Document

Exhibit 99.2

Employers Holdings, Inc.

Fourth Quarter and Full Year 2024

Financial Supplement

February 20, 2025

EMPLOYERS HOLDINGS, INC.

Table of Contents


Page

3						Consolidated Financial Highlights

4						Summary Consolidated Balance Sheets

5						Summary Consolidated Income Statements

6						Return on Equity

7						Combined Ratios

8						Roll-forward of Unpaid Losses and LAE

9						Consolidated Investment Portfolio

10						Book Value Per Share

11						Earnings Per Share

12						Non-GAAP Financial Measures

EMPLOYERS HOLDINGS, INC.

Consolidated Financial Highlights (unaudited)

$ in millions, except per share amounts


	Three Months Ended								Years Ended
	December 31,								December 31,
	2024			2023			% change		2024			2023			% change
Selected financial highlights:
Gross premiums written	$	176.3		$	178.2		(1)	%	$	776.3		$	767.7		1	%
Net premiums written	174.7			176.4			(1)		769.5			760.6			1
Net premiums earned	190.2			187.5			1		749.5			721.9			4
Net investment income	26.7			26.2			2		107.0			106.5			—
Net income excluding LPT(1)	28.4			44.4			(36)		113.0			110.9			2
Adjusted net income(1)	28.7			36.1			(20)		94.0			101.7			(8)
Net income before income taxes	34.7			58.2			(40)		146.7			148.4			(1)
Net income	28.3			45.6			(38)		118.6			118.1			—
Comprehensive income (loss)	(8.9)			116.2			(108)		122.1			171.0			(29)
Total assets									3,541.3			3,550.4			—
Stockholders' equity									1,068.7			1,013.9			5
Stockholders' equity including the Deferred Gain(2)									1,162.7			1,113.1			4
Adjusted stockholders' equity(2)									1,245.2			1,199.1			4
Annualized adjusted return on stockholders' equity(3)	9.3		%	12.2		%	(24)	%	7.7		%	8.5		%	(9)
Amounts per share:
Cash dividends declared per share	$	0.30		$	0.28		7	%	$	1.18		$	1.10		7	%
Earnings per diluted share(4)	1.14			1.77			(36)		4.71			4.45			6
Earnings per diluted share excluding LPT(4)	1.14			1.72			(34)		4.49			4.18			7
Adjusted earnings per diluted share(4)	1.15			1.40			(18)		3.73			3.83			(3)
Book value per share(2)									43.52			39.96			9
Book value per share including the Deferred Gain(2)									47.35			43.88			8
Adjusted book value per share(2)									50.71			47.26			7
Combined ratio excluding LPT:(5)
Loss and loss adjustment expense ratio:
Current year	64.2		%	63.5		%			64.1		%	63.4		%
Prior Year	(4.7)			(13.3)					(2.5)			(6.2)
Loss and loss adjustment expense ratio	59.5		%	50.2		%			61.6		%	57.2		%
Commission expense ratio	12.8			14.0					13.5			13.9
Underwriting and general and administrative expense ratio	23.2			24.6					23.5			24.9
Combined ratio excluding LPT	95.5		%	88.8		%			98.6		%	96.0		%

(1) See Page 5 for calculations and Page 12 for information regarding our use of Non-GAAP Financial Measures.
(2) See Page 10 for calculations and Page 12 for information regarding our use of Non-GAAP Financial Measures.
(3) See Page 6 for calculations and Page 12 for information regarding our use of Non-GAAP Financial Measures.
(4) See Page 11 for calculations and Page 12 for information regarding our use of Non-GAAP Financial Measures.
(5) See Page 7 for calculations and Page 12 for information regarding our use of Non-GAAP Financial Measures.

EMPLOYERS HOLDINGS, INC.

Summary Consolidated Balance Sheets (unaudited)

$ in millions, except per share amounts


	December 31, 2024		December 31, 2023
ASSETS
Available for sale:








Investments, cash and cash equivalents	$	2,532.4	$	2,504.7
Accrued investment income	15.7		16.3
Premiums receivable, net	361.3		359.4


Reinsurance recoverable, net of allowance, on paid and unpaid losses and LAE	417.8		433.8
Deferred policy acquisition costs	59.6		55.6

Deferred income taxes, net	38.3		43.4
Contingent commission receivable—LPT Agreement	—		14.2
Other assets	116.2		123.0
Total assets	$	3,541.3	$	3,550.4

LIABILITIES
Unpaid losses and LAE	$	1,808.2	$	1,884.5
Unearned premiums	402.2		379.7
Commissions and premium taxes payable	65.8		66.0
Deferred Gain	94.0		99.2

Other liabilities	102.4		107.1
Total liabilities	$	2,472.6	$	2,536.5

STOCKHOLDERS' EQUITY


Common stock and additional paid-in capital	$	424.8	$	420.4
Retained earnings	1,472.9		1,384.3
Accumulated other comprehensive loss, net	(82.5)		(86.0)
Treasury stock, at cost	(746.5)		(704.8)
Total stockholders’ equity	1,068.7		1,013.9
Total liabilities and stockholders’ equity	$	3,541.3	$	3,550.4

Stockholders' equity including the Deferred Gain (1)	$	1,162.7	$	1,113.1
Adjusted stockholders' equity (1)	1,245.2		1,199.1

Book value per share (1)	$	43.52	$	39.96
Book value per share including the Deferred Gain (1)	47.35		43.88
Adjusted book value per share (1)	50.71		47.26


(1) See Page 10 for calculations and Page 12 for information regarding our use of Non-GAAP Financial Measures.

EMPLOYERS HOLDINGS, INC.

Summary Consolidated Income Statements (unaudited)

$ in millions


	Three Months Ended				Years Ended
	December 31,				December 31,
	2024		2023		2024		2023
Revenues:
Net premiums earned	$	190.2	$	187.5	$	749.5	$	721.9
Net investment income	26.7		26.2		107.0		106.5
Net realized and unrealized (losses) gains on investments(1)	(0.4)		12.1		24.1		22.7

Other income (loss)	0.1		(0.1)		0.1		(0.2)
Total revenues	216.6		225.7		880.7		850.9
Expenses:
Losses and LAE incurred	113.2		92.9		456.2		405.7
Commission expense	24.4		26.3		101.2		100.0
Underwriting and general and administrative expenses	44.2		46.1		176.5		180.0
Interest and financing expenses	0.1		0.6		0.1		5.8
Other expenses	—		1.6		—		11.0






Total expenses	(181.9)		(167.5)		(734.0)		(702.5)
Net income before income taxes	34.7		58.2		146.7		148.4

Income tax expense	(6.4)		(12.6)		(28.1)		(30.3)
Net income	28.3		45.6		118.6		118.1
Unrealized AFS investment (losses) gains arising during the period, net of tax	(39.2)		66.6		(3.5)		46.6
Reclassification adjustment for realized AFS investment gains in net income, net of tax	2.0		4.0		7.0		6.3
Total Comprehensive income	$	(8.9)	$	116.2	$	122.1	$	171.0
Net income	$	28.3	$	45.6	$	118.6	$	118.1




Amortization of the Deferred Gain - losses	(1.6)		(1.5)		(6.1)		(6.3)
Amortization of the Deferred Gain - contingent commission	—		(0.3)		(0.8)		(1.5)
LPT reserve adjustment	1.7		0.9		1.7		0.9
LPT contingent commission adjustments	—		(0.3)		(0.4)		(0.3)
Net income excluding LPT Agreement (2)	$	28.4	$	44.4	$	113.0	$	110.9
Net realized and unrealized losses (gains) on investments	0.4		(12.1)		(24.1)		(22.7)

Lease termination and asset impairment charges	—		1.6		—		11.0

Income tax (benefit) expense related to items excluded from Net income	(0.1)		2.2		5.1		2.5

Adjusted net income (2)	$	28.7	$	36.1	$	94.0	$	101.7

(1) Includes unrealized gains on equity securities and other invested assets of $2.4 million and $17.8 million for the three months ended December 31, 2024 and 2023, respectively, and $30.5 million and $36.2 million for the year ended December 31, 2024 and 2023, respectively
(2) See Page 12 regarding our use of Non-GAAP Financial Measures.

EMPLOYERS HOLDINGS, INC.

Return on Equity (unaudited)

$ in millions


		Three Months Ended						Years Ended
		December 31,						December 31,
		2024			2023			2024			2023

Net income	A	$	28.3		$	45.6		$	118.6		$	118.1

Impact of the LPT Agreement		0.1			(1.2)			(5.6)			(7.2)
Net realized and unrealized losses (gains) on investments		0.4			(12.1)			(24.1)			(22.7)

Lease termination and asset impairment charges		—			1.6			—			11.0

Income tax (benefit) expense related to items excluded from Net income		(0.1)			2.2			5.1			2.5

Adjusted net income(1)	B	$	28.7		$	36.1		$	94.0		$	101.7

Stockholders' equity - end of period		$	1,068.7		$	1,013.9		$	1,068.7		$	1,013.9
Stockholders' equity - beginning of period		1,093.4			919.0			1,013.9			944.2
Average stockholders' equity	C	$	1,081.1		$	966.5		$	1,041.3		$	979.1

Stockholders' equity - end of period		$	1,068.7		$	1,013.9		$	1,068.7		$	1,013.9
Deferred Gain - end of period		94.0			99.2			94.0			99.2

Accumulated other comprehensive loss, before taxes - end of period		104.5			108.9			104.5			108.9

Income tax related to accumulated other comprehensive loss - end of period		(22.0)			(22.9)			(22.0)			(22.9)
Adjusted stockholders' equity - end of period		1,245.2			1,199.1			1,245.2			1,199.1
Adjusted stockholders' equity - beginning of period		1,232.5			1,175.8			1,199.1			1,189.2
Average adjusted stockholders' equity(1)	D	$	1,238.9		$	1,187.5		$	1,222.2		$	1,194.2

Return on stockholders' equity	A / C	2.6		%	4.7		%	11.4		%	12.1		%

Annualized return on stockholders' equity		10.5			18.9

Adjusted return on stockholders' equity(1)	B / D	2.3			3.0			7.7			8.5

Annualized adjusted return on stockholders' equity(1)		9.3			12.2

(1) See Page 12 for information regarding our use of Non-GAAP Financial Measures.

EMPLOYERS HOLDINGS, INC.

Combined Ratios (unaudited)

$ in millions, except per share amounts


		Three Months Ended						Years Ended
		December 31,						December 31,
		2024			2023			2024			2023

Net premiums earned	A	$	190.2		$	187.5		$	749.5		$	721.9
Losses and LAE incurred	B	113.2			92.9			456.2			405.7
Amortization of deferred reinsurance gain - losses		1.6			1.5			6.1			6.3
Amortization of deferred reinsurance gain - contingent commission		—			0.3			0.8			1.5
LPT reserve adjustment		(1.7)			(0.9)			(1.7)			(0.9)
LPT contingent commission adjustments		—			0.3			0.4			0.3
Losses and LAE excluding LPT(1)	C	$	113.1		$	94.1		$	461.8		$	412.9

Prior year loss reserve development		(9.1)			(24.9)			(18.4)			(44.9)
Losses and LAE excluding LPT - current accident year	D	$	122.2		$	119.0		$	480.2		$	457.8
Commission expense	E	$	24.4		$	26.3		$	101.2		$	100.0
Underwriting and general and administrative expense	F	$	44.2		$	46.1		$	176.5		$	180.0
GAAP combined ratio:
Loss and LAE ratio	B/A	59.5		%	49.5		%	60.9		%	56.2		%
Commission expense ratio	E/A	12.8			14.0			13.5			13.9
Underwriting and general and administrative expense ratio	F/A	23.2			24.6			23.5			24.9
GAAP combined ratio		95.5		%	88.1		%	97.9		%	95.0		%
Combined ratio excluding LPT:(1)
Loss and LAE ratio excluding LPT	C/A	59.5		%	50.2		%	61.6		%	57.2		%
Commission expense ratio	E/A	12.8			14.0			13.5			13.9
Underwriting and general and administrative expense ratio	F/A	23.2			24.6			23.5			24.9
Combined ratio excluding LPT		95.5		%	88.8		%	98.6		%	96.0		%
Combined ratio excluding LPT: current accident year:(1)
Loss and LAE ratio excluding LPT	D/A	64.2		%	63.5		%	64.1		%	63.4		%
Commission expense ratio	E/A	12.8			14.0			13.5			13.9
Underwriting and general and administrative expenses ratio	F/A	23.2			24.6			23.5			24.9
Combined ratio excluding LPT: current accident year		100.2		%	102.1		%	101.1		%	102.2		%

(1) See Page 12 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				Years Ended
	December 31,				December 31,
	2024		2023		2024		2023

Unpaid losses and LAE at beginning of period	$	1,836.5	$	1,913.4	$	1,884.5	$	1,960.7
Less reinsurance recoverable on unpaid losses and LAE	413.1		426.6		428.4		445.4
Net unpaid losses and LAE at beginning of period	1,423.4		1,486.8		1,456.1		1,515.3
Losses and LAE incurred:
Current year	122.2		119.1		480.2		457.8
Prior years - voluntary business	(8.6)		(24.6)		(17.9)		(44.6)
Prior years - involuntary business	(0.5)		(0.3)		(0.5)		(0.3)
Total losses incurred	113.1		94.2		461.8		412.9
Losses and LAE paid:
Current year	57.9		47.6		127.1		111.7
Prior years	82.8		77.3		395.0		360.4
Total paid losses	140.7		124.9		522.1		472.1
Net unpaid losses and LAE at end of period	1,395.8		1,456.1		1,395.8		1,456.1
Reinsurance recoverable, excluding CECL allowance, on unpaid losses and LAE	412.4		428.4		412.4		428.4
Unpaid losses and LAE at end of period	$	1,808.2	$	1,884.5	$	1,808.2	$	1,884.5

Total losses and LAE shown in the above table exclude amortization of the Deferred Gain, LPT Reserve Adjustments, and LPT Contingent Commission Adjustments, which totaled $(0.1) million and $1.2 million for the three months ended December 31, 2024 and 2023, respectively, and $5.6 million and $7.2 million for the year ended December 31, 2024 and 2023, respectively.

EMPLOYERS HOLDINGS, INC.

Consolidated Investment Portfolio (unaudited)

$ in millions


	December 31, 2024				December 31, 2023
Investment Positions:	Cost or Amortized Cost(1)		Net Unrealized Gain (Loss)		Fair Value		%		Fair Value		%
Fixed maturity securities	$	2,203.1	$	(104.6)	$	2,097.4	83	%	$	1,936.3	77	%


Equity securities	150.7		109.1		259.8		10		217.2		9
Other invested assets	90.9		15.7		106.6		4		91.5		4
Short-term investments	0.1		—		0.1		—		33.1		1
Cash and cash equivalents	68.3		—		68.3		3		226.4		9
Restricted cash and cash equivalents	0.2		—		0.2		—		0.2		—
Total investments and cash	$	2,513.3	$	20.2	$	2,532.4	100	%	$	2,504.7	100	%

Breakout of Fixed Maturity Securities:


U.S. Treasuries and Agencies	$	61.4	$	(2.1)	$	59.3	3	%	$	60.5	3	%
States and Municipalities	163.0		(3.7)		159.3		8		210.2		11
Corporate Securities	849.2		(46.0)		803.0		38		895.8		46


Mortgage-Backed Securities	733.1		(47.9)		684.9		33		426.0		22
Asset-Backed Securities	216.0		(2.0)		214.0		10		128.0		7
Collateralized loan obligations	35.5		(0.2)		35.3		2		91.5		5


Bank loans and other	144.9		(2.7)		141.6		7		124.3		6
Total fixed maturity securities	$	2,203.1	$	(104.6)	$	2,097.4	100	%	$	1,936.3	100	%


Weighted average ending book yield on fixed income securities, cash, and cash equivalents	4.5	%	4.3	%

Average credit quality (S&P)	A+		A
Duration	4.5		4.5
(1) Amortized cost excludes an allowance for current expected credit losses (CECL) of $1.1 million

EMPLOYERS HOLDINGS, INC.

Book Value Per Share (unaudited)

$ in millions, except per share amounts


		December 31, 2024			December 31, 2023
Numerators:
Stockholders' equity	A	$	1,068.7		$	1,013.9
Deferred Gain		94.0			99.2
Stockholders' equity including the Deferred Gain(1)	B	1,162.7			1,113.1

Accumulated other comprehensive loss, before taxes		104.5			108.9

Income taxes related to accumulated other comprehensive loss, before taxes		(22.0)			(22.9)
Adjusted stockholders' equity(1)	C	$	1,245.2		$	1,199.1

Denominator (shares outstanding)	D	24,556,706			25,369,753

Book value per share(1)	A / D	$	43.52		$	39.96
Book value per share including the Deferred Gain(1)	B / D	47.35			43.88
Adjusted book value per share(1)	C / D	50.71			47.26

Cash dividends declared per share		$	1.18		$	1.10

YTD Change in:(2)
Book value per share		11.9		%	18.1		%
Book value per share including the Deferred Gain		10.6			16.3
Adjusted book value per share		9.8			10.5

(1) See Page 12 for information regarding our use of Non-GAAP Financial Measures.
(2) Reflects the change per share after taking into account dividends declared in the period.

EMPLOYERS HOLDINGS, INC.

Earnings Per Share (unaudited)

$ in millions, except per share amounts


		Three Months Ended				Years Ended
		December 31,				December 31,
		2024		2023		2024		2023
Numerators:
Net income	A	$	28.3	$	45.6	$	118.6	$	118.1

Impact of the LPT Agreement		0.1		(1.2)		(5.6)		(7.2)
Net income excluding LPT (1)	B	$	28.4	$	44.4	$	113.0	$	110.9
Net realized and unrealized (gains) losses on investments		0.4		(12.1)		(24.1)		(22.7)

Lease termination and asset impairment charges		—		1.6		—		11.0

Income tax (benefit) expense related to items excluded from Net income		(0.1)		2.2		5.1		2.5

Adjusted net income (1)	C	$	28.7	$	36.1	$	94.0	$	101.7

Denominators:
Average common shares outstanding (basic)	D	24,725,425		25,645,821		25,050,605		26,368,801
Average common shares outstanding (diluted)	E	24,902,459		25,801,380		25,194,814		26,523,651

Earnings per share:
Basic	A / D	$	1.14	$	1.78	$	4.73	$	4.48
Diluted	A / E	1.14		1.77		4.71		4.45

Earnings per share excluding LPT:(1)
Basic	B / D	$	1.15	$	1.73	$	4.51	$	4.21
Diluted	B / E	1.14		1.72		4.49		4.18

Adjusted earnings per share:(1)
Basic	C / D	$	1.16	$	1.41	$	3.75	$	3.86
Diluted	C / E	1.15		1.40		3.73		3.83

(1) See Page 12 for information regarding our use of Non-GAAP Financial Measures.

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 no longer provides any 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 the 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 was amortized through June 30, 2024, the date of its final determination. Amortization is reflected in losses and LAE incurred.

Adjusted net income (see Page 5 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 10 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 10 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 6 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 10 for calculations). Management believes that these valuation measures are widely used by our investors, analysts and other interested parties.

Net income excluding LPT (see Page 5 for calculations). Management believes that these performance and underwriting measures are widely used by our investors, analysts and other interested parties.