RenaissanceRe February 4, 2016

Similar documents
Video March 1, StratTV at the TMT Conference. Watch the video: Related Research

1Q16 EPS Above Lowered Expectations

XL Group PLC February 3, 2016

Interview with CFO Stephen Nolan

Can P-VOD Save Hollywood?

January TIC Data Update: Overseas Investors Decreased Agency MBS by $3.6bn

Tobacco Pricing Power Far From Extinguished

Who s Using XBRL Data & Why: Case Studies

Steel March 15, Mid-Quarter Guidance Preview: Looking

Deep Discount Cigarette Share Gains Elevate Pricing Concerns

Research Tactical Idea

2018 Hong Kong Summit Feedback

ASEAN4 Most Productive Companies

Our Thoughts On the Preannouncement

1st Take: FDA wants to educate US physicians about the basics of biosimilars

SHARED AUTONOMY. Adam Jonas, CFA Apple is covered by Katy Huberty; Google is covered by Brian Nowak

Paradise. 4Q13: In line with consensus

USD Sensitivity. Source: Getty Images

First Take: Building on the core

Making the Right Moves in Sports Betting

Canadian Pacific Railway Ltd. (CP.N) Closed Research Tactical Idea

No Substitute for Execution; Remain OW

Lowering Outlook Following 3Q, Merger Filing Forecast

Proposed China Tariff on US Pork Negative for HRL/TSN

Visa Inc. February 29, 2016

In the Penalty Box But Valuation Remains Compelling

1st Take: November Sales On Track Despite YoY Decline

New Pipeline Investment Supportive, But We Still See Downside to Consensus

Portfolio Strategy. The Endowment Model: Theory and More Experience

Sinisi's Shop Food Retail Pricing Study (Vol. 45, August '18)

Acquisition of Lafarge/Holcim assets

Slower near-term momentum but we expect long-term targets to be reached in OW

Kohl's May 14, Not So Great 1Q; Bull Thesis Fading

Strong Underlying Metrics Point To Upside Potential

More Visibility on FY After Q1 Upside, But Valuation Now Appropriate

2017 Results Largely In Line

Earnings Observations: EPS Beats Driving Outsized Moves, Where to Go from Here

Healthcare Premium Priced In

Price/Earnings Ratios, Risk Premiums and the g* Adjustment

Nike Inc. October 15, 2015

4Q15 Miss: Yet Refiners Hit Seasonal Inflection

2018 Guidance Reduction Sets an Achievable Bar

The Worst Behind Them; Raising PT, Upgrade to EW

Q Conference October 18 th, 2006 Santa Barbara, CA

1st Take: Stronger than Expected December Shipments Thanks to Upturn

Field Trip Takeaways: Sustained Focus on Network Efficiency

Emergency Liquidity Assistance in the Euro Area

CTSH: Is The Bar Low Enough?

1st Take: OJK suspends new account opening

Industry Analysis. BRICs and Motors

7 Key Takes from Meetings with SFM Management

Research Tactical Idea

Weaker NPAT, driven by higher. formation; LDR over 100%

Should We Be Concerned About Industrial Exposure?

Coffee Talk: A Look at February US Scanner Data

ACCC, A4ANZ, BARA & BARNZ vs Airports, MQA in the ASX100

Model Updates. March 15, Healthcare Services & Distribution MORGAN STANLEY RESEARCH. Ashley E Ponce

Corporate Travel Survey 2018 Stronger Trends: Intra-EU & Asia Are Key Drivers

Indra May 12, Problem contracts & elections drive significant 1Q15 shortfall. Problem contracts and elections falling away drove a topline miss

Upbeat Tone in Barcelona - Questions

The Robotic Dilemma. Do surgical robots equate to an existential dilemma for SN's orthopedics business? Overweight. Attractive.

4Q15 Earnings Preview

Tower Tour Reinforces Our Positive View on the Towers

Raiffeisen International

Prudent Bet On Low Oil Prices

2Q16: External Pressures Return

Green Dot Corp February 25, 2016

March 22, Is An Ultra-Bear Scenario in Play?

Letter from New York. In-Line. Equal-weight $ What's new: we hosted a day of investor meetings in NY with Dunkin Brand CFO Paul Carbone.

Global Strategy Forum: Renaissance Meets Reality

5 Telco Questions Ahead of MS SF TMT Conference

Balanced Portfolio and Gross Margin Upside Drive 1Q Results

PASPA Overturned: US Sports Betting To Open Up

BorsodChem MDI Suspension Likely to Further Boost Market Sentiment; Positive for Wanhua

1Q Report Doesn't Answer Main Question; Stay EW

Scent of Morning: Eight Questions for Japan Investors in Japan Economics. Japan Economics

Mixed Bag in 2Q, Array Growth Accelerates

GoPro Inc January 13, 2016

Strong 4Q15 Results. Stock Rating Equal-weight. Price target $7.50. Industry View In-Line

Highly Levered In A Rising Market

Structural Headwinds Likely Continue Beyond 2017

CAR Inc. May 18, 2016

Some Puts and Takes in Q2; Thesis Unchanged, Stay EW

GPhA thoughts and highlights: further consolidation appears inevitable

IT Hardware February 29, 2016

Closed-End Equity Funds

Expect a Slight EPS Miss, But Revenue Miss Could be the Bigger Story

Growth Story On Track; Near-Term Momentum Seems Sustainable

Tax Reform Still at the Drawing Board

Baby Steps. Equal-weight. Attractive

Ctrip.com December 11, 2015

Uncertainty About Slack

3Q15: The Inevitable "Bump in the Road" Quarter

Profitability Shines in 4Q

Our Thoughts on Biosimilar hype

Where the Rubber Hits the Road: Wage & Salary Growth

How Fast Will They Grow in 2Q?

1Q15: Lower Comps Create Flap over LTOs

Transcription:

February 4, 2016 RenaissanceRe Solid 2015 but 2016 Guidance Lowered MORGAN STANLEY & CO. LLC Kai Pan Kai.Pan@MorganStanley.com Chai Gohil Chaitanya.Gohil@morganstanley.com RenaissanceRe February 4, 2016 +1 212 761-8711 +1 212 761-1710 Industry View In-Line Stock Rating Equal-weight Price Target $118.00 Post strategic acquisition of PTP, RNR reported solid 2015 ROE of ~12%. Pricing pressure persisted at Jan 1 renewals and RNR lowered its 2016 cat premium guidance to -10% from -5%. We raise our PT to $118 (1.1x 4Q16e BV). However, we maintain EW due to pricing pressure and ~10% ROE outlook. Bigger and stronger post PTP acquisition: RNR completed strategic acquisition of PTP in 2015, which diversifies RNR's historically property cat dominant franchise to a more balanced property cat and specialty reinsurer. We think the combined organization is more relevant to clients and provides broader growth opportunities, with adequate returns and without significant additional capital requirement. The integration is largely complete and generated $30m+ annual expense savings. RNR delivered ~12% ROE in a competitive reinsurance pricing environment, albeit in a year of relatively benign cat losses ($52m vs. ~$190m 10-year average). Management lowered 2016 cat premium guidance to -10% from -5% earlier guidance due to lower than expected Jan 1 renewal volume, mostly due to -40% decline in retro writing. Management indicates competitive pricing pressure and their discipline to walk away from business that does not meet return hurdles. RNR also returned $100m capital to its JV DaVinciRe investors. Although property cat pricing continues to slide, the pull back by both traditional reinsurers and alternative capital could be early signs of stabilization. However, RNR management opined that traditional pricing cycle might not repeat, at least not the same magnitude of swings in the past. We think this could lead to lower long-term returns for property cat business. Specialty re provides growth but at lower margin. Management maintains +20% 2016 premium guidance for both Specialty and Lloyd's segments. However, Specialty is running at close to 100% underlying combined ratio while Lloyd's is yet to be profitable. RNR's business mix shift towards specialty and casualty re could increase overall combined ratio but could be ROE accretive if the company can effectively reduce excess capital. In fact, RNR plans to return 100% operating earnings to shareholders via dividend and buybacks in 2016. Adjusting 2016-17e EPS to $10.11/$10.70 from $10.07/$10.34 as slower premium growth is offset by larger buybacks. Our new PT of $118 (from $116) is based on 1.1x 4Q16e BV, reflecting ~10% ROE during the period. RenaissanceRe ( RNR.N, RNR US ) Insurance - Property & Casualty / Bermuda Stock Rating Equal-weight Industry View In-Line Price target $118.00 Shr price, close (Feb 3, 2016) $111.27 Mkt cap, curr (mm) $4,863 52-Week Range $115.92-95.18 Fiscal Year Ending 12/15 12/16e 12/17e 12/18e EPS ($)** 10.87 10.11 10.70 12.35 Consensus EPS ($) 10.52 9.35 9.94 10.75 P/BV 1.1 1.0 1.0 0.9 P/E 12.2 11.0 10.4 9.0 Div yld (%) 1.1 1.1 1.2 1.2 ModelWare EPS ($) 9.28 10.11 10.70 12.35 Unless otherwise noted, all metrics are based on Morgan Stanley ModelWare framework ** = Based on consensus methodology = Consensus data is provided by Thomson Reuters Estimates e = Morgan Stanley Research estimates Exhibit 1: RNR Key Fundamental Metrics Source: Morgan Stanley Research, Thomson Reuters Morgan Stanley does and seeks to do business with companies covered in Morgan Stanley Research. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of Morgan Stanley Research. Investors should consider Morgan Stanley Research as only a single factor in making their investment decision. For analyst certification and other important disclosures, refer to the Disclosure Section, located at the end of this report. 1

Risk Reward Renaissance Re - Risk Reward $ 160 140 120 100 80 60 40 20 Price Target $118 Bull $135 1.2x 4Q16e Bull Case BVPS Base $118 1.1x 4Q16e Base Case BVPS Bear $88 1.0x 4Q16e Bear Case BVPS Derived from Base case $111.27 $135.00 (+21%) $118.00 (+6%) $88.00 (-21%) 0 Feb-14 Aug-14 Feb-15 Aug-15 Feb-16 Aug-16 Feb-17 Source: Thomson Reuters, Morgan Stanley Research Price Target (Feb-17) Historical Stock Performance Current Stock Price WARNINGDONOTEDIT_RRS4RL~RNR.N~ Faster growth and higher returns as pricing improves. Pricing power returns to cat reinsurance. Higher interest rates produce investment income growth. Low cat losses, reserve releases and robust buybacks continue. PTP integration delivers larger than expected synergies. Sustainable mid-teen ROE. Improving pricing and faster growth drive multiple expansion toward historical averages. ~10% ROE. Cat losses close to historical avg. Top-line declines due to pricing pressure, lower investment returns, slower reserve releases. Mgmt expects 2016 to be a challenging year. ROE of ~10%. Our price target is based on 1.1x 4Q16e P/B, below its historical average of 1.3x P/B, due to continued pricing challenges and lower cross cycle ROE expectation compared to its historical average given business mix shift. Outsized losses in underwriting and investments within 4 quarters. BV drops 18% due to a large catastrophe event (~16% impact) and investment losses ~50% of those experienced during the financial crisis (~2% impact). Near trough multiple on lower BV as P&C pricing remains weak following the large event. Investment Thesis Diversified reinsurer with leading property cat franchise. RNR is the market leader in the shorttail property catastrophe market. Acquisition of PTP diversifies RNR's business mix to ~50%/50% property/casualty, altering return profile to higher combined ratio, lower ROE, with lower volatility. RNR has the highest ratings in reinsurance (AAratings and S&P ERM rating of Excellent ). Reinsurance market under pressure from both secular shift to alternative capital solutions (cat bonds, ILWs, etc.), and cyclical pricing declines (property cat pricing down 30%+ in 2 years). We expect ~10% ROEs in 2016-17e vs. 20%+ historical averages for RNR. Better positioned for challenging 2016: RNR expects property-cat premiums to decline -5% in 2016 as pricing continues to decline. Diversified business mix coupled with organic growth and strong underwriting culture positions RNR to better weather a challenging 2016. Valuations below historical average: Current ~1.1x BV is near historical lows and below historical avg. of 1.3x, reflecting challenging market conditions, business mix shift and lower expected returns. Risks to Achieving Price Target RenaissanceRe February 4, 2016 Upside stabilizing reinsurance pricing; lower catastrophe losses; larger than expected PTP synergies; improving investment returns; larger share buybacks. Downside increasing market competition leads to worse pricing and terms and conditions; large catastrophe losses (without the benefit of higher pricing); PTP integration issues; ROEs deteriorate further. 2

RNR 4Q15 Results vs. Expectations 4Q15 results: RNR Op EPS of $3.08 was above $2.71 consensus and our $2.86. Net written premiums grew +112% from inclusion of PTP book. Core margin deteriorated YoY to 71.5% due to business mix change vs.77.7% MS est. There were no cat losses and reserve releases of $37m (10.2pts) in 4Q. Investment income increased +77% YoY from higher invested assets post PTP acquistion. RNR repurchased 447k shares for $48m in 4Q and additional $339k shares for $37m till Feb 1st 2016. BV grew +2% to $99.13 and Op ROE was ~12.5%. Exhibit 2: Op EPS of $3.08 was above $2.71 consensus and $2.86 MS estimate 3

Premium Growth To Remain Challenged in 2016 Exhibit 3: P&C Net Written Premium Growth Exhibit 4: Net Written Premium by Business Segment Strong Premium growth in 4Q. In 4Q, net premiums written grew +112% vs. MS est of +53%, following inclusion of revenues from PTP acquisition. Within segments, managed cat premiums were $9m vs. $7m YoY. Specialty increased +195% YoY due to inclusion of Platinum revenues, and Lloyds was up +4% YoY. Premium growth to remain challenged in 2016. Management revised lower its expectation for 2016 managed cat premiums from -5% to -10%. Specialty and Lloyds growth is expected to be +20%. The guidance highlights continued challenges in property cat reinsurance market as pricing continues to remain negative and traditional reinsurer scale back capacity as returns approach closer to cost of capital. No Cat Losses Result in Strong 4Q Exhibit 5: Combined Ratio and Cat Losses Exhibit 6: Prior Period Reserve Development 4

Investment Income Above Expectation Exhibit 7: Net Investment Income Exhibit 8: Investment Portfolio Yield Capital Distribution Remains a Priority Exhibit 9: Shares Outstanding Exhibit 10: Excess Capital Estimate 6,000 5,000 4,000 3,000 2,000 1,000 - Debt/Capital Reserve Redundancy Reserve/Equity NPW/Equity $m ~3% total capital reduction, 1,366 return $300m to shareholders 1,266 4Q15E Shareholders Equity Total Debt 4,332 Source of fund Use of fund Reserve release: 231 Paydown debt: 100 4,263 Capital release: 169 Return to shareholders: 300 Total: 400 Total: 400 Re-Capitalized 24.0% 10-yr historical average 26.6% 22.9% 462 release 50% of reserve redundancy 231 0.61x 0.36x 10-yr historical average 0.60x 10-yr historical average 0.49x 0.56x 0.37x Capital distribution remains a priority: In 4Q, RNR repurchased 447k shares for $48m below our expectation of $192m. Till Feb 1st, RNR had repurchased an additional 339k shares for $37m. Management plans to return excess capital to shareholders if unable to deploy profitably. We expect share repurchases of $360m/$353m in 2016e/2017e respectively with annual payout ratio ~96% for 2016-17e. RNR.N Our $118 price target is based on 1.1x 4Q16e P/B, below its historical average of 1.6x P/B, due to continued pricing challenges and lower cross cycle ROE expectation compared to its historical average given business mix shift. Downside risks include: increasing market competition leads to worse pricing and terms and conditions; large catastrophe losses (without the benefit of higher pricing); PTP integration issues; ROEs deteriorate further. Upside risks include: stabilizing reinsurance pricing; lower catastrophe losses; larger than expected PTP synergies; improving investment returns; larger share buybacks. 5

RNR Model Income Statement ($ in millions, except per share data) 2014 2015 2016E 2017E 1Q15 2Q15 3Q15 4Q15 1Q16E 2Q16E 3Q16E 4Q16E Gross written premium 1,550.6 2,011.3 2,124.4 2,290.3 643.6 662.0 369.6 336.1 699.2 655.7 396.6 372.9 change yr/yr -3.4% 29.7% 5.6% 7.8% -8.7% 29.4% 83.9% 153.1% 8.6% -1.0% 7.3% 10.9% Managed Cat ex. Reinstatement 1,024.5 969.8 873.4 875.1 423.1 439.3 90.2 17.1 384.0 394.5 81.1 13.9 change yr/yr -17.8% -5.3% -9.9% 0.2% -14.7% 0.3% 19.4% 13.4% -9.3% -10.2% -10.2% -18.9% Net written premium 1,068.2 1,416.1 1,559.4 1,715.4 404.0 508.7 266.8 236.6 513.0 492.9 288.3 265.2 change yr/yr -11.3% 32.6% 10.1% 10.0% -10.3% 46.8% 67.1% 111.7% 27.0% -3.1% 8.1% 12.1% Earned premium 1,062.4 1,400.6 1,537.6 1,643.9 296.8 379.8 362.4 361.6 392.0 379.3 380.0 386.3 change yr/yr -4.7% 31.8% 9.8% 6.9% 3.6% 45.9% 39.9% 41.0% 32.1% -0.1% 4.9% 6.8% Paid losses 314.8 555.7 524.8 593.6 117.9 157.0 156.6 124.1 108.9 125.1 74.8 216.1 Reserve change (related to incurred claims) (116.9) (107.4) 97.3 106.3 (41.1) 12.3 (56.5) (22.1) 36.3 41.7 91.4 (72.0) Incurred losses 197.9 448.2 622.2 699.9 76.9 169.3 100.0 102.0 145.2 166.8 166.2 144.0 Commission expense 144.5 238.6 288.0 324.0 43.4 61.7 78.1 55.4 66.8 74.0 76.4 70.7 Other underwriting expense 190.6 219.1 237.7 248.2 45.6 54.7 54.5 64.3 56.2 55.4 58.6 67.5 Pretax underwriting results 529.4 494.6 389.8 371.8 130.9 94.1 129.7 139.9 123.8 83.2 78.8 104.0 Traditional investment income 94.3 130.6 144.7 149.9 25.8 32.5 35.6 36.8 35.9 36.0 36.3 36.4 Alternative investment income 30.0 21.9 32.3 33.2 13.9 6.1 (7.2) 9.2 8.0 8.0 8.1 8.2 Net investment income (pretax) 124.3 152.6 177.0 183.1 39.7 38.6 28.3 45.9 43.9 44.0 44.4 44.6 change yr/yr -40.7% 22.7% 16.0% 3.4% 1.9% 11.8% 13.6% 77.4% 10.6% 14.0% 56.6% -2.8% Equity in earnings of other ventures 26.1 20.5 24.0 24.0 5.3 6.2 5.7 3.3 6.0 6.0 6.0 6.0 Interest expense (17.2) (35.7) (41.4) (41.4) (5.3) (9.7) (10.4) (10.4) (10.3) (10.3) (10.3) (10.3) Corp. expense (23.0) (77.1) (16.0) (16.0) (45.6) (13.0) (7.5) (11.0) (4.0) (4.0) (4.0) (4.0) Fx gain/(loss) 6.3 (3.1) 0.0 0.0 (3.1) (1.7) 0.6 1.2 0.0 0.0 0.0 0.0 Corporate pretax Income (8.2) (81.9) (31.4) (31.4) (47.1) (16.9) (9.2) (8.6) (7.8) (7.8) (7.8) (7.8) Minority interest (153.5) (111.1) (79.5) (76.3) (39.7) (12.2) (31.2) (28.1) (20.7) (17.2) (18.4) (23.3) Preferred dividends (22.4) (22.4) (22.4) (22.4) (5.6) (5.6) (5.6) (5.6) (5.6) (5.6) (5.6) (5.6) Operating Income (Pre-tax) 469.5 431.9 433.5 424.8 78.2 98.1 112.1 143.5 133.6 96.5 91.4 112.0 Taxes (0.6) 45.9 (4.9) (4.6) 47.9 1.8 4.6 (8.5) (1.5) (1.0) (1.0) (1.3) Tax rate 0.1% -10.6% 1.1% 1.1% -61.3% -1.9% -4.1% 5.9% 1.2% 1.1% 1.1% 1.2% Operating Income (After-tax) 468.9 477.7 428.6 420.2 126.1 99.9 116.7 135.0 132.0 95.5 90.4 110.7 change yr/yr -25.7% 1.9% -10.3% -2.0% -7.3% 6.8% 18.0% -3.8% 4.7% -4.4% -22.5% -18.0% Net income 510.3 408.8 428.6 420.2 167.9 73.2 75.5 92.2 132.0 95.5 90.4 110.7 Operating EPS $11.56 $10.87 $10.11 $10.70 $3.10 $2.18 $2.58 $3.08 $3.03 $2.25 $2.15 $2.67 Operating EPS (ex. Fx) $11.40 $10.94 $10.11 $10.70 $3.18 $2.21 $2.56 $3.05 $3.03 $2.25 $2.15 $2.67 Realized gains/losses $1.04 ($1.58) $0.00 $0.00 $1.04 ($0.59) ($0.92) ($0.98) $0.00 $0.00 $0.00 $0.00 Net EPS $12.60 $9.28 $10.11 $10.70 $4.14 $1.59 $1.67 $2.09 $3.03 $2.25 $2.15 $2.67 Fully diluted shares 40.0 43.5 41.5 38.5 40.0 45.7 44.9 43.5 42.7 41.7 41.2 40.6 Balance Sheet Assets Invested Assets 7,269.3 9,506.0 9,748.9 10,021.0 9,241.7 9,678.4 9,524.3 9,506.0 9,555.1 9,612.9 9,793.2 9,748.9 Reinsurance Recoverable 66.7 134.5 139.5 144.9 82.7 136.5 141.4 134.5 136.4 138.5 143.2 139.5 DAC 110.1 199.4 219.3 241.2 146.1 173.4 213.6 199.4 160.7 190.7 235.0 219.3 Goodwill 7.9 265.2 265.2 265.2 281.3 275.7 270.2 265.2 265.2 265.2 265.2 265.2 Total Assets 8,203.6 11,560.9 11,887.0 12,247.0 11,287.2 12,053.2 11,906.7 11,560.9 11,714.1 12,068.1 12,264.0 11,887.0 change yr/yr 0.3% 40.9% 2.8% 3.0% 38.3% 41.5% 42.5% 40.9% 3.8% 0.1% 3.0% 2.8% Liabilities Debt 249.5 966.1 966.1 966.1 826.8 972.4 969.2 966.1 966.1 966.1 966.1 966.1 Preferred 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 400.0 Total Debt 649.5 1,366.1 1,366.1 1,366.1 1,226.8 1,372.4 1,369.2 1,366.1 1,366.1 1,366.1 1,366.1 1,366.1 Reserves (Gross) 1,412.5 2,767.0 2,869.4 2,981.1 2,781.6 2,847.6 2,796.1 2,767.0 2,805.2 2,849.0 2,945.1 2,869.4 Unearned Premiums 512.4 889.1 906.9 925.0 983.1 1,155.6 1,042.0 889.1 1,002.8 1,178.7 1,062.9 906.9 Total Liabilities 4,737.8 7,228.7 7,537.3 7,878.9 6,904.9 7,616.2 7,609.1 7,228.7 7,394.5 7,760.9 7,902.0 7,537.3 change yr/yr 1.3% 52.6% 4.3% 4.5% 43.8% 49.9% 51.5% 52.6% 7.1% 1.9% 3.8% 4.3% Equity Common Stock, APIC 38.4 551.4 551.4 551.4 801.0 796.5 595.8 551.4 551.4 551.4 551.4 551.4 Retained Earnings 3,423.9 3,778.7 3,796.2 3,814.6 3,578.0 3,637.5 3,699.6 3,778.7 3,766.1 3,753.7 3,808.5 3,796.2 AOCI 3.4 2.1 2.1 2.1 3.3 3.0 2.3 2.1 2.1 2.1 2.1 2.1 Total Common Equity 3,465.7 4,332.2 4,349.7 4,368.1 4,382.3 4,436.9 4,297.6 4,332.2 4,319.6 4,307.2 4,362.0 4,349.7 change yr/yr -1.1% 25.0% 0.4% 0.4% 30.3% 29.1% 28.8% 25.0% -1.4% -2.9% 1.5% 0.4% Book value per share $90.15 $99.13 $107.40 $116.17 $95.21 $96.43 $97.41 $99.13 $101.64 $103.41 $105.23 $107.40 change yr/yr 12.3% 10.0% 8.3% 8.2% 15.7% 13.7% 13.6% 10.0% 6.7% 7.2% 8.0% 8.3% Tangible Book value per share $89.95 $93.06 $100.85 $109.12 $89.10 $90.44 $91.28 $93.06 $95.40 $97.05 $98.84 $100.85 E= Morgan Stanley Equity Research Estimate.. 6

Key Metrics ($ in millions, except per share data) 2014 2015 2016E 2017E 1Q15 2Q15 3Q15 4Q15 1Q16E 2Q16E 3Q16E 4Q16E Underwriting Ratios Loss ratio 18.6% 32.0% 40.5% 42.6% 25.9% 44.6% 27.6% 28.2% 37.0% 44.0% 43.7% 37.3% Expense ratio 31.5% 32.7% 34.2% 34.8% 30.0% 30.6% 36.6% 33.1% 31.4% 34.1% 35.5% 35.8% Combined ratio 50.2% 64.7% 74.6% 77.4% 55.9% 75.2% 64.2% 61.3% 68.4% 78.1% 79.3% 73.1% CATs (Pts) 5.8% 3.7% 6.8% 5.9% 0.0% 6.3% 7.8% 0.0% 7.5% 6.6% 8.8% 4.1% Accident year CR 63.7% 76.3% 85.6% 87.3% 63.4% 83.9% 83.6% 71.5% 79.5% 89.0% 90.1% 83.9% Accident year CR (ex. CATs) 57.9% 72.6% 78.8% 81.4% 63.4% 77.6% 75.9% 71.5% 72.0% 82.4% 81.3% 79.8% Operating/Capital Statistics Operating ROE 13.5% 12.3% 9.9% 9.6% 12.9% 9.1% 10.7% 12.5% 12.2% 8.9% 8.3% 10.2% Net ROE 14.6% 10.5% 9.9% 9.6% 17.1% 6.6% 6.9% 8.5% 12.2% 8.9% 8.3% 10.2% Accident Year Oper. ROE 9.3% 7.7% 6.0% 5.9% 9.9% 6.0% 4.0% 9.3% 8.2% 5.1% 4.6% 6.4% Net Written premiums/equity 30.8% 32.7% 35.9% 39.3% 36.9% 45.9% 24.8% 21.8% 47.5% 45.8% 26.4% 24.4% Net reserves/equity 38.8% 60.8% 62.8% 64.9% 61.6% 61.1% 61.8% 60.8% 61.8% 62.9% 64.2% 62.8% Debt/Total Capital (incl. pfd in debt) 15.8% 24.0% 23.9% 23.8% 21.9% 23.6% 24.2% 24.0% 24.0% 24.1% 23.8% 23.9% Excluding AOCI: Book value per share (Ex. AOCI) 90.07 99.08 107.35 116.11 95.14 96.36 97.35 99.08 101.59 103.36 105.18 107.35 Operating ROE (Ex. AOCI) 13.5% 12.3% 9.9% 9.6% 12.9% 9.1% 10.7% 12.5% 12.2% 8.9% 8.3% 10.2% Total Net ROE (Ex. AOCI) 14.7% 10.5% 9.9% 9.6% 17.1% 6.6% 6.9% 8.6% 12.2% 8.9% 8.3% 10.2% Debt/Total Capital (incl. pfd in debt) ex. AOCI 15.8% 24.0% 23.9% 23.8% 21.9% 23.6% 24.2% 24.0% 24.0% 24.1% 23.9% 23.9% Investment Income Analysis Amortized cost investment balance 7,235.4 9,565.0 9,807.9 10,080.0 9,193.9 9,688.0 9,532.4 9,565.0 9,614.1 9,671.9 9,852.2 9,807.9 change yr/yr 0.5% 32.2% 2.5% 2.8% 35.4% 40.2% 35.9% 32.2% 4.6% -0.2% 3.4% 2.5% Calculated pretax yield (Traditional) 1.4% 1.7% 1.6% 1.6% 1.3% 1.5% 1.6% 1.6% 1.5% 1.5% 1.5% 1.5% Calculated pretax yield (Alternatives) 5.2% 4.3% 6.7% 6.7% 11.0% 4.7% -5.7% 7.6% 6.6% 6.6% 6.6% 6.6% Invested assets at market 7,269.3 9,506.0 9,748.9 10,021.0 9,241.7 9,678.4 9,524.3 9,506.0 9,555.1 9,612.9 9,793.2 9,748.9 EPS Sensitivity 1% move in Combined Ratio $0.26 $0.32 $0.37 $0.42 $0.07 $0.08 $0.08 $0.08 $0.09 $0.09 $0.09 $0.09 1% Growth in Earned Premiums $0.14 $0.09 $0.08 $0.09 $0.03 $0.01 $0.02 $0.02 $0.02 $0.02 $0.02 $0.02 10 bp on Investment Yield $0.18 $0.19 $0.23 $0.26 $0.05 $0.05 $0.05 $0.05 $0.06 $0.06 $0.06 $0.06 1% Increase in Consol. Tax Rate $0.03 $0.04 $0.04 $0.05 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 Reserve Analysis (Net) Beginning reserve balance 1,462.7 1,345.8 2,632.5 2,729.9 1,345.8 2,698.9 2,711.2 2,654.6 2,632.5 2,668.8 2,710.5 2,801.9 Incurred losses 197.9 448.2 622.2 699.9 76.9 169.3 100.0 102.0 145.2 166.8 166.2 144.0 Paid losses (314.8) (555.7) (524.8) (593.6) (117.9) (157.0) (156.6) (124.1) (108.9) (125.1) (74.8) (216.1) Other changes 0.0 1,394.1 0.0 0.0 1,394.1 0.0 0.0 (0.0) 0.0 0.0 0.0 0.0 Ending net reserve balance 1,345.8 2,632.5 2,729.9 2,836.2 2,698.9 2,711.2 2,654.6 2,632.5 2,668.8 2,710.5 2,801.9 2,729.9 Paid: incurred 159.1% 124.0% 84.4% 84.8% 153.4% 92.7% 156.5% 121.7% 75.0% 75.0% 45.0% 150.0% Paid: earned 29.6% 39.7% 34.1% 36.1% 39.7% 41.3% 43.2% 34.3% 27.8% 33.0% 19.7% 55.9% Prior Period Development (Neg = Favorable) (143.8) (162.4) (168.1) (163.4) (22.1) (33.1) (70.4) (36.9) (43.6) (41.3) (41.3) (41.9) Pts on LR -13.5% -11.6% -10.9% -9.9% -7.5% -8.7% -19.4% -10.2% -11.1% -10.9% -10.9% -10.8% % of Beg. of Yr. Reserves -9.8% -12.1% -6.4% -6.0% -1.9% -2.9% -6.1% -3.2% -3.2% -3.1% -3.1% -3.1% EPS Impact (est.) $ 3.59 $ 4.08 $ 4.01 $ 4.21 $ 0.71 $ 0.74 $ 1.63 $ 0.79 $ 1.01 $ 0.98 $ 0.99 $ 1.02 Capital Management Dividends per share $1.15 $1.20 $1.24 $1.28 $0.30 $0.30 $0.30 $0.30 $0.31 $0.31 $0.31 $0.31 Shares repurchased 5.3 2.4 3.4 3.1 0.0 0.1 1.9 0.4 1.3 0.9 0.3 1.0 $ amount of shs repurchased (est.) $516.1 $259.5 $382.2 $376.9 $0.0 $8.4 $203.1 $48.0 $136.9 $100.5 $28.5 $116.2 Ending shares outstanding 38.4 43.7 40.5 37.6 46.0 46.0 44.1 43.7 42.5 41.7 41.5 40.5 Total payout ratio (% operating income) 119.8% 65.6% 101.2% 101.4% 10.9% 22.2% 185.4% 45.3% 113.7% 118.8% 45.7% 116.4% E= Morgan Stanley Equity Research Estimate.. RenaissanceRe February 4, 2016 7

Disclosure Section The information and opinions in Morgan Stanley Research were prepared by Morgan Stanley & Co. LLC, and/or Morgan Stanley C.T.V.M. S.A., and/or Morgan Stanley Mexico, Casa de Bolsa, S.A. de C.V., and/or Morgan Stanley Canada Limited. As used in this disclosure section, "Morgan Stanley" includes Morgan Stanley & Co. LLC, Morgan Stanley C.T.V.M. S.A., Morgan Stanley Mexico, Casa de Bolsa, S.A. de C.V., Morgan Stanley Canada Limited and their affiliates as necessary. For important disclosures, stock price charts and equity rating histories regarding companies that are the subject of this report, please see the Morgan Stanley Research Disclosure Website at www.morganstanley.com/researchdisclosures, or contact your investment representative or Morgan Stanley Research at 1585 Broadway, (Attention: Research Management), New York, NY, 10036 USA. For valuation methodology and risks associated with any price targets referenced in this research report, please contact the Client Support Team as follows: US/Canada +1 800 303-2495; Hong Kong +852 2848-5999; Latin America +1 718 754-5444 (U.S.); London +44 (0)20-7425-8169; Singapore +65 6834-6860; Sydney +61 (0)2-9770-1505; Tokyo +81 (0)3-6836-9000. Alternatively you may contact your investment representative or Morgan Stanley Research at 1585 Broadway, (Attention: Research Management), New York, NY 10036 USA. Analyst Certification The following analysts hereby certify that their views about the companies and their securities discussed in this report are accurately expressed and that they have not received and will not receive direct or indirect compensation in exchange for expressing specific recommendations or views in this report: Kai Pan. Unless otherwise stated, the individuals listed on the cover page of this report are research analysts. Global Research Conflict Management Policy Morgan Stanley Research has been published in accordance with our conflict management policy, which is available at www.morganstanley.com/institutional/research/conflictpolicies. Important US Regulatory Disclosures on Subject Companies As of January 29, 2016, Morgan Stanley beneficially owned 1% or more of a class of common equity securities of the following companies covered in Morgan Stanley Research: PartnerRe Ltd.. Within the last 12 months, Morgan Stanley managed or co-managed a public offering (or 144A offering) of securities of Aon PLC, Marsh & McLennan Cos, National General Holdings Corp, RenaissanceRe, XL Group PLC. Within the last 12 months, Morgan Stanley has received compensation for investment banking services from American Int'l Grp, Aon PLC, Marsh & McLennan Cos, National General Holdings Corp, RenaissanceRe, The Travelers Companies, Inc., XL Group PLC. In the next 3 months, Morgan Stanley expects to receive or intends to seek compensation for investment banking services from Allstate Corporation, American Int'l Grp, Aon PLC, Arch Capital Group Ltd., Arthur J. Gallagher, Axis Capital Holdings, Brown & Brown Inc., Intact Financial Corp, Marsh & McLennan Cos, National General Holdings Corp, RenaissanceRe, The Travelers Companies, Inc., Third Point Reinsurance Ltd, W.R. Berkley Corp., Willis Towers Watson PLC, XL Group PLC. Within the last 12 months, Morgan Stanley has received compensation for products and services other than investment banking services from Allstate Corporation, American Int'l Grp, Aon PLC, Arch Capital Group Ltd., Arthur J. Gallagher, Chubb LTD, Intact Financial Corp, Marsh & McLennan Cos, PartnerRe Ltd., Progressive Corp, RenaissanceRe, The Travelers Companies, Inc., W.R. Berkley Corp., Willis Towers Watson PLC, XL Group PLC. Within the last 12 months, Morgan Stanley has provided or is providing investment banking services to, or has an investment banking client relationship with, the following company: Allstate Corporation, American Int'l Grp, Aon PLC, Arch Capital Group Ltd., Arthur J. Gallagher, Axis Capital Holdings, Brown & Brown Inc., Intact Financial Corp, Marsh & McLennan Cos, National General Holdings Corp, RenaissanceRe, The Travelers Companies, Inc., Third Point Reinsurance Ltd, W.R. Berkley Corp., Willis Towers Watson PLC, XL Group PLC. Within the last 12 months, Morgan Stanley has either provided or is providing non-investment banking, securities-related services to and/or in the past has entered into an agreement to provide services or has a client relationship with the following company: Allstate Corporation, American Int'l Grp, Aon PLC, Arch Capital Group Ltd., Arthur J. Gallagher, Axis Capital Holdings, Chubb LTD, Intact Financial Corp, Marsh & McLennan Cos, PartnerRe Ltd., Progressive Corp, RenaissanceRe, The Travelers Companies, Inc., W.R. Berkley Corp., Willis Towers Watson PLC, XL Group PLC. Morgan Stanley & Co. LLC makes a market in the securities of Allstate Corporation, American Int'l Grp, Aon PLC, Arch Capital Group Ltd., Arthur J. Gallagher, Axis Capital Holdings, Brown & Brown Inc., Chubb LTD, Everest Re Group, Ltd., Marsh & McLennan Cos, National General Holdings Corp, PartnerRe Ltd., Progressive Corp, RenaissanceRe, The Travelers Companies, Inc., Third Point Reinsurance Ltd, W.R. Berkley Corp., Willis Towers Watson PLC, XL Group PLC. The equity research analysts or strategists principally responsible for the preparation of Morgan Stanley Research have received compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors, firm revenues and overall investment banking revenues. Morgan Stanley and its affiliates do business that relates to companies/instruments covered in Morgan Stanley Research, including market making, providing liquidity, fund management, commercial banking, extension of credit, investment services and investment banking. Morgan Stanley sells to and buys from customers the securities/instruments of companies covered in Morgan Stanley Research on a principal basis. Morgan Stanley may have a position in the debt of the Company or instruments discussed in this report. Certain disclosures listed above are also for compliance with applicable regulations in non-us jurisdictions. STOCK RATINGS Morgan Stanley uses a relative rating system using terms such as Overweight, Equal-weight, Not-Rated or Underweight (see definitions below). Morgan Stanley does not assign ratings of Buy, Hold or Sell to the stocks we cover. Overweight, Equal-weight, Not-Rated and Underweight are not the equivalent of buy, hold and sell. Investors should carefully read the definitions of all ratings used in Morgan Stanley Research. In addition, since Morgan Stanley Research contains more complete information concerning the analyst's views, investors should carefully read Morgan Stanley Research, in its entirety, and not infer the contents from the rating alone. In any case, ratings (or research) should not be used or relied upon as investment advice. An investor's decision to buy or sell a stock should depend on individual circumstances (such as the investor's existing holdings) and other considerations. Global Stock Ratings Distribution (as of January 31, 2016) For disclosure purposes only (in accordance with NASD and NYSE requirements), we include the category headings of Buy, Hold, and Sell alongside our ratings of Overweight, Equal-weight, Not-Rated and Underweight. Morgan Stanley does not assign ratings of Buy, Hold or Sell to the stocks we cover. Overweight, Equal-weight, Not-Rated and Underweight are not the equivalent of buy, hold, and sell but represent recommended relative weightings (see definitions below). To satisfy regulatory requirements, we correspond Overweight, our most positive stock rating, with a buy recommendation; we correspond Equal-weight and Not-Rated to hold and Underweight to sell recommendations, respectively. 8

COVERAGE UNIVERSE INVESTMENT BANKING CLIENTS (IBC) STOCK RATING CATEGORY COUNT % OF TOTAL COUNT % OF TOTAL IBC % OF RATING CATEGORY Overweight/Buy 1206 36% 323 43% 27% Equal-weight/Hold 1432 42% 331 44% 23% Not-Rated/Hold 79 2% 9 1% 11% Underweight/Sell 658 19% 86 11% 13% TOTAL 3,375 749 Data include common stock and ADRs currently assigned ratings. Investment Banking Clients are companies from whom Morgan Stanley received investment banking compensation in the last 12 months. Analyst Stock Ratings Overweight (O). The stock's total return is expected to exceed the average total return of the analyst's industry (or industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months. Equal-weight (E). The stock's total return is expected to be in line with the average total return of the analyst's industry (or industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months. Not-Rated (NR). Currently the analyst does not have adequate conviction about the stock's total return relative to the average total return of the analyst's industry (or industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months. Underweight (U). The stock's total return is expected to be below the average total return of the analyst's industry (or industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months. Unless otherwise specified, the time frame for price targets included in Morgan Stanley Research is 12 to 18 months. Analyst Industry Views Attractive (A): The analyst expects the performance of his or her industry coverage universe over the next 12-18 months to be attractive vs. the relevant broad market benchmark, as indicated below. In-Line (I): The analyst expects the performance of his or her industry coverage universe over the next 12-18 months to be in line with the relevant broad market benchmark, as indicated below. Cautious (C): The analyst views the performance of his or her industry coverage universe over the next 12-18 months with caution vs. the relevant broad market benchmark, as indicated below. Benchmarks for each region are as follows: North America - S&P 500; Latin America - relevant MSCI country index or MSCI Latin America Index; Europe - MSCI Europe; Japan - TOPIX; Asia - relevant MSCI country index or MSCI sub-regional index or MSCI AC Asia Pacific ex Japan Index. Stock Price, Price Target and Rating History (See Rating Definitions) Important Disclosures for Morgan Stanley Smith Barney LLC Customers 9

Important disclosures regarding the relationship between the companies that are the subject of Morgan Stanley Research and Morgan Stanley Smith Barney LLC or Morgan Stanley or any of their affiliates, are available on the Morgan Stanley Wealth Management disclosure website at www.morganstanley.com/online/researchdisclosures. For Morgan Stanley specific disclosures, you may refer to www.morganstanley.com/researchdisclosures. Each Morgan Stanley Equity Research report is reviewed and approved on behalf of Morgan Stanley Smith Barney LLC. This review and approval is conducted by the same person who reviews the Equity Research report on behalf of Morgan Stanley. This could create a conflict of interest. Other Important Disclosures Morgan Stanley & Co. International PLC and its affiliates have a significant financial interest in the debt securities of Allstate Corporation, American Int'l Grp, Aon PLC, Axis Capital Holdings, Marsh & McLennan Cos, National General Holdings Corp, Progressive Corp, RenaissanceRe, The Travelers Companies, Inc., W.R. Berkley Corp., XL Group PLC. Morgan Stanley is not acting as a municipal advisor and the opinions or views contained herein are not intended to be, and do not constitute, advice within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act. Morgan Stanley produces an equity research product called a "Tactical Idea." Views contained in a "Tactical Idea" on a particular stock may be contrary to the recommendations or views expressed in research on the same stock. This may be the result of differing time horizons, methodologies, market events, or other factors. For all research available on a particular stock, please contact your sales representative or go to Matrix at http://www.morganstanley.com/matrix. Morgan Stanley Research is provided to our clients through our proprietary research portal on Matrix and also distributed electronically by Morgan Stanley to clients. Certain, but not all, Morgan Stanley Research products are also made available to clients through third-party vendors or redistributed to clients through alternate electronic means as a convenience. For access to all available Morgan Stanley Research, please contact your sales representative or go to Matrix at http://www.morganstanley.com/matrix. Any access and/or use of Morgan Stanley Research is subject to Morgan Stanley's Terms of Use (http://www.morganstanley.com/terms.html). By accessing and/or using Morgan Stanley Research, you are indicating that you have read and agree to be bound by our Terms of Use (http://www.morganstanley.com/terms.html). In addition you consent to Morgan Stanley processing your personal data and using cookies in accordance with our Privacy Policy and our Global Cookies Policy (http://www.morganstanley.com/privacy_pledge.html), including for the purposes of setting your preferences and to collect readership data so that we can deliver better and more personalized service and products to you. To find out more information about how Morgan Stanley processes personal data, how we use cookies and how to reject cookies see our Privacy Policy and our Global Cookies Policy (http://www.morganstanley.com/privacy_pledge.html). If you do not agree to our Terms of Use and/or if you do not wish to provide your consent to Morgan Stanley processing your personal data or using cookies please do not access our research. Morgan Stanley Research does not provide individually tailored investment advice. Morgan Stanley Research has been prepared without regard to the circumstances and objectives of those who receive it. Morgan Stanley recommends that investors independently evaluate particular investments and strategies, and encourages investors to seek the advice of a financial adviser. The appropriateness of an investment or strategy will depend on an investor's circumstances and objectives. The securities, instruments, or strategies discussed in Morgan Stanley Research may not be suitable for all investors, and certain investors may not be eligible to purchase or participate in some or all of them. Morgan Stanley Research is not an offer to buy or sell or the solicitation of an offer to buy or sell any security/instrument or to participate in any particular trading strategy. The value of and income from your investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. If provided, and unless otherwise stated, the closing price on the cover page is that of the primary exchange for the subject company's securities/instruments. The fixed income research analysts, strategists or economists principally responsible for the preparation of Morgan Stanley Research have received compensation based upon various factors, including quality, accuracy and value of research, firm profitability or revenues (which include fixed income trading and capital markets profitability or revenues), client feedback and competitive factors. Fixed Income Research analysts', strategists' or economists' compensation is not linked to investment banking or capital markets transactions performed by Morgan Stanley or the profitability or revenues of particular trading desks. The "Important US Regulatory Disclosures on Subject Companies" section in Morgan Stanley Research lists all companies mentioned where Morgan Stanley owns 1% or more of a class of common equity securities of the companies. For all other companies mentioned in Morgan Stanley Research, Morgan Stanley may have an investment of less than 1% in securities/instruments or derivatives of securities/instruments of companies and may trade them in ways different from those discussed in Morgan Stanley Research. Employees of Morgan Stanley not involved in the preparation of Morgan Stanley Research may have investments in securities/instruments or derivatives of securities/instruments of companies mentioned and may trade them in ways different from those discussed in Morgan Stanley Research. Derivatives may be issued by Morgan Stanley or associated persons. With the exception of information regarding Morgan Stanley, Morgan Stanley Research is based on public information. Morgan Stanley makes every effort to use reliable, comprehensive information, but we make no representation that it is accurate or complete. We have no obligation to tell you when opinions or information in Morgan Stanley Research change apart from when we intend to discontinue equity research coverage of a subject company. Facts and views presented in Morgan Stanley Research have not been reviewed by, and may not reflect information known to, professionals in other Morgan Stanley business areas, including investment banking personnel. Morgan Stanley Research personnel may participate in company events such as site visits and are generally prohibited from accepting payment by the company of associated expenses unless pre-approved by authorized members of Research management. Morgan Stanley may make investment decisions that are inconsistent with the recommendations or views in this report. To our readers in Taiwan: Information on securities/instruments that trade in Taiwan is distributed by Morgan Stanley Taiwan Limited ("MSTL"). Such information is for your reference only. The reader should independently evaluate the investment risks and is solely responsible for their investment decisions. Morgan Stanley Research may not be distributed to the public media or quoted or used by the public media without the express written consent of Morgan Stanley. Information on securities/instruments that do not trade in Taiwan is for informational purposes only and is not to be construed as a recommendation or a solicitation to trade in such securities/instruments. MSTL may not execute transactions for clients in these securities/instruments. To our readers in Hong Kong: Information is distributed in Hong Kong by and on behalf of, and is attributable to, Morgan Stanley Asia Limited as part of its regulated activities in Hong Kong. If you have any queries concerning Morgan Stanley Research, please contact our Hong Kong sales representatives. Morgan Stanley is not incorporated under PRC law and the research in relation to this report is conducted outside the PRC. Morgan Stanley Research does not constitute an offer to sell or the solicitation of an offer to buy any securities in the PRC. PRC investors shall have the relevant qualifications to invest in such securities and shall be responsible for obtaining all relevant approvals, licenses, verifications and/or registrations from the relevant governmental authorities themselves. Morgan Stanley Research is disseminated in Brazil by Morgan Stanley C.T.V.M. S.A.; in Mexico by Morgan Stanley México, Casa de Bolsa, S.A. de C.V which is regulated by Comision Nacional Bancaria y de Valores. Paseo de los Tamarindos 90, Torre 1, Col. Bosques de las Lomas Floor 29, 05120 Mexico City; in Japan by Morgan Stanley MUFG Securities Co., Ltd. and, for Commodities related research reports only, Morgan Stanley Capital Group Japan Co., Ltd; in Hong Kong by Morgan Stanley Asia Limited (which accepts responsibility for its contents) and by Bank Morgan Stanley AG, Hong Kong Branch; in Singapore by Morgan Stanley Asia (Singapore) Pte. (Registration number 199206298Z) and/or Morgan Stanley Asia (Singapore) Securities Pte Ltd (Registration number 200008434H), regulated by the Monetary Authority of Singapore (which accepts legal responsibility for its contents and should be contacted with respect to any matters arising from, or in connection with, Morgan Stanley Research) and by Bank Morgan Stanley AG, Singapore Branch (Registration number T11FC0207F); in Australia to "wholesale clients" within the meaning of the Australian Corporations Act by Morgan Stanley Australia Limited A.B.N. 67 003 734 576, holder of Australian financial services license No. 233742, which accepts responsibility for its contents; in Australia to 10

"wholesale clients" and "retail clients" within the meaning of the Australian Corporations Act by Morgan Stanley Wealth Management Australia Pty Ltd (A.B.N. 19 009 145 555, holder of Australian financial services license No. 240813, which accepts responsibility for its contents; in Korea by Morgan Stanley & Co International plc, Seoul Branch; in India by Morgan Stanley India Company Private Limited; in Indonesia by PT Morgan Stanley Asia Indonesia; in Canada by Morgan Stanley Canada Limited, which has approved of and takes responsibility for its contents in Canada; in Germany by Morgan Stanley Bank AG, Frankfurt am Main and Morgan Stanley Private Wealth Management Limited, Niederlassung Deutschland, regulated by Bundesanstalt fuer Finanzdienstleistungsaufsicht (BaFin); in Spain by Morgan Stanley, S.V., S.A., a Morgan Stanley group company, which is supervised by the Spanish Securities Markets Commission (CNMV) and states that Morgan Stanley Research has been written and distributed in accordance with the rules of conduct applicable to financial research as established under Spanish regulations; in the US by Morgan Stanley & Co. LLC, which accepts responsibility for its contents. Morgan Stanley & Co. International plc, authorized by the Prudential Regulatory Authority and regulated by the Financial Conduct Authority and the Prudential Regulatory Authority, disseminates in the UK research that it has prepared, and approves solely for the purposes of section 21 of the Financial Services and Markets Act 2000, research which has been prepared by any of its affiliates. RMB Morgan Stanley (Proprietary) Limited is a member of the JSE Limited and regulated by the Financial Services Board in South Africa. RMB Morgan Stanley (Proprietary) Limited is a joint venture owned equally by Morgan Stanley International Holdings Inc. and RMB Investment Advisory (Proprietary) Limited, which is wholly owned by FirstRand Limited. The information in Morgan Stanley Research is being disseminated by Morgan Stanley Saudi Arabia, regulated by the Capital Market Authority in the Kingdom of Saudi Arabia, and is directed at Sophisticated investors only. The information in Morgan Stanley Research is being communicated by Morgan Stanley & Co. International plc (DIFC Branch), regulated by the Dubai Financial Services Authority (the DFSA), and is directed at Professional Clients only, as defined by the DFSA. The financial products or financial services to which this research relates will only be made available to a customer who we are satisfied meets the regulatory criteria to be a Professional Client. The information in Morgan Stanley Research is being communicated by Morgan Stanley & Co. International plc (QFC Branch), regulated by the Qatar Financial Centre Regulatory Authority (the QFCRA), and is directed at business customers and market counterparties only and is not intended for Retail Customers as defined by the QFCRA. As required by the Capital Markets Board of Turkey, investment information, comments and recommendations stated here, are not within the scope of investment advisory activity. Investment advisory service is provided exclusively to persons based on their risk and income preferences by the authorized firms. Comments and recommendations stated here are general in nature. These opinions may not fit to your financial status, risk and return preferences. For this reason, to make an investment decision by relying solely to this information stated here may not bring about outcomes that fit your expectations. The trademarks and service marks contained in Morgan Stanley Research are the property of their respective owners. Third-party data providers make no warranties or representations relating to the accuracy, completeness, or timeliness of the data they provide and shall not have liability for any damages relating to such data. The Global Industry Classification Standard (GICS) was developed by and is the exclusive property of MSCI and S&P. Morgan Stanley Research, or any portion thereof may not be reprinted, sold or redistributed without the written consent of Morgan Stanley. INDUSTRY COVERAGE: Insurance - Property & Casualty COMPANY (TICKER) RATING (AS OF) PRICE* (02/03/2016) Kai Pan Allstate Corporation (ALL.N) E (07/06/2010) $59.64 American Int'l Grp (AIG.N) ++ $54.31 Aon PLC (AON.N) E (05/31/2012) $87.74 Arch Capital Group Ltd. (ACGL.O) E (07/06/2010) $66.59 Arthur J. Gallagher (AJG.N) E (05/31/2012) $38.54 Axis Capital Holdings (AXS.N) E (08/14/2015) $52.77 Brown & Brown Inc. (BRO.N) U (01/27/2016) $30.76 Chubb LTD (CB.N) O (11/12/2015) $112.83 Everest Re Group, Ltd. (RE.N) E (05/16/2013) $177.70 Intact Financial Corp (IFC.TO) E (09/08/2015) C$82.98 Marsh & McLennan Cos (MMC.N) E (02/09/2015) $52.84 National General Holdings Corp (NGHC.O) O (01/26/2016) $20.13 PartnerRe Ltd. (PRE.N) $140.38 Progressive Corp (PGR.N) U (04/25/2012) $30.42 RenaissanceRe (RNR.N) E (03/09/2015) $111.27 The Travelers Companies, Inc. (TRV.N) E (03/02/2012) $106.89 Third Point Reinsurance Ltd (TPRE.N) E (01/06/2014) $11.14 W.R. Berkley Corp. (WRB.N) E (01/21/2016) $50.51 Willis Towers Watson PLC (WLTW.O) O (02/12/2015) $114.05 XL Group PLC (XL.N) O (05/12/2015) $35.62 Stock Ratings are subject to change. Please see latest research for each company. * Historical prices are not split adjusted. 2016 Morgan Stanley 11