ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Bermuda | Not Applicable | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
141 Front Street Hamilton, Bermuda | HM 19 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ý | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Page | ||
Item 1. | ||
Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Nine Months Ended September 30, 2013 and 2012 | ||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. | ||
Item 4. | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 5. | ||
Item 6. | ||
CERTIFICATIONS |
As at September 30, 2013 | As at December 31, 2012 | |||||||
ASSETS | ||||||||
Investments: | ||||||||
Fixed income maturities, available for sale at fair value (amortized cost — $5,388.2 and $5,228.5) | $ | 5,544.9 | $ | 5,557.3 | ||||
Fixed income maturities, trading at fair value (amortized cost — $713.1 and $431.6) | 718.6 | 456.1 | ||||||
Equity securities, available for sale at fair value (cost — $128.7 and $174.0) | 163.2 | 200.1 | ||||||
Equity securities, trading at fair value (cost — $260.4 and $Nil) | 278.3 | — | ||||||
Short-term investments, available for sale at fair value (amortized cost — $150.3 and $431.5) | 148.3 | 431.5 | ||||||
Short-term investments, trading at fair value (amortized cost — $0.2 and $2.4) | 0.2 | 2.4 | ||||||
Other investments, equity method | 46.1 | 45.0 | ||||||
Total investments | 6,899.6 | 6,692.4 | ||||||
Cash and cash equivalents | 1,198.3 | 1,463.6 | ||||||
Reinsurance recoverables | ||||||||
Unpaid losses | 442.2 | 499.0 | ||||||
Ceded unearned premiums | 179.6 | 122.6 | ||||||
Receivables | ||||||||
Underwriting premiums | 1,089.1 | 1,057.5 | ||||||
Other | 76.3 | 68.5 | ||||||
Funds withheld | 47.7 | 84.3 | ||||||
Deferred policy acquisition costs | 262.1 | 223.0 | ||||||
Derivatives at fair value | 5.6 | 2.0 | ||||||
Receivable for securities sold | 5.9 | 0.2 | ||||||
Office properties and equipment | 60.5 | 57.9 | ||||||
Tax recoverable | 3.1 | 2.4 | ||||||
Other assets | 13.1 | 18.2 | ||||||
Intangible assets | 18.6 | 19.0 | ||||||
Total assets | $ | 10,301.7 | $ | 10,310.6 |
As at September 30, 2013 | As at December 31, 2012 | |||||||
LIABILITIES | ||||||||
Insurance reserves | ||||||||
Losses and loss adjustment expenses | $ | 4,715.6 | $ | 4,779.7 | ||||
Unearned premiums | 1,334.6 | 1,120.8 | ||||||
Total insurance reserves | 6,050.2 | 5,900.5 | ||||||
Payables | ||||||||
Reinsurance premiums | 178.4 | 154.1 | ||||||
Deferred taxation | 17.7 | 11.8 | ||||||
Accrued expenses and other payables | 282.8 | 249.3 | ||||||
Liabilities under derivative contracts | 2.3 | 7.4 | ||||||
Total payables | 481.2 | 422.6 | ||||||
Long-term debt | 499.2 | 499.1 | ||||||
Total liabilities | $ | 7,030.6 | $ | 6,822.2 | ||||
Commitments and contingent liabilities (see Note 15) | — | — | ||||||
SHAREHOLDERS’ EQUITY | ||||||||
Ordinary shares: | ||||||||
65,700,665 shares of par value 0.15144558¢ each (December 31, 2012 — 70,753,723) | $ | 0.1 | 0.1 | |||||
Preference shares: | ||||||||
11,000,000 5.950% shares of par value 0.15144558¢ each (December 31, 2012 — Nil) | — | — | ||||||
5.625% shares of par value 0.15144558¢ each (December 31, 2012 — 4,600,000) | — | — | ||||||
5,327,500 7.401% shares of par value 0.15144558¢ each (December 31, 2012 — 5,327,500) | — | — | ||||||
6,400,000 7.250% shares of par value 0.15144558¢ each (December 31, 2012 — 6,400,000) | — | — | ||||||
Non-controlling interest | (0.1 | ) | 0.2 | |||||
Additional paid-in capital | 1,297.6 | 1,516.7 | ||||||
Retained earnings | 1,714.4 | 1,544.0 | ||||||
Accumulated other comprehensive income, net of taxes | 259.1 | 427.4 | ||||||
Total shareholders’ equity | 3,271.1 | 3,488.4 | ||||||
Total liabilities and shareholders’ equity | $ | 10,301.7 | $ | 10,310.6 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenues | ||||||||||||||||
Net earned premium | $ | 544.3 | $ | 516.2 | $ | 1,599.2 | $ | 1,525.0 | ||||||||
Net investment income | 45.0 | 48.6 | 139.2 | 153.8 | ||||||||||||
Realized and unrealized investment gains | 23.6 | 13.2 | 54.3 | 29.3 | ||||||||||||
Other income | 1.6 | 4.8 | 3.6 | 9.0 | ||||||||||||
Total revenues | 614.5 | 582.8 | 1,796.3 | 1,717.1 | ||||||||||||
Expenses | ||||||||||||||||
Losses and loss adjustment expenses | 290.2 | 255.0 | 892.3 | 801.1 | ||||||||||||
Amortization of deferred policy acquisition costs | 110.5 | 103.1 | 322.3 | 301.2 | ||||||||||||
General, administrative and corporate expenses | 98.9 | 90.7 | 273.2 | 259.0 | ||||||||||||
Interest on long-term debt | 7.7 | 7.8 | 23.2 | 23.2 | ||||||||||||
Change in fair value of derivatives | (6.6 | ) | 4.9 | 0.5 | 24.0 | |||||||||||
Realized and unrealized investment losses | 5.9 | 2.4 | 28.0 | 8.2 | ||||||||||||
Net realized and unrealized foreign exchange losses/(gains) | (2.4 | ) | (4.5 | ) | 7.1 | 0.5 | ||||||||||
Other expenses | — | 0.3 | 0.6 | 1.9 | ||||||||||||
Total expenses | 504.2 | 459.7 | 1,547.2 | 1,419.1 | ||||||||||||
Income from operations before income tax | 110.3 | 123.1 | 249.1 | 298.0 | ||||||||||||
Income tax expense | (2.9 | ) | (8.0 | ) | (9.8 | ) | (19.6 | ) | ||||||||
Net income | $ | 107.4 | $ | 115.1 | $ | 239.3 | $ | 278.4 | ||||||||
Add: Loss attributable to non-controlling interest | 0.3 | — | 0.3 | 0.3 | ||||||||||||
Net income attributable to Aspen Insurance Holdings Limited’s ordinary shareholders | $ | 107.7 | $ | 115.1 | $ | 239.6 | $ | 278.7 | ||||||||
Other Comprehensive Income: | ||||||||||||||||
Available for sale investments: | ||||||||||||||||
Reclassification adjustment for net realized losses/(gains) on investments included in net income | $ | (8.3 | ) | $ | 5.0 | $ | (20.7 | ) | $ | 5.2 | ||||||
Change in net unrealized gains on available for sale securities held | 4.8 | 27.2 | (138.6 | ) | 52.0 | |||||||||||
Amortization of loss on derivative contract | — | 0.2 | 0.2 | 0.3 | ||||||||||||
Change in foreign currency translation adjustment | 3.4 | (4.9 | ) | (21.0 | ) | (15.8 | ) | |||||||||
Other comprehensive income, gross of tax | (0.1 | ) | 27.5 | (180.1 | ) | 41.7 | ||||||||||
Tax thereon: | ||||||||||||||||
Reclassification adjustment for net realized losses on investments included in net income | 0.1 | — | 0.5 | — | ||||||||||||
Change in net unrealized gains on available for sale securities held | (0.4 | ) | (1.1 | ) | 11.3 | (0.9 | ) | |||||||||
Total tax on other comprehensive income | (0.3 | ) | (1.1 | ) | 11.8 | (0.9 | ) | |||||||||
Other comprehensive income, net of tax | (0.4 | ) | 26.4 | (168.3 | ) | 40.8 | ||||||||||
Total comprehensive income attributable to Aspen Insurance Holdings Limited’s ordinary shareholders | $ | 107.3 | $ | 141.5 | $ | 71.3 | $ | 319.5 | ||||||||
Per Share Data | ||||||||||||||||
Weighted average number of ordinary share and share equivalents | ||||||||||||||||
Basic | 66,716,202 | 71,129,102 | 67,302,857 | 71,125,664 | ||||||||||||
Diluted | 68,561,515 | 73,397,796 | 69,959,474 | 73,703,038 | ||||||||||||
Basic earnings per ordinary share adjusted for preference share dividends | $ | 1.47 | $ | 1.50 | $ | 3.06 | $ | 3.60 | ||||||||
Diluted earnings per ordinary share adjusted for preference share dividends | $ | 1.43 | $ | 1.45 | $ | 2.95 | $ | 3.47 |
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Ordinary shares | ||||||||
Beginning and end of the period | $ | 0.1 | $ | 0.1 | ||||
Preference shares | ||||||||
Beginning and end of the period | — | — | ||||||
Non-controlling interest | ||||||||
Beginning of the period | 0.2 | 0.3 | ||||||
Net (loss) attributable to non-controlling interest for the period | (0.3 | ) | (0.3 | ) | ||||
Dividends due to non-controlling interest | — | (0.1 | ) | |||||
End of the period | (0.1 | ) | (0.1 | ) | ||||
Additional paid-in capital | ||||||||
Beginning of the period | 1,516.7 | 1,385.0 | ||||||
New ordinary shares issued | 16.7 | 21.5 | ||||||
Ordinary shares repurchased and cancelled | (294.9 | ) | (51.9 | ) | ||||
Preference shares issued | 270.4 | 154.5 | ||||||
PIERS redeemed and cancelled | (230.0 | ) | — | |||||
PIERS redemption (1) | 7.1 | — | ||||||
Share-based compensation | 11.6 | 12.8 | ||||||
End of the period | 1,297.6 | 1,521.9 | ||||||
Retained earnings | ||||||||
Beginning of the period | 1,544.0 | 1,341.6 | ||||||
Net income for the period | 239.3 | 278.4 | ||||||
Dividends on ordinary shares | (36.0 | ) | (35.1 | ) | ||||
Dividends on preference shares | (26.1 | ) | (22.6 | ) | ||||
PIERS redemption (1) | (7.1 | ) | — | |||||
Net loss attributable to non-controlling interest for the period | 0.3 | 0.3 | ||||||
End of the period | 1,714.4 | 1,562.6 | ||||||
Accumulated other comprehensive income: | ||||||||
Cumulative foreign currency translation adjustments, net of taxes: | ||||||||
Beginning of the period | 112.7 | 124.2 | ||||||
Change for the period, net of income tax | (21.0 | ) | (15.8 | ) | ||||
End of the period | 91.7 | 108.4 | ||||||
Loss on derivatives, net of taxes: | ||||||||
Beginning of the period | (0.5 | ) | (0.7 | ) | ||||
Reclassification to interest payable | 0.2 | 0.3 | ||||||
End of the period | (0.3 | ) | (0.4 | ) | ||||
Unrealized appreciation on investments, net of taxes: | ||||||||
Beginning of the period | 315.2 | 305.4 | ||||||
Change for the period, net of taxes | (147.5 | ) | 56.3 | |||||
End of the period | 167.7 | 361.7 | ||||||
Total accumulated other comprehensive income, net of taxes | 259.1 | 469.7 | ||||||
Total shareholders’ equity | $ | 3,271.1 | $ | 3,554.2 |
(1) | The $7.1 million reclassification from additional paid-in capital to retained earnings is the difference between the capital raised upon issuance of the Perpetual Preferred Income Equity Replacement Securities (“PIERS”), net of the original issuance costs, and the final redemption of the PIERS in the amount of $230.0 million. |
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 239.3 | $ | 278.4 | ||||
Proportion due to non-controlling interest | 0.3 | 0.3 | ||||||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||||||
Depreciation and amortization | 27.3 | 31.1 | ||||||
Share-based compensation | 11.6 | 12.8 | ||||||
Realized and unrealized investment (gains) | (54.3 | ) | (29.3 | ) | ||||
Realized and unrealized investment losses | 28.0 | 8.2 | ||||||
Net realized and unrealized investment foreign exchange losses | 11.5 | 1.6 | ||||||
Loss on derivative contracts | 0.2 | 0.3 | ||||||
Changes in: | ||||||||
Insurance reserves: | ||||||||
Losses and loss adjustment expenses | (46.3 | ) | 69.5 | |||||
Unearned premiums | 212.5 | 261.1 | ||||||
Reinsurance recoverables: | ||||||||
Unpaid losses | 54.8 | (32.8 | ) | |||||
Ceded unearned premiums | (57.6 | ) | (62.7 | ) | ||||
Other receivables | 7.2 | (3.4 | ) | |||||
Deferred policy acquisition costs | (39.1 | ) | (46.7 | ) | ||||
Reinsurance premiums payable | 26.3 | (85.1 | ) | |||||
Funds withheld | 36.6 | 11.2 | ||||||
Premiums receivable | (39.3 | ) | (105.2 | ) | ||||
Deferred taxes | 7.8 | (2.9 | ) | |||||
Income tax payable | (4.1 | ) | 14.5 | |||||
Accrued expenses and other payable | 33.2 | 30.2 | ||||||
Fair value of derivatives and settlement of liabilities under derivatives | (8.4 | ) | (2.2 | ) | ||||
Long-term debt | 0.1 | 0.1 | ||||||
Intangible assets | (0.1 | ) | — | |||||
Other assets | (14.5 | ) | (3.9 | ) | ||||
Net cash generated by operating activities | $ | 433.0 | $ | 345.1 |
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Cash flows (used in) investing activities: | ||||||||
(Purchases) of fixed income maturities — Available for sale | $ | (1,748.6 | ) | $ | (1,057.1 | ) | ||
(Purchases) of fixed income maturities — Trading | (555.5 | ) | (187.7 | ) | ||||
Proceeds from sales and maturities of fixed income maturities — Available for sale | 1,564.4 | 989.7 | ||||||
Proceeds from sales and maturities of fixed income maturities — Trading | 276.3 | 164.5 | ||||||
(Purchases) of equity securities — Available for sale | (2.5 | ) | (41.5 | ) | ||||
(Purchases) of equity securities — Trading | (275.4 | ) | — | |||||
Proceeds from sales of equity securities — Available for sale | 61.8 | 35.9 | ||||||
Proceeds from sales of equity securities — Trading | 15.1 | — | ||||||
Net (purchases)/sales of short-term investments | 275.7 | (190.4 | ) | |||||
Net change in (payable)/receivable for securities sold | 5.6 | 19.3 | ||||||
Purchase of equipment | (10.1 | ) | (19.9 | ) | ||||
Net cash (used in) investing activities | (393.2 | ) | (287.2 | ) | ||||
Cash flows (used in)/from financing activities: | ||||||||
Proceeds from the issuance of ordinary shares, net of issuance costs | 16.7 | 21.5 | ||||||
Proceeds from the issuance of preference shares, net of issuance costs | 270.4 | 154.5 | ||||||
PIERS repurchased and cancelled | (230.0 | ) | — | |||||
Ordinary shares repurchased | (294.9 | ) | (51.9 | ) | ||||
Dividends paid on ordinary shares | (36.0 | ) | (35.1 | ) | ||||
Dividends paid on preference shares | (26.1 | ) | (22.6 | ) | ||||
Net cash (used in)/from financing activities | (299.9 | ) | 66.4 | |||||
Effect of exchange rate movements on cash and cash equivalents | (5.2 | ) | 10.8 | |||||
Increase/(decrease) in cash and cash equivalents | (265.3 | ) | 135.1 | |||||
Cash and cash equivalents at beginning of period | 1,463.6 | 1,239.1 | ||||||
Cash and cash equivalents at end of period | $ | 1,198.3 | $ | 1,374.2 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Net cash paid during the period for income tax | $ | 7.3 | $ | 6.4 | ||||
Cash paid during the period for interest | $ | 22.5 | $ | 22.5 |
1. | History and Organization |
2. | Basis of Preparation |
3. | Reclassifications from Accumulated Other Comprehensive Income |
Amount Reclassified from AOCI | ||||||||||
Details about the AOCI Components | Three Months Ended September 30, 2013 | Nine Months Ended September 30, 2013 | Affected Line Item in the Unaudited Condensed Consolidated Statement of Operations | |||||||
($ in millions) | ||||||||||
Available for sale securities: | ||||||||||
Realized gain on sale of securities | $ | 8.6 | $ | 21.2 | Realized and unrealized investment gains | |||||
Realized (loss) on sale of securities | (0.3 | ) | (0.5 | ) | Realized and unrealized investment losses | |||||
8.3 | 20.7 | Income from operations before tax | ||||||||
Tax on realized gains and (losses) of securities | (0.1 | ) | (0.5 | ) | Income tax expense | |||||
$ | 8.2 | $ | 20.2 | Net income | ||||||
Foreign currency translation adjustments: | ||||||||||
Foreign currency translation adjustments, before tax | $ | 4.8 | $ | 0.5 | Net realized and unrealized foreign exchange gains/(losses) | |||||
Tax on foreign currency translation adjustments | (1.1 | ) | (0.1 | ) | Income tax expense | |||||
$ | 3.7 | $ | 0.4 | Net income | ||||||
Amortization of derivatives: | ||||||||||
Amortization of long-term debt associated expenses, before tax | $ | — | $ | (0.2 | ) | Interest expense | ||||
$ | — | $ | (0.2 | ) | Net income | |||||
Total reclassifications from AOCI to the statement of operations, net of tax | $ | 11.9 | $ | 20.4 | Net income |
4. | Earnings per Ordinary Share |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
($ in millions, except share and per share amounts) | ||||||||||||||||
Net income | $ | 107.4 | $ | 115.1 | $ | 239.3 | $ | 278.4 | ||||||||
PIERS redemption(1) | — | — | (7.1 | ) | — | |||||||||||
Preference share dividends | (9.5 | ) | (8.6 | ) | (26.1 | ) | (22.6 | ) | ||||||||
Basic and diluted net income available to ordinary shareholders | 97.9 | 106.5 | 206.1 | 255.8 | ||||||||||||
Ordinary shares: | ||||||||||||||||
Basic weighted average ordinary shares | 66,716,202 | 71,129,102 | 67,302,857 | 71,125,664 | ||||||||||||
Weighted average effect of dilutive securities(2) | 1,845,313 | 2,268,694 | 2,656,617 | 2,577,374 | ||||||||||||
Total diluted weighted average ordinary shares | 68,561,515 | 73,397,796 | 69,959,474 | 73,703,038 | ||||||||||||
Earnings per ordinary share: | ||||||||||||||||
Basic | $ | 1.47 | $ | 1.50 | $ | 3.06 | $ | 3.60 | ||||||||
Diluted | $ | 1.43 | $ | 1.45 | $ | 2.95 | $ | 3.47 |
(1) | The $7.1 million deduction to net income is attributable to the reclassification from additional paid-in capital to retained earnings representing the difference between the capital raised upon issuance of the PIERS, net of the original issuance costs, and the final redemption of the PIERS in the amount of $230.0 million. |
(2) | Dilutive securities comprise: investor options, employee options, performance shares associated with the Company’s long term incentive program, employee share purchase plans and restricted stock units as described in Note 13, in addition to the PIERS. |
Dividend | Payable on: | Record Date: | ||||||
Ordinary shares | $ | 0.18 | November 27, 2013 | November 13, 2013 | ||||
7.401% preference shares | $ | 0.462563 | January 1, 2014 | December 15, 2013 | ||||
7.250% preference shares | $ | 0.4531 | January 1, 2014 | December 15, 2013 | ||||
5.950% preference shares | $ | 0.3719 | January 1, 2014 | December 15, 2013 |
5. | Segment Reporting |
Three Months Ended September 30, 2013 | |||||||||||||
Reinsurance | Insurance | Total | |||||||||||
($ in millions) | |||||||||||||
Underwriting Revenues | |||||||||||||
Gross written premiums | $ | 219.5 | $ | 362.1 | $ | 581.6 | |||||||
Net written premiums | 218.4 | 323.6 | 542.0 | ||||||||||
Gross earned premiums | 268.6 | 356.5 | 625.1 | ||||||||||
Net earned premiums | 255.7 | 288.6 | 544.3 | ||||||||||
Underwriting Expenses | |||||||||||||
Losses and loss adjustment expenses | 122.2 | 168.0 | 290.2 | ||||||||||
Amortization of deferred policy acquisition costs | 49.1 | 61.4 | 110.5 | ||||||||||
General and administrative expenses | 34.6 | 49.5 | 84.1 | ||||||||||
Underwriting income | 49.8 | 9.7 | 59.5 | ||||||||||
Corporate expenses | (14.8 | ) | |||||||||||
Net investment income | 45.0 | ||||||||||||
Realized and unrealized investment gains | 23.6 | ||||||||||||
Realized and unrealized investment (losses) | (5.9 | ) | |||||||||||
Change in fair value of derivatives | 6.6 | ||||||||||||
Interest expense on long term debt | (7.7 | ) | |||||||||||
Net realized and unrealized foreign exchange gains | 2.4 | ||||||||||||
Other income | 1.6 | ||||||||||||
Income before tax | $ | 110.3 | |||||||||||
Net reserves for loss and loss adjustment expenses | $ | 2,718.0 | $ | 1,555.4 | $ | 4,273.4 | |||||||
Ratios | |||||||||||||
Loss ratio | 47.8 | % | 58.2 | % | 53.3 | % | |||||||
Policy acquisition expense ratio | 19.2 | 21.3 | 20.3 | ||||||||||
General and administrative expense ratio | 13.5 | 17.2 | 18.2 | (1) | |||||||||
Expense ratio | 32.7 | 38.5 | 38.5 | ||||||||||
Combined ratio | 80.5 | % | 96.7 | % | 91.8 | % |
(1) | The general and administrative expense ratio in the total column includes corporate expenses. |
Three Months Ended September 30, 2012 | |||||||||||||
Reinsurance | Insurance | Total | |||||||||||
( $ in millions) | |||||||||||||
Underwriting Revenues | |||||||||||||
Gross written premiums | $ | 259.5 | $ | 298.9 | $ | 558.4 | |||||||
Net written premiums | 256.9 | 250.2 | 507.1 | ||||||||||
Gross earned premiums | 299.8 | 302.0 | 601.8 | ||||||||||
Net earned premiums | 279.6 | 236.6 | 516.2 | ||||||||||
Underwriting Expenses | |||||||||||||
Losses and loss adjustment expenses | 117.1 | 137.9 | 255.0 | ||||||||||
Amortization of deferred policy acquisition costs | 55.7 | 47.4 | 103.1 | ||||||||||
General and administrative expenses | 33.6 | 42.8 | 76.4 | ||||||||||
Underwriting income | 73.2 | 8.5 | 81.7 | ||||||||||
Corporate expenses | (14.3 | ) | |||||||||||
Net investment income | 48.6 | ||||||||||||
Realized and unrealized investment gains | 13.2 | ||||||||||||
Realized and unrealized investment (losses) | (2.4 | ) | |||||||||||
Change in fair value of derivatives | (4.9 | ) | |||||||||||
Interest expense on long term debt | (7.8 | ) | |||||||||||
Net realized and unrealized foreign exchange gains | 4.5 | ||||||||||||
Other income | 4.8 | ||||||||||||
Other (expenses) | (0.3 | ) | |||||||||||
Income before tax | $ | 123.1 | |||||||||||
Net reserves for loss and loss adjustment expenses | $ | 2,755.1 | $ | 1,422.9 | $ | 4,178.0 | |||||||
Ratios | |||||||||||||
Loss ratio | 41.9 | % | 58.3 | % | 49.4 | % | |||||||
Policy acquisition expense ratio | 19.9 | 20.0 | 20.0 | ||||||||||
General and administrative expense ratio | 12.0 | 18.1 | 17.6 | (1) | |||||||||
Expense ratio | 31.9 | 38.1 | 37.6 | ||||||||||
Combined ratio | 73.8 | % | 96.4 | % | 87.0 | % |
(1) | The general and administrative expense ratio in the total column includes corporate expenses. |
Nine Months Ended September 30, 2013 | |||||||||||||
Reinsurance | Insurance | Total | |||||||||||
($ in millions) | |||||||||||||
Underwriting Revenues | |||||||||||||
Gross written premiums | $ | 957.7 | $ | 1,084.6 | $ | 2,042.3 | |||||||
Net written premiums | 907.5 | 844.2 | 1,751.7 | ||||||||||
Gross earned premiums | 828.9 | 1,000.7 | 1,829.6 | ||||||||||
Net earned premiums | 788.2 | 811.0 | 1,599.2 | ||||||||||
Underwriting Expenses | |||||||||||||
Losses and loss adjustment expenses | 394.9 | 497.4 | 892.3 | ||||||||||
Amortization of deferred policy acquisition costs | 161.0 | 161.3 | 322.3 | ||||||||||
General and administrative expenses | 97.2 | 134.0 | 231.2 | ||||||||||
Underwriting income | 135.1 | 18.3 | 153.4 | ||||||||||
Corporate expenses | (42.0 | ) | |||||||||||
Net investment income | 139.2 | ||||||||||||
Realized and unrealized investment gains | 54.3 | ||||||||||||
Realized and unrealized investment (losses) | (28.0 | ) | |||||||||||
Change in fair value of derivatives | (0.5 | ) | |||||||||||
Interest expense on long term debt | (23.2 | ) | |||||||||||
Net realized and unrealized foreign exchange (losses) | (7.1 | ) | |||||||||||
Other income | 3.6 | ||||||||||||
Other (expenses) | (0.6 | ) | |||||||||||
Income before tax | $ | 249.1 | |||||||||||
Net reserves for loss and loss adjustment expenses | $ | 2,718.0 | $ | 1,555.4 | $ | 4,273.4 | |||||||
Ratios | |||||||||||||
Loss ratio | 50.1 | % | 61.3 | % | 55.8 | % | |||||||
Policy acquisition expense ratio | 20.4 | 19.9 | 20.2 | ||||||||||
General and administrative expense ratio | 12.3 | 16.5 | 17.1 | (1) | |||||||||
Expense ratio | 32.7 | 36.4 | 37.3 | ||||||||||
Combined ratio | 82.8 | % | 97.7 | % | 93.1 | % |
(1) | The general and administrative expense ratio in the total column includes corporate expenses. |
Nine Months Ended September 30, 2012 | |||||||||||||
Reinsurance | Insurance | Total | |||||||||||
( $ in millions) | |||||||||||||
Underwriting Revenues | |||||||||||||
Gross written premiums | $ | 1,033.5 | $ | 973.6 | $ | 2,007.1 | |||||||
Net written premiums | 963.2 | 759.3 | 1,722.5 | ||||||||||
Gross earned premiums | 890.8 | 848.8 | 1,739.6 | ||||||||||
Net earned premiums | 832.6 | 692.4 | 1,525.0 | ||||||||||
Underwriting Expenses | |||||||||||||
Losses and loss adjustment expenses | 386.4 | 414.7 | 801.1 | ||||||||||
Amortization of deferred policy acquisition costs | 166.8 | 134.4 | 301.2 | ||||||||||
General and administrative expenses | 92.6 | 126.3 | 218.9 | ||||||||||
Underwriting income | 186.8 | 17.0 | 203.8 | ||||||||||
Corporate expenses | (40.1 | ) | |||||||||||
Net investment income | 153.8 | ||||||||||||
Realized and unrealized investment gains | 29.3 | ||||||||||||
Realized and unrealized investment (losses) | (8.2 | ) | |||||||||||
Change in fair value of derivatives | (24.0 | ) | |||||||||||
Interest expense on long term debt | (23.2 | ) | |||||||||||
Net realized and unrealized foreign exchange (losses) | (0.5 | ) | |||||||||||
Other income | 9.0 | ||||||||||||
Other (expenses) | (1.9 | ) | |||||||||||
Income before tax | $ | 298.0 | |||||||||||
Net reserves for loss and loss adjustment expenses | $ | 2,755.1 | $ | 1,422.9 | $ | 4,178.0 | |||||||
Ratios | |||||||||||||
Loss ratio | 46.4 | % | 59.9 | % | 52.5 | % | |||||||
Policy acquisition expense ratio | 20.0 | 19.4 | 19.8 | ||||||||||
General and administrative expense ratio | 11.1 | 18.2 | 17.0 | (1) | |||||||||
Expense ratio | 31.1 | 37.6 | 36.8 | ||||||||||
Combined ratio | 77.5 | % | 97.5 | % | 89.3 | % |
(1) | The general and administrative expense ratio in the total column includes corporate expenses. |
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
September 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | |||||||||||||
($ in millions) | ($ in millions) | |||||||||||||||
Fixed income maturities — Available for sale | $ | 38.2 | $ | 43.7 | $ | 117.2 | $ | 136.9 | ||||||||
Fixed income maturities — Trading | 5.3 | 4.0 | 13.4 | 12.2 | ||||||||||||
Short-term investments — Available for sale | 0.3 | 0.5 | 1.9 | 1.8 | ||||||||||||
Fixed term deposits (included in cash and cash equivalents) | 0.7 | 1.4 | 3.4 | 4.7 | ||||||||||||
Equity securities — Available for sale | 1.2 | 1.9 | 4.7 | 5.1 | ||||||||||||
Equity securities — Trading | 1.8 | — | 5.5 | — | ||||||||||||
Total | $ | 47.5 | $ | 51.5 | $ | 146.1 | $ | 160.7 | ||||||||
Investment expenses | (2.5 | ) | (2.9 | ) | (6.9 | ) | (6.9 | ) | ||||||||
Net investment income | $ | 45.0 | $ | 48.6 | $ | 139.2 | $ | 153.8 |
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
September 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | |||||||||||||
($ in millions) | ($ in millions) | |||||||||||||||
Available for sale: | ||||||||||||||||
Fixed income maturities — gross realized gains | $ | 6.9 | $ | 1.5 | $ | 15.7 | $ | 5.3 | ||||||||
Fixed income maturities — gross realized (losses) | (5.6 | ) | (0.1 | ) | (6.8 | ) | (0.4 | ) | ||||||||
Equity securities — gross realized gains | 6.3 | 1.0 | 13.8 | 2.9 | ||||||||||||
Equity securities — gross realized (losses) | — | (0.1 | ) | — | (4.5 | ) | ||||||||||
Trading: | ||||||||||||||||
Fixed income maturities — gross realized gains | 0.8 | 2.3 | 6.6 | 6.7 | ||||||||||||
Fixed income maturities — gross realized (losses) | (1.3 | ) | (0.1 | ) | (1.9 | ) | (0.3 | ) | ||||||||
Equity securities — gross realized gains | 0.4 | — | 0.8 | — | ||||||||||||
Equity securities — gross realized (losses) | — | — | (0.3 | ) | — | |||||||||||
Net change in gross unrealized gains/(losses) | 9.0 | 6.7 | (2.7 | ) | 12.7 | |||||||||||
Impairments: | ||||||||||||||||
Total other-than-temporary impairments | — | (2.1 | ) | — | (3.0 | ) | ||||||||||
Gross realized and unrealized gains in Cartesian Iris | 1.2 | 1.7 | 1.1 | 1.7 | ||||||||||||
Total net realized and unrealized investment gains recorded in the statement of operations | $ | 17.7 | $ | 10.8 | $ | 26.3 | $ | 21.1 | ||||||||
Change in available for sale net unrealized gains/(losses): | ||||||||||||||||
Fixed income maturities | (3.3 | ) | 25.5 | (168.7 | ) | 40.9 | ||||||||||
Short-term investments | — | 0.2 | — | 0.2 | ||||||||||||
Equity securities | (0.2 | ) | 6.5 | 9.4 | 16.1 | |||||||||||
Total change in pre-tax available for sale unrealized gains/(losses) | (3.5 | ) | 32.2 | (159.3 | ) | 57.2 | ||||||||||
Change in taxes | (0.3 | ) | (1.1 | ) | 11.8 | (0.9 | ) | |||||||||
Total change in net unrealized gains/(losses), net of taxes recorded in other comprehensive income | $ | (3.8 | ) | $ | 31.1 | $ | (147.5 | ) | $ | 56.3 |
As at September 30, 2013 | ||||||||||||||||
Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Market Value | |||||||||||||
($ in millions) | ||||||||||||||||
U.S. government | $ | 995.3 | $ | 28.4 | $ | (2.6 | ) | $ | 1,021.1 | |||||||
U.S. agency | 269.2 | 13.0 | (0.7 | ) | 281.5 | |||||||||||
Municipal | 29.1 | 1.1 | (0.3 | ) | 29.9 | |||||||||||
Corporate | 1,942.6 | 92.2 | (16.7 | ) | 2,018.1 | |||||||||||
Non-U.S. government-backed corporate | 77.5 | 1.4 | — | 78.9 | ||||||||||||
Foreign government | 815.5 | 9.9 | (3.2 | ) | 822.2 | |||||||||||
Asset-backed | 113.7 | 3.1 | (0.3 | ) | 116.5 | |||||||||||
Non-agency commercial mortgage-backed | 58.1 | 6.3 | — | 64.4 | ||||||||||||
Agency mortgage-backed | 1,087.2 | 35.1 | (10.0 | ) | 1,112.3 | |||||||||||
Total fixed income maturities — Available for sale | 5,388.2 | 190.5 | (33.8 | ) | 5,544.9 | |||||||||||
Total short-term investments — Available for sale | 150.3 | — | (2.0 | ) | 148.3 | |||||||||||
Total equity securities — Available for sale | 128.7 | 35.3 | (0.8 | ) | 163.2 | |||||||||||
Total | $ | 5,667.2 | $ | 225.8 | $ | (36.6 | ) | $ | 5,856.4 |
As at December 31, 2012 | ||||||||||||||||
Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Market Value | |||||||||||||
($ in millions) | ||||||||||||||||
U.S. government | $ | 1,071.8 | $ | 54.8 | $ | (0.3 | ) | $ | 1,126.3 | |||||||
U.S. agency | 288.3 | 20.3 | — | 308.6 | ||||||||||||
Municipal | 37.2 | 2.6 | (0.1 | ) | 39.7 | |||||||||||
Corporate | 1,889.2 | 149.9 | (0.6 | ) | 2,038.5 | |||||||||||
Non-U.S. government-backed corporate | 98.0 | 3.1 | — | 101.1 | ||||||||||||
Foreign government | 617.0 | 24.1 | (0.1 | ) | 641.0 | |||||||||||
Asset-backed | 49.2 | 4.6 | — | 53.8 | ||||||||||||
Non-agency commercial mortgage-backed | 61.7 | 9.4 | — | 71.1 | ||||||||||||
Agency mortgage-backed | 1,116.1 | 61.2 | (0.1 | ) | 1,177.2 | |||||||||||
Total fixed income maturities — Available for sale | 5,228.5 | 330.0 | (1.2 | ) | 5,557.3 | |||||||||||
Total short-term investments — Available for sale | 431.5 | — | — | 431.5 | ||||||||||||
Total equity securities — Available for sale | 174.0 | 28.2 | (2.1 | ) | 200.1 | |||||||||||
Total | $ | 5,834.0 | $ | 358.2 | $ | (3.3 | ) | $ | 6,188.9 |
As at September 30, 2013 | ||||||||||||||||
Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Market Value | |||||||||||||
($ in millions) | ||||||||||||||||
U.S. government | $ | 32.0 |