UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K/A

(Amendment No. 2)

 

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) March 22, 2019

 

 

RenaissanceRe Holdings Ltd.

(Exact name of registrant as specified in its charter)

 

 

 

Bermuda   001-14428   98-014-1974

(State or other jurisdiction

of incorporation)

  (Commission File
Number)
  (IRS Employer
Identification No.)

Renaissance House

12 Crow Lane

Pembroke, HM19 Bermuda

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (441) 295-4513

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Explanatory Note

On March 22, 2019, RenaissanceRe Holdings Ltd. (the “ Company ”) filed a Current Report on Form 8-K with the Securities and Exchange Commission (the “ Original 8-K ”), which reported that on March 22, 2019, the Company and RenaissanceRe Specialty Holdings (UK) Limited (the “ Buyer ”) completed the acquisition of Tokio Millennium Re AG (“ TMR AG ”), Tokio Millennium Re (UK) Limited (“ TMR UK ”) and their subsidiaries (collectively, the “ TMR Group Entities ”) (the “ TMR Stock Purchase ”), pursuant to the Stock Purchase Agreement, dated October 30, 2018 (the “ Purchase Agreement ”), by and among the Company, Tokio Marine & Nichido Fire Insurance Co. Ltd. (“ Parent ”) and Tokio Marine Holdings, Inc. On March 26, 2019, the Company filed an amendment to the Original 8-K (“ Amendment No.  1 ”), to include the historical financial information required under Item 9.01 of Form 8-K in connection with the TMR Stock Purchase. This second amendment to the Original 8-K (“ Amendment No.  2 ”) is being filed for the purpose of satisfying the Company’s undertaking to file the pro forma financial statements required by Item 9.01 of Form 8-K. This Amendment No. 2 should be read in conjunction with the Original 8-K and Amendment No. 1. Except as set forth herein, no modifications have been made to information contained in the Original 8-K or Amendment No. 1. The purchase price at closing for the TMR Stock Purchase was based on Parent’s good faith estimate of the closing tangible book value of the TMR Group Entities and is subject to post-closing adjustment under the terms of the Purchase Agreement, which we expect to be completed no later than the third quarter of 2019.

Item 9.01. Financial Statements and Exhibits.

 

(b)

Pro Forma Financial Information

The Unaudited Pro Forma Condensed Consolidated Balance Sheet of the Company as of December 31, 2018 and the Unaudited Pro Forma Condensed Consolidated Statement of Operations of the Company for the year ended December 31, 2018, which give effect to the TMR Stock Purchase, are filed herewith as Exhibit 99.3 to this 8-K Amendment and are incorporated herein by reference.

 

(d)

Exhibits

 

Exhibit

  

Description

99.3    Unaudited Pro Forma Condensed Consolidated Balance Sheet of the Company as of December  31, 2018 and Unaudited Pro Forma Condensed Consolidated Statement of Operations of the Company for the year ended December 31, 2018, which give effect to the TMR Stock Purchase.

 

-2-


SIGNATURES

Pursuant to the requirement of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

      RENAISSANCERE HOLDINGS LTD.
Date: April 18, 2019     By:   /s/ James C. Fraser
      Name: James C. Fraser
      Title: Senior Vice President and Chief Accounting Officer

 

-3-

Exhibit 99.3

PRELIMINARY UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

On October 30, 2018, RenaissanceRe Holdings Ltd. (“RenaissanceRe”) entered into a Stock Purchase Agreement by and among RenaissanceRe, Tokio Marine & Nichido Fire Insurance Co. Ltd. (“Tokio”) and, with respect to certain sections only, Tokio Marine Holdings, Inc. (the “TMR Stock Purchase Agreement”), pursuant to which RenaissanceRe agreed, subject to the terms and conditions therein, to cause its wholly owned subsidiary RenaissanceRe Specialty Holdings (UK) Limited to purchase all of the share capital of Tokio Millennium Re AG (“TMR AG”), Tokio Millennium Re (UK) Limited (“TMR UK”) and their subsidiaries (collectively, the “TMR Group Entities”) (the “TMR Stock Purchase”). On March 22, 2019, RenaissanceRe completed the acquisition of the TMR Group Entities. The following preliminary unaudited pro forma consolidated financial information combines the separate historical consolidated financial information of RenaissanceRe and the TMR Group Entities after giving effect to the acquisition of the TMR Group Entities, and the assumptions and adjustments described in the accompanying notes to the preliminary unaudited pro forma consolidated financial information. The preliminary unaudited pro forma condensed consolidated balance sheet as of December 31, 2018 is presented as if the acquisition of the TMR Group Entities had occurred on December 31, 2018. The preliminary unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2018 is presented as if the acquisition of the TMR Group Entities had occurred on January 1, 2018. The historical financial statements have been adjusted to reflect factually supportable items that are directly attributable to the acquisition of the TMR Group Entities and, with respect to the statement of operations only, expected to have a continuing impact on the results of operations of the combined company. The preliminary unaudited pro forma consolidated financial information gives effect to the gross proceeds of Renaissance’s $400.0 million offering of 3.600% Senior Notes due 2029, which closed on April 2, 2019 (the “Senior Notes”), and the application of $200.0 million of such proceeds to repay indebtedness under RenaissanceRe’s revolving credit facility which was used to fund the purchase price for the TMR Stock Purchase.

The preparation of the preliminary unaudited pro forma consolidated financial information and related adjustments required management to make certain assumptions and estimates. The preliminary unaudited pro forma consolidated financial information should be read together with:

 

   

The accompanying notes to the preliminary unaudited pro forma consolidated financial information;

 

   

RenaissanceRe’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2018, included in RenaissanceRe’s Annual Report on Form 10-K for the year ended December 31, 2018;

 

   

TMR AG’s separate audited historical consolidated financial statements and accompanying notes as of and for the years ended December 31, 2018 and 2017, included in RenaissanceRe’s Current Report on Form 8-K/A filed with the Securities and Exchange Commission (the “Commission”) on March 26, 2019; and

 

   

TMR UK’s separate audited historical financial statements and accompanying notes as of and for the years ended December 31, 2018 and 2017, included in RenaissanceRe’s Current Report on Form 8-K/A filed with the Commission on March 26, 2019.

The preliminary unaudited pro forma consolidated financial information has been prepared using the acquisition method of accounting for business combinations in accordance with generally accepted accounting principles in the U.S. (“GAAP”). RenaissanceRe is the acquirer for accounting purposes.

RenaissanceRe has not had sufficient time to completely evaluate the tangible assets, identifiable intangible assets and the value of business acquired of the TMR Group Entities and RenaissanceRe has not completed a formal valuation study at this preliminary stage. Accordingly, the preliminary unaudited pro forma adjustments, including the allocations of the acquisition consideration, have been made solely for the purpose of providing preliminary unaudited pro forma consolidated financial information.

A final determination of the fair values of the TMR Group Entities assets and liabilities will be based on the actual net tangible and intangible assets of the TMR Group Entities that existed as of March 22, 2019, the date of completion of the acquisition. Consequently, amounts preliminarily allocated to goodwill, identifiable intangible assets and the value of business acquired may change significantly from the allocations used in the preliminary unaudited pro forma consolidated financial information presented below and could result in a material change in amortization of acquired finite lived intangible assets and the value of business acquired.


In connection with the plan to integrate the operations of RenaissanceRe and the TMR Group Entities, RenaissanceRe anticipates that nonrecurring charges will be incurred. RenaissanceRe is not able to determine the timing, nature, and amount of these charges as of the date of the preliminary unaudited pro forma consolidated financial information. However, these charges will affect the results of operations of the combined company in the period in which they are incurred. The preliminary unaudited pro forma consolidated financial information does not include the effects of costs associated with any restructuring or integration activities resulting from the transaction, as they are nonrecurring in nature and not factually supportable at the time that the preliminary unaudited pro forma consolidated financial information was prepared.

The preliminary unaudited pro forma consolidated financial information is provided for informational purposes only. Additionally, the preliminary unaudited pro forma consolidated financial information is not necessarily, and should not be assumed to be, an indication of the results that would have been achieved had the transaction been completed as of the dates indicated or that may be achieved in the future. The estimates of fair value are preliminary and are dependent upon certain valuations and other studies that have not progressed to a stage where there is sufficient information to make a definitive valuation. Accordingly, actual adjustments will differ, perhaps materially, from those reflected in the preliminary unaudited pro forma consolidated financial information. In addition, the preliminary unaudited pro forma consolidated financial information does not give consideration to the impact of possible revenue enhancements, expense efficiencies, synergies or asset dispositions that may result from the acquisition of the TMR Group Entities.

 

- 2 -


Unaudited Pro Forma Condensed Consolidated Balance Sheet

As at December 31, 2018

 

(in thousands, except shares and per share amounts)    RenaissanceRe     TMR Group
Entities
    Adjustments     Total Pro
Forma
Combined
 

Assets

        

Fixed maturity investments trading, at fair value

   $ 8,088,870     $ 383,726     $ 1,802,117 (a)    $ 10,274,713  

Fixed maturity investments available for sale, at fair value

     —         2,127,285       (2,127,285 )(b)      —    

Short term investments, at fair value

     2,586,520       336,603       —         2,923,123  

Equity investments trading, at fair value

     310,252       2,723       —         312,975  

Other investments, at fair value

     784,933       48,570       —         833,503  

Investments in other ventures, under equity method

     115,172       —         —         115,172  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investments

     11,885,747       2,898,907       (325,168     14,459,486  

Cash and cash equivalents

     1,107,922       423,692       (582,591 )(c)      949,023  

Premiums receivable

     1,537,188       1,014,937       (352,693 )(d)      2,199,432  

Prepaid reinsurance premiums

     616,185       166,357       (11,162 )(e)      771,380  

Funds held by ceding companies

     —         93,786       (93,786 )(f)      —    

Reinsurance recoverable

     2,372,221       529,108       —         2,901,329  

Accrued investment income

     51,311       19,642       —         70,953  

Deferred acquisition costs and value of business acquired

     476,661       325,309       (93,399 )(g)      708,571  

Receivable for investments sold

     256,416       571       —         256,987  

Reinsurance deposit assets

     —         117,531       (117,531 )(h)      —    

Other assets

     135,127       95,301       234,958 (i)      465,386  

Goodwill and other intangible assets

     237,418       6,896       45,900 (j)      290,214  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 18,676,196     $ 5,692,037     $ (1,295,472   $ 23,072,761  
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities, Noncontrolling Interests and Shareholders’ Equity

        

Liabilities

        

Reserve for claims and claim expenses

   $ 6,076,271     $ 2,423,601     $ (66,155 )(k)    $ 8,433,717  

Unearned premiums

     1,716,021       1,218,667       (352,693 )(l)      2,581,995  

Debt

     991,127       —         400,000 (m)      1,391,127  

Reinsurance balances payable

     1,902,056       246,356       (11,161 )(n)      2,137,251  

Payable for investments purchased

     380,332       639       —         380,971  

Other liabilities

     513,609       281,819       19,287 (o)      814,715  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     11,579,416       4,171,082       (10,722     15,739,776  
  

 

 

   

 

 

   

 

 

   

 

 

 

Redeemable noncontrolling interests

     2,051,700       —         —         2,051,700  

Shareholders’ Equity

        

Preference shares

     650,000       —         —         650,000  

Common shares

     42,207       409,500       (407,761 )(p)      43,946  

Additional paid-in capital

     296,099       400,000       (151,739 )(q)      544,360  

Accumulated other comprehensive (loss) income

     (1,433     (63,538     63,538 (r)      (1,433

Retained earnings

     4,058,207       774,993       (788,788 )(s)      4,044,412  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     5,045,080       1,520,955       (1,284,750     5,281,285  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities, noncontrolling interests and shareholders’ equity

   $ 18,676,196     $ 5,692,037     $ (1,295,472   $ 23,072,761  
  

 

 

   

 

 

   

 

 

   

 

 

 

Selected Share Data

        

Common shares outstanding

     42,207       409,500       (407,761 )(t)      43,946  

Book value per common share

   $ 104.13       n/m       n/m     $ 105.39  

n/m—not meaningful.

See accompanying notes to the preliminary unaudited pro forma consolidated financial information.

 

- 3 -


Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the Year Ended December 31, 2018

 

(in thousands, except shares and per share data)    RenaissanceRe     TMR Group
Entities
    Adjustments     Total Pro
Forma
Combined
 

Revenues

        

Gross premiums written

   $ 3,310,427     $ 1,615,230     $ (194,991 )(u)    $ 4,730,666  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net premiums written

   $ 2,131,902     $ 1,168,438     $ (184,054 )(v)    $ 3,116,286  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net premiums earned

   $ 1,976,129     $ 1,258,176     $ —       $ 3,234,305  

Net investment income (loss)

     261,866       86,408       (11,300 )(w)      336,974  

Net foreign exchange (losses) gains

     (12,428     5,331       (5,663 )(x)      (12,760

Equity in earnings of other ventures

     18,474       —         —         18,474  

Other income (loss)

     5,969       (5,047     —         922  

Net realized and unrealized losses on investments

     (175,069     (6,062     (38,068 )(y)      (219,199
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     2,074,941       1,338,806       (55,031     3,358,716  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

           —    

Net claims and claim expenses incurred

     1,120,018       729,223       (16,096 )(z)      1,833,145  

Acquisition expenses

     432,989       342,911       (53,824 )(aa)      722,076  

Operational expenses

     178,267       127,017       (8,556 )(ab)      296,728  

Corporate expenses

     33,983       —         —         33,983  

Interest expense

     47,069       —         14,785 (ac)      61,854  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     1,812,326       1,199,151       (63,691     2,947,786  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     262,615       139,655       8,660       410,930  

Income tax benefit (expense)

     6,302       (11,843     (1,121 )(ad)      (6,662
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     268,917       127,812       7,539       404,268  

Net income attributable to redeemable noncontrolling interests

     (41,553     —         —         (41,553
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to RenaissanceRe

     227,364       127,812       7,539       362,715  

Dividends on preference shares

     (30,088     —         —         (30,088
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to RenaissanceRe common shareholders

   $ 197,276     $ 127,812     $ 7,539     $ 332,627  
  

 

 

   

 

 

   

 

 

   

 

 

 

Per Share Data

        

Net income available to RenaissanceRe common shareholders per common share—basic (Note 5)

   $ 4.91       n/m       n/m     $ 7.97  

Net income available to RenaissanceRe common shareholders per common share—diluted (Note 5)

   $ 4.91       n/m       n/m     $ 7.97  

Average shares outstanding—basic (Note 5)

     39,732         1,739       41,471  

Average shares outstanding—diluted (Note 5)

     39,755         1,739       41,494  

Dividends per common share

   $ 1.32       n/m       n/m     $ 1.32  

n/m—not meaningful.

See accompanying notes to the preliminary unaudited pro forma consolidated financial information.

 

- 4 -


NOTES TO PRELIMINARY UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

Note 1. Pro Forma Basis of Presentation

The preliminary unaudited pro forma condensed consolidated balance sheet as of December 31, 2018 and the preliminary unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2018 are based on the historical financial statements of RenaissanceRe and the TMR Group Entities after giving effect to the completion of the acquisition of the TMR Group Entities and the assumptions and adjustments described in the accompanying notes. The preliminary unaudited pro forma condensed consolidated balance sheet as of December 31, 2018 is presented as if the acquisition of the TMR Group Entities had occurred on December 31, 2018. The preliminary unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2018 is presented as if the acquisition of the TMR Group Entities had occurred on January 1, 2018. The preliminary unaudited pro forma consolidated financial information does not give consideration to the impact of possible revenue enhancements, expense efficiencies, synergies, strategy modifications, asset dispositions or other actions.

RenaissanceRe’s financial statements were prepared in accordance with GAAP and presented in U.S. dollars (“USD”). TMR AG’s financial statements were prepared in accordance with international financial reporting standards as issued by the International Accounting Standards Board (“IFRS”) and presented in USD. TMR UK’s financial statements were prepared in accordance with generally accepted accounting principles in the United Kingdom (“U.K. GAAP”) and presented in pounds sterling (“GBP”). The unaudited pro forma consolidated financial information includes adjustments to (i) convert the financial information of TMR AG and TMR UK to GAAP, and (ii) translate the historical results of TMR UK to USD using a period end spot rate of 1.276 and average spot rate of 1.332 for the pro forma condensed consolidated balance sheet and the pro forma condensed consolidated statement of operations, respectively.

The transaction will be accounted for under the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic No. 805 Business Combinations, with RenaissanceRe as the acquiring entity. In business combination transactions in which the consideration given is not in the form of cash (that is, in the form of non-cash assets, liabilities incurred, or equity interests issued), measurement of the acquisition consideration is based on the fair value of the consideration given or the fair value of the assets (or net assets) acquired, whichever is more clearly evident and, thus, more reliably measurable.

Under FASB ASC Topic No. 805 Business Combinations , all of the TMR Group Entities assets acquired and liabilities assumed in this business combination are recognized at their acquisition-date fair value, while transaction costs and restructuring costs associated with the business combination are expensed as incurred. The excess of the acquisition consideration over the fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill. Changes in deferred tax asset valuation allowances and income tax uncertainties, if any, after the acquisition date will generally affect income tax expense. RenaissanceRe is in the process of finalizing an integration plan, which will affect how the assets acquired, including intangible assets, will be utilized by the combined company.

A final determination of the estimated fair value of the TMR Group Entities assets acquired and liabilities assumed, including the fair value of the estimated identifiable intangible assets and the value of business acquired, will be based on the actual net tangible and intangible assets, and the value of business acquired of the TMR Group Entities that exist at the date of completion of the acquisition. Consequently, the estimated fair value adjustments, and amounts preliminarily allocated to goodwill, could change significantly from those allocations used in the preliminary unaudited pro forma consolidated financial information. RenaissanceRe has retained a third-party valuation adviser and has not had sufficient time to complete a formal valuation study of the TMR Group Entities assets and liabilities, including identifiable intangible assets and the value of business acquired, at this preliminary stage. RenaissanceRe does not expect to complete a formal valuation study until the filing of its Quarterly Report on Form 10-Q for the fiscal quarter ending March 31, 2019. Accordingly, the preliminary unaudited pro forma adjustments, including the allocations of the acquisition consideration, have been made based on estimates solely for the purpose of providing preliminary unaudited pro forma consolidated financial information.

At this preliminary stage, in addition to the value of business acquired, the estimated identifiable finite lived intangible assets include broker relationships, non-contractual relationships and non-compete agreements. The weighted average useful life of the estimated identifiable finite lived intangible assets and the value of business acquired is estimated to be 3.3 years. There is significant uncertainty at this preliminary stage regarding the valuation of the identifiable intangible assets, the value of business acquired and the determination of the weighted average useful life, as such these items could change significantly from those used

 

- 5 -


in the preliminary unaudited pro forma consolidated financial information presented herein and could result in a material change in the amortization of acquired identifiable intangible assets and the value of business acquired. The estimated indefinite lived identifiable intangible assets represent insurance licenses which are estimated to have an indefinite life and are therefore not amortized, but will be subject to periodic impairment testing and is subject to the same risks and uncertainties noted for the identifiable finite lived intangible assets. Goodwill represents the excess of the estimated purchase price over the estimated fair value of the TMR Group Entities assets and liabilities, including the fair value of the estimated identifiable finite and indefinite lived intangible assets and the value of business acquired, and will not be amortized, but will be subject to periodic impairment testing.

Upon completion of a formal valuation study, the fair value of the assets and liabilities will be estimated, including the estimated fair value of identifiable intangible assets, the value of business acquired and the allocation of the excess purchase price to goodwill, and such items could change significantly from those used in the preliminary unaudited pro forma consolidated financial information presented herein and could result in a material change in the amortization of the fair value adjustments including the acquired identifiable intangible assets and the value of business acquired.

In connection with the plan to integrate the operations of RenaissanceRe and the TMR Group Entities, RenaissanceRe anticipates that nonrecurring charges will be incurred. RenaissanceRe is not able to determine the timing, nature, and amount of these charges as of the date of this preliminary unaudited pro forma consolidated financial information. However, these charges will affect the results of operations of the combined company, in the period in which they are incurred. The preliminary unaudited pro forma consolidated financial information does not include the effects of the costs associated with any restructuring or integration activities resulting from the transaction, as they are nonrecurring in nature and not factually supportable at the time that the preliminary unaudited pro forma consolidated financial information was prepared.

The preliminary unaudited pro forma consolidated financial information is presented solely for informational purposes and is not necessarily indicative of the consolidated results of operations or financial position that might have been achieved for the periods or dates indicated, nor is it necessarily indicative of the future results of the combined company.

Note 2. TMR Group Entities

Certain financial information of the TMR Group Entities, as presented in its historical audited financial statements, has been reclassified to conform to the historical presentation in RenaissanceRe’s consolidated financial statements and combined for purposes of preparing the preliminary unaudited pro forma condensed consolidated financial statements.

TMR AG’s audited historical consolidated financial statements are prepared in accordance with IFRS. The consolidated financial statements are presented in U.S. dollars, which is the reporting currency.

TMR UK’s audited historical financial statements are prepared in accordance with U.K. GAAP. TMR UK’s reporting and functional currency is GBP. For purposes of preparing the preliminary unaudited pro forma condensed consolidated financial statements, TMR UK’s audited historical financial statements have been translated into U.S. dollars using a period end spot rate of 1.276 and average spot rate of 1.332 for the pro forma condensed consolidated balance sheet and the pro forma condensed consolidated statement of operations, respectively.

Preliminary unaudited adjustments have been made to convert IFRS and U.K. GAAP, to GAAP and are noted in Note 4. There are no material intercompany balances or transactions between TMR AG and TMR UK. The table below reflects the combination of TMR AG and TMR UK, inclusive of the conversion to USD.

 

- 6 -


TMR Group Entities Pro Forma Combined Balance Sheet As at December 31, 2018

 

     TMR UK      TMR AG            TMR Group
Entities
 
(in thousands, except share amounts)    Historical
U.K. GAAP
in GBP
     U.K. GAAP
in USD
     Historical
IFRS in USD
     Reclassifications     Combined in
USD
 

Assets

             

Fixed maturity investments trading, at fair value

   £ —        $ —        $ —        $ 383,726     $ 383,726  

Fixed maturity investments available for sale, at fair value

     —          —          —          2,127,285       2,127,285  

Short term investments, at fair value

     —          —          —          336,603       336,603  

Equity investments trading, at fair value

     —          —          —          2,723       2,723  

Other investments, at fair value/ Investments/ Other financial investments

     364,851        465,550        2,433,357        (2,850,337     48,570  

Deposits with ceding undertakings

     1,336        1,705        —          (1,705     —    
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total investments

     366,187        467,255        2,433,357        (1,705     2,898,907  

Cash and cash equivalents

     —          —          399,193        24,499       423,692  

Cash at bank and in hand

     19,200        24,499        —          (24,499     —    

Premiums receivable

     —          —          1,007,498        7,439       1,014,937  

Debtors

     5,841        7,453        —          (7,453     —    

Derivative balances receivable

     —          —          30,284        (30,284     —    

Prepaid reinsurance premiums

     —          —          166,317        40       166,357  

Reinsurers’ share of technical provisions—provision for unearned premiums

     31        40        —          (40     —    

Fair value of derivative assets

     —          —          47,169        (47,169     —    

Funds held by ceding companies

     —          —          —          93,786       93,786  

Funds withheld

     —          —          92,081        (92,081     —    

Reinsurance recoverable

     —          —          —          529,108       529,108  

Outstanding losses recoverable from reinsurers

     —          —          526,622        (526,622     —    

Reinsurer’s share of technical provisions—claims outstanding

     1,948        2,486        —          (2,486     —    

Accrued investment income

     —          —          —          19,642       19,642  

Accrued interest receivable / Accrued interest

     2,161        2,757        16,885        (19,642     —    

Deferred acquisition costs / Deferred acquisition expenses

     48        59        321,325        3,925       325,309  

Unearned profit commission

     —          —          3,925        (3,925     —    

Receivable for investments sold

     —          —          —          571       571  

Deposit assets

     —          —          117,531        —         117,531  

Current tax asset

     —          —          603        (603     —    

Deferred tax asset

     —          —          13        (13     —    

Property and equipment

     —          —          7,354        (7,354     —    

Other prepayments and accrued income

     113        144        —          (144     —    

Other assets

     —          —          10,291        85,010       95,301  

Goodwill and other intangible assets

     —          —          6,896        —         6,896  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total assets

   £ 395,529      $ 504,693      $ 5,187,344      $ —       $ 5,692,037  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Liabilities and Shareholder’s Equity

             

Liabilities

             

Reserve for claims and claim expenses

   £ —        $ —        $ —        $ 2,423,601     $ 2,423,601  

Outstanding losses and loss expenses

     —          —          2,193,904        (2,193,904     —    

Technical provisions—claims outstanding

     180,016        229,697        —          (229,697     —    

Liability for collateral held on behalf of counterparties

     —          —          3,280        (3,280     —    

Unearned premiums

     —          —          1,217,690        977       1,218,667  

Technical provisions—provision for unearned premium

     766        977        —          (977     —    

Reinsurance balances payable

     —          —          238,075        8,281       246,356  

Creditors

     7,160        9,136        —          (9,136     —    

Derivative balances payable

     —          —          54,797        (54,797     —    

Deposit liabilities

     —          —          117,531        (117,531     —    

Fair value of derivative liabilities

     —          —          25,169        (25,169     —    

Deferred commission income

     —          —          21,821        (21,821     —    

Payable for investments purchased

     —          —          639        —         639  

 

- 7 -


Accounts payable and accrued expenses

     —          —          42,314       (42,314     —    

Accruals and deferred income

     638        814        —         (814     —    

Retirement benefit obligation

     —          —          3,887       (3,887     —    

Deferred fee income

     —          —          2,506       (2,506     —    

Provision for taxation / Current tax liability

     280        357        6,911       (7,268     —    

Deferred tax liability

     —          —          1,577       (1,577     —    

Other liabilities

     —          —          —         281,819       281,819  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities

     188,860        240,981        3,930,101       —         4,171,082  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Shareholder’s Equity

            

Common shares

     —          —          —         409,500       409,500  

Share capital / Called up share capital

     125,000        159,500        250,000       (409,500     —    

Additional paid-in capital

     —          —          —         400,000       400,000  

Contributed surplus

     —          —          400,000       (400,000     —    

Accumulated other comprehensive (loss) income

     —          —          (63,538     —         (63,538

Retained earnings

     —          —          670,781       104,212       774,993  

Profit and loss account

     81,669        104,212        —         (104,212     —    
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total shareholder’s equity

     206,669        263,712        1,257,243       —         1,520,955  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities and shareholder’s equity

   £ 395,529      $ 504,693      $ 5,187,344     $ —       $ 5,692,037  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

- 8 -


TMR Group Entities Pro Forma Combined Statement of Operations

For the Year Ended December 31, 2018

 

     TMR UK     TMR AG           TMR Group
Entities
 
(in thousands)    Historical
U.K. GAAP
in GBP
    U.K. GAAP
in USD
    Historical
IFRS in USD
    Reclassifications     Combined in
USD
 

Revenues

          

Gross premiums written

   £ —       $ —       $ —       $ 1,615,230     $ 1,615,230  

Reinsurance premiums assumed / Premiums written—gross amount

     (8,216     (10,944     1,626,174       (1,615,230     —    

Net premiums written

     —         —         —         1,168,438       1,168,438  

Net premiums earned

     —         —         1,266,898       (8,722     1,258,176  

Earned premiums, net of reinsurance

     (6,548     (8,722     —         8,722       —    

Net investment income

     —         —         78,139       8,269       86,408  

Total investment return

     1,657       2,207       —         (2,207     —    

Net foreign exchange (losses) gains

     —         —         —         5,331       5,331  

Other charges

     (579     (771     —         771       —    

Other underwriting income

     —         —         3,323       (3,323     —    

Other income (loss)

     5       7       —         (5,054     (5,047

Net realized and unrealized losses on investments

     —         —         —         (6,062     (6,062
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     (5,465     (7,279     1,348,360       (2,275     1,338,806  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

          

Net claims and claim expenses incurred

     —         —         —         729,223       729,223  

Net loss and loss expenses incurred

     —         —         743,027       (743,027     —    

Claims incurred, net of reinsurance

     (10,363     (13,804     —         13,804       —    

Acquisition expenses

     —         —         334,713       8,198       342,911  

Profit commission

     —         —         6,376       (6,376     —    

Net derivative expense

     —         —         7,383       (7,383     —    

Other underwriting expense

     —         —         994       (994     —    

Operational expenses

     —         —         —         127,017       127,017  

General and administrative expenses

     —         —         125,829       (125,829     —    

Operating expenses, net of reinsurance

     2,260       3,010       —         (3,010     —    

Net foreign exchange (gains) losses

     —         —         (6,102     6,102       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     (8,103     (10,794     1,212,220       (2,275     1,199,151  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes / Operating profit and profit on ordinary activities before tax

     2,638       3,515       136,140       —         139,655  

Income tax benefit (expense)

     —         —         —         (11,843     (11,843

Tax (expense) benefit

     —         —         (11,188     11,188       —    

Tax charge on profit on ordinary activities

     (492     (655     —         655       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   £ 2,146     $ 2,860     $ 124,952     $ —       $ 127,812  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 9 -


Note 3. Acquisition Consideration

Pursuant to the TMR Stock Purchase Agreement, the aggregate consideration for the TMR Stock Purchase was $1.5 billion, consisting of cash, RenaissanceRe shares and a special dividend from the TMR Group Entities, subject to a customary post-closing adjustment.

In connection with the closing of the acquisition of the TMR Group Entities, Tokio, TMR AG and TMR UK entered into a reserve development agreement whereby TMR AG and TMR UK agreed to cede to Tokio, and Tokio agreed to indemnify and reimburse TMR AG and TMR UK for, substantially all of TMR AG and TMR UK’s adverse development on stated reserves at time of closing including unearned premium reserves, subject to certain terms and conditions.

Preliminary Estimates of Goodwill and Intangible Assets Acquired

The preliminary estimates of goodwill and intangible assets acquired noted below have been calculated using audited consolidated financial information of RenaissanceRe and the TMR Group Entities as at December 31, 2018.

 

(in thousands, except shares, per share amounts and book value multiple)             

Estimated Pro Forma Acquisition Consideration

    

Book Value

    

Book value as at December 31, 2018 of the TMR Group Entities

   $ 1,520,955    

Goodwill and intangible assets as at December 31, 2018 of the TMR Group Entities

     (6,896  
  

 

 

   

Tangible book value as at December 31, 2018 of the TMR Group Entities

     $ 1,514,059  

Transaction costs to be paid by the TMR Group Entities

     (18,796  
  

 

 

   

Adjusted tangible book value as at December 31, 2018 of the TMR Group Entities

       1,495,263  

Book value multiple

     1.02    
  

 

 

   

Adjusted tangible book value as at December 31, 2018, after application of the book value multiple

       1,525,168  

Special dividend paid to Tokio from the TMR Group Entities

       (500,000
    

 

 

 

Total estimated RenaissanceRe pro forma acquisition consideration

     $ 1,025,168  
    

 

 

 

Estimated Pro Forma Funding of RenaissanceRe Acquisition Consideration

    

RenaissanceRe common shares

    

Common shares issued by RenaissanceRe to Tokio

     1,739,071    

Common share price of RenaissanceRe (1)

   $ 143.75    
  

 

 

   

Market value of RenaissanceRe common shares issued by RenaissanceRe to Tokio

     $ 250,000  

Cash consideration

    

Cash consideration funded by a partial drawdown of RenaissanceRe’s existing revolving credit facility, replaced with a portion of the Senior Notes

     200,000    

Cash consideration funded through the sale of a portion of RenaissanceRe’s fixed maturity investments trading

     325,168    

Cash consideration funded by available cash resources

     250,000    
  

 

 

   

Total cash consideration paid by RenaissanceRe as acquisition consideration

       775,168  
    

 

 

 

Total estimated RenaissanceRe pro forma acquisition consideration

     $ 1,025,168  
    

 

 

 

Preliminary Estimates of Goodwill, Intangible Assets Acquired and Value of Business Acquired

    

Shareholders’ equity as at December 31, 2018 of the TMR Group Entities

     $ 1,520,955  

TMR Group Entities pro forma estimated transaction costs

       (18,796
    

 

 

 

Pro forma adjusted shareholders’ equity of the TMR Group Entities

       1,502,159  

Preliminary adjustments for fair value, by applicable balance sheet caption, net of tax (see Note 4 for description):

    

Deferred acquisition costs, net of value of business acquired

   $ (93,399  

Goodwill and intangible assets of the TMR Group Entities

     (6,896  

Reserve for claims and claim expenses

     66,155    

Identifiable intangible assets resulting from the acquisition of the TMR Group Entities

     43,300    

Deferred tax asset, net of deferred tax liabilities

     4,353    
  

 

 

   

Total of preliminary adjustments for fair value by applicable balance sheet caption, net of tax

       13,513  
    

 

 

 

Estimated pro forma shareholders’ equity of the TMR Group Entities, at fair value

       1,515,672  

Adjusted tangible book value as at December 31, 2018, after application of the book value multiple

       1,525,168  
    

 

 

 

Estimated pro forma purchase price over the fair value of net assets acquired assigned to goodwill

     $ 9,496  
    

 

 

 

 

(1)

RenaissanceRe share price is based on the 30-day trailing volume weighted average price as of market close on March 15, 2019.

 

- 10 -


Note 4. Preliminary Unaudited Pro Forma Adjustments

The preliminary unaudited pro forma consolidated financial information is not necessarily indicative of what the financial position and results from operations would have been had the acquisition of the TMR Group Entities been completed at the date indicated and includes adjustments which are preliminary and may be revised. Such revisions may result in material changes. The financial position shown herein is not necessarily indicative of what the past financial position of the combined company would have been, nor necessarily indicative of the financial position of post-acquisition periods. The preliminary unaudited pro forma consolidated financial information does not give consideration to the impact of possible revenue enhancements, expense efficiencies, synergies, strategy modifications, asset dispositions or other actions that may result from the acquisition of the TMR Group Entities.

The following preliminary unaudited pro forma adjustments result from accounting for the acquisition of the TMR Group Entities, including the determination of fair value of the assets, liabilities and commitments which RenaissanceRe, as the acquirer for accounting purposes, acquired from the TMR Group Entities. The descriptions related to these preliminary unaudited pro forma adjustments are as follows:

Adjustments to the Pro Forma Condensed Consolidated Balance Sheet

 

(in thousands)    Increase
(decrease) as of
December 31,
2018
 

Assets

 

(a)

   Adjustments to fixed maturity investments trading, at fair value:   
  

To reflect the portion of the cash consideration paid by RenaissanceRe to effect the acquisition of the TMR Group Entities funded through the sale of a portion of RenaissanceRe’s fixed maturity investments trading.

   $ (325,168
  

To reclassify the TMR Group Entities fixed maturity investments available for sale to fixed maturity investments trading to conform to RenaissanceRe’s accounting policies.

     2,127,285  
     

 

 

 
        1,802,117  
     

 

 

 

(b)

   To reclassify the TMR Group Entities fixed maturity investments available for sale to fixed maturity investments trading to conform to RenaissanceRe’s accounting policies.      (2,127,285

(c)

   Adjustments to cash and cash equivalents:   
  

To reflect the special dividend paid to Tokio from the TMR Group Entities.

     (500,000
  

To reflect cash inflow funded by a partial drawdown of RenaissanceRe’s existing revolving credit facility, repaid with a portion of the Senior Notes.

     200,000  
  

To reflect cash inflow from the Senior Notes, a portion of which was used to repay the partial drawdown of RenaissanceRe’s existing revolving credit facility.

     400,000  
  

To reflect the portion of the cash proceeds from the Senior Notes used to repay the partial drawdown of RenaissanceRe’s existing revolving credit facility

     (200,000
  

To reflect the portion of the cash consideration paid by RenaissanceRe to effect the acquisition of the TMR Group Entities funded by available cash resources, including cash inflow funded by the partial drawdown of RenaissanceRe’s existing revolving credit facility.

     (450,000
  

To reflect estimated transaction costs paid by RenaissanceRe.

     (13,795
  

To reflect estimated transaction costs paid by the TMR Group Entities.

     (18,796
     

 

 

 
        (582,591
     

 

 

 

(d)

   Adjustment to conform balance to RenaissanceRe’s accounting policies (see footnote (1)).      (352,693

(e)

   Adjustment to conform balance to RenaissanceRe’s accounting policies (see footnote (1)).      (11,162

(f)

   Adjustment to reclassify the balance to other assets to conform with RenaissanceRe’s presentation.      (93,786

(g)

   Adjustment to reflect deferred acquisition costs at fair value which is estimated to be $Nil, net of value of business acquired.      (93,399

(h)

   Adjustment to reclassify the balance to other assets to conform with RenaissanceRe’s presentation.      (117,531

(i)

   Adjustments to other assets:   
  

To reflect deferred tax assets related to the preliminary unaudited pro forma adjustments using the applicable statutory tax rates of the respective jurisdictions the adjustments impacted. The respective statutory tax rate used for the adjustments impacting Switzerland was 21.2%, Australia 30.0%, and Bermuda 0.0%. The adjustments impacting the U.K. were tax effected at either the current statutory tax rate of 19.0% or the future U.K. statutory tax rate of 17.0% depending on the timing of when these adjustments will be realized. The adjustments impacting the U.S. were not tax effected at the U.S. statutory tax rate of 21.0% due to the TMR Group entities U.S. valuation allowance position.

     23,641  
  

Adjustment to reclassify the balance to other assets to conform with RenaissanceRe’s presentation.

     93,786  
  

Adjustment to reclassify the balance to other assets to conform with RenaissanceRe’s presentation.

     117,531  
     

 

 

 
        234,958  
     

 

 

 

(j)

   Adjustments to goodwill and other intangible assets:   

 

- 11 -


  

To reflect the existing goodwill and intangible assets of the TMR Group Entities at fair value, which is estimated to be $Nil

     (6,896
  

To reflect the estimated fair value of identifiable indefinite lived intangible assets resulting from the acquisition of the TMR Group Entities (state insurance licenses).

     6,200  
  

To reflect the estimated fair value of identifiable finite lived intangible assets resulting from the acquisition of the TMR Group Entities (renewal rights, top broker relationships, other brokers / direct relationships and non-compete agreements).

     37,100  
  

To reflect goodwill determined based on the acquisition consideration paid to effect the acquisition of the TMR Group Entities in excess of the estimated fair value of the net assets acquired.

     9,496  
     

 

 

 
        45,900  
     

 

 

 
   Total adjustments to assets    $ (1,295,472
     

 

 

 

Liabilities

 

(k)

  

Adjustments to reserve for claims and claim expenses:

  
  

To reflect net claims and claim expenses at fair value. The adjustments reflect a deduction which represents the discount due to the present value calculation of the unpaid claims and claim expenses based on an estimated payout of the net unpaid claims and claim expenses partially offset by an increase in net claims and claim expenses due to the addition of an estimated market based risk margin which represents the estimated cost of capital required by a market participant to assume the net claims and claim expenses.

   $ (66,155

(l)

  

Adjustment to conform balance to RenaissanceRe’s accounting policies (see footnote (1)).

     (352,693

(m)

  

Adjustments to debt:

  
  

To reflect the Senior Notes.

     400,000  

(n)

  

Adjustment to conform balance to RenaissanceRe’s accounting policies (see footnote (1)).

     (11,161

(o)

  

Adjustments to other liabilities:

  
  

To reflect deferred tax liabilities related to identifiable intangible assets and the value of business acquired using the applicable statutory tax rates of the respective jurisdictions where the assets were recorded. The respective statutory tax rate used for the intangible assets recorded in Switzerland was 21.2%, Australia 30.0%, and Bermuda 0.0%. The intangible assets recorded in the U.K. were tax effected at either the current statutory tax rate of 19.0% or the future U.K. statutory tax rate of 17.0% depending on the timing of when intangible assets and the value of business acquired will be realized. Only the indefinite lived intangibles recorded in the U.S. were tax effected at the U.S. statutory tax rate of 21.0% due to the TMR Group entities U.S. valuation allowance position.

     19,287  
     

 

 

 
   Total adjustments to liabilities    $ (10,722
     

 

 

 

Shareholders’ Equity

 

(p)

  

Adjustments to common shares:

  
  

To reflect the par value of the RenaissanceRe common shares issued as part of the consideration paid to effect the acquisition of the TMR Group Entities in excess of par value.

     1,739  
  

To reflect the elimination of the par value of the TMR Group Entities common shares outstanding.

     (409,500
     

 

 

 
        (407,761
     

 

 

 

(q)

  

Adjustments to additional paid-in capital:

  
  

To reflect additional-paid in capital from RenaissanceRe common shares issued as part of the consideration paid to effect the acquisition of the TMR Group Entities.

     248,261  
  

To reflect the elimination of the TMR Group Entities additional paid-in capital.

     (400,000
     

 

 

 
        (151,739
     

 

 

 

(r)

  

To reflect the elimination of the TMR Group Entities accumulated other comprehensive loss in connection with the reclassification of the TMR Group Entities fixed maturity investments available for sale to fixed maturity investments trading to conform with RenaissanceRe’s accounting policies.

     63,538  

(s)

  

Adjustments to retained earnings:

  
  

To reflect estimated transaction costs to be paid by RenaissanceRe.

     (13,795
  

To reflect estimated transaction costs to be paid by the TMR Group Entities.

     (18,796
  

To reflect the special dividend paid by the TMR Group Entities to Tokio as part of the estimated acquisition consideration.

     (500,000
  

To reflect the elimination of the TMR Group Entities retained earnings, net of adjustments.

     (256,197
     

 

 

 
        (788,788
     

 

 

 
   Total adjustments to shareholders’ equity      (1,284,750
     

 

 

 
   Total adjustments to liabilities and shareholders’ equity    $ (1,295,472
     

 

 

 

(t)

  

Adjustments to common shares outstanding (in thousands of shares):

  
  

To reflect the elimination of the TMR Group Entities common shares outstanding.

     (409,500
  

To reflect RenaissanceRe common shares issued as part of the consideration paid to Tokio to effect the acquisition of the TMR Group Entities.

     1,739  
     

 

 

 
        (407,761
     

 

 

 

 

- 12 -


Adjustments to the Pro Forma Condensed Consolidated Statement of Operations

 

(in thousands)    Increase
(decrease) for
the year ended
December 31,
2018
 

Revenues

 

(u)

  

Adjustment to conform balance to RenaissanceRe’s accounting policies (see footnote (1)).

   $ (194,991

(v)

  

Adjustment to conform balance to RenaissanceRe’s accounting policies (see footnote (1)).

     (184,054

(w)

  

To reflect the estimated impact on net investment income due to the net decreases in fixed maturity investments trading and cash and cash equivalents as a result of consideration paid by RenaissanceRe to effect the acquisition of the TMR Group Entities, the special dividend paid by the TMR Group Entities and transaction costs incurred by RenaissanceRe and the TMR Group Entities (see footnote (2)).

     (11,300

(x)

  

Adjustment to reconcile U.K. GAAP and IFRS to GAAP. Foreign currency gains and losses that were previously recorded as other comprehensive income under U.K. GAAP and IFRS are recorded within revenues under GAAP as applied by RenaissanceRe.

     (5,663

(y)

  

To reclassify the change in net realized and unrealized losses in conjunction with the reclassification of the TMR Group Entities fixed maturity investments available for sale to fixed maturity investments trading to conform to RenaissanceRe’s accounting policies.

     (38,068
     

 

 

 
  

Total adjustments to revenues

     (55,031
     

 

 

 

Expenses

 

(z)

  

To amortize the adjustments resulting from the difference between the estimated fair value and the historical carrying value of the TMR Group Entities net reserve for claims and claim expenses.

     (16,096

(aa)

  

Adjustments to acquisition expenses:

  
  

Adjustment to reclassify the balance from acquisition expenses to operating expenses to conform to RenaissanceRe’s presentation.

     9,323  
  

To reflect the estimated impact of the adjustments to reflect deferred acquisition costs at fair value, which is estimated to be $Nil.

     (249,917
  

To amortize certain identifiable intangible assets (e.g., renewal rights) and the value of business acquired using a weighted average useful life of 3.3 years.

     186,770  
     

 

 

 
        (53,824
     

 

 

 

(ab)

  

Adjustments to operational expenses:

  
  

Adjustment to reclassify the balance from acquisition expenses to operating expenses to conform to RenaissanceRe’s presentation.

     (9,323
  

To amortize certain identifiable intangible assets (i.e., non-compete agreements) using a weighted average useful life of 1.5 years.

     767  
     

 

 

 
        (8,556
     

 

 

 

(ac)

  

Adjustments to interest expense:

  
  

To reflect estimated interest expense on the Senior Notes.

     14,400  
  

To amortize the estimated debt issuance costs on the Senior Notes over the estimated 10 year term of the debt.

     385  
     

 

 

 
        14,785  
     

 

 

 
  

Total adjustments to expenses

     (63,691
     

 

 

 

(ad)

  

To reflect the income tax impact on preliminary unaudited pro forma adjustments using the applicable statutory tax rates for the respective jurisdictions the adjustments impacted. The respective statutory tax rate used for the adjustments impacting Switzerland was 21.2%, Australia 30.0%, Bermuda 0.0%, and the U.K. 19.0%. The adjustments impacting the U.S. were not tax effected at the U.S. statutory tax rate of 21.0% due to the TMR Group entities U.S. valuation allowance position.

     (1,121
     

 

 

 
  

Total adjustments to net income

   $ 7,539  
     

 

 

 

 

(1)

The entries to conform the accounting policies relate to aligning the methodologies for recognizing gross premiums written for proportional contracts and multi-year contracts. RenaissanceRe recognizes the estimated annual gross premiums written on proportional and multi-year reinsurance contracts over the policy exposure period while the TMR Group Entities recognize gross premiums written at the reinsurance contract inception date. The methodologies applied by RenaissanceRe and the TMR Group Entities for both proportional and multi-year contracts are acceptable under GAAP (and IFRS and U.K. GAAP with respect to the historical financial statements of TMR AG and TMR UK, respectively) and, since RenaissanceRe and the TMR Group Entities both earn the premium and related acquisition expenses consistently over the policy exposure period, the conforming accounting policy entries do not impact net income.

The entries include decreasing premiums receivable, assumed and ceded unearned premium and reinsurance balances payable on the pro forma condensed consolidated balance sheet to reflect the gross premiums written due to the TMR Group Entities, net of the related acquisition costs payable by the TMR Group Entities as well as the ceded premiums written due from the TMR Group Entities, net of the related acquisition costs payable to the TMR Group Entities, which would have been recognized at the reinsurance contract inception date by the TMR Group Entities. In the pro forma condensed consolidated statement of operations, there is a related decrease in gross and net premiums written. As the premium and related acquisition expenses are unearned there is no impact to net income related to conforming this accounting policy.

 

- 13 -


(2)

The table below outlines the calculation to determine the pro forma estimated impact on net investment income due to (decreases) increases in fixed maturity investments trading and cash and cash equivalents as a result of the pro forma net cash consideration paid by RenaissanceRe and the TMR Group Entities to effect the acquisition of the TMR Group Entities, inclusive of the special dividend paid to Tokio from the TMR Group Entities, and estimated transaction costs expected to be paid by RenaissanceRe and the TMR Group Entities:

 

(in thousands, except percentages)    Pro forma
annualized
return
    Impact on assets      Pro forma
impact on net
investment
income
 

Decreases to fixed maturity investments trading, at fair value:

       

To reflect the portion of the cash consideration paid by RenaissanceRe to effect the acquisition of the TMR Group Entities funded through the sale of a portion of RenaissanceRe’s fixed maturity investments trading.

     2.4   $ (325,168    $ (7,804

(Decreases) increases to cash and cash equivalents:

       

To reflect the special dividend paid to Tokio from the TMR Group Entities.

     0.6     (500,000      (3,000

To reflect the portion of the cash consideration paid by RenaissanceRe to effect the acquisition of the TMR Group Entities funded by available cash resources, including cash inflow funded by the partial drawdown of RenaissanceRe’s existing revolving credit facility.

     0.6     (450,000      (2,700

To reflect estimated transaction costs to be paid by RenaissanceRe.

     0.6     (13,795      (83

To reflect estimated transaction costs to be paid by the TMR Group Entities.

     0.6     (18,796      (113

To reflect cash inflow from the Senior Notes, a portion of which will repay the partial drawdown of RenaissanceRe’s existing revolving credit facility.

     0.6     400,000        2,400  
       

 

 

 

Net pro forma decrease in net investment income for the year ended December 31, 2018

        $ (11,300
       

 

 

 

Note 5. Earnings per Share

Pro forma earnings per common share for the year ended December 31, 2018 have been calculated using RenaissanceRe’s historical weighted average common shares outstanding, plus 1,739,071 of RenaissanceRe’s common shares issued as acquisition consideration under the TMR Stock Purchase Agreement.

The following table sets forth the calculation of pro forma basic and diluted earnings per common share and the calculation of pro forma basic and diluted weighted average common shares outstanding for the year ended December 31, 2018:

 

     Year ended December 31, 2018  
(in thousands, except per share data)    Basic      Diluted  

Pro forma net income available to RenaissanceRe common shareholders

   $ 332,627      $ 332,627  

Pro forma amounts allocated to RenaissanceRe participating common shareholders (1)

     (2,121      (2,121
  

 

 

    

 

 

 

Pro forma net income

   $ 330,506      $ 330,506  
  

 

 

    

 

 

 

Average common shares outstanding:

     

RenaissanceRe historical

     39,732        39,755  

RenaissanceRe common shares issued as acquisition consideration to effect the acquisition of the TMR Group Entities

     1,739        1,739  
  

 

 

    

 

 

 

Pro forma average common shares outstanding

     41,471        41,494  
  

 

 

    

 

 

 

Pro forma net income available to RenaissanceRe common shareholders per common share

   $ 7.97      $ 7.97  

 

(1)

Represents estimated earnings attributable to holders of unvested restricted shares.

 

- 14 -