Employers Holdings, Inc. Reports Second Quarter 2023 Results; Declares Regular Quarterly Dividend of $0.28 per Share

By: Employers Holdings, Inc. via Business Wire

July 26, 2023 at 16:15 PM EDT

Company to Host Conference Call on Thursday, July 27, 2023, at 11:00 a.m. Eastern Daylight Time

Employers Holdings, Inc. (the “Company”) (NYSE:EIG), a holding company with subsidiaries that are specialty providers of workers' compensation insurance and services focused on select, small businesses engaged in low-to-medium hazard industries, today reported financial results for its second quarter ended June 30, 2023.

Financial Highlights:

(All comparisons vs. the second quarter of 2022, unless noted otherwise).

Net income of $34.9 million or $1.30 per share versus a net loss of $15.6 million or a loss of $0.56 per share;
Adjusted net income of $31.4 million or $1.17 per share versus net income of $21.9 million or $0.79 per share;
Gross premiums written of $198.4 million versus $179.4 million, an increase of 11%;
Net premiums earned of $177.1 million versus $165.2 million, an increase of 7%;
Net investment income of $26.8 million versus $20.0 million, an increase of 34%;
Net investment gains reflected on the income statement of $11.3 million versus net losses of $50.1 million;
Other expenses of $9.4 million representing a non-recurring charge in connection with an early lease termination;
Record number of ending policies in-force of 124,848, up 6%; and
Returned $43.1 million to stockholders through a combination of stock repurchases and regular quarterly dividends.

Management Commentary

Chief Executive Officer Katherine Antonello commented: “Our excellent second quarter results are a testament to the transformational changes we are making at Employers. Wage increases, a strong labor market and our new sales and underwriting operating model contributed to higher new and renewal premiums and an increase in final audit premiums. Together with strong net investment income and continued net investment gains, revenue increased 59% year-over-year.

Our mid-year full reserve study led to the recognition of $20.0 million of net favorable prior year loss reserve development from our voluntary business. Those actions, coupled with our continual focus on our underwriting expenses yielded a combined ratio of 87.2% for our Employers segment, which is a terrific result. In addition, our Cerity segment, which offers digital workers' compensation insurance solutions directly to consumers, contributed nicely to our growth in premiums and strong net investment income.”

Ms. Antonello continued, “during the quarter we incurred a $9.4 million non-recurring charge in connection with the early lease termination of our former corporate headquarters in Reno, Nevada. This previously announced action was undertaken as part of an ongoing review of our facility needs and will serve to continue our meaningful reduction in underwriting expenses.

Lastly, today we declared a regular quarterly dividend of $0.28 per share and announced a new $50.0 million share repurchase plan after exhausting the former plan prior to its scheduled expiration. These actions reflect our strong balance sheet, abundant underwriting capital and confidence in the Company’s future operations.”

Summary of Second Quarter 2023 Results

(All comparisons vs. the second quarter of 2022, unless noted otherwise).

Gross premiums written were $198.4 million, an increase of 11%. The increase was primarily due to higher new and renewal business writings and an increase in final audit premiums. Net premiums earned were $177.1 million, an increase of 7%.

Losses and loss adjustment expenses were $90.5 million, a decrease of 3%. The decrease was attributable to: (i) an increase in net favorable prior accident year loss reserve development recognized; partially offset by (ii) higher earned premiums. The Company recognized $19.7 million of favorable development during the quarter versus $10.0 million of favorable development recognized a year ago.

Commission expenses were $23.6 million versus $23.7 million a year ago.

Underwriting and general and administrative expenses were $46.0 million, an increase of 17%. The increase resulted primarily from higher: (i) payroll-related expenses; and (ii) policyholder dividends and bad debt expenses resulting from the increase in earned premium.

Net investment income was $26.8 million, an increase of 34%. The increase was due to higher bond yields and higher invested balances of fixed maturity securities and short-term investments, as measured by amortized cost.

Net realized and unrealized gains (losses) on investments reflected on the income statement were $11.3 million versus $(50.1) million.

Other expenses of $9.4 million consisted of a non-recurring charge in connection with the early lease termination of our former corporate headquarters in Reno, Nevada.

Income tax expense (benefit) was $8.9 million (20.3% effective rate) versus $(5.8) million (27.1% effective rate). The effective rates during each of the periods presented included income tax benefits and exclusions associated with tax-advantaged investment income, LPT adjustments, and deferred gain amortization.

The Company’s book value per share including the deferred gain of $40.41 increased by 5.9% during the first half of 2023, computed after taking into account dividends declared. This measure was favorably impacted by $7.1 million of after-tax unrealized gains arising from fixed maturity securities (which are reflected on the balance sheet) and $15.3 million of net after tax unrealized gains arising from equity securities and other investments (which are reflected on the income statement). The Company’s adjusted book value per share of $45.41 increased by 5.0% during the first half of 2023, computed after taking into account dividends declared. This measure was favorably impacted by the net after tax unrealized gains arising from equity securities and other investments previously described.

Summary of Results by Segment

(see page 14 of the Financial Supplement for a description of our reportable segments. All comparisons vs. the second quarter of 2022, unless noted otherwise).

Employers Segment

The Employers segment reported net income before income taxes of $46.6 million versus a net loss before taxes of $11.6 million.

Highlights include the following:

– Underwriting income of $22.4 million versus $12.5 million;

– Combined ratio of 87.2% versus 92.4%;

– Earned premium of $175.5 million versus $164.6 million;

– Calendar year loss and LAE ratio of 63.4% versus 63.9%;

– Commission expense ratio of 13.4% versus 14.4%;

– Underwriting expense ratio of 21.7% versus 20.2%;

– Net investment income of $24.1 million versus $18.7 million; and

– Net realized and unrealized gains (losses) on investments reflected on the income statement of $11.3 million versus $(42.8) million.

Cerity Segment

The Cerity segment reported a net loss before income taxes of $1.7 million versus a net loss of $3.1 million.

Highlights include the following:

– Underwriting loss of $3.4 million versus $3.0 million;

– Earned premium of $1.6 million versus $0.6 million;

– Net investment income of $1.7 million versus $0.8 million; and

– Net realized and unrealized gains (losses) on investments reflected on the income statement of zero versus $(0.9) million.

Corporate and Other

Corporate and Other activities reported a net loss before income taxes of $1.1 million versus $(6.7) million.

Highlights include the following:

– LPT amortization of $2.0 million, which served to reduce losses and LAE, versus $2.1 million;

– Net investment income of $1.0 million versus $0.5 million;

– Net realized and unrealized losses on investments reflected on the income statement of zero versus $(6.4) million; and

– General and administrative expenses of $4.0 million versus $2.8 million.

Third Quarter 2023 Dividend Declaration

Today the Board of Directors declared a regular quarterly dividend of $0.28 per share. The dividend is payable on August 23, 2023 to stockholders of record as of August 9, 2023.

Stock Repurchases and New Stock Repurchase Authorization

During the second quarter of 2023, the Company repurchased 935,250 shares of its common stock at an average price of $37.90 per share.

Today the Board of Directors authorized a new stock repurchase program to allow for repurchases of up to $50.0 million of our common stock from July 31, 2023 through December 31, 2024. The new program replaces a similar program that was scheduled to expire on December 31, 2023, but whose remaining repurchase authorization had been exhausted.

Earnings Conference Call and Webcast

The Company will review these financial results via a conference call and webcast on Thursday, July 27, 2023, at 11:00 a.m. Eastern Daylight Time / 8:00 a.m. Pacific Daylight Time.

To participate in the live conference call by telephone, dial 1-877-423-9820 or 1-201-493-6749.

A live audio-only broadcast will be accessible via webcast in the Investors section of the Company’s website at www.employers.com. An archived version of the webcast will also be accessible on the Company’s website following the live call.

Reconciliation of Non-GAAP Financial Measures to GAAP

The information in this press release should be read in conjunction with the Financial Supplement that is attached to this press release and is available on our website.

Within this earnings release we present various financial measures, some of which are “Non-GAAP financial measures” as defined in Regulation G pursuant to Section 401 of the Sarbanes - Oxley Act of 2002. A description of these Non-GAAP financial measures, as well as a reconciliation of such Non-GAAP measures to our most directly comparable GAAP financial measures is included in the attached Financial Supplement. Management believes that these Non-GAAP measures are important to the Company's investors, analysts and other interested parties who benefit from having an objective and consistent basis for comparison with other companies within our industry. Management further believes that these measures are more relevant than comparable GAAP measures in evaluating our financial performance.

Forward-Looking Statements

In this press release, the Company and its management discuss and make statements based on currently available information regarding their intentions, beliefs, current expectations, and projections of, among other things, the Company's future performance, economic or market conditions, including the evolving nature of the COVID-19 pandemic, current levels of inflation, labor market expectations, catastrophic events or geo-political conditions, legislative or regulatory actions or court decisions taken in response to the COVID-19 pandemic or otherwise, business growth, retention rates, loss costs, claim trends and the impact of key business initiatives, future technologies and planned investments. Certain of these statements may constitute “forward-looking” statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts and are often identified by words such as “may,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “target,” “project,” “intend,” “believe,” “estimate,” “predict,” “potential,” “pro forma,” “seek,” “likely,” or “continue,” or other comparable terminology and their negatives. The Company and its management caution investors that such forward-looking statements are not guarantees of future performance. Risks and uncertainties are inherent in the Company’s future performance. Factors that could cause the Company's actual results to differ materially from those indicated by such forward-looking statements include, among other things, those discussed or identified from time to time in the Company’s public filings with the U.S. Securities and Exchange Commission (the "SEC"), including the risks detailed in the Company's Quarterly Reports on Form 10-Q and the Company's Annual Reports on Form 10-K. Except as required by applicable securities laws, the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Filings with the SEC

The Company’s filings with the SEC and its quarterly investor presentations can be accessed through the “Investors” link on the Company's website, www.employers.com. The Company's filings with the SEC can also be accessed through the SEC's EDGAR Database at www.sec.gov (EDGAR CIK No. 0001379041).

About Employers Holdings, Inc.

EMPLOYERS® and America’s small business insurance specialist® are registered trademarks of EIG Services, Inc. Employers Holdings, Inc. is a holding company with subsidiaries that are specialty providers of workers' compensation insurance and services focused on select, small businesses engaged in low-to-medium hazard industries. The Company operates throughout the United States, with the exception of four states that are served exclusively by their state funds. Insurance is offered through Employers Insurance Company of Nevada, Employers Compensation Insurance Company, Employers Preferred Insurance Company, Employers Assurance Company and Cerity Insurance Company, all rated A- (Excellent) by the A.M. Best Company. Not all companies do business in all jurisdictions. See www.employers.com and www.cerity.com for coverage availability.

Employers Holdings, Inc.

Second Quarter 2023

Financial Supplement


EMPLOYERS HOLDINGS, INC. Table of Contents

Page

1		Consolidated Financial Highlights

2		Summary Consolidated Balance Sheets

3		Summary Consolidated Income Statements

4		Net Income (Loss) Before Income Taxes by Segment

8		Return on Equity

9		Roll-forward of Unpaid Losses and LAE

10		Consolidated Investment Portfolio

11		Book Value Per Share

12		Earnings Per Share

13		Non-GAAP Financial Measures

14		Description of Reportable Segments

EMPLOYERS HOLDINGS, INC. Consolidated Financial Highlights (unaudited) $ in millions, except per share amounts

	Three Months Ended								Six Months Ended
	June 30,								June 30,
	2023			2022			% change		2023			2022			% change
*Selected financial highlights:*
Gross premiums written	$	198.4		$	179.4		11	%	$	393.3		$	351.8		12	%
Net premiums written		196.6			178.1		10			389.7			348.5		12
Net premiums earned		177.1			165.2		7			349.8			315.4		11
Net investment income		26.8			20.0		34			54.4			39.1		39
Net income (loss) before impact of the LPT⁽¹⁾		32.9			(17.7	)	286			54.5			(22.0	)	348
Adjusted net income⁽¹⁾		31.4			21.9		43			47.9			31.2		54
Net income (loss) before income taxes		43.8			(21.4	)	305			72.8			(23.8	)	406
Net income (loss)		34.9			(15.6	)	324			58.5			(17.8	)	429
Total Comprehensive income (loss)		19.5			(82.7	)	124			66.9			(173.1	)	139
Total assets										3,615.6			3,685.5		(2	)
Stockholders' equity										951.7			977.5		(3	)
Stockholders' equity including the Deferred Gain⁽²⁾										1,053.8			1,087.7		(3	)
Adjusted stockholders' equity⁽²⁾										1,184.3			1,182.4		—
Annualized adjusted return on stockholders' equity⁽³⁾		10.6	%		7.2	%	47	%		8.1	%		5.1	%	59	%
*Amounts per share:*
Cash dividends declared per share	$	0.28		$	1.26		(78	)%	$	0.54		$	1.51		(64	)%
Earnings (loss) per diluted share⁽⁴⁾		1.30			(0.56	)	332			2.16			(0.65	)	432
Earnings (loss) per diluted share before impact of the LPT⁽⁴⁾		1.23			(0.64	)	292			2.01			(0.80	)	351
Adjusted earnings per diluted share⁽⁴⁾		1.17			0.79		48			1.77			1.12		58
Book value per share⁽²⁾										36.49			35.70		2
Book value per share including the Deferred Gain⁽²⁾										40.41			39.72		2
Adjusted book value per share⁽²⁾										45.41			43.18		5
*Financial information by Segment⁽⁵⁾:*
Net income (loss) before income taxes
Employers	$	46.6		$	(11.6	)	502	%	$	76.7		$	(9.6	)	899
Cerity		(1.7	)		(3.1	)	45			(3.9	)		(5.7	)	32
Corporate and Other		(1.1	)		(6.7	)	84			—			(8.5	)	100

(1) See Page 3 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures.

(2) See Page 11 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures.

(3) See Page 8 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures.

(4) See Page 12 for description and calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures.

(5) See Pages 4-7 for details and Page 14 for a description of our reportable segments.

EMPLOYERS HOLDINGS, INC. Summary Consolidated Balance Sheets (unaudited) $ in millions, except per share amounts

	June 30, 2023			December 31, 2022
ASSETS
Investments, cash and cash equivalents	$	2,538.2		$	2,658.2
Accrued investment income		18.5			19.0
Premiums receivable, net		352.3			305.9
Reinsurance recoverable, net of allowance, on paid and unpaid losses and LAE		442.1			451.3
Deferred policy acquisition costs		55.6			48.3
Deferred income tax asset, net		55.6			62.7
Contingent commission receivable—LPT Agreement		13.9			13.9
Other assets		139.4			157.4
Total assets	$	3,615.6		$	3,716.7

LIABILITIES
Unpaid losses and LAE	$	1,927.2		$	1,960.7
Unearned premiums		378.5			339.5
Commissions and premium taxes payable		56.8			58.2
Deferred Gain		102.1			106.1
FHLB Advances⁽¹⁾		105.7			182.5
Other liabilities		93.6			125.5
Total liabilities	$	2,663.9		$	2,772.5

STOCKHOLDERS' EQUITY
Common stock and additional paid-in capital	$	417.7		$	415.2
Retained earnings		1,339.4			1,295.6
Accumulated other comprehensive loss		(130.5	)		(138.9	)
Treasury stock, at cost		(674.9	)		(627.7	)
Total stockholders’ equity		951.7			944.2
Total liabilities and stockholders’ equity	$	3,615.6		$	3,716.7

Stockholders' equity including the Deferred Gain ⁽²⁾	$	1,053.8		$	1,050.3
Adjusted stockholders' equity ⁽²⁾		1,184.3			1,189.2
Book value per share ⁽²⁾	$	36.49		$	34.76
Book value per share including the Deferred Gain⁽²⁾		40.41			38.67
Adjusted book value per share ⁽²⁾		45.41			43.78

(1) FHLB=Federal Home Loan Bank

(2) See Page 11 for calculations and Page 13 for information regarding our use of Non-GAAP Financial Measures.

EMPLOYERS HOLDINGS, INC. Summary Consolidated Income Statements (unaudited) $ in millions

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2023			2022			2023			2022
Revenues:
Net premiums earned	$	177.1		$	165.2		$	349.8		$	315.4
Net investment income		26.8			20.0			54.4			39.1
Net realized and unrealized gains (losses) on investments⁽¹⁾		11.3			(50.1	)		17.7			(67.4	)
Other income (loss)		—			0.2			(0.2	)		0.2
Total revenues		215.2			135.3			421.7			287.3
Expenses:
Losses and LAE incurred		(90.5	)		(93.3	)		(197.9	)		(187.5	)
Commission expense		(23.6	)		(23.7	)		(47.1	)		(44.6	)
Underwriting and general and administrative expenses		(46.0	)		(39.4	)		(90.3	)		(78.6	)
Interest and financing expenses		(1.9	)		(0.3	)		(4.2	)		(0.4	)
Other expenses		(9.4	)		—			(9.4	)		—
Total expenses		(171.4	)		(156.7	)		(348.9	)		(311.1	)
Net income (loss) before income taxes		43.8			(21.4	)		72.8			(23.8	)
Income tax (expense) benefit		(8.9	)		5.8			(14.3	)		6.0
Net income (loss)		34.9			(15.6	)		58.5			(17.8	)
Unrealized AFS investment (losses) gains arising during the period, net of tax⁽²⁾		(15.5	)		(73.5	)		7.1			(161.9	)
Reclassification adjustment for net realized AFS investment losses in net income, net of tax⁽²⁾		0.1			6.4			1.3			6.6
Total comprehensive income (loss)	$	19.5		$	(82.7	)	$	66.9		$	(173.1	)
Net income (loss)	$	34.9		$	(15.6	)	$	58.5		$	(17.8	)
Amortization of the Deferred Gain - losses		(1.6	)		(1.7	)		(3.2	)		(3.4	)
Amortization of the Deferred Gain - contingent commission		(0.4	)		(0.4	)		(0.8	)		(0.8	)
Net income (loss) before impact of the LPT Agreement ⁽³⁾		32.9			(17.7	)		54.5			(22.0	)
Net realized and unrealized (gains) losses on investments		(11.3	)		50.1			(17.7	)		67.4
Lease termination and asset impairment charges		9.4			—			9.4			—
Income tax expense (benefit) related to items excluded from Net income or loss		0.4			(10.5	)		1.7			(14.2	)
Adjusted net income	$	31.4		$	21.9		$	47.9		$	31.2

(1) Includes net realized and unrealized gains (losses) on equity securities and other investments of $11.4 million and $(42.0) million for the three months ended June 30, 2023 and 2022, respectively, and $19.4 million and $(59.0) million for the six months ended June 30, 2023 and 2022, respectively.

(2) AFS = Available for Sale securities.

(3) See Page 13 regarding our use of Non-GAAP Financial Measures.

EMPLOYERS HOLDINGS, INC. Net Income (Loss) Before Income Taxes by Segment ⁽¹⁾ (unaudited) $ in millions

		Employers			Cerity			Corporate and Other			Consolidated
Three Months Ended June 30, 2023
Gross premiums written		$	196.1		$	2.3		$	—		$	198.4
Net premiums written			194.3			2.3			—			196.6

Net premiums earned	A		175.5			1.6			—			177.1
Net investment income			24.1			1.7			1.0			26.8
Net realized and unrealized gains on investments			11.3			—			—			11.3
Total revenues			210.9			3.3			1.0			215.2

Losses and LAE incurred ⁽²⁾	B		(91.5	)		(1.0	)		2.0			(90.5	)
Commission expense	C		(23.6	)		—			—			(23.6	)
Underwriting and general and administrative expenses	D		(38.0	)		(4.0	)		(4.0	)		(46.0	)
Interest and financing expenses			(1.8	)		—			(0.1	)		(1.9	)
Other expenses			(9.4	)		—			—			(9.4	)
Total expenses			(164.3	)		(5.0	)		(2.1	)		(171.4	)
Net income (loss) before income taxes		$	46.6		$	(1.7	)	$	(1.1	)	$	43.8

Underwriting income (loss)	A+B+C+D		22.4			(3.4	)

Loss and LAE expense ratio:
Current year			63.4	%		n/m
Prior years			(11.3	)		—
Loss and LAE ratio			52.1			n/m
Commission expense ratio			13.4			n/m
Underwriting expense ratio			21.7			n/m
Combined ratio			87.2	%		n/m

n/m - not meaningful

(1) See Page 14 for a description of our reportable segments

(2) Losses and LAE in Corporate and Other represent the impact of the LPT Agreement

EMPLOYERS HOLDINGS, INC. Net Income (Loss) Before Income Taxes by Segment ⁽¹⁾ (unaudited) $ in millions

		Employers			Cerity			Corporate and Other			Consolidated
Three Months Ended June 30, 2022
Gross premiums written		$	178.5		$	0.9		$	—		$	179.4
Net premiums written			177.2			0.9			—			178.1

Net premiums earned	A		164.6			0.6			—			165.2
Net investment income			18.7			0.8			0.5			20.0
Net realized and unrealized losses on investments			(42.8	)		(0.9	)		(6.4	)		(50.1	)
Other income			0.2			—			—			0.2
Total revenues			140.7			0.5			(5.9	)		135.3

Losses and LAE incurred ⁽²⁾	B		(95.1	)		(0.3	)		2.1			(93.3	)
Commission expense	C		(23.7	)		—			—			(23.7	)
Underwriting and general and administrative expenses	D		(33.3	)		(3.3	)		(2.8	)		(39.4	)
Interest and financing expenses			(0.2	)		—			(0.1	)		(0.3	)
Total expenses			(152.3	)		(3.6	)		(0.8	)		(156.7	)
Net loss before income taxes		$	(11.6	)	$	(3.1	)	$	(6.7	)	$	(21.4	)

Underwriting income (loss)	A+B+C+D	$	12.5		$	(3.0	)

Loss and LAE expense ratio:
Current year			63.9	%		n/m
Prior years			(6.1	)		—
Loss and LAE ratio			57.8			n/m
Commission expense ratio			14.4			n/m
Underwriting expense ratio			20.2			n/m
Combined ratio			92.4	%		n/m

n/m - not meaningful

(1) See Page 14 for a description of our reportable segments

(2) Losses and LAE in Corporate and Other represent the impact of the LPT Agreement

EMPLOYERS HOLDINGS, INC. Net Income (Loss) Before Income Taxes by Segment ⁽¹⁾ (unaudited) $ in millions

		Employers			Cerity			Corporate and Other			Consolidated
Six Months Ended June 30, 2023
Gross premiums written		$	390.3		$	3.0		$	—		$	393.3
Net premiums written			386.7			3.0			—			389.7

Net premiums earned	A		346.8			3.0			—			349.8
Net investment income			48.9			3.4			2.1			54.4
Net realized and unrealized gains on investments			16.9			0.2			0.6			17.7
Other (loss) income			(0.2	)		—			—			(0.2	)
Total revenues			412.4			6.6			2.7			421.7

Losses and LAE incurred ⁽²⁾	B		(200.0	)		(1.9	)		4.0			(197.9	)
Commission expense	C		(47.0	)		(0.1	)		—			(47.1	)
Underwriting and general and administrative expenses	D		(75.3	)		(8.5	)		(6.5	)		(90.3	)
Interest and financing expenses			(4.0	)		—			(0.2	)		(4.2	)
Other expenses			(9.4	)		—			—			(9.4	)
Total expenses			(335.7	)		(10.5	)		(2.7	)		(348.9	)
Net income (loss) before income taxes		$	76.7		$	(3.9	)	$	—		$	72.8

Underwriting income (loss)	A+B+C+D		24.5			(7.5	)

Loss and LAE expense ratio:
Current year			63.4	%		n/m
Prior years			(5.7	)		—
Loss and LAE ratio			57.7			n/m
Commission expense ratio			13.6			n/m
Underwriting expense ratio			21.7			n/m
Combined ratio			93.0	%		n/m

n/m - not meaningful

(1) See Page 14 for a description of our reportable segments

(2) Losses and LAE in Corporate and Other represent the impact of the LPT Agreement

EMPLOYERS HOLDINGS, INC. Net Income Before Income Taxes by Segment ⁽¹⁾ (unaudited) $ in millions

		Employers				Cerity			Corporate and Other			Consolidated
Six Months Ended June 30, 2022
Gross premiums written		$	349.7			$	2.1		$	—		$	351.8
Net premiums written			346.4				2.1			—			348.5

Net premiums earned	A		314.2				1.2			—			315.4
Net investment income			36.3				1.6			1.2			39.1
Net realized and unrealized losses on investments			(58.4	)			(1.3	)		(7.7	)		(67.4	)
Other income			0.2				—			—			0.2
Total revenues			292.3				1.5			(6.5	)		287.3

Losses and LAE incurred ⁽²⁾	B		(191.0	)			(0.7	)		4.2			(187.5	)
Commission expense	C		(44.6	)			—			—			(44.6	)
Underwriting and general and administrative expenses	D		(66.1	)			(6.5	)		(6.0	)		(78.6	)
Interest and financing expenses			(0.2	)			—			(0.2	)		(0.4	)
Total expenses			(301.9	)			(7.2	)		(2.0	)		(311.1	)
Net loss before income taxes		$	(9.6	)		$	(5.7	)	$	(8.5	)	$	(23.8	)

Underwriting income (loss)	A+B+C+D	$	12.5			$	(6.0	)

Loss and LAE expense ratio:
Current year			64.0	%	��		n/m
Prior years			(3.2	)			—
Loss and LAE ratio			60.8				n/m
Commission expense ratio			14.2				n/m
Underwriting expense ratio			21.0				n/m
Combined ratio			96.0	%			n/m

n/m - not meaningful

(1) See Page 14 for a description of our reportable segments

(2) Losses and LAE in Corporate and Other represent the impact of the LPT Agreement

EMPLOYERS HOLDINGS, INC. Return on Equity (unaudited) $ in millions

		Three Months Ended						Six Months Ended
		June 30,						June 30,
		2023			2022			2023			2022

Net income (loss)	A	$	34.9		$	(15.6	)	$	58.5		$	(17.8	)
Impact of the LPT Agreement			(2.0	)		(2.1	)		(4.0	)		(4.2	)
Net realized and unrealized (gains) losses on investments			(11.3	)		50.1			(17.7	)		67.4
Lease termination and asset impairment charges			9.4			—			9.4			—
Income tax expense (benefit) related to items excluded from Net income			0.4			(10.5	)		1.7			(14.2	)
Adjusted net income ⁽¹⁾	B		31.4			21.9			47.9			31.2

Stockholders' equity - end of period		$	951.7		$	977.5		$	951.7		$	977.5

Stockholders' equity - beginning of period			974.1			1,109.3			944.2			1,213.1

Average stockholders' equity	C		962.9			1,043.4			948.0			1,095.3

Stockholders' equity - end of period		$	951.7		$	977.5		$	951.7		$	977.5
Deferred Gain - end of period			102.1			110.2			102.1			110.2
Accumulated other comprehensive loss - end of period			165.2			119.8			165.2			119.8
Income taxes related to accumulated other comprehensive loss - end of period			(34.7	)		(25.1	)		(34.7	)		(25.1	)
Adjusted stockholders' equity - end of period			1,184.3			1,182.4			1,184.3			1,182.4
Adjusted stockholders' equity - beginning of period			1,193.3			1,249.2			1,189.2			1,266.9
Average adjusted stockholders' equity⁽¹⁾	D		1,188.8			1,215.8			1,186.8			1,224.7

Return on stockholders' equity	A / C		3.6	%		(1.5	)%		6.2	%		(1.6	)%
Annualized return on stockholders' equity			14.5			(6.0	)		12.3			(3.3	)

Adjusted return on stockholders' equity ⁽¹⁾	B / D		2.6	%		1.8	%		4.0	%		2.5	%
Annualized adjusted return on stockholders' equity ⁽¹⁾			10.6			7.2			8.1			5.1

(1) See Page 13 for information regarding our use of Non-GAAP Financial Measures.

EMPLOYERS HOLDINGS, INC. Roll-forward of Unpaid Losses and LAE (unaudited) $ in millions

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2023			2022			2023			2022

Unpaid losses and LAE at beginning of period	$	1,953.7		$	1,981.9		$	1,960.7		$	1,981.2
Reinsurance recoverable, excluding CECL allowance, on unpaid losses and LAE		440.3			471.7			445.4			476.9
Net unpaid losses and LAE at beginning of period		1,513.4			1,510.2			1,515.3			1,504.3
Losses and LAE incurred:
Current year losses		112.2			105.4			221.8			201.7
Prior year losses on voluntary business		(20.0	)		(9.6	)		(20.0	)		(9.6	)
Prior year losses on involuntary business		0.3			(0.4	)		0.1			(0.4	)
Total losses incurred		92.5			95.4			201.9			191.7
Losses and LAE paid:
Current year losses		26.5			18.5			32.1			23.1
Prior year losses		88.4			76.7			194.1			162.5
Total paid losses		114.9			95.2			226.2			185.6
Net unpaid losses and LAE at end of period		1,491.0			1,510.4			1,491.0			1,510.4
Reinsurance recoverable, excluding CECL allowance, on unpaid losses and LAE		436.2			462.4			436.2			462.4
Unpaid losses and LAE at end of period	$	1,927.2		$	1,972.8		$	1,927.2		$	1,972.8

Total losses and LAE shown in the above table exclude amortization of the Deferred Gain, which totaled $2.0 million and $2.1 million for the three months ended June 30, 2023 and 2022, respectively, and $4.0 million and $4.2 million for the six months ended June 30, 2023 and 2022, respectively.

EMPLOYERS HOLDINGS, INC. Consolidated Investment Portfolio (unaudited) $ in millions

	June 30, 2023											December 31, 2022
Investment Positions:	Cost or Amortized Cost ⁽¹⁾		Net Unrealized Gain (Loss)				Fair Value			%		Fair Value			%
Fixed maturity securities	$	2,331.4	$	(165.2	)		$	2,161.9		85	%	$	2,186.3		82	%
Equity securities		137.7		72.5				210.2		8			203.7		8
Short-term investments		16.3		—		��		16.3		1			119.1		4
Other invested assets		75.0		8.4				83.4		3			59.7		2
Cash and cash equivalents		66.2		—				66.2		3			89.2		3
Restricted cash and cash equivalents		0.2		—				0.2		—			0.2		—
Total investments and cash	$	2,626.8	$	(84.3	)		$	2,538.2		100	%	$	2,658.2		100	%

Breakout of Fixed Maturity Securities:
U.S. Treasuries and agencies	$	95.5	$	(4.6	)		$	90.9		4	%	$	92.9		4	%
States and municipalities		325.5		(8.0	)			317.5		15			317.6		15
Corporate securities		1,019.3		(89.0	)			926.5		43			868.1		40
Mortgage-backed securities		453.6		(49.5	)			404.1		19			415.3		19
Asset-backed securities		102.6		(6.3	)			96.3		4			66.1		3
Collateralized loan obligations		210.9		(4.6	)			206.3		10			260.9		12
Bank loans and other		124.0		(3.2	)			120.3		6			165.4		8
Total fixed maturity securities	$	2,331.4	$	(165.2	)		$	2,161.9		100	%	$	2,186.3		100	%

Weighted average book yield								4.1	%				3.9	%
Average credit quality (S&P)							A					A
Duration								3.9					3.9

(1) Amortized cost excludes allowance for current expected credit losses (CECL) of $4.3 million.

EMPLOYERS HOLDINGS, INC. Book Value Per Share (unaudited) $ in millions, except per share amounts

		June 30, 2023			March 31, 2023			December 31, 2022			June 30, 2022
Numerators:
Stockholders' equity	A	$	951.7		$	974.1		$	944.2		$	977.5
Plus: Deferred Gain			102.1			104.1			106.1			110.2
Stockholders' equity including the Deferred Gain⁽¹⁾	B		1,053.8			1,078.2			1,050.3			1,087.7
Accumulated other comprehensive loss			165.2			145.7			175.8			119.8
Income taxes related to accumulated other comprehensive loss			(34.7	)		(30.6	)		(36.9	)		(25.1	)
Adjusted stockholders' equity ⁽¹⁾	C	$	1,184.3		$	1,193.3		$	1,189.2		$	1,182.4

Denominator (shares outstanding)	D		26,078,813			27,001,967			27,160,748			27,383,132

Book value per share ⁽¹⁾	A / D	$	36.49		$	36.08		$	34.76		$	35.70
Book value per share including the Deferred Gain⁽¹⁾	B / D		40.41			39.93			38.67			39.72
Adjusted book value per share ⁽¹⁾	C / D		45.41			44.19			43.78			43.18

YTD Change in: ⁽²⁾
Book value per share			6.5	%								(14.9	)%
Book value per share including the Deferred Gain			5.9									(13.8	)
Adjusted book value per share			5.0									(2.1	)

(1) See Page 13 for information regarding our use of Non-GAAP Financial Measures.

(2) Reflects the change in book value per share after taking into account dividends declared of $0.54 and $1.51 for the six months ended June 30, 2023 and 2022, respectively.

EMPLOYERS HOLDINGS, INC. Earnings Per Share (unaudited) $ in millions, except per share amounts

		Three Months Ended						Six Months Ended
		June 30,						June 30,
		2023			2022			2023			2022
Numerators:
Net income (loss)	A	$	34.9		$	(15.6	)	$	58.5		$	(17.8	)
Impact of the LPT Agreement			(2.0	)		(2.1	)		(4.0	)		(4.2	)
Net income (loss) before impact of the LPT ⁽¹⁾	B		32.9			(17.7	)		54.5			(22.0	)
Net realized and unrealized (gains) losses on investments			(11.3	)		50.1			(17.7	)		67.4
Lease termination and asset impairment charges			9.4			—			9.4			—
Income tax expense (benefit) related to items excluded from Net income			0.4			(10.5	)		1.7			(14.2	)
Adjusted net income ⁽¹⁾	C	$	31.4		$	21.9		$	47.9		$	31.2

Denominators:
Average common shares outstanding (basic)	D		26,691,652			27,650,277			26,932,897			27,585,447
Average common shares outstanding (diluted)	E		26,803,340			27,782,921			27,096,669			27,789,087

Earnings (loss) per share:
Basic	A / D	$	1.31		$	(0.56	)	$	2.17		$	(0.65	)
Diluted⁽²⁾	A / E		1.30			(0.56	)		2.16			(0.65	)

Earnings (loss) per share before impact of the LPT: ⁽¹⁾
Basic	B / D	$	1.23		$	(0.64	)	$	2.02		$	(0.80	)
Diluted ⁽²⁾	B / E		1.23			(0.64	)		2.01			(0.80	)

Adjusted earnings per share: ⁽¹⁾
Basic	C / D	$	1.18		$	0.79		$	1.78		$	1.13
Diluted	C / E		1.17			0.79			1.77			1.12

(1) See Page 13 for information regarding our use of Non-GAAP Financial Measures.

(2) Outstanding common share equivalents are not considered in the Company's diluted earnings (loss) per share computations in any period that involves a net loss.

Non-GAAP Financial Measures

Within this earnings release we present the following measures, each of which are "non-GAAP financial measures." A reconciliation of these measures to the Company's most directly comparable GAAP financial measures is included herein. Management believes that these non-GAAP measures are important to the Company's investors, analysts and other interested parties who benefit from having an objective and consistent basis for comparison with other companies within our industry. Management further believes that these measures are more relevant than comparable GAAP measures in evaluating our financial performance.

The LPT Agreement is a non-recurring transaction that does not result in ongoing cash benefits to the Company. Management believes that providing non-GAAP measures that exclude the effects of the LPT Agreement (amortization of deferred reinsurance gain, adjustments to LPT Agreement ceded reserves and adjustments to contingent commission receivable) is useful in providing investors, analysts and other interested parties a meaningful understanding of the Company's ongoing underwriting performance.

Deferred reinsurance gain (Deferred Gain) reflects the unamortized gain from the LPT Agreement. This gain has been deferred and is being amortized using the recovery method, whereby the amortization is determined by the proportion of actual reinsurance recoveries to total estimated recoveries, except for the contingent profit commission, which is being amortized through June 30, 2024. Amortization is reflected in losses and LAE incurred.

Adjusted net income (see Page 3 for calculations) is net income excluding the effects of the LPT Agreement, and net realized and unrealized gains and losses on investments (net of tax), and any miscellaneous non-recurring transactions (net of tax). Management believes that providing this non-GAAP measures is helpful to investors, analysts and other interested parties in identifying trends in the Company's operating performance because such items have limited significance to its ongoing operations or can be impacted by both discretionary and other economic factors and may not represent operating trends.

Stockholders' equity including the Deferred Gain (see Page 11 for calculations) is stockholders' equity including the Deferred Gain. Management believes that providing this non-GAAP measure is useful in providing investors, analysts and other interested parties a meaningful measure of the Company's total underwriting capital.

Adjusted stockholders' equity (see Page 11 for calculations) is stockholders' equity including the Deferred Gain, less accumulated other comprehensive income (net of tax). Management believes that providing this non-GAAP measure is useful to investors, analysts and other interested parties since it serves as the denominator to the Company's adjusted return on stockholders' equity metric.

Return on stockholders' equity and Adjusted return on stockholders' equity (see Page 8 for calculations). Management believes that these profitability measures are widely used by our investors, analysts and other interested parties.

Book value per share, Book value per share including the Deferred Gain, and Adjusted book value per share (see Page 11 for calculations). Management believes that these valuation measures are widely used by our investors, analysts and other interested parties.

Net income before impact of the LPT (see Page 3 for calculations). Management believes that these performance and underwriting measures are widely used by our investors, analysts and other interested parties.

Description of Reportable Segments

The Company has determined that it has two reportable segments: Employers and Cerity. Each of these segments represents a separate and distinct distribution channel through which the Company conducts insurance business.

The nature and composition of each reportable segment and its Corporate and Other activities are as follows:

The Employers segment represents the traditional business offered through the EMPLOYERS brand name (Employers) through its agents, including business originated from its strategic partnerships and alliances;
The Cerity segment represents the as business offered under the Cerity brand name, which includes the Company's direct-to-customer business; and
Corporate and Other activities consist of those holding company expenses that are not considered to be underwriting in nature, the financial impact of the LPT Agreement and legacy (pre-acquisition) business assumed and ceded by Cerity Insurance Company. These expenses are not considered to be part of a reportable segment and are not otherwise allocated to a reportable segment.

View source version on businesswire.com: https://www.businesswire.com/news/home/20230726558887/en/

Contacts

Company contact:

Mike Paquette (775) 327-2562 or mpaquette@employers.com

Investor relations contact:

Karin Daly, The Equity Group Inc. (212) 836-9623 or kdaly@equityny.com