 2011 of 10.6%;
-
Record shareholders’ equity of $1.72 billion and record diluted book
value per share of $30.31 at September 30, 2011;
-
Repurchases of 421,500 shares at a total cost of $9.7 million.
Robert Rosenkranz, Chairman and Chief Executive Officer, said, "Our
ability to grow premiums and continue to earn double digit returns on
equity truly highlights the strength of Delphi, our Safety National and
Reliance Standard franchises and the quality of our management teams. We
are pleased with these achievements, particularly in light of the
difficult economic environment.
Safety National exceeded our expectations for new production during the
third quarter, which includes the important July renewal period, as
clients continued to recognize the value of our specialty workers’
compensation coverage. We remain the leader in the excess workers’
compensation market and achieved healthy increases to policy rates as
well as self-insured retention levels.
Reliance Standard grew core premiums and production while maintaining
pricing and underwriting discipline. As part of our strategy to further
grow our group business we have launched a new line of employer medical
stop-loss coverage. This new program is complementary to Reliance
Standard’s other products and is designed to help employers who
self-fund their health benefit plans maximize their control over health
care spending and offers both specific risk and aggregate risk stop-loss
coverage for groups as small as 50 lives.
Delphi’s asset accumulation business continued to achieve strong sales
of fixed annuities in the quarter and surpassed a significant milestone
of $2.0 billion in funds under management.”
Mr. Rosenkranz added, "We clearly fell short of our expectations for
operating earnings during the quarter due to a shortfall in the
performance of our approximately $300 million alternatives portfolio.
Those assets have averaged a positive total return of 2.5% per quarter
over the last decade and we budget them to earn 1.5% return per quarter
in our planning. This quarter, these assets were down 1.3%, resulting in
a $0.10 per share after-tax operating earnings shortfall. We hate to
disappoint, but we do consider that our alternatives portfolio did very
well on a relative basis during the worst investment quarter since 2008.
It was, after all, a quarter when the S&P 500 Total Return Index fell
13.9% and the average hedge fund was down 6.8%.
Notwithstanding the challenging investment environment during the
quarter, we remain confident that Delphi is on track to meet our
financial targets for the year. Our operating performance is strong and
we are confident in our investment strategy. Delphi’s conservative
capital position provides us with excellent financial flexibility and
the ability to consider actions such as the share repurchases that we
completed during the quarter. Overall we believe that Delphi is
well-positioned for future growth and we remain focused on generating
value for our shareholders.”
Group Employee Benefit Segment
Core group employee benefit premiums for the third quarter of 2011 were
$379.6 million, up 11.1% from $341.6 million in the third quarter of
2010. Core premiums at Delphi’s Safety National subsidiary rose 20.6%
while core premiums at Delphi’s Reliance Standard Life subsidiary
increased 7.9%. Core production in the third quarter of 2011 rose 24.2%,
with core production at Safety National increasing 57.5% and core
production at Reliance Standard Life increasing 8.6%.
Delphi’s group employee benefit combined ratio in the third quarter of
2011 was 95.9% compared to 95.5% for the third quarter of 2010 and 95.3%
for the full year 2010.
Operating income for the group employee benefit segment for the third
quarter of 2011 was $64.2 million, a 9.6% decrease from $71.0 million in
the third quarter of 2010.
Asset Accumulation Segment
Delphi’s asset accumulation segment, which is primarily focused on
individual fixed annuities, achieved new annuity sales of $175.6 million
in the third quarter of 2011, an increase of 14.3% from $153.6 million
in the third quarter of 2010. The strong growth in annuity sales
reflected continued favorable market conditions in Delphi’s wholesaler
distribution channel. Funds under management at September 30, 2011 were
$2.0 billion, up from $1.6 billion at September 30, 2010.
Operating income for the asset accumulation segment was $9.2 million, a
decrease of 13.2% from $10.6 million the third quarter of 2010.
Profitability was impacted by lower than expected investment income.
Investments
Delphi’s net investment income in the third quarter of 2011 was $80.1
million, a decrease of 7.8% from $86.9 million in the third quarter of
2010. Invested assets at September 30, 2011 were $7.3 billion, an
increase of 10.6% from $6.6 billion at September 30, 2010. The tax
equivalent yield on the Company’s investment portfolio in the third
quarter of 2011 was 5.0% compared to 6.0% in the third quarter of 2010.
Investment income was impacted in the third quarter by the challenging
environment for fixed income securities, with interest rates trending
lower and spreads remaining tight. In addition, the Company’s
alternative investments, which have historically provided enhanced
investment income and reduced overall portfolio volatility, had a
negative total return in the third quarter of (1.3%), compared with
total return of 3.4% in the third quarter of 2010.
Delphi reported after-tax net realized investment losses in the third
quarter of 2011 of $(3.3) million, including other-than-temporary
impairments ("OTTI”) of $(6.1) million, compared with after-tax net
realized investment gains of $0.8 million, including OTTI of $(4.2)
million, in the third quarter of 2010.
Capitalization and Shareholders’ Equity
Shareholders’ equity at September 30, 2011 increased 8.7% to a record
$1.7 billion from $1.6 billion at September 30, 2010. Diluted book value
per share reached a record $30.31 at September 30, 2011, up 7.6% from
$28.16 at September 30, 2010.
Total capitalization at September 30, 2011 was $2.3 billion, including
$375 million of corporate debt and $175 million of junior subordinated
debentures. Debt to total capitalization was 16.5% at September 30, 2011
and holding company financial resources were a comfortable $135 million.
Share Repurchases
Delphi announced in August that its Board of Directors authorized
repurchases of the Company’s outstanding Class A common stock in a total
amount of up to $50 million. In the third quarter, Delphi repurchased
$9.7 million of common stock, representing 421,500 shares at a volume
average cost per share of $22.96.
Conference Call
On October 26, 2011 at 11:00 AM (Eastern time), Delphi will broadcast
the Company’s third quarter 2011 earnings teleconference live on the
Internet, hosted by Robert Rosenkranz, Chairman and Chief Executive
Officer. Investors can access the broadcast at www.delphifin.com
by clicking on the webcast icon on the home page. It is advisable to
register at least 15 minutes prior to the call to download and install
any necessary audio software. The online replay will be available on
Delphi’s website for one week beginning at approximately 1:00 PM
(Eastern time) on October 26, 2011. Investors can also download Delphi’s
third quarter 2011 Financial Supplement from the Company’s website at www.delphifin.com/financial/stats11.html.
About Delphi Financial Group, Inc.
Delphi Financial Group, Inc. is a financial services company focused on
specialty insurance and insurance-related businesses. Delphi is a leader
in managing all aspects of employee absence to enhance the productivity
of its clients and provides the related group insurance coverages:
long-term and short-term disability, life, excess workers’ compensation
for self-insured employers, large casualty programs including large
deductible workers’ compensation, travel accident, dental and limited
benefit health insurance. Delphi’s asset accumulation business
emphasizes individual annuity products. Delphi’s common stock is listed
on the New York Stock Exchange under the symbol DFG and its corporate
website address is www.delphifin.com.
Cautionary Note Regarding Forward-Looking Statements
In connection with, and because it desires to take advantage of, the
"safe harbor” provisions of the Private Securities Litigation Reform Act
of 1995, Delphi cautions readers regarding certain forward-looking
statements in the foregoing discussion and in any other statements made
by, or on behalf of, Delphi, whether in future filings with the
Securities and Exchange Commission or otherwise. Forward-looking
statements are statements not based on historical information and which
relate to future operations, strategies, financial results, prospects,
outlooks or other developments. Some forward-looking statements may be
identified by the use of terms such as "expects,” "believes,”
"anticipates,” "intends,” "judgment,” "outlook,” "effort,” "attempt,”
"achieve,” "project,” or other similar expressions. Forward-looking
statements are necessarily based upon estimates and assumptions that are
inherently subject to significant business, economic, competitive and
other uncertainties and contingencies, many of which are beyond Delphi’s
control and many of which, with respect to future business decisions,
are subject to change. Examples of such uncertainties and contingencies
include, among other important factors, those affecting the insurance
industry generally, such as the economic and interest rate environment,
federal and state legislative and regulatory developments, including but
not limited to changes in financial services, employee benefit and tax
laws and regulations, changes in accounting rules or interpretations
thereof, market pricing and competitive trends relating to insurance
products and services, acts of terrorism or war, and the availability
and cost of reinsurance, and those relating specifically to Delphi’s
business, such as the level of its insurance premiums and fee income,
the claims experience, persistency and other factors affecting the
profitability of its insurance products, the performance of its
investment portfolio and changes in Delphi’s investment strategy,
acquisitions of companies or blocks of business, and ratings by major
rating organizations of Delphi and its insurance subsidiaries. These
uncertainties and contingencies can affect actual results and could
cause actual results to differ materially from those expressed in any
forward-looking statements made by, or on behalf of, Delphi.
Forward-looking statements contained in the foregoing discussion are
made as of the date of this press release and Delphi disclaims any
obligation to update these or any other forward-looking statements.
Non-GAAP Financial Measures
In presenting the Company’s financial results, management has included
and discussed certain financial measures that are not calculated under
standards or rules that comprise U.S. GAAP. Such measures are referred
to as non-GAAP. These measures should not be viewed as a substitute for
those determined in accordance with U.S. GAAP. These non-GAAP financial
measures are used by Delphi management in the management of its
operations. Management of Delphi believes that showing these non-GAAP
financial measures enables investors, analysts, rating agencies and
other users of its financial information to more easily analyze Delphi’s
results of operations in a manner similar to how management analyzes
Delphi’s underlying performance.
Operating earnings, which is a non-GAAP financial measure, consists of
net income attributable to shareholders excluding after-tax realized
investment gains and losses, losses on early retirement of senior notes
and results from discontinued operations, as applicable. The Company
believes that because these excluded items arise from events that are
largely within management’s discretion and whose fluctuations can
distort comparisons between periods, a measure excluding their impact is
useful in analyzing the Company's operating trends. Investment gains or
losses are realized based on management’s decision to dispose of an
investment, and investment losses are realized based on management’s
judgment that a decline in the market value of an investment is other
than temporary. Early retirement of senior notes occurs based on
management’s decision to redeem or repurchase these notes. Discontinued
operations result from management’s decision to exit or sell a
particular business. Thus, these excluded items are not reflective of
the Company’s ongoing earnings capacity, and trends in the earnings of
the Company’s underlying insurance operations can be more clearly
identified without their effects. For these reasons, management uses the
measure of operating earnings to assess performance and make operating
plans and decisions, and the Company believes that analysts and
investors typically utilize measures of this type as one element of
their evaluations of insurers’ financial performance. However, gains or
losses from the excluded items, particularly as to investments, can
occur frequently and should not be considered as nonrecurring items.
Further, operating earnings should not be considered a substitute for
net income attributable to shareholders, the most directly comparable
GAAP measure, as an indication of the Company’s overall financial
performance and may not be calculated in the same manner as similarly
titled captions in other companies’ financial statements. For
reconciliations of the amounts of operating earnings to the
corresponding amounts of net income attributable to shareholders for the
indicated periods, see the table captioned "Non-GAAP Financial Measures
– Reconciliation to GAAP” which follows.
Annualized operating return on beginning shareholders’ equity, which is
a non-GAAP financial measure, is based on operating earnings divided by
beginning shareholders’ equity. For reconciliations of the amounts of
annualized operating return on equity to the corresponding amounts of
annualized net income return on equity for the indicated periods, see
the table captioned "Non-GAAP Financial Measures – Reconciliation to
GAAP” which follows.
|
|
|
(1)
|
|
Information regarding this and other non-GAAP financial measures
included in this press release can be found under the caption
"Non-GAAP Financial Measures” above.
|
|
|
|
|
|
|
|
|
|
(2)
|
|
In October 2010, the FASB issued guidance limiting the extent to
which an insurer may capitalize costs incurred in the acquisition
of an insurance contract. The guidance provides that, in order to
be capitalized, such costs must be incremental and directly
related to the acquisition of a new or renewal insurance contract.
Insurers may only capitalize costs related to successful efforts
in attaining a contract and advertising costs may only be
capitalized if certain direct response advertising criteria are
met. This guidance is effective for interim and annual reporting
periods beginning after December 15, 2011, with either prospective
or retrospective adoption permitted. Effective January 1, 2011,
Delphi elected to adopt this guidance on a retrospective basis,
which resulted in the write-off of the portion of its cost of
business acquired that does not satisfy the standards for being
capitalized under such guidance, as well as the restatement of
certain of Delphi’s financial information for prior periods.
Accordingly, the 2010 financial information has been restated to
reduce operating earnings per share for the third quarter of 2010
by $0.03, and to reduce diluted book value per share at September
30, 2010 by $1.12. Detailed financial data concerning these
matters is contained in the Company’s Third Quarter 2011 Financial
Supplement, which is available on the Company’s website at www.delphifin.com/financial/stats11.html.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELPHI FINANCIAL GROUP, INC.
|
|
Non-GAAP Financial Measures
|
|
Reconciliation to GAAP
|
|
(Unaudited; in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
09/30/2011
|
|
09/30/2010
|
|
09/30/2011
|
|
09/30/2010
|
|
Income Statement Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
$
|
44,286
|
|
|
$
|
46,477
|
|
|
$
|
144,489
|
|
|
$
|
136,630
|
|
|
Net realized investment (losses) gains (A)
|
|
|
(3,251
|
)
|
|
|
775
|
|
|
|
(3,803
|
)
|
|
|
(18,062
|
)
|
|
Loss on early retirement of senior notes (B)
|
|
|
-
|
|
|
|
(2,444
|
)
|
|
|
-
|
|
|
|
(2,582
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to shareholders (GAAP measure)
|
|
$
|
41,035
|
|
|
$
|
44,808
|
|
|
$
|
140,686
|
|
|
$
|
115,986
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted results per share of common stock attributable to
shareholders:
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
$
|
0.79
|
|
|
$
|
0.83
|
|
|
$
|
2.55
|
|
|
$
|
2.45
|
|
|
Net realized investment (losses) gains (A)
|
|
|
(0.06
|
)
|
|
|
0.01
|
|
|
|
(0.07
|
)
|
|
|
(0.32
|
)
|
|
Loss on early retirement of senior notes (B)
|
|
|
-
|
|
|
|
(0.04
|
)
|
|
|
-
|
|
|
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to shareholders (GAAP measure)
|
|
$
|
0.73
|
|
|
$
|
0.80
|
|
|
$
|
2.48
|
|
|
$
|
2.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized operating return on beginning shareholders' equity
|
|
|
10.6
|
%
|
|
|
13.0
|
%
|
|
|
12.6
|
%
|
|
|
14.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Annualized net income return on beginning shareholders' equity
(GAAP measure)
|
|
|
9.8
|
%
|
|
|
12.5
|
%
|
|
|
12.3
|
%
|
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
(A)
|
|
Net of an income tax benefit (expense) of $1.8 million, $(0.4)
million, $2.0 million, $9.7 million, or $0.03 per diluted share,
$(0.01) per diluted share, $0.04 per diluted share, $0.17 per
diluted share for the three and nine months ended 09/30/2011 and
09/30/2010, respectively. The tax effect is calculated using the
Company's statutory tax rate of 35%.
|
|
|
|
|
|
(B)
|
|
Net of an income tax benefit of $1.3 million and $1.4 million or
$0.02 per diluted share and $0.02 per diluted share for the three
and nine months ended 09/30/2010, respectively. The tax effect is
calculated using the Company's statutory tax rate of 35%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELPHI FINANCIAL GROUP, INC.
|
|
Consolidated Statements of Income
|
|
(Unaudited; in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
09/30/2011
|
|
09/30/2010
|
|
09/30/2011
|
|
09/30/2010
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Premium and fee income
|
|
$
|
398,619
|
|
|
$
|
357,019
|
|
|
$
|
1,160,030
|
|
|
$
|
1,057,348
|
|
|
Net investment income
|
|
|
80,102
|
|
|
|
86,886
|
|
|
|
255,587
|
|
|
|
249,170
|
|
|
Net realized investment (losses) gains:
|
|
|
|
|
|
|
|
|
|
Total other than temporary impairment losses
|
|
|
(11,969
|
)
|
|
|
(13,886
|
)
|
|
|
(27,283
|
)
|
|
|
(62,818
|
)
|
|
Less: Portion of other than temporary impairment losses recognized
in other comprehensive income
|
|
|
2,617
|
|
|
|
7,498
|
|
|
|
3,570
|
|
|
|
12,599
|
|
|
Net impairment losses recognized in earnings
|
|
|
(9,352
|
)
|
|
|
(6,388
|
)
|
|
|
(23,713
|
)
|
|
|
(50,219
|
)
|
|
Other net realized investment gains
|
|
|
4,350
|
|
|
|
7,580
|
|
|
|
17,862
|
|
|
|
22,431
|
|
|
Net realized investment (losses) gains
|
|
|
(5,002
|
)
|
|
|
1,192
|
|
|
|
(5,851
|
)
|
|
|
(27,788
|
)
|
|
Loss on early retirement of senior notes
|
|
|
-
|
|
|
|
(3,760
|
)
|
|
|
-
|
|
|
|
(3,972
|
)
|
|
Total revenue
|
|
|
473,719
|
|
|
|
441,337
|
|
|
|
1,409,766
|
|
|
|
1,274,758
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits and expenses:
|
|
|
|
|
|
|
|
|
|
Benefits, claims and interest credited to policyholders
|
|
|
290,033
|
|
|
|
250,594
|
|
|
|
834,461
|
|
|
|
741,602
|
|
|
Commissions and expenses
|
|
|
125,158
|
|
|
|
119,603
|
|
|
|
365,733
|
|
|
|
349,392
|
|
|
|
|
|
415,191
|
|
|
|
370,197
|
|
|
|
1,200,194
|
|
|
|
1,090,994
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
58,528
|
|
|
|
71,140
|
|
|
|
209,572
|
|
|
|
183,764
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
Corporate debt
|
|
|
6,049
|
|
|
|
7,783
|
|
|
|
18,066
|
|
|
|
23,370
|
|
|
Junior subordinated debentures
|
|
|
3,249
|
|
|
|
3,241
|
|
|
|
9,739
|
|
|
|
9,730
|
|
|
Income tax expense
|
|
|
7,995
|
|
|
|
15,266
|
|
|
|
40,152
|
|
|
|
34,563
|
|
|
Net income
|
|
|
41,235
|
|
|
|
44,850
|
|
|
|
141,615
|
|
|
|
116,101
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
200
|
|
|
|
42
|
|
|
|
929
|
|
|
|
115
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to shareholders
|
|
$
|
41,035
|
|
|
$
|
44,808
|
|
|
$
|
140,686
|
|
|
$
|
115,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic results per share of common stock:
|
|
|
|
|
|
|
|
|
|
Net income attributable to shareholders
|
|
$
|
0.73
|
|
|
$
|
0.81
|
|
|
$
|
2.51
|
|
|
$
|
2.10
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
56,004
|
|
|
|
55,404
|
|
|
|
56,006
|
|
|
|
55,284
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted results per share of common stock:
|
|
|
|
|
|
|
|
|
|
Net income attributable to shareholders
|
|
$
|
0.73
|
|
|
$
|
0.80
|
|
|
$
|
2.48
|
|
|
$
|
2.08
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
56,405
|
|
|
|
55,800
|
|
|
|
56,669
|
|
|
|
55,674
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid per share of common stock
|
|
$
|
0.12
|
|
|
$
|
0.11
|
|
|
$
|
0.35
|
|
|
$
|
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELPHI FINANCIAL GROUP, INC.
|
|
Summarized Consolidated Balance Sheets
|
|
(Unaudited; in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/30/2011
|
|
12/31/2010
|
|
Assets:
|
|
|
|
|
|
Investments:
|
|
|
|
|
|
Fixed maturity securities, available for sale
|
|
$
|
6,373,799
|
|
|
$
|
5,717,090
|
|
|
Short-term investments
|
|
|
201,529
|
|
|
|
334,215
|
|
|
Other investments
|
|
|
760,874
|
|
|
|
498,678
|
|
|
|
|
|
7,336,202
|
|
|
|
6,549,983
|
|
|
|
|
|
|
|
|
Cash
|
|
|
91,055
|
|
|
|
72,806
|
|
|
Cost of business acquired
|
|
|
159,322
|
|
|
|
149,325
|
|
|
Reinsurance receivables
|
|
|
367,628
|
|
|
|
360,255
|
|
|
Premiums receivable
|
|
|
186,179
|
|
|
|
130,111
|
|
|
Accrued investment income
|
|
|
70,071
|
|
|
|
60,831
|
|
|
Goodwill
|
|
|
93,929
|
|
|
|
93,929
|
|
|
Other assets
|
|
|
117,745
|
|
|
|
120,635
|
|
|
Assets held in separate account
|
|
|
115,043
|
|
|
|
123,674
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
8,537,174
|
|
|
$
|
7,661,549
|
|
|
|
|
|
|
|
|
Liabilities and Equity:
|
|
|
|
|
|
Policy liabilities and accruals
|
|
$
|
3,149,860
|
|
|
$
|
2,970,389
|
|
|
Policyholder account balances
|
|
|
2,030,328
|
|
|
|
1,753,744
|
|
|
Corporate debt
|
|
|
375,000
|
|
|
|
375,000
|
|
|
Junior subordinated debentures
|
|
|
175,000
|
|
|
|
175,000
|
|
|
Other liabilities and policyholder funds
|
|
|
963,785
|
|
|
|
728,612
|
|
|
Liabilities related to separate account
|
|
|
115,043
|
|
|
|
123,674
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
6,809,016
|
|
|
|
6,126,419
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Class A Common Stock
|
|
|
568
|
|
|
|
565
|
|
|
Class B Common Stock
|
|
|
60
|
|
|
|
60
|
|
|
Additional paid-in capital
|
|
|
697,751
|
|
|
|
682,816
|
|
|
Accumulated other comprehensive income
|
|
|
94,939
|
|
|
|
30,932
|
|
|
Retained earnings
|
|
|
1,134,442
|
|
|
|
1,013,369
|
|
|
Treasury stock, at cost
|
|
|
(206,931
|
)
|
|
|
(197,246
|
)
|
|
Total shareholders' equity
|
|
|
1,720,829
|
|
|
|
1,530,496
|
|
|
Noncontrolling interest
|
|
|
7,329
|
|
|
|
4,634
|
|
|
Total equity
|
|
|
1,728,158
|
|
|
|
1,535,130
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
8,537,174
|
|
|
$
|
7,661,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DELPHI FINANCIAL GROUP, INC.
|
|
Consolidated Statements of Cash Flows
|
|
(Unaudited; in thousands)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
09/30/2011
|
|
09/30/2010
|
|
Operating activities:
|
|
|
|
|
|
Net income attributable to shareholders
|
|
$
|
140,686
|
|
|
$
|
115,986
|
|
|
Adjustments to reconcile net income attributable to shareholders
to net cash provided by operating activities:
|
|
|
|
|
|
Change in policy liabilities and policyholder accounts
|
|
|
268,982
|
|
|
|
180,506
|
|
|
Net change in reinsurance receivables and payables
|
|
|
(9,007
|
)
|
|
|
(9,657
|
)
|
|
Net change in premiums receivable
|
|
|
(56,068
|
)
|
|
|
(30,045
|
)
|
|
Amortization, principally the cost of business acquired and
investments
|
|
|
29,819
|
|
|
|
37,376
|
|
|
Deferred costs of business acquired
|
|
|
(78,908
|
)
|
|
|
(65,782
|
)
|
|
Net realized losses on investments
|
|
|
5,851
|
|
|
|
27,788
|
|
|
Net change in federal income taxes
|
|
|
26,145
|
|
|
|
9,630
|
|
|
Other
|
|
|
(3,754
|
)
|
|
|
(12,804
|
)
|
|
Net cash provided by operating activities
|
|
|
323,746
|
|
|
|
252,998
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
Purchases of investments and loans made
|
|
|
(2,416,481
|
)
|
|
|
(1,599,851
|
)
|
|
Sales of investments and receipts from repayment of loans
|
|
|
1,429,610
|
|
|
|
1,057,614
|
|
|
Maturities of investments
|
|
|
308,805
|
|
|
|
70,801
|
|
|
Net change in short-term investments
|
|
|
132,686
|
|
|
|
46,367
|
|
|
Net cash used by investing activities
|
|
|
(545,380
|
)
|
|
|
(425,069
|
)
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
Deposits to policyholder accounts
|
|
|
433,239
|
|
|
|
277,854
|
|
|
Withdrawals from policyholder accounts
|
|
|
(169,258
|
)
|
|
|
(82,832
|
)
|
|
Proceeds from issuance of 2020 Senior Notes
|
|
|
-
|
|
|
|
250,000
|
|
|
Borrowings under revolving credit facility
|
|
|
-
|
|
|
|
50,000
|
|
|
Principal payments under bank credit facility
|
|
|
-
|
|
|
|
(222,000
|
)
|
|
Early retirement of senior notes
|
|
|
-
|
|
|
|
(75,000
|
)
|
|
Acquisition of treasury stock
|
|
|
(9,685
|
)
|
|
|
-
|
|
|
Cash dividends paid on common stock
|
|
|
(19,613
|
)
|
|
|
(17,150
|
)
|
|
Other financing activities
|
|
|
5,200
|
|
|
|
2,983
|
|
|
Net cash provided by financing activities
|
|
|
239,883
|
|
|
|
183,855
|
|
|
|
|
|
|
|
|
Increase in cash
|
|
|
18,249
|
|
|
|
11,784
|
|
|
Cash at beginning of year
|
|
|
72,806
|
|
|
|
65,464
|
|
|
Cash at end of period
|
|
$
|
91,055
|
|
|
$
|
77,248
|
|
|
|
|
|
|
|
|
|
|
|
