Good day, welcome to the Everest Re Group, Ltd. third quarter 2013 earnings call. As a reminder, today's conference is being recorded. For opening remarks and introductions, I would like to turn the conference over to Beth Farrell, vice president of investor relations. Please go ahead.
Thank you, Evelyn. Good morning, welcome to Everest Re Group's third quarter 2013 earnings conference call. On the call with me today are Joe Taranto, the company's chairman and chief executive officer, Dom Addesso, our president, and Craig Howie, our chief financial officer. Before we begin, I will preface our comments by noting that our SEC filings include extensive disclosures with respect to forward-looking statements. In that regard, I note that statements made during today's call, which are forward-looking in nature, such as statements about projections, estimates, expectations, and the like, are subject to various risks. As you know, actual results could differ materially from current projections or expectations. Our SEC filings have a full listing of the risks that investors should consider in connection with such statements. Let me turn the call over to Joe.
Thanks, Beth. Good morning. I'm extremely pleased with our results for the first nine months. Our worldwide gross written premium has increased by 24%. Our worldwide reinsurance premium increased by 26%, and our insurance premium increased by 18%. More important, we've been able to meaningfully increase our expected margins, lower our attritional combined by almost five points over 2012, and maintain excellent ROEs on the business written. This has been accomplished in a market where industry capacity has been increasing, which highlights what a terrific job our team has done. Some of the reasons we've accomplished what we have include, first, being nimble. A good example of this was increasing our pro-rata Florida business as that sector continued to improve from higher insurance rates, as well as lower excess of loss reinsurance costs. Second, offering new products.
A good example of this is our pillar product in property catastrophe, as well as the formation of our specialty reinsurance products unit, which focuses on one-off unique deals. Third, benefiting from significant insurance rate increases in workers' compensation, general liability, Florida homeowners, and other lines. Fourth, using the advantages provided by our established international platform. These advantages include great client relationships that have been cultivated over many years of trading, terrific financial ratings, a nimble culture, and a very efficient expense structure. I want to thank our team, which I believe is the best team in the business, for doing such a terrific job. Moving on to earnings, we have had $895 million of net income for the nine months for an annualized ROE of 19%. Our combined ratio is 85.6%, which includes 4.8 points of catastrophe losses.
Our expense ratio remains one of the lowest in the business. Book value per share has grown to over $140 per share. Through nine months, we have increased shareholder value by 8.2%, despite falling bond prices and catastrophes. Nine-month earnings were very strong, with underwriting income hitting an all-time high of a half billion dollars. This was despite $153 million of catastrophe losses net of reinstatement premiums and booking our crop business to a loss, which Dom will cover in his report. In fact, our underwriting income has been so profitable relative to our plan that we had to adjust our yearly expected tax rate in the third quarter. Craig will provide more color on this shortly. In the last nine months, we returned $620 million to shareholders between dividends and stock repurchases.
Buying back $550 million of stock, which represents 8.3% of the beginning of the year outstanding shares, underscores our confidence in the future. We expect to continue to generate healthy profits, more than I can see putting to work on our business at this point. Accordingly, we expect to continue to give back to shareholders through buyback and dividends. In summary, I am very proud of our performance through the first nine months. We have a great deal of momentum at Everest that will continue to benefit us top line and bottom line into 2014. We have never been positioned better, never been stronger. Dom will now go through the operational review. Craig will take you through the financial highlights.
Thank you, Joe, and good morning. As Joe highlighted, we had a terrific nine months, which was bolstered by another good quarter of underwriting results. The operating results were off the trend of recent quarters due to investment income and an income tax adjustment to the first and second quarter's estimated taxes as a result of better-than-planned cat losses year to date, essentially resulting in a cumulative adjustment, all hitting in the third quarter. Investment income was off due to lower income from limited partnerships. Expect that to return to normal patterns over the future quarters. Core underwriting results for the quarter remain strong, with an underwriting gain of $222 million excluding cats. This result is consistent with prior quarters this year and well above the prior year's quarterly results.
Examining results by segment, you will note that in the reinsurance segments, gross premiums written are up 25% for the year and 24% for the quarter. Premiums are up in each of the reinsurance segments, but the most dramatic growth is in the U.S. segment. This is a result of new product initiatives as well as new Florida quota shares and additional cat writings outside our peak zones. The additional cat business is a strategy deployed globally and has provided growth in all segments. The diversification benefit to our portfolio provides for margin expansion without increased peak zone PMLs and only a modest one and a half point rise in our annual expected cat load. On the product front, Joe has already referenced our Pillar product, which is a part of the aforementioned deployment of additional cat aggregate.
In addition, we have expanded our appetite in the credit space by supporting financial guarantors and mortgage portfolios. Although relatively small, some interesting residual value opportunities are also areas that have provided growth. Finally, in terms of growth, our casualty lines are also benefiting from some new opportunity as well as some lift in rates. All in all, our reinsurance portfolio is better balanced and our teams in each of our locales are finding unique opportunities that are accretive to the bottom line. The marketplace is increasingly seeking to align with firms of our size and talent, and we are seeing the benefits of our financial strength and varied risk appetite.
All of these efforts have produced a combined ratio for all reinsurance of 82.2% for the nine months, compared with 84.6% last year, despite cat losses increasing to six points in 2013 versus 3.5 points in 2012. This highlights the benefits of increased writings into a more diversified footprint, thereby providing the ability to absorb cat losses while maintaining solid profitability. The cat losses in the quarter included $20 million from Toronto floods and $20 million from German hail, both third quarter events. In addition, we experienced $35 million of development on the second quarter flood in Calgary. This event occurred very late in the second quarter. It was not until we were well into the third quarter that industry loss estimates doubled and reports came in from clients that caused us to increase our estimates.
The magnitude of these losses to these specific regions would suggest that rates there will likely improve. These events present opportunities for us to consider expanding our risk appetite as we continually balance and broaden our portfolio. This might mean that as other markets get weaker, we contract. However, the addition of Mount Logan will allow us to continue in the market and broaden our reach. While still relatively small, we are expecting our additional capital raise for Mount Logan to meet or possibly even exceed our goal for the year-end. Turning to the insurance operations, the results for the nine months remain profitable at a 98.8% combined ratio or a 97.5% on an attritional basis. This compares to a 102.8 attritional combined ratio in the prior year.
The results for the most recent quarter, although at a break-even underwriting result, slipped a bit from the second quarter, due in part to a more conservative loss estimate on the crop portfolio. In this book, approximately 39% is for the corn crop. Although corn yields are expected to be very good, the current commodity price is 20%+ down from the base price. Depending on yields, this may or may not produce a loss on the corn crop. Other crops, mainly soy, are profitable. We have elected to increase our loss pick to take into account the decline in the price of corn. As a result, the entire crop book had a slight loss for the quarter. The cumulative effect of this adjustment lowered the total result for the entire insurance segment to a break even for the quarter. Our other businesses within the insurance segment are doing well.
California Workers' Comp remains profitable, and the non-standard auto book is now solidly in the black with the increased scale provided by our new business venture there. Both of these classes of business were the main drivers behind the 18% increase in year-to-date premiums. The California Workers' Comp book continues to realize double-digit rate increases for the fourth straight year, well in excess of trend. The other classes, which include professional liability, accident and health stop loss, general casualty, environmental liability, and property and excess and surplus lines, are all profitable. Growth has been the strongest in casualty and the E&S products as rate increases in these sectors make this more appealing to grow. This insurance strategy provides ballast to our overall results. When reinsurance rates are weakening, we can deploy capacity from our insurance platform.
Overall, as you may have recognized over the past several quarters, we have a number of new initiatives and changes to our portfolio. The results of the past nine months are a consequence of many of those efforts, and going forward, as the growth in premium written flows into earned premium, future quarters should benefit from continued improvement in the attritional loss ratio. We will continue to adapt and move into the markets that present the greatest opportunities and withdraw from those that are weak. Our structure and culture allow us to execute in this way, and you should continue to expect that from us. Thank you, and Craig will now give some further detail on the financials.
Thank you, Dom, and good morning, everyone. We're pleased to report that Everest had another very strong quarter of earnings, with net income of $235 million, or $4.81 per diluted common share. This compares to net income of $251 million, or $4.82 per share for the third quarter of 2012. On a year-to-date basis, net income was $895 million, or $17.94 per share, compared to $770 million, or $14.61 per share in 2012. The 2013 result represents an annualized return on equity of 19%. Operating income year to date was $759 million, or $15.22 per share. This represents a 19% increase over operating income of $12.78 per share last year. These results were driven by a $147 million increase in underwriting income, representing a 42% increase year-over-year.
As you just heard from Joe and Dom, there are a number of strategic initiatives that are driving these improved results. This increase in underwriting income was partially offset by higher income taxes and lower net investment income compared to the first nine months of 2012. The results continue to reflect the improvement in the overall current year attritional combined ratio, which has declined almost five points from 86.0% to 81.1% on a year-to-date basis. This measure excludes the impact of catastrophes, reinstated premiums, and prior period loss development. The total reinsurance attritional combined ratio was 76.9% for the first nine months of 2013, compared to 81.8% in the prior year. The insurance segment attritional combined ratio was 97.5% year to date, compared to 102.8% in the prior year. All segments reported increases in premium volume for the year, and all segments reported underwriting gains on a year-to-date basis.
The total reinsurance reported an underwriting gain of $142 million for the quarter, compared to a $157 million underwriting gain last year. For the first nine months of 2013, total reinsurance reported an underwriting gain of $487 million compared to a $376 million gain last year. The insurance segment reported a slight underwriting loss of $208,000 for the quarter, compared to a loss of $28 million last year. On a year-to-date basis, the insurance segment reported an underwriting gain of $9 million, compared to a loss of $23 million in 2012. The 2013 results reflected a crop loss of $10 million for the year, primarily due to the seasonality of crop premiums, but also included estimates to reflect the decline in the corn commodity prices.
The overall underwriting gain for the group was $147 million for the quarter, compared to an underwriting gain of $129 million for the same period last year. On a year-to-date basis, the underwriting gain was $500 million, compared to a gain of $353 million in 2012. These results reflect $75 million of current year catastrophe losses in the third quarter of 2013, compared to $25 million of cats during the third quarter of 2012. On a year-to-date basis, catastrophe losses were $165 million in 2013 compared to $85 million in 2012. We added an additional segment to our financial supplement this quarter for the activity related to Mount Logan Re. You also will notice the non-controlling interests in Mount Logan Re's operating results and equity are presented as separate captions in the company's financial statements.
Our reported combined ratio was 85.6% for the first nine months of 2013, compared to 88.4% in 2012. For investments, pre-tax investment income was $128 million for the quarter and $422 million year-to-date on our $16 billion investment portfolio. Both the quarter and the year-to-date investment income amounts are below last year. This result is primarily driven by the low interest rate environment and the cash flow used for share buybacks and the redemption of debt. The redemption of our 6.2% debt, which occurred earlier this year, reduced interest expense by over $5 million this quarter. The first nine months reflected $136 million of net after-tax realized capital gains, compared to $97 million last year. These gains are mainly attributable to fair value adjustments on the equity portfolio.
Over the past few years, we've shifted over $1 billion of our investment portfolio from fixed income to equity securities, effectively trading investment income for capital gains. Although these gains are included in net income, they are not reflected in operating income. On income taxes, the increase in the effective tax rate is primarily driven by lower than planned catastrophe losses in the quarter, resulting in higher than expected taxable income for the year. The year-to-date operating income effective tax rate increased from 12.3% to 15%. This resulted in a 21.7% tax rate or a $24 million adjustment for the quarter in order to catch up on a year-to-date basis. The 15% effective tax rate for the year is in line with our expectations in a year with lower than planned cat losses.
Strong cash flow continues with operating cash flows of $776 million for the first nine months of 2013, compared to $479 million in 2012. This is primarily due to lower catastrophe loss payments. Shareholders' equity at the end of the quarter was $6.7 billion, relatively flat compared to the balance at year-end 2012. This is after taking into account capital return through $550 million of share buybacks and $71 million of dividends paid in the first nine months of 2013. It also reflects a $348 million decline in the value of the bond portfolio, mainly due to the rise in interest rates this year. Book value per share increased 7% to $140.20 from $130.96 at year-end 2012. Our continued strong capital balance positions us well for potential business opportunities. Thank you. Now I'll turn it back to Beth for Q&A.
Yes, Evelyn, we are now prepared to take questions.
Thank you. The question and answer session will be conducted electronically. If you would like to ask a question, please signal by pressing star one on your telephone keypad. If you are using a speakerphone, please make sure your mute function is turned off to allow your signal to reach our equipment. Again, press star one to ask a question. We'll pause for just a moment to allow everyone an opportunity to signal for questions. We'll take our first question from Gregory Locraft, Morgan Stanley.
To ask about the tax rate. Greg, I think you'd mentioned, but just going forward from here, how should we model the corporation?
Greg, that's a good question because what happens is, from an overall standpoint, historically, we have planned the majority of our catastrophe losses in the third quarter. From an accounting standpoint, you have to calculate your effective tax rate on an annualized basis. Given that you're calculating on an annualized basis, we still planned for a substantial amount of our catastrophes to happen in that third quarter. When they didn't happen, of course, we had more income than was expected for the year and therefore a higher tax rate. On a normalized basis, when we plan for our cat catastrophes, we would have expected a rate somewhere between 12%-13%. That rate will be in this 15% range for lower than planned catastrophes for the year.
Okay. That's very clear. Go ahead, sorry.
If we have no cats in a given year, that rate could go up from the 15% as well.
Okay. Effectively, the way you book it is first quarter, second quarter is kind of the normal. You plan on normalized, and then after you get through the third, you have a pretty good feel as to what the year is. At that point, like this quarter, you then will adjust accordingly.
That's correct, Greg, but just to give you an idea, we still have planned catastrophes in the fourth quarter, and if those catastrophes do not happen in the fourth quarter, the tax rate could even be higher than the 15% that we have now.
Okay, great. Then, shifting gears to Mount Logan. Just stepping back, what does Mount Logan allow you to do as a corporation? How are you selling your traditional reinsurance product versus Mount Logan in the marketplace? What does one offer that the other doesn't, and how do the two together work?
Greg, this is Dom. We do not offer a separate product, a separate Mount Logan product into the marketplace. What Mount Logan does for us is it actually allows us to increase our capacity, and in essence, Mount Logan acts as a retrocessionaire to Everest. The products that we're offering the marketplace continue to be the Everest brand. Mount Logan is essentially invisible to the client. The benefit of that, of course, is that clients are receiving increased capacity, increased lines from us with rated paper, traditional paper, reinstatable cover, very much traditional product.
Okay. Then how is the more traditional offering competing vis-a-vis the alternative offerings, like a Mount Logan in the marketplace? I understand that's at a different part of the stack, but what are you doing from an innovation perspective to help meet your clients' needs in a world of a lot of alternative capital?
Well, the traditional product offers something that the capital markets product does not in one case, which is typically it's not reinstatable. Typically, we're offering, or we are offering on the traditional side, a UNL product, which is not always the case or typically the case in the capital markets context. That's not always appealing to clients. I guess third, there is always the issue of collectibility and disputes over coverage, which is something that you typically would not get in a traditional product offering. There are unique differences between the two products. That's not to suggest that the capital markets does not have a place in providing solutions to clients. It's just that there are unique differences that capital markets are not appealing to all buyers.
Let me add to that there's relationships that go back many years that give people a great deal of comfort. That even if there are losses, there'll be a continued relationship that will meet and provide their needs.
Yeah.
Okay.
That's a great point. The other point on the capital market side is that if there is a loss, there's always the question of collateral release. To follow on to what Joe was mentioning about continuity and being able to offer up renewal terms after a loss, sometimes in a capital markets context, that's not always possible. That's some of the differences.
Okay, great. Thanks. One last one is just can you give us an early read on the Jan ones? What are you seeing and hearing in the marketplace?
It's a little bit early. We're not working on those just yet and really won't get into those until December. What we hear in the marketplace is probably the same thing that you hear in the marketplace, mostly coming from brokers, which is the anticipation that there'll be some more capital and with this being a good year in terms of not that much in the way of losses. If that continues through January 1, then you probably will have programs that have been loss-free looking to get a little bit of a haircut, which is understandable. That's normal in our marketplace. Meanwhile, those situations where there have been losses, we'll be looking to have some increases. I think that's the dynamic. We're not into doing the business just yet.
Okay, great. Thanks a lot.
Thank you. If you find your questions have been answered, you may remove yourself from the queue by pressing the star key followed by the digit 2. We'll next move to Jay Gelb, Barclays.
Thank you and good morning. If I look at the third quarterly result on an operating earnings basis around $420, you add back the $0.50 tax impact. Of course, there was this spillover effect of a couple of Canadian catastrophes, and you mentioned the impact of lower corn pricing on the insurance results. We get to roughly $19 of annualized EPS. Dom, you talked about improvement in the attritional loss ratio going forward. I know you don't usually give guidance, but I'm hoping maybe you can reflect on where you see that earnings power going forward relative to that $19 I just mentioned.
Well, let me state that I agree with essentially where you're coming from. We are very pleased with the underwriting income that we have generated, half a billion dollars through nine months. Our written premium has grown, which means that our earned premium will continue to grow. Our attritional is probably stabilizing at a very good number, much lower than what it was a year ago. If you start doing that multiplication, you come up with a much bigger underwriting gain before catastrophes. That's just where we're headed at this particular point. Meanwhile, we continue to do well on the business, have good expectations for January 1. Yes, tax was a bit of a one-off. Limited partnerships we think came in a bit low this quarter and that'll rebound.
Yes, Jay, I kind of agree with what you're pointing to, even though we don't give guidance that we see good days ahead.
Jay, I think the math gets you to a number as you've described it, I think well in excess of the 19. Again, we're not about giving guidance, but I think what you were describing leads you to a higher number than what you suggested. The other thing I'd mention is the, a little bit off in the quarter again was the investment income and again, limited partnerships. That comes back a little bit. That helps as well. Also Craig mentioned it in his opening remarks about some of the shift from, if we shift some of our equity exposure from limited partnerships where we've been taking that allocation down a little bit over time and refocusing that more towards the straight equity markets, public equity markets.
That, of course, is below the line, so to speak, or not reflected in the operating income, but sometimes that's missed, and I think it should always be.
That's a fair point. Dom, what was the impact in the U.S. insurance segment from crop resulting in an overall break-even underwriting result compared to what it probably would have normally been?
Craig, you might know that number. What was the adjustment we made for the
Overall crop?
Yeah.
Overall crop ended the quarter at just slightly a loss, Jay. It was about $500,000 of a loss for the period.
I think his question is, would have been running at?
Would have been running?
If you ran that at a 90 combined, how much impact is that in the quarter dollar-wise?
We had about, from a non-premium perspective, $140 million at another 10.
10 points on $140 million.
All right. Thank you.
Does that answer your question, Jay?
He has been removed from the queue. Sorry about that. We'll move on to our next question, Joshua Shanker, Deutsche Bank.
Yeah. Good morning, everyone. Can we talk a little bit about Greg's question on the taxes? I guess I don't understand. If you made extra profitability in property catastrophe, which I assume a lot of those underwriting profits are domiciled in Bermuda, wouldn't tax rate go down? Or are these contracts that resided here in the U.S.?
They are both, you're absolutely right, Josh. This is Craig. You have to look at the geographic region where it was earned and then the tax rate in that region. We have a large book of business here for property catastrophe that writes in the U.S. That is profitable and it's going to be taxed at U.S. tax rates.
Just a lesson in trying to understand how that's Can that stuff be offshored or why the preferred location for that being in the U.S. as a domicile?
It's a good mix of business for us. We have global catastrophe writings. Some of them end up offshore, some of them stay here in the U.S. We are a U.S. writer, whereas a lot of our competitors are not writing as much in the U.S., but we do have a lot of U.S. property catastrophe business that remains here in the U.S. If there is a loss on that business, that loss also remains here. Effectively, you're getting a tax deduction for that loss. Again, if there's no loss or less than what we had planned for, that's the reason for a higher tax rate.
And so you did have-
Let me just add to that. Take Canada, for example. There's an advantage to being able to offer up our product and our offering through a domestic enterprise as well as here in the States. There is some advantage to that. You have to be careful that you don't just look at the income tax impact because the extent that you're writing U.S. offshore, you have the excise tax that is a part of the cost as well. Let's not just focus on the income tax.
We like being able to distribute the business both in Bermuda and in the U.S. and Canada and elsewhere where we're close to the customer. As Craig pointed out, when you do it in the U.S., we are cognizant of the accumulations, including the after-tax accumulations. The fact that it is subject to tax allows us, frankly, to write more aggregate. We think it all works out to maximize that we continue to distribute our product both in Bermuda and in the U.S.
Okay. That's very fair. Can we get some greater granularity on quota share cat versus excess of loss cat by region? Thinking about really not even 1/1, thinking about 7/1 renewals and what you guys did and trying to understand a more granular view of pricing.
Well, we continue to do quota share, and as you'd note, some of it is cat. Probably the biggest quota share cats come out of Florida. We were very pleased with what we put together this past June and July. As we noted, prices have been going up on the insurance product in Florida. Frankly, the quota share that we write tends to be subject to excess of loss protection where rates have come down. That product has just gotten better for the underlying carriers and for ourselves. We grew there quite nicely, and that was more of our cat writings. Looking forward 6 months from now, we certainly would look to continue the quota share as many of them in Florida. I think rates will still be very healthy. You might have more of a benefit from excess of loss rates being down.
We have some very good relationships there. I would add, when it comes to writing the quota shares, frankly, we have a whole lot less competition, including the alternate capital world that just doesn't participate in that part of the marketplace. We would look for that to be a continued good part of what we do on a going forward basis.
If I look at the growth rate on reinsurance between growing rate versus growing, I guess, units or exposure, can you give us any granularity along those lines?
Well, let me start with the top line. We've grown 25% this year and in reinsurance more than that. That's terrific. I'm not going to say that we'll continue that into next year, although I think we can continue to grow quite nicely. Probably the best way to look at it is the attritional combined ratio overall, which is five points better than a year ago, but kind of stabilizing at this point in time. I kind of look at it like the margin is still increasing because the earned premium and written premium is increasing. In terms of the attritional, I think that'll stay just about where it's at for the months to come.
Okay. Well, I
A lot of the growth you're seeing, Josh, is exposure growth and deploying away from our peak PML zones. as I had mentioned in my opening remarks. The rate is mixed. It depends on the territory, it depends on the region, whether it's been loss affected. It's hard to characterize that overall. Most of the growth is kind of spreading our aggregate deeper into many of the regions that we do business in. That's both U.S. and international.
Thank you for the color.
Moving on, we'll hear from Michael Nannizzi, Goldman Sachs.
Thanks. I think somebody asked it before, but I just wanted to try and dig a little further on the insurance business. If we back out crop, can we find out what the profitability in the quarter was and what the ex crop premiums were?
Michael, this is Craig. If you're backing out crop from the quarter?
From insurance, right. Like the other insurance business, I just want to understand what was the underlying profile of the non-crop business within the insurance segment.
Okay. As we had mentioned, I think Dom and I both mentioned the attritional combined ratio for the period, excluding crop, was 96%. Overall book, a profitable book as far as amount of premiums earned for the quarter, about $600 million in premiums earned. Again stripping out crop, a good solid book of business.
Okay. Thanks. As far as Mount Logan Re is concerned, is there a different return hurdle for business that gets placed into that structure versus the business that you kind of retain on your own?
No. Basically, we're required to retain a significant portion of any business that we cede into Mount Logan Re, it's the same metrics.
Okay. Go ahead.
Go ahead, Joe.
I was going to say it's done in a very fair way as Dom noted. Investors, having said that, do have a choice as to which portions of the business they want to be involved with and setting their risk parameters which kind of lead to different potential ROEs. There are different ways to participate in Mount Logan Re.
Got it. I guess, Dom, you mentioned reinstatement as a kind of a differentiator between traditional and alternative capital. Do you think at some point that is potentially solvable as far as alternative markets are concerned? Or is that always going to be a difference between the traditional and alternative markets?
Well, I think some of those features are already in the capital market product. It's not that it's not a solvable problem, it's just that it's more difficult to accomplish given the risk appetite of investors. That's all. The traditional product is a more seamless offering. That was really my only point.
Got you. Okay. Great. Thank you.
We'll take our next question from Vinay Misquith, Evercore Partners.
Hi, good morning. The first question is on the property cat premium. I believe it's about $1.2 billion. Just wanted to get a sense for whether some proportion of that is pro rata. I mean, as you said before, some proportion is just normal excess of loss. The reason I ask is, let's assume that there is a 10% of decline, I'm not saying that there is, but let's say there is during the January renewals. You guys may not be hit with the entire 10% because some of your business is normal excess of loss and some of it is pro rata.
Vinay, the split on an earned premium basis right now is, as you mentioned, something close to $1.2 billion. The overwhelming majority of that is excess of loss at, say, $950 million, the balance is pro rata on an earned premium basis. That's going to change a little bit over time as the Florida quota shares continue to earn into premium. Also keep in mind to the point you're making or trying to make is that not all of the improvement that you've seen in the attritional ratio is coming from renewal rate, right? A big portion of it is new business that we're writing. You can get margin expansion by, as I mentioned before, increasing, spreading our aggregate away from some of our peak zones, which is frankly, in the peak zones is where you're getting most of the rate pressure.
Sure. The second question was on the accident year combined ratio ex cats from the reinsurance segment that ticked up quarter-over-quarter. Just curious if that's a business mix issue or is that because of pricing?
It's a couple of things. One, we did have some currency adjustment from some of our international business that ticked up a little bit in the loss ratio, some of it is mix, as some of the pro rata earns in. Again, as we write some more XOL going into the first of the year, we'll start to see that moderate again.
Sure.
I wouldn't look into that as any kind of long-term trend. Again, I know we've somewhat emphasized the year-to-date, but we think that's a more important metric to look at, whether you're looking at premium because of variability that it can occur in any one particular quarter and looking at attritional combined ratios.
Sure. Just as a follow-up to that, would it be fair to assume that if pricing on property cat decline next year, that attritional should go up a little bit?
Not necessarily if we're deploying new cat agg into away from some of our peak zones.
Okay, that's interesting. You mentioned that the cat load would be increasing one and a half point. If you could just help us understand what the normalized cat load is for the year.
This year, 10 points. That will be rising modestly into next year.
Sure. Just one last question, if I may, just on the buyback. Since you've grown so much this year, should we expect a lower buyback than 100% of earnings?
To be determined? We really don't forecast, and so we'll be discussing that amongst ourselves and with the board as we go forward. As I noted, I still see earnings coming in that we won't be able to use fully on business unless something changes. That being the case, we'll look to deploy that on buybacks and dividends.
Okay. Thank you.
We'll take our next question from Amit Kumar with Macquarie Research Equities.
Good morning. Just a quick follow-up on the crop, and I apologize for all these questions. What average price did you use for corn? I guess what I'm trying to figure out is, if prices keep on moving, could there be a potential impact on Q4 results, or have you already accounted for that?
Prices right now, I think the price is somewhere $4.40, $4.41 for corn. It's the October average, so there's only a few days left. We're not really expecting that to move much from here, particularly since it is a 30-day average that's used.
Also keep in mind that it's difficult to generalize what the result will be because it's field by field. You'll have individual acreage which more than likely be yielding in excess of 100%. You can't paint the entire portfolio, every account necessarily having a loss just because commodity prices are down.
The prices won't change much from what we've used per the contracts.
I guess all else being equal, would there be an additional impact on Q4 results too, or is there a buffer in Q3 numbers?
Look, it's difficult to predict what the result will be for corn. We think what we have booked in the third quarter should be sufficient. As claims are presented, that could change the number up or down. There's no way to predict that at this point. We think it's a reasonable estimate, though, for sure, at this point.
Okay. That's actually helpful. Two other quick follow-ups. First was on capital management on the previous question, I guess on the pace of buyback. Have you talked about what your thoughts are recently on a special dividend, or is that off the table?
No, I wouldn't say it's off the table. Everything is on the table. The board will discuss this and decide what they think is best, whether it's regular dividend being changed or special dividend or buyback. So far, as you know, we've kind of preferred buyback. Everything will be considered. Nothing's off the table.
Okay. Just going back on Mount Logan, I know there have been a few questions. Is there cyclicality to their premiums and losses, or is it more sort of ratable through the year?
Seasonality, you said to-
Yes. I mean, is it more of a Q3 and Q1 number, or is there an impact every quarter? I guess when I look at the model.
It could be for Mount Logan Re, since they're writing a piece of our portfolio, it would be similar to the patterns that would be evident in our portfolio. It would be consistent with our own book.
Got it. That's actually helpful. Then just finally on the California comp, you mentioned some of the pricing discussion. Can you sort of expand on that and, I don't know, maybe also touch upon 863 and the recent 9.5% rate filing? I guess it's a filing rate market, so it doesn't change that much. Can you just talk about the recent developments and your outlook? Thanks.
Well, we had another quarter in California comp of approximately 14% rate increase, and that's on a year-to-date basis, a very similar number. We are beginning to see some other companies begin to come back into the market, which would suggest that, like we view it's a reasonably profitable segment. I really have no thoughts on some of the changes that you're referencing.
Well, with regard to rate, we can charge what we want to charge.
Yes.
We're not bound by anything else. Yeah.
When you talk about competition, does that change your sort of outlook for the future?
Well, we'll see where it goes. We have some of the competition coming in, some of it's smart companies that know what they're doing, that are becoming more attracted to the market and want to grow. We understand that because rates are up more than exposures by a good amount in the last four years. This is to be expected. We're still getting good rate increase. We still have a good persistency ratio, it's something that we have to monitor. It's not any great surprise with rates up probably 60% in the last four years, that more people are looking to get into the game or expand.
Anything on the loss cost trends which has changed recently or no?
No, nothing dramatic. We still believe that the rate increases that we're getting and have gotten for the last four years are well in excess of the loss cost trends.
What would the delta be when it's excess?
Well, as I said, we probably have 60% in the last four years, maybe more in terms of compounded rate increases. I don't see the loss cost being more than half of that. I see it being less than half of that.
Got it. Okay. That's all I have. Thanks for all the answers.
We'll go to Ian Gutterman, BAM.
Hi. I just wanted to follow up on a couple things. First on that last question on the Cal Comp, I believe the WCIRB showed that loss costs are starting to pick up a little bit again. Are you not seeing that in your book then? Do you have any idea why they are seeing that?
No, I don't, Ian, and no, we aren't particularly seeing that. There's some legislation that's being proposed that I think may trim the future a little bit, but no, we haven't seen anything dramatic.
Okay, good. Then to follow up on Josh's question about your cat writings, can you give a split of out of the $1.2 billion, how much is onshore versus offshore domiciled?
You know what, Ian, I don't have that number easily available.
Yeah. We'll be happy to get back to you on that one, Ian.
Okay. Then just for some color on it, the stuff that's written onshore, should I assume that's not the sort of large national carrier syndicated type programs, that these are more maybe retail-y type stuff? I'm just kind of curious why you would choose onshore. I know you mentioned some of the issues for onshore, do they look different than what we think of as being Bermuda type placements?
No. It's similar play. These are programs that would be placed in the U.S., in London, in Bermuda. Nothing different or unique about what we're writing in the U.S. versus what we're writing in Bermuda.
Okay. Why wouldn't you write it offshore if you could, I guess? If your competitors are writing it offshore, why wouldn't you?
Well, again, some of it just gets into whether or not we want to be closer to the client and the broker that's really working on the deal. As I noted, Ian, even if we write it onshore, meaning U.S., we are cognizant of the fact that if something then happens, we're going to have a third of that go to the U.S. government in terms of reinsurance. Frankly, in our mind, the great equalizer is accumulations, which there's only so much we can do, and that dictates the total amount. That means that we can do 50% more in the U.S. because of that reinsurance. It's not so simple that just because you do it in Bermuda, it's a better place purely for tax reasons. Some of this gets down to the client, some of it gets down to the broker.
There's a whole variety of reasons. As I said, I'm happy that we get to see these things both in Bermuda, and London and New York, and decide what's best for us and the client at the end of the day.
Got it. Okay. Thank you so much.
Thank you. We do have time for a brief follow-up question from Michael Nannizzi, Goldman Sachs.
Thanks for taking the follow-up. I appreciate it. Any changes in the crop book in terms of ceding? Like, are you looking at ceding more business, less business, or you expect that relationship to sort of hold steady?
No, we don't expect any significant change in the percentage of what we cede. That's something we evaluate each and every year as to what particular policies will go into the federal government program.
Do you use commodities to hedge corn or soybean prices through the year, or do you just look at the reinsurance markets as a way to provide you with some protection there?
We do not use the financial markets for hedging.
Got it. Thanks. Then, just last one. On looking at one-one, I guess, I think, Joe, you had mentioned you were pretty optimistic about one-one. Is that from a risk-adjusted return perspective or from an absolute year-over-year pricing on your own book perspective?
I think where I was coming from is just all that we have cooking here at the company. We've just made some very good strides in the last couple of years. As I said, there's a lot of momentum. Frankly, look at the numbers, 25% growth top line, and look at the bottom line. We really have written more business at the regional level. As Dom noted, we're doing more business that's not really affecting the PNL in the peak zones. You see what we've done in Florida. We have a new unit writing some unique deals, and we're very pleased with what they've put on the books, which has taken us into some other products.
I think where I was coming from is not getting so concerned about whether rates are going to change 4% on the cat side January 1, but just looking overall with what we've put together, insurance, reinsurance, domestic and international, and saying, "I like what's cooking, I like what's going on." Frankly, if you look at the numbers, you can see what's happened, and I expect more good things to come.
Got it. Okay, great. Thank you.
That does conclude the question and answer session. I'd like to turn the conference back to your group for any additional or closing remarks.
Just like to thank everybody for participating, and we'll speak with you again next quarter. Thank you.
That does conclude today's conference. Thank you all for your participation