|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
BERMUDA
|
N/A
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
|
þ
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
|
Smaller reporting company
|
¨
|
|
|
|
Page
|
PART I
|
|
|
|
|
|
Item 1.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
PART II
|
|
|
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 6.
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
(expressed in thousands of U.S. dollars, except share data)
|
||||||
ASSETS
|
|
|
|
||||
Short-term investments, trading, at fair value
|
$
|
119,680
|
|
|
$
|
87,350
|
|
Short-term investments, available-for-sale, at fair value (amortized cost: 2016 — $793; 2015 — $8,630)
|
792
|
|
|
8,622
|
|
||
Fixed maturities, trading, at fair value
|
5,036,054
|
|
|
4,990,794
|
|
||
Fixed maturities, held-to-maturity, at amortized cost
|
762,602
|
|
|
790,866
|
|
||
Fixed maturities, available-for-sale, at fair value (amortized cost: 2016 — $295,197; 2015 — $300,160)
|
299,324
|
|
|
293,679
|
|
||
Equities, trading, at fair value
|
120,350
|
|
|
115,941
|
|
||
Other investments, at fair value
|
985,696
|
|
|
1,034,032
|
|
||
Other investments, at cost
|
129,431
|
|
|
133,071
|
|
||
Total investments
|
7,453,929
|
|
|
7,454,355
|
|
||
Cash and cash equivalents
|
769,039
|
|
|
821,925
|
|
||
Restricted cash and cash equivalents
|
517,870
|
|
|
511,339
|
|
||
Premiums receivable
|
404,109
|
|
|
381,412
|
|
||
Deferred tax assets
|
112,983
|
|
|
121,035
|
|
||
Prepaid reinsurance premiums
|
129,921
|
|
|
121,427
|
|
||
Reinsurance balances recoverable
|
1,278,988
|
|
|
1,474,004
|
|
||
Funds held by reinsured companies
|
1,140,695
|
|
|
109,358
|
|
||
Deferred acquisition costs
|
103,064
|
|
|
89,123
|
|
||
Goodwill and intangible assets
|
186,343
|
|
|
191,304
|
|
||
Other assets
|
373,979
|
|
|
556,850
|
|
||
TOTAL ASSETS
|
$
|
12,470,920
|
|
|
$
|
11,832,132
|
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Losses and loss adjustment expenses
|
$
|
6,145,569
|
|
|
$
|
5,720,149
|
|
Policy benefits for life and annuity contracts
|
1,280,008
|
|
|
1,304,697
|
|
||
Unearned premiums
|
549,552
|
|
|
542,771
|
|
||
Insurance and reinsurance balances payable
|
271,840
|
|
|
274,598
|
|
||
Deferred tax liabilities
|
93,936
|
|
|
92,588
|
|
||
Loans payable
|
570,618
|
|
|
600,250
|
|
||
Other liabilities
|
322,921
|
|
|
358,633
|
|
||
TOTAL LIABILITIES
|
9,234,444
|
|
|
8,893,686
|
|
||
|
|
|
|
||||
COMMITMENTS AND CONTINGENCIES
|
|
|
|
||||
|
|
|
|
||||
REDEEMABLE NONCONTROLLING INTEREST
|
455,545
|
|
|
417,663
|
|
||
|
|
|
|
||||
SHAREHOLDERS’ EQUITY
|
|
|
|
||||
Share capital authorized, issued and fully paid, par value $1 each (authorized 2016 and 2015: 156,000,000):
|
|
|
|
||||
Ordinary shares (issued and outstanding 2016: 16,171,378; 2015: 16,133,334)
|
16,171
|
|
|
16,133
|
|
||
Non-voting convertible ordinary shares:
|
|
|
|
||||
Series A (issued 2016: nil; 2015: 2,972,892)
|
—
|
|
|
2,973
|
|
||
Series C (issued and outstanding 2016: 2,725,637; 2015: 2,725,637)
|
2,726
|
|
|
2,726
|
|
||
Series E (issued and outstanding 2016: 404,771; 2015: 404,771)
|
405
|
|
|
405
|
|
||
Series C Preferred Shares (issued and outstanding 2016: 388,571; 2015: nil)
|
389
|
|
|
—
|
|
||
Treasury shares at cost (Preferred shares 2016: 388,571; Series A non-voting convertible ordinary shares 2015: 2,972,892)
|
(421,559
|
)
|
|
(421,559
|
)
|
||
Additional paid-in capital
|
1,379,389
|
|
|
1,373,044
|
|
||
Accumulated other comprehensive loss
|
(17,333
|
)
|
|
(35,162
|
)
|
||
Retained earnings
|
1,817,266
|
|
|
1,578,312
|
|
||
Total Enstar Group Limited Shareholders’ Equity
|
2,777,454
|
|
|
2,516,872
|
|
||
Noncontrolling interest
|
3,477
|
|
|
3,911
|
|
||
TOTAL SHAREHOLDERS’ EQUITY
|
2,780,931
|
|
|
2,520,783
|
|
||
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY
|
$
|
12,470,920
|
|
|
$
|
11,832,132
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
(expressed in thousands of U.S.
dollars, except share and per share data) |
||||||||||||||
INCOME
|
|
|
|
|
|
|
|
||||||||
Net premiums earned
|
$
|
223,395
|
|
|
$
|
231,051
|
|
|
$
|
659,732
|
|
|
$
|
641,980
|
|
Fees and commission income
|
6,995
|
|
|
8,977
|
|
|
19,585
|
|
|
29,588
|
|
||||
Net investment income
|
57,546
|
|
|
40,796
|
|
|
171,832
|
|
|
105,867
|
|
||||
Net realized and unrealized gains (losses)
|
70,422
|
|
|
(15,130
|
)
|
|
146,373
|
|
|
16,641
|
|
||||
Other income
|
610
|
|
|
2,373
|
|
|
7,071
|
|
|
17,688
|
|
||||
|
358,968
|
|
|
268,067
|
|
|
1,004,593
|
|
|
811,764
|
|
||||
EXPENSES
|
|
|
|
|
|
|
|
||||||||
Net incurred losses and loss adjustment expenses
|
(6,902
|
)
|
|
32,359
|
|
|
172,778
|
|
|
168,395
|
|
||||
Life and annuity policy benefits
|
21,753
|
|
|
22,989
|
|
|
62,511
|
|
|
73,926
|
|
||||
Acquisition costs
|
52,544
|
|
|
49,806
|
|
|
146,298
|
|
|
121,450
|
|
||||
General and administrative expenses
|
104,991
|
|
|
100,335
|
|
|
305,315
|
|
|
290,896
|
|
||||
Interest expense
|
5,027
|
|
|
5,156
|
|
|
15,852
|
|
|
14,035
|
|
||||
Net foreign exchange losses (gains)
|
2,320
|
|
|
(841
|
)
|
|
2,236
|
|
|
(3,460
|
)
|
||||
|
179,733
|
|
|
209,804
|
|
|
704,990
|
|
|
665,242
|
|
||||
EARNINGS BEFORE INCOME TAXES
|
179,235
|
|
|
58,263
|
|
|
299,603
|
|
|
146,522
|
|
||||
INCOME TAXES
|
(8,858
|
)
|
|
(12,262
|
)
|
|
(24,840
|
)
|
|
(28,822
|
)
|
||||
NET EARNINGS
|
170,377
|
|
|
46,001
|
|
|
274,763
|
|
|
117,700
|
|
||||
Less: Net losses (earnings) attributable to noncontrolling interest
|
(14,329
|
)
|
|
3,041
|
|
|
(32,601
|
)
|
|
(9,266
|
)
|
||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
156,048
|
|
|
$
|
49,042
|
|
|
$
|
242,162
|
|
|
$
|
108,434
|
|
EARNINGS PER SHARE — BASIC
|
|
|
|
|
|
|
|
||||||||
Net earnings per ordinary share attributable to Enstar Group Limited shareholders
|
$
|
8.09
|
|
|
$
|
2.55
|
|
|
$
|
12.55
|
|
|
$
|
5.63
|
|
EARNINGS PER SHARE — DILUTED
|
|
|
|
|
|
|
|
||||||||
Net earnings per ordinary share attributable to Enstar Group Limited shareholders
|
$
|
8.02
|
|
|
$
|
2.53
|
|
|
$
|
12.46
|
|
|
$
|
5.59
|
|
Weighted-average ordinary shares outstanding — basic
|
19,299,038
|
|
|
19,256,184
|
|
|
19,292,450
|
|
|
19,248,737
|
|
||||
Weighted-average ordinary shares outstanding — diluted
|
19,449,430
|
|
|
19,408,627
|
|
|
19,432,658
|
|
|
19,387,285
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
(expressed in thousands of U.S. dollars)
|
||||||||||||||
NET EARNINGS
|
$
|
170,377
|
|
|
$
|
46,001
|
|
|
$
|
274,763
|
|
|
$
|
117,700
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
||||||||
Unrealized holding gains (losses) on fixed income investments arising during the period
|
1,668
|
|
|
(2,002
|
)
|
|
10,762
|
|
|
(4,196
|
)
|
||||
Reclassification adjustment for net realized losses (gains) included in net earnings
|
(282
|
)
|
|
(27
|
)
|
|
(147
|
)
|
|
(171
|
)
|
||||
Unrealized gains (losses) arising during the period, net of reclassification adjustment
|
1,386
|
|
|
(2,029
|
)
|
|
10,615
|
|
|
(4,367
|
)
|
||||
Currency translation adjustment
|
2,803
|
|
|
(11,290
|
)
|
|
8,856
|
|
|
(23,877
|
)
|
||||
Total other comprehensive income (loss)
|
4,189
|
|
|
(13,319
|
)
|
|
19,471
|
|
|
(28,244
|
)
|
||||
Comprehensive income
|
174,566
|
|
|
32,682
|
|
|
294,234
|
|
|
89,456
|
|
||||
Less comprehensive loss (income) attributable to noncontrolling interest
|
(14,321
|
)
|
|
2,326
|
|
|
(34,240
|
)
|
|
(3,843
|
)
|
||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
160,245
|
|
|
$
|
35,008
|
|
|
$
|
259,994
|
|
|
$
|
85,613
|
|
|
Nine Months Ended
September 30, |
||||||
|
2016
|
|
2015
|
||||
|
(expressed in thousands of U.S. dollars)
|
||||||
Share Capital — Ordinary Shares
|
|
|
|
||||
Balance, beginning of period
|
$
|
16,133
|
|
|
$
|
15,761
|
|
Issue of shares
|
38
|
|
|
58
|
|
||
Conversion of Series E Non-Voting Convertible Ordinary Shares
|
—
|
|
|
309
|
|
||
Balance, end of period
|
$
|
16,171
|
|
|
$
|
16,128
|
|
Share Capital — Series A Non-Voting Convertible Ordinary Shares
|
|
|
|
||||
Balance, beginning of period
|
$
|
2,973
|
|
|
$
|
2,973
|
|
Shares converted to Series C Convertible Participating Non-Voting Perpetual Preferred Stock
|
(2,973
|
)
|
|
—
|
|
||
Balance, end of period
|
$
|
—
|
|
|
$
|
2,973
|
|
Share Capital — Series C Non-Voting Convertible Ordinary Shares
|
|
|
|
||||
Balance, beginning and end of period
|
$
|
2,726
|
|
|
$
|
2,726
|
|
Share Capital — Series E Non-Voting Convertible Ordinary Shares
|
|
|
|
||||
Balance, beginning of period
|
$
|
405
|
|
|
$
|
714
|
|
Conversion to Ordinary Shares
|
—
|
|
|
(309
|
)
|
||
Balance, end of period
|
$
|
405
|
|
|
$
|
405
|
|
Share Capital — Series C Convertible Participating Non-Voting Perpetual Preferred Stock
|
|
|
|
||||
Balance, beginning of period
|
$
|
—
|
|
|
$
|
—
|
|
Conversion of Series A Non-Voting Convertible Ordinary Stock
|
389
|
|
|
—
|
|
||
Balance, end of period
|
$
|
389
|
|
|
$
|
—
|
|
Treasury Shares
|
|
|
|
||||
Balance, beginning and end of period
|
$
|
(421,559
|
)
|
|
$
|
(421,559
|
)
|
Additional Paid-in Capital
|
|
|
|
||||
Balance, beginning of period
|
$
|
1,373,044
|
|
|
$
|
1,321,715
|
|
Issue of shares and warrants
|
1,023
|
|
|
1,352
|
|
||
Conversion of Series A Non-Voting Convertible Ordinary Stock
|
2,584
|
|
|
—
|
|
||
Amortization of equity incentive plan
|
2,738
|
|
|
4,504
|
|
||
Equity attributable to Enstar Group Limited on acquisition of noncontrolling shareholders’ interest in subsidiaries
|
—
|
|
|
41,697
|
|
||
Balance, end of period
|
$
|
1,379,389
|
|
|
$
|
1,369,268
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
||||
Balance, beginning of period
|
$
|
(35,162
|
)
|
|
$
|
(12,686
|
)
|
Currency translation adjustment
|
|
|
|
||||
Balance, beginning of period
|
(23,790
|
)
|
|
(2,779
|
)
|
||
Change in currency translation adjustment
|
8,852
|
|
|
(22,501
|
)
|
||
Purchase of noncontrolling shareholder's interest in subsidiaries
|
—
|
|
|
2,937
|
|
||
Balance, end of period
|
(14,938
|
)
|
|
(22,343
|
)
|
||
Defined benefit pension liability
|
|
|
|
||||
Balance, beginning and end of period
|
(7,723
|
)
|
|
(7,726
|
)
|
||
Unrealized gains (losses) on investments
|
|
|
|
||||
Balance, beginning of period
|
(3,649
|
)
|
|
(2,181
|
)
|
||
Change in unrealized gains (losses) on investments
|
8,977
|
|
|
(3,569
|
)
|
||
Purchase of noncontrolling shareholders’ interest in subsidiaries
|
—
|
|
|
312
|
|
||
Balance, end of period
|
5,328
|
|
|
(5,438
|
)
|
||
Balance, end of period
|
$
|
(17,333
|
)
|
|
$
|
(35,507
|
)
|
Retained Earnings
|
|
|
|
||||
Balance, beginning of period
|
$
|
1,578,312
|
|
|
$
|
1,395,206
|
|
Net earnings attributable to Enstar Group Limited
|
242,162
|
|
|
108,434
|
|
||
Accretion of redeemable noncontrolling interests to redemption value
|
(3,208
|
)
|
|
—
|
|
||
Balance, end of period
|
$
|
1,817,266
|
|
|
$
|
1,503,640
|
|
Noncontrolling Interest (excludes Redeemable Noncontrolling Interest)
|
|
|
|
||||
Balance, beginning of period
|
$
|
3,911
|
|
|
$
|
217,970
|
|
Sale of noncontrolling shareholders' interest in subsidiaries
|
—
|
|
|
(195,347
|
)
|
||
Dividends paid
|
—
|
|
|
(733
|
)
|
Contribution of capital
|
—
|
|
|
680
|
|
||
Net earnings (losses) attributable to noncontrolling interest
|
(434
|
)
|
|
(308
|
)
|
||
Foreign currency translation adjustments
|
—
|
|
|
(1,558
|
)
|
||
Net movement in unrealized holding losses on investments
|
—
|
|
|
(135
|
)
|
||
Balance, end of period
|
$
|
3,477
|
|
|
$
|
20,569
|
|
|
Nine Months Ended
September 30, |
||||||
|
2016
|
|
2015
|
||||
|
(expressed in thousands
of U.S. dollars)
|
||||||
OPERATING ACTIVITIES:
|
|
|
|
||||
Net earnings
|
$
|
274,763
|
|
|
$
|
117,700
|
|
Adjustments to reconcile net earnings to cash flows used in operating activities:
|
|
|
|
||||
Net realized gains on sale of investments
|
(6,017
|
)
|
|
(18,561
|
)
|
||
Net unrealized (gains) losses on investments
|
(140,356
|
)
|
|
1,920
|
|
||
Other non-cash items
|
5,207
|
|
|
4,129
|
|
||
Depreciation and other amortization
|
35,449
|
|
|
42,659
|
|
||
Net change in trading securities held on behalf of policyholders
|
(1,276
|
)
|
|
(8,452
|
)
|
||
Sales and maturities of trading securities
|
2,298,560
|
|
|
2,690,081
|
|
||
Purchases of trading securities
|
(2,271,927
|
)
|
|
(3,189,379
|
)
|
||
Changes in:
|
|
|
|
||||
Reinsurance balances recoverable
|
199,354
|
|
|
251,660
|
|
||
Funds held by reinsured companies
|
50,187
|
|
|
25,020
|
|
||
Losses and loss adjustment expenses
|
(779,291
|
)
|
|
(307,872
|
)
|
||
Policy benefits for life and annuity contracts
|
(28,856
|
)
|
|
(23,843
|
)
|
||
Insurance and reinsurance balances payable
|
(4,965
|
)
|
|
60,518
|
|
||
Unearned premiums
|
6,782
|
|
|
(13,396
|
)
|
||
Other operating assets and liabilities
|
124,217
|
|
|
(169,635
|
)
|
||
Net cash flows used in operating activities
|
(238,169
|
)
|
|
(537,451
|
)
|
||
INVESTING ACTIVITIES:
|
|
|
|
||||
Acquisitions, net of cash acquired
|
$
|
9,924
|
|
|
$
|
56,369
|
|
Sales and maturities of available-for-sale securities
|
64,865
|
|
|
113,128
|
|
||
Purchase of available-for-sale securities
|
(52,865
|
)
|
|
(65,036
|
)
|
||
Maturities of held-to-maturity securities
|
20,844
|
|
|
6,520
|
|
||
Movement in restricted cash and cash equivalents
|
94,940
|
|
|
370,434
|
|
||
Purchase of other investments
|
(69,297
|
)
|
|
(189,164
|
)
|
||
Redemption of other investments
|
155,420
|
|
|
62,732
|
|
||
Other investing activities
|
(2,693
|
)
|
|
(2,949
|
)
|
||
Net cash flows provided by investing activities
|
221,138
|
|
|
352,034
|
|
||
FINANCING ACTIVITIES:
|
|
|
|
||||
Contribution by noncontrolling interest
|
$
|
—
|
|
|
$
|
680
|
|
Contribution by redeemable noncontrolling interest
|
—
|
|
|
15,728
|
|
||
Dividends paid to redeemable noncontrolling interest
|
—
|
|
|
(16,128
|
)
|
||
Dividends paid to noncontrolling interest
|
—
|
|
|
(733
|
)
|
||
Purchase of noncontrolling interest
|
—
|
|
|
(150,400
|
)
|
||
Receipt of loans
|
154,048
|
|
|
537,700
|
|
||
Repayment of loans
|
(186,250
|
)
|
|
(128,500
|
)
|
||
Net cash flows provided by (used in) financing activities
|
(32,202
|
)
|
|
258,347
|
|
||
EFFECT OF EXCHANGE RATE CHANGES ON FOREIGN CURRENCY CASH AND CASH EQUIVALENTS
|
(3,653
|
)
|
|
(10,280
|
)
|
||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(52,886
|
)
|
|
62,650
|
|
||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
821,925
|
|
|
963,402
|
|
||
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
769,039
|
|
|
$
|
1,026,052
|
|
|
|
|
|
||||
Supplemental Cash Flow Information:
|
|
|
|
||||
Income taxes paid, net of refunds
|
$
|
17,518
|
|
|
$
|
25,119
|
|
Interest paid
|
$
|
14,335
|
|
|
$
|
13,455
|
|
•
|
liability for losses and loss adjustment expenses ("LAE");
|
•
|
liability for policy benefits for life and annuity contracts;
|
•
|
reinsurance balances recoverable;
|
•
|
gross and net premiums written and net premiums earned;
|
•
|
impairment charges, including other-than-temporary impairments on investment securities classified as available-for-sale or held-to-maturity, and impairments on goodwill, intangible assets and deferred charges;
|
•
|
fair value measurements of investments;
|
•
|
fair value estimates associated with accounting for acquisitions; and
|
•
|
redeemable noncontrolling interests.
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
U.S. government and agency
|
$
|
819,021
|
|
|
$
|
750,957
|
|
Non-U.S. government
|
310,866
|
|
|
359,002
|
|
||
Corporate
|
2,606,905
|
|
|
2,631,682
|
|
||
Municipal
|
12,088
|
|
|
22,247
|
|
||
Residential mortgage-backed
|
472,228
|
|
|
391,247
|
|
||
Commercial mortgage-backed
|
284,147
|
|
|
284,575
|
|
||
Asset-backed
|
650,479
|
|
|
638,434
|
|
||
Total fixed maturity and short-term investments
|
5,155,734
|
|
|
5,078,144
|
|
||
Equities — U.S.
|
112,699
|
|
|
108,793
|
|
||
Equities — International
|
7,651
|
|
|
7,148
|
|
||
|
$
|
5,276,084
|
|
|
$
|
5,194,085
|
|
As at September 30, 2016
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
Fair
Value
|
|||||
One year or less
|
|
$
|
661,976
|
|
|
$
|
655,422
|
|
|
12.7
|
%
|
More than one year through two years
|
|
958,009
|
|
|
955,940
|
|
|
18.5
|
%
|
||
More than two years through five years
|
|
1,384,585
|
|
|
1,397,884
|
|
|
27.1
|
%
|
||
More than five years through ten years
|
|
544,337
|
|
|
554,881
|
|
|
10.8
|
%
|
||
More than ten years
|
|
172,642
|
|
|
184,753
|
|
|
3.6
|
%
|
||
Residential mortgage-backed
|
|
471,639
|
|
|
472,228
|
|
|
9.2
|
%
|
||
Commercial mortgage-backed
|
|
283,510
|
|
|
284,147
|
|
|
5.5
|
%
|
||
Asset-backed
|
|
651,418
|
|
|
650,479
|
|
|
12.6
|
%
|
||
|
|
$
|
5,128,116
|
|
|
$
|
5,155,734
|
|
|
100.0
|
%
|
As at September 30, 2016
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
19,793
|
|
|
$
|
1,237
|
|
|
$
|
(73
|
)
|
|
$
|
20,957
|
|
Non-U.S. government
|
|
27,554
|
|
|
695
|
|
|
—
|
|
|
28,249
|
|
||||
Corporate
|
|
715,255
|
|
|
39,617
|
|
|
(1,082
|
)
|
|
753,790
|
|
||||
|
|
$
|
762,602
|
|
|
$
|
41,549
|
|
|
$
|
(1,155
|
)
|
|
$
|
802,996
|
|
As at December 31, 2015
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair Value
|
||||||||
U.S. government and agency
|
|
$
|
19,771
|
|
|
$
|
8
|
|
|
$
|
(458
|
)
|
|
$
|
19,321
|
|
Non-U.S. government
|
|
40,503
|
|
|
48
|
|
|
(1,493
|
)
|
|
39,058
|
|
||||
Corporate
|
|
730,592
|
|
|
3,398
|
|
|
(23,298
|
)
|
|
710,692
|
|
||||
|
|
$
|
790,866
|
|
|
$
|
3,454
|
|
|
$
|
(25,249
|
)
|
|
$
|
769,071
|
|
As at September 30, 2016
|
|
Amortized
Cost
|
|
Fair
Value
|
|
% of Total
Fair
Value
|
|||||
One year or less
|
|
$
|
11,979
|
|
|
$
|
11,990
|
|
|
1.5
|
%
|
More than one year through two years
|
|
31,613
|
|
|
31,747
|
|
|
4.0
|
%
|
||
More than two years through five years
|
|
59,104
|
|
|
60,872
|
|
|
7.6
|
%
|
||
More than five years through ten years
|
|
126,485
|
|
|
131,281
|
|
|
16.3
|
%
|
||
More than ten years
|
|
533,421
|
|
|
567,106
|
|
|
70.6
|
%
|
||
|
|
$
|
762,602
|
|
|
$
|
802,996
|
|
|
100.0
|
%
|
As at September 30, 2016
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
12,786
|
|
|
$
|
95
|
|
|
$
|
—
|
|
|
$
|
12,881
|
|
Non-U.S. government
|
|
93,077
|
|
|
3,078
|
|
|
(2,297
|
)
|
|
93,858
|
|
||||
Corporate
|
|
178,441
|
|
|
4,758
|
|
|
(1,656
|
)
|
|
181,543
|
|
||||
Municipal
|
|
6,607
|
|
|
83
|
|
|
(1
|
)
|
|
6,689
|
|
||||
Residential mortgage-backed
|
|
536
|
|
|
51
|
|
|
—
|
|
|
587
|
|
||||
Asset-backed
|
|
4,543
|
|
|
15
|
|
|
—
|
|
|
4,558
|
|
||||
|
|
$
|
295,990
|
|
|
$
|
8,080
|
|
|
$
|
(3,954
|
)
|
|
$
|
300,116
|
|
As at December 31, 2015
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
25,102
|
|
|
$
|
80
|
|
|
$
|
(341
|
)
|
|
$
|
24,841
|
|
Non-U.S. government
|
|
89,631
|
|
|
42
|
|
|
(3,889
|
)
|
|
$
|
85,784
|
|
|||
Corporate
|
|
182,773
|
|
|
1,040
|
|
|
(3,429
|
)
|
|
$
|
180,384
|
|
|||
Municipal
|
|
5,959
|
|
|
4
|
|
|
(36
|
)
|
|
$
|
5,927
|
|
|||
Residential mortgage-backed
|
|
665
|
|
|
51
|
|
|
(1
|
)
|
|
$
|
715
|
|
|||
Asset-backed
|
|
4,660
|
|
|
—
|
|
|
(10
|
)
|
|
$
|
4,650
|
|
|||
|
|
$
|
308,790
|
|
|
$
|
1,217
|
|
|
$
|
(7,706
|
)
|
|
$
|
302,301
|
|
As at September 30, 2016
|
|
Amortized
Cost
|
|
Fair
Value
|
|
% of Total
Fair
Value
|
|||||
One year or less
|
|
$
|
45,038
|
|
|
$
|
43,865
|
|
|
14.6
|
%
|
More than one year through two years
|
|
71,583
|
|
|
70,910
|
|
|
23.6
|
%
|
||
More than two years through five years
|
|
84,842
|
|
|
84,226
|
|
|
28.1
|
%
|
||
More than five years through ten years
|
|
41,579
|
|
|
43,986
|
|
|
14.7
|
%
|
||
More than ten years
|
|
47,869
|
|
|
51,984
|
|
|
17.3
|
%
|
||
Residential mortgage-backed
|
|
536
|
|
|
587
|
|
|
0.2
|
%
|
||
Asset-backed
|
|
4,543
|
|
|
4,558
|
|
|
1.5
|
%
|
||
|
|
$
|
295,990
|
|
|
$
|
300,116
|
|
|
100.0
|
%
|
|
|
12 Months or Greater
|
|
Less Than 12 Months
|
|
Total
|
||||||||||||||||||
As at September 30, 2016
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
||||||||||||
Fixed maturity and short-term investments, at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non-U.S. government
|
|
$
|
8,861
|
|
|
$
|
(1,679
|
)
|
|
$
|
18,835
|
|
|
$
|
(618
|
)
|
|
$
|
27,696
|
|
|
$
|
(2,297
|
)
|
Corporate
|
|
9,718
|
|
|
(1,479
|
)
|
|
28,066
|
|
|
(177
|
)
|
|
37,784
|
|
|
(1,656
|
)
|
||||||
Municipal
|
|
—
|
|
|
—
|
|
|
696
|
|
|
(1
|
)
|
|
696
|
|
|
(1
|
)
|
||||||
Total
|
|
$
|
18,579
|
|
|
$
|
(3,158
|
)
|
|
$
|
47,597
|
|
|
$
|
(796
|
)
|
|
$
|
66,176
|
|
|
$
|
(3,954
|
)
|
Fixed maturity investments, at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,437
|
|
|
$
|
(73
|
)
|
|
$
|
5,437
|
|
|
$
|
(73
|
)
|
Corporate
|
|
13,751
|
|
|
(809
|
)
|
|
21,770
|
|
|
(273
|
)
|
|
35,521
|
|
|
(1,082
|
)
|
||||||
Total
|
|
13,751
|
|
|
(809
|
)
|
|
27,207
|
|
|
(346
|
)
|
|
40,958
|
|
|
(1,155
|
)
|
||||||
Total fixed maturity and short-term investments
|
|
$
|
32,330
|
|
|
$
|
(3,967
|
)
|
|
$
|
74,804
|
|
|
$
|
(1,142
|
)
|
|
$
|
107,134
|
|
|
$
|
(5,109
|
)
|
|
|
12 Months or Greater
|
|
Less Than 12 Months
|
|
Total
|
||||||||||||||||||
As at December 31, 2015
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
||||||||||||
Fixed maturity and short-term investments, at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government and agency
|
|
$
|
523
|
|
|
$
|
(2
|
)
|
|
$
|
21,694
|
|
|
$
|
(339
|
)
|
|
$
|
22,217
|
|
|
$
|
(341
|
)
|
Non-U.S. government
|
|
18,995
|
|
|
(2,633
|
)
|
|
50,080
|
|
|
(1,256
|
)
|
|
69,075
|
|
|
(3,889
|
)
|
||||||
Corporate
|
|
54,295
|
|
|
(2,394
|
)
|
|
81,047
|
|
|
(1,035
|
)
|
|
135,342
|
|
|
(3,429
|
)
|
||||||
Municipal
|
|
—
|
|
|
—
|
|
|
4,609
|
|
|
(36
|
)
|
|
4,609
|
|
|
(36
|
)
|
||||||
Residential mortgage-backed
|
|
71
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
71
|
|
|
(1
|
)
|
||||||
Asset-backed
|
|
4,649
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
4,649
|
|
|
(10
|
)
|
||||||
Total
|
|
$
|
78,533
|
|
|
$
|
(5,040
|
)
|
|
$
|
157,430
|
|
|
$
|
(2,666
|
)
|
|
$
|
235,963
|
|
|
$
|
(7,706
|
)
|
Fixed maturity investments, at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government and agency
|
|
$
|
7,221
|
|
|
$
|
(48
|
)
|
|
$
|
12,024
|
|
|
$
|
(410
|
)
|
|
$
|
19,245
|
|
|
$
|
(458
|
)
|
Non-U.S. government
|
|
24,424
|
|
|
(1,255
|
)
|
|
8,885
|
|
|
(238
|
)
|
|
33,309
|
|
|
(1,493
|
)
|
||||||
Corporate
|
|
209,000
|
|
|
(9,038
|
)
|
|
330,833
|
|
|
(14,260
|
)
|
|
539,833
|
|
|
(23,298
|
)
|
||||||
Total
|
|
240,645
|
|
|
(10,341
|
)
|
|
351,742
|
|
|
(14,908
|
)
|
|
592,387
|
|
|
(25,249
|
)
|
||||||
Total fixed maturity and short-term investments
|
|
$
|
319,178
|
|
|
$
|
(15,381
|
)
|
|
$
|
509,172
|
|
|
$
|
(17,574
|
)
|
|
$
|
828,350
|
|
|
$
|
(32,955
|
)
|
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
Investments
|
|
AAA Rated
|
|
AA Rated
|
|
A Rated
|
|
BBB
Rated
|
|
Non-
Investment
Grade
|
|
Not Rated
|
|||||||||||||||||
Fixed maturity and short-term investments, at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
U.S. government and agency
|
|
$
|
823,515
|
|
|
$
|
831,902
|
|
|
13.3
|
%
|
|
$
|
805,241
|
|
|
$
|
26,661
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-U.S. government
|
|
409,975
|
|
|
404,724
|
|
|
6.5
|
%
|
|
132,142
|
|
|
205,155
|
|
|
47,369
|
|
|
20,058
|
|
|
—
|
|
|
—
|
|
||||||||
Corporate
|
|
2,760,381
|
|
|
2,788,448
|
|
|
44.5
|
%
|
|
145,128
|
|
|
492,504
|
|
|
1,267,740
|
|
|
724,547
|
|
|
155,980
|
|
|
2,549
|
|
||||||||
Municipal
|
|
18,588
|
|
|
18,777
|
|
|
0.3
|
%
|
|
6,617
|
|
|
9,890
|
|
|
2,270
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage-backed
|
|
472,175
|
|
|
472,815
|
|
|
7.6
|
%
|
|
463,098
|
|
|
420
|
|
|
6,216
|
|
|
2,144
|
|
|
934
|
|
|
3
|
|
||||||||
Commercial mortgage-backed
|
|
283,510
|
|
|
284,147
|
|
|
4.5
|
%
|
|
105,545
|
|
|
39,131
|
|
|
80,084
|
|
|
20,614
|
|
|
1,281
|
|
|
37,492
|
|
||||||||
Asset-backed
|
|
655,961
|
|
|
655,037
|
|
|
10.5
|
%
|
|
221,930
|
|
|
133,672
|
|
|
193,621
|
|
|
34,898
|
|
|
70,720
|
|
|
196
|
|
||||||||
Total
|
|
5,424,105
|
|
|
5,455,850
|
|
|
87.2
|
%
|
|
1,879,701
|
|
|
907,433
|
|
|
1,597,300
|
|
|
802,261
|
|
|
228,915
|
|
|
40,240
|
|
||||||||
% of total fair value
|
|
|
|
|
|
|
|
34.5
|
%
|
|
16.6
|
%
|
|
29.3
|
%
|
|
14.7
|
%
|
|
4.2
|
%
|
|
0.7
|
%
|
|||||||||||
Fixed maturity investments, at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
U.S. government and agency
|
|
19,793
|
|
|
20,957
|
|
|
0.3
|
%
|
|
19,560
|
|
|
1,380
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
||||||||
Non-U.S. government
|
|
27,554
|
|
|
28,249
|
|
|
0.5
|
%
|
|
—
|
|
|
9,467
|
|
|
18,782
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Corporate
|
|
715,255
|
|
|
753,790
|
|
|
12.0
|
%
|
|
41,408
|
|
|
116,411
|
|
487,062
|
|
108,838
|
|
|
—
|
|
|
71
|
|
||||||||||
Total
|
|
762,602
|
|
|
802,996
|
|
|
12.8
|
%
|
|
60,968
|
|
|
127,258
|
|
|
505,844
|
|
|
108,838
|
|
|
—
|
|
|
88
|
|
||||||||
% of total fair value
|
|
|
|
|
|
|
|
7.6
|
%
|
|
15.8
|
%
|
|
63.0
|
%
|
|
13.6
|
%
|
|
—
|
%
|
|
—
|
%
|
|||||||||||
Total fixed maturity and short-term investments
|
|
$
|
6,186,707
|
|
|
$
|
6,258,846
|
|
|
100.0
|
%
|
|
$
|
1,940,669
|
|
|
$
|
1,034,691
|
|
|
$
|
2,103,144
|
|
|
$
|
911,099
|
|
|
$
|
228,915
|
|
|
$
|
40,328
|
|
% of total fair value
|
|
|
|
|
|
|
|
31.0
|
%
|
|
16.5
|
%
|
|
33.6
|
%
|
|
14.6
|
%
|
|
3.7
|
%
|
|
0.6
|
%
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
Private equities and private equity funds
|
|
$
|
254,561
|
|
|
$
|
254,883
|
|
Fixed income funds
|
|
255,665
|
|
|
291,736
|
|
||
Fixed income hedge funds
|
|
105,145
|
|
|
109,400
|
|
||
Equity funds
|
|
175,896
|
|
|
147,390
|
|
||
Multi-strategy hedge fund
|
|
102,646
|
|
|
99,020
|
|
||
Real estate debt fund
|
|
—
|
|
|
54,829
|
|
||
CLO equities
|
|
67,648
|
|
|
61,702
|
|
||
CLO equity funds
|
|
14,593
|
|
|
13,928
|
|
||
Call options on equities
|
|
8,500
|
|
|
—
|
|
||
Other
|
|
1,042
|
|
|
1,144
|
|
||
|
|
$
|
985,696
|
|
|
$
|
1,034,032
|
|
•
|
Private equities and private equity funds
invest primarily in the financial services industry. All of our investments in private equities and private equity funds are subject to restrictions on redemptions and sales that are determined by the governing documents and limit our ability to liquidate those investments. These restrictions have been in place since the dates of our initial investments.
|
•
|
Fixed income funds
comprise a number of positions in diversified fixed income funds that are managed by third-party managers. Underlying investments vary from high-grade corporate bonds to non-investment grade senior secured loans and bonds, but are generally invested in liquid fixed income markets. These funds have regularly published prices. The funds have liquidity terms that vary from daily up to quarterly.
|
•
|
Fixed income hedge funds
invest in a diversified portfolio of debt securities. The hedge funds have imposed lock-up periods of up to
three
years from the time of initial investment. Once eligible, redemptions are permitted quarterly with
90
days’ notice.
|
•
|
Equity funds
invest in a diversified portfolio of international publicly traded equity securities. The funds are eligible for bi-monthly redemption.
|
•
|
Multi-strategy hedge fund
comprises an investment in a hedge fund that invests in a variety of asset classes including funds, fixed income, equity securities and other investments. The fund is eligible for quarterly redemption after November 1, 2016. Once eligible, redemptions will be permitted quarterly with
60
days’ notice.
|
•
|
Real estate debt fund
invests primarily in U.S. commercial real estate loans and securities. A redemption request for this fund can be made
10 days
after the date of any monthly valuation. The fund was fully redeemed as at March 31, 2016.
|
•
|
CLO equities
comprise investments in the equity tranches of term-financed securitizations of diversified pools of corporate bank loans. CLO equities denote direct investments by us in these securities.
|
•
|
CLO equity funds
comprise
two
funds that invest primarily in the equity tranches of term-financed securitizations of diversified pools of corporate bank loans. One of the funds has a fair value of
$3.8 million
, part of a self-liquidating structure that is expected to pay out over
two
to
six
years. The other fund has a fair value of
$10.8 million
and is eligible for redemption in 2018.
|
•
|
Call options on equities
comprise directly held options to purchase the common equity of publicly traded corporations.
|
•
|
Other
primarily comprises a fund that provides loans to educational institutions throughout the United States and its territories.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Net realized gains (losses) on sale:
|
|
|
|
|
|
|
|
|
||||||||
Gross realized gains on fixed maturity securities, available-for-sale
|
|
$
|
12
|
|
|
$
|
126
|
|
|
$
|
391
|
|
|
$
|
279
|
|
Gross realized (losses) on fixed maturity securities, available-for-sale
|
|
—
|
|
|
(99
|
)
|
|
(244
|
)
|
|
(108
|
)
|
||||
Net realized gains (losses) on fixed maturity securities, trading
|
|
3,826
|
|
|
(5,207
|
)
|
|
3,449
|
|
|
(1,455
|
)
|
||||
Net realized gains on equity securities, trading
|
|
1,393
|
|
|
3,959
|
|
|
2,421
|
|
|
19,845
|
|
||||
Total net realized gains (losses) on sale
|
|
$
|
5,231
|
|
|
$
|
(1,221
|
)
|
|
$
|
6,017
|
|
|
$
|
18,561
|
|
Net unrealized gains (losses):
|
|
|
|
|
|
|
|
|
|
|||||||
Fixed maturity securities, trading
|
|
$
|
14,670
|
|
|
$
|
(875
|
)
|
|
$
|
96,882
|
|
|
$
|
(9,940
|
)
|
Equity securities, trading
|
|
2,866
|
|
|
(7,996
|
)
|
|
5,089
|
|
|
(21,560
|
)
|
||||
Other investments
|
|
47,655
|
|
|
(5,038
|
)
|
|
38,385
|
|
|
29,580
|
|
||||
Total net unrealized gains (losses)
|
|
65,191
|
|
|
(13,909
|
)
|
|
140,356
|
|
|
(1,920
|
)
|
||||
Net realized and unrealized gains (losses)
|
|
$
|
70,422
|
|
|
$
|
(15,130
|
)
|
|
$
|
146,373
|
|
|
$
|
16,641
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Fixed maturity investments
|
|
$
|
38,018
|
|
|
$
|
31,178
|
|
|
$
|
115,127
|
|
|
$
|
85,978
|
|
Short-term investments and cash and cash equivalents
|
|
908
|
|
|
1,181
|
|
|
2,957
|
|
|
5,287
|
|
||||
Equity securities
|
|
1,021
|
|
|
1,407
|
|
|
3,530
|
|
|
4,403
|
|
||||
Other investments
|
|
4,997
|
|
|
3,451
|
|
|
16,724
|
|
|
7,891
|
|
||||
Funds held
|
|
7,333
|
|
|
174
|
|
|
22,570
|
|
|
163
|
|
||||
Life settlements and other
|
|
7,043
|
|
|
6,712
|
|
|
17,204
|
|
|
9,807
|
|
||||
Gross investment income
|
|
59,320
|
|
|
44,103
|
|
|
178,112
|
|
|
113,529
|
|
||||
Investment expenses
|
|
(1,774
|
)
|
|
(3,307
|
)
|
|
(6,280
|
)
|
|
(7,662
|
)
|
||||
Net investment income
|
|
$
|
57,546
|
|
|
$
|
40,796
|
|
|
$
|
171,832
|
|
|
$
|
105,867
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
Collateral in trust for third party agreements
|
|
$
|
2,936,408
|
|
|
$
|
3,053,692
|
|
Assets on deposit with regulatory authorities
|
|
904,259
|
|
|
915,346
|
|
||
Collateral for secured letter of credit facilities
|
|
195,318
|
|
|
212,544
|
|
||
Funds at Lloyd's
(1)
|
|
358,710
|
|
|
382,624
|
|
||
|
|
$
|
4,394,695
|
|
|
$
|
4,564,206
|
|
•
|
Level 1 - Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that we have the ability to access. Valuation adjustments and block discounts are not applied to Level 1 instruments.
|
•
|
Level 2 - Valuations based on quoted prices in active markets for similar assets or liabilities, quoted prices for identical assets or liabilities in inactive markets, or for which significant inputs are observable (e.g. interest rates, yield curves, prepayment speeds, default rates, loss severities, etc.) or can be corroborated by observable market data.
|
•
|
Level 3 - Valuations based on unobservable inputs where there is little or no market activity. Unadjusted third party pricin
g sources or management's assumptions and internal valuation models may be used to determine the fair values.
|
|
|
September 30, 2016
|
||||||||||||||
Investments:
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
831,902
|
|
|
$
|
—
|
|
|
$
|
831,902
|
|
Non-U.S. government
|
|
—
|
|
|
404,724
|
|
|
—
|
|
|
404,724
|
|
||||
Corporate
|
|
—
|
|
|
2,727,654
|
|
|
60,794
|
|
|
2,788,448
|
|
||||
Municipal
|
|
—
|
|
|
18,777
|
|
|
—
|
|
|
18,777
|
|
||||
Residential mortgage-backed
|
|
—
|
|
|
471,163
|
|
|
1,652
|
|
|
472,815
|
|
||||
Commercial mortgage-backed
|
|
—
|
|
|
261,953
|
|
|
22,194
|
|
|
284,147
|
|
||||
Asset-backed
|
|
—
|
|
|
560,880
|
|
|
94,157
|
|
|
655,037
|
|
||||
Equities — U.S.
|
|
105,557
|
|
|
7,142
|
|
|
—
|
|
|
112,699
|
|
||||
Equities — International
|
|
3,045
|
|
|
4,606
|
|
|
—
|
|
|
7,651
|
|
||||
Other investments
|
|
—
|
|
|
327,356
|
|
|
82,961
|
|
|
410,317
|
|
||||
Total investments
|
|
$
|
108,602
|
|
|
$
|
5,616,157
|
|
|
$
|
261,758
|
|
|
$
|
5,986,517
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other Assets:
|
|
|
|
|
|
|
|
|
||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
59
|
|
|
$
|
59
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
59
|
|
|
$
|
59
|
|
Other Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
718
|
|
|
$
|
718
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
718
|
|
|
$
|
718
|
|
|
|
December 31, 2015
|
||||||||||||||
Investments:
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
775,798
|
|
|
$
|
—
|
|
|
$
|
775,798
|
|
Non-U.S. government
|
|
—
|
|
|
444,786
|
|
|
—
|
|
|
444,786
|
|
||||
Corporate
|
|
—
|
|
|
2,812,066
|
|
|
—
|
|
|
2,812,066
|
|
||||
Municipal
|
|
—
|
|
|
28,174
|
|
|
—
|
|
|
28,174
|
|
||||
Residential mortgage-backed
|
|
—
|
|
|
391,962
|
|
|
—
|
|
|
391,962
|
|
||||
Commercial mortgage-backed
|
|
—
|
|
|
255,169
|
|
|
29,406
|
|
|
284,575
|
|
||||
Asset-backed
|
|
—
|
|
|
458,328
|
|
|
184,756
|
|
|
643,084
|
|
||||
Equities — U.S.
|
|
99,467
|
|
|
9,326
|
|
|
—
|
|
|
108,793
|
|
||||
Equities — International
|
|
2,702
|
|
|
4,446
|
|
|
—
|
|
|
7,148
|
|
||||
Other investments
|
|
—
|
|
|
321,076
|
|
|
77,016
|
|
|
398,092
|
|
||||
Total investments
|
|
$
|
102,169
|
|
|
$
|
5,501,131
|
|
|
$
|
291,178
|
|
|
$
|
5,894,478
|
|
Other investments:
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
Other investments measured at fair value
|
|
$
|
410,317
|
|
|
$
|
398,092
|
|
Other investments measured at NAV as practical expedient
|
|
575,379
|
|
|
635,940
|
|
||
Total other investments shown on balance sheets
|
|
$
|
985,696
|
|
|
$
|
1,034,032
|
|
•
|
U.S. government and agency securities consist of securities issued by the U.S. Treasury and mortgage pass-through agencies such as the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation and other agencies. Non-U.S. government securities consist of bonds issued by non-U.S. governments and agencies along with supranational organizations. The significant inputs used to determine the fair value of these securities include the spread above the risk-free yield curve, reported trades and broker-dealer quotes. These are considered to be observable market inputs and, therefore, the fair values of these securities are classified as Level 2.
|
•
|
Corporate securities consist primarily of investment-grade debt of a wide variety of corporate issuers and industries. The fair values of these securities are determined using the spread above the risk-free yield curve, reported trades, broker-dealer quotes, benchmark yields, and industry and market indicators. These are considered observable market inputs and, therefore, the fair values of these securities are classified as Level 2. Where pricing is unavailable from pricing services, such as in periods of low trading activity or when transactions are not orderly, we obtain non-binding quotes from broker-dealers. Where significant inputs are unable to be corroborated with market observable information, we classify the securities as Level 3.
|
•
|
Municipal securities consist primarily of bonds issued by U.S.-domiciled state and municipal entities. The fair values of these securities are determined using the spread above the risk-free yield curve, reported trades, broker-dealer quotes and benchmark yields. These are considered observable market inputs and, therefore, the fair values of these securities are classified as Level 2.
|
•
|
Asset-backed securities consist primarily of investment-grade bonds backed by pools of loans with a variety of underlying collateral. Residential and commercial mortgage-backed securities include both agency and non-agency originated securities. Where pricing is unavailable from pricing services, we obtain non-binding quotes from broker-dealers. This is generally the case when there is a low volume of trading activity and current transactions are not orderly. The significant inputs used to determine the fair value of these securities include the spread above the risk-free yield curve, reported trades, benchmark yields, prepayment speeds and default rates. The fair values of these securities are classified as Level 2 if the significant inputs are
|
•
|
For our investments in private equities and private equity funds, we measure fair value by obtaining the most recently available NAV from the external fund manager or third-party administrator. The fair values of these investments are measured using the NAV as a practical expedient and therefore have not been categorized within the fair value hierarchy.
|
•
|
Our investments in fixed income funds and equity funds are valued based on a combination of prices from independent pricing services, external fund managers or third-party administrators. For the publicly available prices we have classified the investments as Level 2. For the non-publicly available prices we are using NAV as a practical expedient and therefore these have not been categorized within the fair value hierarchy.
|
•
|
For our investments in fixed income and multi-strategy hedge funds, we measure fair value by obtaining the most recently available NAV as advised by the external fund manager or third-party administrator. The fair values of these investments are measured using the NAV as a practical expedient and therefore have not been categorized within the fair value hierarchy.
|
•
|
Our investment in the real estate debt fund was valued based on the most recently available NAV from the external fund manager. The fair value of this investment was measured using the NAV practical expedient and therefore has not been categorized within the fair value hierarchy. As at March 31, 2016 this fund was fully redeemed.
|
•
|
We measure the fair value of our direct investment in CLO equities based on valuations provided by our external CLO equity manager. If the investment does not involve an external CLO equity manager, the fair value of the investment is valued based on valuations provided by the broker or lead underwriter of the investment (the "broker"). Our CLO equity investments have been classified as Level 3 due to the use of unobservable inputs in the valuation and the limited number of relevant trades in secondary markets.
|
•
|
For our investments in CLO equity funds, we measure fair value by obtaining the most recently available NAV as advised by the external fund manager or third party administrator. The fair values of these investments are measured using the NAV as a practical expedient and therefore have not been categorized within the fair value hierarchy.
|
•
|
For our investments in call options on publicly traded equities, we measure fair value by obtaining the latest option price as of our reporting date. These are classified as Level 2.
|
|
|
Three Months Ended September 30, 2016
|
|
Three Months Ended September 30, 2015
|
||||||||||||||||||||||||||||
|
|
Fixed
Maturity Investments |
|
Other Investments
|
|
Derivative Instruments
|
|
Total
|
|
Fixed
Maturity Investments |
|
Other Investments
|
|
Equity Securities
|
|
Total
|
||||||||||||||||
Beginning fair value
|
|
$
|
162,104
|
|
|
$
|
80,470
|
|
|
$
|
—
|
|
|
$
|
242,574
|
|
|
$
|
—
|
|
|
$
|
463,905
|
|
|
$
|
—
|
|
|
$
|
463,905
|
|
Purchases
|
|
35,828
|
|
|
—
|
|
|
—
|
|
|
35,828
|
|
|
—
|
|
|
56,839
|
|
|
—
|
|
|
56,839
|
|
||||||||
Sales
|
|
(6,425
|
)
|
|
(1,774
|
)
|
|
—
|
|
|
(8,199
|
)
|
|
—
|
|
|
(21,488
|
)
|
|
—
|
|
|
(21,488
|
)
|
||||||||
Net realized and unrealized gains
|
|
4,703
|
|
|
4,265
|
|
|
(659
|
)
|
|
8,309
|
|
|
—
|
|
|
17,241
|
|
|
—
|
|
|
17,241
|
|
||||||||
Net transfers into (out of) Level 3
|
|
(17,413
|
)
|
|
—
|
|
|
—
|
|
|
(17,413
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Ending fair value
|
|
$
|
178,797
|
|
|
$
|
82,961
|
|
|
$
|
(659
|
)
|
|
$
|
261,099
|
|
|
$
|
—
|
|
|
$
|
516,497
|
|
|
$
|
—
|
|
|
$
|
516,497
|
|
|
|
Nine Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||||||||||
|
|
Fixed
Maturity Investments |
|
Other Investments
|
|
Derivative Instruments
|
|
Total
|
|
Fixed
Maturity Investments |
|
Other Investments
|
|
Equity Securities
|
|
Total
|
||||||||||||||||
Beginning fair value
|
|
$
|
214,162
|
|
|
$
|
77,016
|
|
|
$
|
—
|
|
|
$
|
291,178
|
|
|
$
|
600
|
|
|
$
|
349,790
|
|
|
$
|
4,850
|
|
|
$
|
355,240
|
|
Purchases
|
|
68,444
|
|
|
6,885
|
|
|
—
|
|
|
75,329
|
|
|
—
|
|
|
193,224
|
|
|
—
|
|
|
193,224
|
|
||||||||
Sales
|
|
(43,145
|
)
|
|
(6,432
|
)
|
|
—
|
|
|
(49,577
|
)
|
|
(600
|
)
|
|
(63,903
|
)
|
|
(5,000
|
)
|
|
(69,503
|
)
|
||||||||
Net realized and unrealized gains (losses)
|
|
(148
|
)
|
|
5,492
|
|
|
(659
|
)
|
|
4,685
|
|
|
—
|
|
|
37,386
|
|
|
150
|
|
|
37,536
|
|
||||||||
Net transfers into (out of) Level 3
|
|
(60,516
|
)
|
|
—
|
|
|
—
|
|
|
(60,516
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Ending fair value
|
|
$
|
178,797
|
|
|
$
|
82,961
|
|
|
$
|
(659
|
)
|
|
$
|
261,099
|
|
|
$
|
—
|
|
|
$
|
516,497
|
|
|
$
|
—
|
|
|
$
|
516,497
|
|
|
|
September 30, 2016
|
||||||||||||||||||
|
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Fair Value
|
|
Carrying Value
|
||||||||||
Fixed maturity investments, held-to-maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
20,957
|
|
|
$
|
—
|
|
|
$
|
20,957
|
|
|
$
|
19,793
|
|
Non-U.S. government
|
|
—
|
|
|
28,249
|
|
|
—
|
|
|
28,249
|
|
|
27,554
|
|
|||||
Corporate
|
|
—
|
|
|
745,139
|
|
|
8,651
|
|
|
753,790
|
|
|
715,255
|
|
|||||
Sub-total
|
|
—
|
|
|
794,345
|
|
|
8,651
|
|
|
802,996
|
|
|
762,602
|
|
|||||
Other investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Life settlements
|
|
—
|
|
|
—
|
|
|
127,047
|
|
|
127,047
|
|
|
129,431
|
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
794,345
|
|
|
$
|
135,698
|
|
|
$
|
930,043
|
|
|
$
|
892,033
|
|
|
|
December 31, 2015
|
||||||||||||||||||
|
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Fair Value
|
|
Carrying Value
|
||||||||||
Fixed maturity investments, held-to-maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
19,321
|
|
|
$
|
—
|
|
|
$
|
19,321
|
|
|
$
|
19,771
|
|
Non-U.S. government
|
|
—
|
|
|
39,058
|
|
|
—
|
|
|
39,058
|
|
|
40,503
|
|
|||||
Corporate
|
|
—
|
|
|
710,692
|
|
|
—
|
|
|
710,692
|
|
|
730,592
|
|
|||||
Sub-total
|
|
—
|
|
|
769,071
|
|
|
—
|
|
|
769,071
|
|
|
790,866
|
|
|||||
Other investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Life settlements
|
|
—
|
|
|
—
|
|
|
130,268
|
|
|
130,268
|
|
|
133,071
|
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
769,071
|
|
|
$
|
130,268
|
|
|
$
|
899,339
|
|
|
$
|
923,937
|
|
|
|
|
|
September 30, 2016
Fair Value
|
|
Amount of Gains (Losses) Deferred in AOCI (Effective Portion)
|
||||||||||||||
|
|
Gross Notional Amount
|
|
Assets
|
|
Liabilities
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||||||||
Foreign exchange forward - AUD
|
|
$
|
48,277
|
|
|
$
|
—
|
|
|
$
|
718
|
|
|
$
|
(210
|
)
|
|
$
|
(210
|
)
|
Foreign exchange forward - CAD
|
|
38,118
|
|
|
59
|
|
|
—
|
|
|
234
|
|
|
234
|
|
|||||
Total qualifying hedges
|
|
$
|
86,395
|
|
|
$
|
59
|
|
|
$
|
718
|
|
|
$
|
24
|
|
|
$
|
24
|
|
|
|
|
|
|
|
September 30, 2016
|
|
|
Unrealized Gains in Net Earnings
|
|||||||||
|
|
|
|
Cost
|
|
Fair Value
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||||||
Call options on equities
|
|
$
|
5,500
|
|
|
$
|
8,500
|
|
|
$
|
3,650
|
|
|
$
|
3,000
|
|
|
|
September 30, 2016
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and
Annuities
|
|
Total
|
||||||||||
Recoverable from reinsurers on unpaid:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outstanding losses
|
|
$
|
467,170
|
|
|
$
|
6,720
|
|
|
$
|
162,740
|
|
|
$
|
18,145
|
|
|
$
|
654,775
|
|
IBNR
|
|
426,411
|
|
|
20,058
|
|
|
131,612
|
|
|
274
|
|
|
578,355
|
|
|||||
Fair value adjustments
|
|
(14,324
|
)
|
|
1,875
|
|
|
(3,657
|
)
|
|
—
|
|
|
(16,106
|
)
|
|||||
Total reinsurance reserves recoverable
|
|
879,257
|
|
|
28,653
|
|
|
290,695
|
|
|
18,419
|
|
|
1,217,024
|
|
|||||
Paid losses recoverable
|
|
44,691
|
|
|
126
|
|
|
14,756
|
|
|
2,391
|
|
|
61,964
|
|
|||||
|
|
$
|
923,948
|
|
|
$
|
28,779
|
|
|
$
|
305,451
|
|
|
$
|
20,810
|
|
|
$
|
1,278,988
|
|
|
|
December 31, 2015
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and
Annuities
|
|
Total
|
||||||||||
Recoverable from reinsurers on unpaid:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outstanding losses
|
|
$
|
587,164
|
|
|
$
|
6,772
|
|
|
$
|
182,076
|
|
|
$
|
22,786
|
|
|
$
|
798,798
|
|
IBNR
|
|
465,211
|
|
|
16,581
|
|
|
123,732
|
|
|
306
|
|
|
605,830
|
|
|||||
Fair value adjustments
|
|
(17,628
|
)
|
|
2,499
|
|
|
(6,025
|
)
|
|
—
|
|
|
(21,154
|
)
|
|||||
Total reinsurance reserves recoverable
|
|
1,034,747
|
|
|
25,852
|
|
|
299,783
|
|
|
23,092
|
|
|
1,383,474
|
|
|||||
Paid losses recoverable
|
|
72,213
|
|
|
430
|
|
|
16,568
|
|
|
1,319
|
|
|
90,530
|
|
|||||
|
|
$
|
1,106,960
|
|
|
$
|
26,282
|
|
|
$
|
316,351
|
|
|
$
|
24,411
|
|
|
$
|
1,474,004
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||||||||||||||||
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Life and
Annuities |
|
Total
|
|
% of
Total |
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Life and
Annuities |
|
Total
|
|
% of
Total |
||||||||||||||||||||||
Top ten reinsurers
|
$
|
614,992
|
|
|
$
|
23,612
|
|
|
$
|
160,507
|
|
|
$
|
11,681
|
|
|
$
|
810,792
|
|
|
63.4
|
%
|
|
$
|
713,743
|
|
|
$
|
21,394
|
|
|
$
|
155,171
|
|
|
$
|
13,254
|
|
|
$
|
903,562
|
|
|
61.3
|
%
|
Other reinsurers > $1 million
|
296,523
|
|
|
4,286
|
|
|
143,185
|
|
|
8,293
|
|
|
452,287
|
|
|
35.4
|
%
|
|
383,898
|
|
|
4,253
|
|
|
158,417
|
|
|
8,363
|
|
|
554,931
|
|
|
37.6
|
%
|
||||||||||
Other reinsurers < $1 million
|
12,433
|
|
|
881
|
|
|
1,759
|
|
|
836
|
|
|
15,909
|
|
|
1.2
|
%
|
|
9,319
|
|
|
635
|
|
|
2,763
|
|
|
2,794
|
|
|
15,511
|
|
|
1.1
|
%
|
||||||||||
Total
|
$
|
923,948
|
|
|
$
|
28,779
|
|
|
$
|
305,451
|
|
|
$
|
20,810
|
|
|
$
|
1,278,988
|
|
|
100.0
|
%
|
|
$
|
1,106,960
|
|
|
$
|
26,282
|
|
|
$
|
316,351
|
|
|
$
|
24,411
|
|
|
$
|
1,474,004
|
|
|
100.0
|
%
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||
|
Gross
|
|
Provisions for Bad Debt
|
|
Net
|
|
Provisions as a
% of Gross |
|
Gross
|
|
Provisions for Bad Debt
|
|
Net
|
|
Provisions as a
% of Gross |
||||||||||||||
Reinsurers rated A- or above
|
$
|
945,215
|
|
|
$
|
37,690
|
|
|
$
|
907,525
|
|
|
4.0
|
%
|
|
$
|
1,051,927
|
|
|
$
|
46,969
|
|
|
$
|
1,004,958
|
|
|
4.5
|
%
|
Reinsurers rated below A-, secured
|
311,828
|
|
|
—
|
|
|
311,828
|
|
|
—
|
%
|
|
388,399
|
|
|
—
|
|
|
388,399
|
|
|
—
|
%
|
||||||
Reinsurers rated below A-, unsecured
|
211,237
|
|
|
151,602
|
|
|
59,635
|
|
|
71.8
|
%
|
|
244,005
|
|
|
163,358
|
|
|
80,647
|
|
|
66.9
|
%
|
||||||
Total
|
$
|
1,468,280
|
|
|
$
|
189,292
|
|
|
$
|
1,278,988
|
|
|
12.9
|
%
|
|
$
|
1,684,331
|
|
|
$
|
210,327
|
|
|
$
|
1,474,004
|
|
|
12.5
|
%
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Total
|
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||||||||||
Outstanding losses
|
$
|
2,694,520
|
|
|
$
|
66,648
|
|
|
$
|
485,197
|
|
|
$
|
3,246,365
|
|
|
$
|
2,757,774
|
|
|
$
|
68,913
|
|
|
$
|
457,175
|
|
|
$
|
3,283,862
|
|
IBNR
|
2,347,653
|
|
|
135,066
|
|
|
547,608
|
|
|
3,030,327
|
|
|
1,991,009
|
|
|
115,613
|
|
|
477,990
|
|
|
2,584,612
|
|
||||||||
Fair value adjustments
|
(143,472
|
)
|
|
13,248
|
|
|
(899
|
)
|
|
(131,123
|
)
|
|
(163,329
|
)
|
|
16,491
|
|
|
(1,487
|
)
|
|
(148,325
|
)
|
||||||||
Total
|
$
|
4,898,701
|
|
|
$
|
214,962
|
|
|
$
|
1,031,906
|
|
|
$
|
6,145,569
|
|
|
$
|
4,585,454
|
|
|
$
|
201,017
|
|
|
$
|
933,678
|
|
|
$
|
5,720,149
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Balance as at beginning of period
|
$
|
6,433,845
|
|
|
$
|
6,143,471
|
|
|
$
|
5,720,149
|
|
|
$
|
4,509,421
|
|
Less: reinsurance reserves recoverable
|
1,243,782
|
|
|
1,491,113
|
|
|
1,360,382
|
|
|
1,154,196
|
|
||||
Less: deferred charges on retroactive reinsurance
|
247,272
|
|
|
265,426
|
|
|
255,911
|
|
|
—
|
|
||||
Net balance as at beginning of period
|
4,942,791
|
|
|
4,386,932
|
|
|
4,103,856
|
|
|
3,355,225
|
|
||||
Net incurred losses and LAE:
|
|
|
|
|
|
|
|
|
|||||||
Current period
|
128,426
|
|
|
123,341
|
|
|
370,362
|
|
|
357,688
|
|
||||
Prior periods
|
(135,328
|
)
|
|
(90,982)
|
|
|
(197,584
|
)
|
|
(189,293
|
)
|
||||
Total net incurred losses and LAE
|
(6,902
|
)
|
|
32,359
|
|
|
172,778
|
|
|
168,395
|
|
||||
Net paid losses:
|
|
|
|
|
|
|
|
|
|||||||
Current period
|
(32,510
|
)
|
|
(35,981)
|
|
|
(54,866
|
)
|
|
(68,635
|
)
|
||||
Prior periods
|
(158,367
|
)
|
|
(183,151)
|
|
|
(547,780
|
)
|
|
(495,792
|
)
|
||||
Total net paid losses
|
(190,877
|
)
|
|
(219,132)
|
|
|
(602,646
|
)
|
|
(564,427
|
)
|
||||
Effect of exchange rate movement
|
2,147
|
|
|
(16,687
|
)
|
|
(21,099
|
)
|
|
(46,110
|
)
|
||||
Acquired on purchase of subsidiaries
|
—
|
|
|
1,593
|
|
|
10,019
|
|
|
776,351
|
|
||||
Assumed business
|
99,168
|
|
|
116,810
|
|
|
1,183,419
|
|
|
612,441
|
|
||||
Net balance as at September 30
|
4,846,327
|
|
|
4,301,875
|
|
|
4,846,327
|
|
|
4,301,875
|
|
||||
Plus: reinsurance reserves recoverable
|
1,198,605
|
|
|
1,449,854
|
|
|
1,198,605
|
|
|
1,449,854
|
|
||||
Plus: deferred charges on retroactive reinsurance
|
100,637
|
|
|
267,477
|
|
|
100,637
|
|
|
267,477
|
|
||||
Balance as at September 30
|
$
|
6,145,569
|
|
|
$
|
6,019,206
|
|
|
$
|
6,145,569
|
|
|
$
|
6,019,206
|
|
|
Three Months Ended September 30, 2016
|
|
Three Months Ended September 30, 2015
|
||||||||||||||||||||||||||||
|
Non-life Run-off
|
|
Atrium
|
|
StarStone
|
|
Total
|
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||||||||||
Net losses paid
|
$
|
109,310
|
|
|
$
|
13,541
|
|
|
$
|
68,026
|
|
|
$
|
190,877
|
|
|
$
|
143,012
|
|
|
$
|
12,459
|
|
|
$
|
63,661
|
|
|
$
|
219,132
|
|
Net change in case and LAE reserves
|
(323,246
|
)
|
|
(2,117
|
)
|
|
16,899
|
|
|
(308,464
|
)
|
|
(99,186
|
)
|
|
(1,712
|
)
|
|
14,547
|
|
|
(86,351
|
)
|
||||||||
Net change in IBNR reserves
|
(59,857
|
)
|
|
3,624
|
|
|
18,861
|
|
|
(37,372
|
)
|
|
(99,242
|
)
|
|
353
|
|
|
18,121
|
|
|
(80,768
|
)
|
||||||||
Amortization of deferred charges
|
154,102
|
|
|
—
|
|
|
—
|
|
|
154,102
|
|
|
3,699
|
|
|
—
|
|
|
—
|
|
|
3,699
|
|
||||||||
Increase (reduction) in estimates of net ultimate losses
|
(119,691
|
)
|
|
15,048
|
|
|
103,786
|
|
|
(857
|
)
|
|
(51,717
|
)
|
|
11,100
|
|
|
96,329
|
|
|
55,712
|
|
||||||||
Reduction in provisions for bad debt
|
(502
|
)
|
|
—
|
|
|
—
|
|
|
(502
|
)
|
|
(3,632
|
)
|
|
—
|
|
|
—
|
|
|
(3,632
|
)
|
||||||||
Increase (reduction) in provisions for unallocated LAE
|
(10,806
|
)
|
|
20
|
|
|
930
|
|
|
(9,856
|
)
|
|
(20,269
|
)
|
|
1
|
|
|
555
|
|
|
(19,713
|
)
|
||||||||
Amortization of fair value adjustments
|
5,880
|
|
|
(1,245
|
)
|
|
(322
|
)
|
|
4,313
|
|
|
485
|
|
|
—
|
|
|
(493
|
)
|
|
(8
|
)
|
||||||||
Net incurred losses and LAE
|
$
|
(125,119
|
)
|
|
$
|
13,823
|
|
|
$
|
104,394
|
|
|
$
|
(6,902
|
)
|
|
$
|
(75,133
|
)
|
|
$
|
11,101
|
|
|
$
|
96,391
|
|
|
$
|
32,359
|
|
|
Nine Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||||||||||
|
Non-life Run-off
|
|
Atrium
|
|
StarStone
|
|
Total
|
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||||||||||
Net losses paid
|
$
|
384,679
|
|
|
$
|
33,812
|
|
|
$
|
184,155
|
|
|
$
|
602,646
|
|
|
$
|
372,712
|
|
|
$
|
36,491
|
|
|
$
|
155,224
|
|
|
$
|
564,427
|
|
Net change in case and LAE reserves
|
(506,591
|
)
|
|
(1,854
|
)
|
|
51,290
|
|
|
(457,155
|
)
|
|
(210,516
|
)
|
|
(2,595
|
)
|
|
59,490
|
|
|
(153,621
|
)
|
||||||||
Net change in IBNR reserves
|
(199,756
|
)
|
|
17,053
|
|
|
63,233
|
|
|
(119,470
|
)
|
|
(212,477
|
)
|
|
1,729
|
|
|
38,170
|
|
|
(172,578
|
)
|
||||||||
Amortization of deferred charges
|
162,741
|
|
|
—
|
|
|
—
|
|
|
162,741
|
|
|
3,699
|
|
|
—
|
|
|
—
|
|
|
3,699
|
|
||||||||
Increase (reduction) in estimates of net ultimate losses
|
(158,927
|
)
|
|
49,011
|
|
|
298,678
|
|
|
188,762
|
|
|
(46,582
|
)
|
|
35,625
|
|
|
252,884
|
|
|
241,927
|
|
||||||||
Reduction in provisions for bad debt
|
(7,132
|
)
|
|
—
|
|
|
—
|
|
|
(7,132
|
)
|
|
(24,071
|
)
|
|
—
|
|
|
—
|
|
|
(24,071
|
)
|
||||||||
Increase (reduction) in provisions for unallocated LAE
|
(25,167
|
)
|
|
154
|
|
|
2,698
|
|
|
(22,315
|
)
|
|
(41,955
|
)
|
|
(69
|
)
|
|
2,266
|
|
|
(39,758
|
)
|
||||||||
Amortization of fair value adjustments
|
17,863
|
|
|
(2,620
|
)
|
|
(1,780
|
)
|
|
13,463
|
|
|
(4,495
|
)
|
|
(3,678
|
)
|
|
(1,530
|
)
|
|
(9,703
|
)
|
||||||||
Net incurred losses and LAE
|
$
|
(173,363
|
)
|
|
$
|
46,545
|
|
|
$
|
299,596
|
|
|
$
|
172,778
|
|
|
$
|
(117,103
|
)
|
|
$
|
31,878
|
|
|
$
|
253,620
|
|
|
$
|
168,395
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Balance as at beginning of period
|
$
|
5,226,127
|
|
|
$
|
5,064,137
|
|
|
$
|
4,585,454
|
|
|
$
|
3,435,010
|
|
Less: reinsurance reserves recoverable
|
927,725
|
|
|
1,178,053
|
|
|
1,034,747
|
|
|
800,709
|
|
||||
Less: deferred charges on retroactive insurance
|
247,272
|
|
|
265,426
|
|
|
255,911
|
|
|
—
|
|
||||
Net balance as at beginning of period
|
4,051,130
|
|
|
3,620,658
|
|
|
3,294,796
|
|
|
2,634,301
|
|
||||
Net incurred losses and LAE:
|
|
|
|
|
|
|
|
||||||||
Current period
|
2,937
|
|
|
10,565
|
|
|
9,524
|
|
|
53,838
|
|
||||
Prior periods
|
(128,056)
|
|
|
(85,698
|
)
|
|
(182,887)
|
|
|
(170,941
|
)
|
||||
Total net incurred losses and LAE
|
(125,119)
|
|
|
(75,133
|
)
|
|
(173,363)
|
|
|
(117,103
|
)
|
||||
Net paid losses:
|
|
|
|
|
|
|
|
||||||||
Current period
|
(2,050)
|
|
|
(4,558
|
)
|
|
(6,098)
|
|
|
(18,563
|
)
|
||||
Prior periods
|
(107,260)
|
|
|
(138,454
|
)
|
|
(378,581)
|
|
|
(354,149
|
)
|
||||
Total net paid losses
|
(109,310)
|
|
|
(143,012
|
)
|
|
(384,679)
|
|
|
(372,712
|
)
|
||||
Effect of exchange rate movement
|
2,938
|
|
|
(12,344
|
)
|
|
(11,385)
|
|
|
(24,706
|
)
|
||||
Acquired on purchase of subsidiaries
|
—
|
|
|
1,593
|
|
|
10,019
|
|
|
776,351
|
|
||||
Assumed business
|
99,168
|
|
|
116,810
|
|
|
1,183,419
|
|
|
612,441
|
|
||||
Net balance as at September 30
|
3,918,807
|
|
|
3,508,572
|
|
|
3,918,807
|
|
|
3,508,572
|
|
||||
Plus: reinsurance reserves recoverable
|
879,257
|
|
|
1,163,323
|
|
|
879,257
|
|
|
1,163,323
|
|
||||
Plus: deferred charges on retroactive reinsurance
|
100,637
|
|
|
267,477
|
|
|
100,637
|
|
|
267,477
|
|
||||
Balance as at September 30
|
$
|
4,898,701
|
|
|
$
|
4,939,372
|
|
|
$
|
4,898,701
|
|
|
$
|
4,939,372
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
||||||||||||
Net losses paid
|
$
|
107,260
|
|
|
$
|
2,050
|
|
|
$
|
109,310
|
|
|
$
|
138,454
|
|
|
$
|
4,558
|
|
|
$
|
143,012
|
|
Net change in case and LAE reserves
|
(323,301
|
)
|
|
55
|
|
|
(323,246
|
)
|
|
(101,820
|
)
|
|
2,634
|
|
|
(99,186
|
)
|
||||||
Net change in IBNR reserves
|
(60,634
|
)
|
|
777
|
|
|
(59,857
|
)
|
|
(102,615
|
)
|
|
3,373
|
|
|
(99,242
|
)
|
||||||
Amortization of deferred charges
|
154,102
|
|
|
—
|
|
|
154,102
|
|
|
3,699
|
|
|
—
|
|
|
3,699
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(122,573
|
)
|
|
2,882
|
|
|
(119,691
|
)
|
|
(62,282
|
)
|
|
10,565
|
|
|
(51,717
|
)
|
||||||
Increase (reduction) in provisions for bad debt
|
(502
|
)
|
|
—
|
|
|
(502
|
)
|
|
(3,632
|
)
|
|
—
|
|
|
(3,632
|
)
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(10,861
|
)
|
|
55
|
|
|
(10,806
|
)
|
|
(20,269
|
)
|
|
—
|
|
|
(20,269
|
)
|
||||||
Amortization of fair value adjustments
|
5,880
|
|
|
—
|
|
|
5,880
|
|
|
485
|
|
|
—
|
|
|
485
|
|
||||||
Net incurred losses and LAE
|
$
|
(128,056
|
)
|
|
$
|
2,937
|
|
|
$
|
(125,119
|
)
|
|
$
|
(85,698
|
)
|
|
$
|
10,565
|
|
|
$
|
(75,133
|
)
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
||||||||||||
Net losses paid
|
$
|
378,581
|
|
|
$
|
6,098
|
|
|
$
|
384,679
|
|
|
$
|
354,149
|
|
|
$
|
18,563
|
|
|
$
|
372,712
|
|
Net change in case and LAE reserves
|
(507,102
|
)
|
|
511
|
|
|
(506,591
|
)
|
|
(220,633
|
)
|
|
10,117
|
|
|
(210,516
|
)
|
||||||
Net change in IBNR reserves
|
(202,387
|
)
|
|
2,631
|
|
|
(199,756
|
)
|
|
(237,635
|
)
|
|
25,158
|
|
|
(212,477
|
)
|
||||||
Amortization of deferred charges
|
162,741
|
|
|
—
|
|
|
162,741
|
|
|
3,699
|
|
|
—
|
|
|
3,699
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(168,167
|
)
|
|
9,240
|
|
|
(158,927
|
)
|
|
(100,420
|
)
|
|
53,838
|
|
|
(46,582
|
)
|
||||||
Increase (reduction) in provisions for bad debt
|
(7,132
|
)
|
|
—
|
|
|
(7,132
|
)
|
|
(24,071
|
)
|
|
—
|
|
|
(24,071
|
)
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(25,451
|
)
|
|
284
|
|
|
(25,167
|
)
|
|
(41,955
|
)
|
|
—
|
|
|
(41,955
|
)
|
||||||
Amortization of fair value adjustments
|
17,863
|
|
|
—
|
|
|
17,863
|
|
|
(4,495
|
)
|
|
—
|
|
|
(4,495
|
)
|
||||||
Net incurred losses and LAE
|
$
|
(182,887
|
)
|
|
$
|
9,524
|
|
|
$
|
(173,363
|
)
|
|
$
|
(170,941
|
)
|
|
$
|
53,838
|
|
|
$
|
(117,103
|
)
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Balance as at beginning of period
|
$
|
213,224
|
|
|
$
|
205,499
|
|
|
$
|
201,017
|
|
|
$
|
212,611
|
|
Less: reinsurance reserves recoverable
|
26,856
|
|
|
26,011
|
|
|
25,852
|
|
|
28,278
|
|
||||
Net balance as at beginning of period
|
186,368
|
|
|
179,488
|
|
|
175,165
|
|
|
184,333
|
|
||||
Net incurred losses and LAE:
|
|
|
|
|
|
|
|
|
|||||||
Current period
|
19,843
|
|
|
16,416
|
|
|
56,474
|
|
|
48,788
|
|
||||
Prior periods
|
(6,020
|
)
|
|
(5,315
|
)
|
|
(9,929
|
)
|
|
(16,910
|
)
|
||||
Total net incurred losses and LAE
|
13,823
|
|
|
11,101
|
|
|
46,545
|
|
|
31,878
|
|
||||
Net paid losses:
|
|
|
|
|
|
|
|
|
|
||||||
Current period
|
(6,804
|
)
|
|
(6,065
|
)
|
|
(14,297
|
)
|
|
(13,473
|
)
|
||||
Prior periods
|
(6,737
|
)
|
|
(6,394
|
)
|
|
(19,515
|
)
|
|
(23,018
|
)
|
||||
Total net paid losses
|
(13,541
|
)
|
|
(12,459
|
)
|
|
(33,812
|
)
|
|
(36,491
|
)
|
||||
Effect of exchange rate movement
|
(341
|
)
|
|
(1,059
|
)
|
|
(1,589
|
)
|
|
(2,649
|
)
|
||||
Net balance as at September 30
|
186,309
|
|
|
177,071
|
|
|
186,309
|
|
|
177,071
|
|
||||
Plus: reinsurance reserves recoverable
|
28,653
|
|
|
27,332
|
|
|
28,653
|
|
|
27,332
|
|
||||
Balance as at September 30
|
$
|
214,962
|
|
|
$
|
204,403
|
|
|
$
|
214,962
|
|
|
$
|
204,403
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
||||||||||||
Net losses paid
|
$
|
6,737
|
|
|
$
|
6,804
|
|
|
$
|
13,541
|
|
|
$
|
6,394
|
|
|
$
|
6,065
|
|
|
$
|
12,459
|
|
Net change in case and LAE reserves
|
(3,175
|
)
|
|
1,058
|
|
|
(2,117
|
)
|
|
(4,251
|
)
|
|
2,539
|
|
|
(1,712
|
)
|
||||||
Net change in IBNR reserves
|
(8,203
|
)
|
|
11,827
|
|
|
3,624
|
|
|
(7,342
|
)
|
|
7,695
|
|
|
353
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(4,641
|
)
|
|
19,689
|
|
|
15,048
|
|
|
(5,199
|
)
|
|
16,299
|
|
|
11,100
|
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(134
|
)
|
|
154
|
|
|
20
|
|
|
(116
|
)
|
|
117
|
|
|
1
|
|
||||||
Amortization of fair value adjustments
|
(1,245
|
)
|
|
—
|
|
|
(1,245
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Net incurred losses and LAE
|
$
|
(6,020
|
)
|
|
$
|
19,843
|
|
|
$
|
13,823
|
|
|
$
|
(5,315
|
)
|
|
$
|
16,416
|
|
|
$
|
11,101
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior Period
|
|
Current Period
|
|
Total
|
|
Prior Period
|
|
Current Period
|
|
Total
|
||||||||||||
Net losses paid
|
$
|
19,515
|
|
|
$
|
14,297
|
|
|
$
|
33,812
|
|
|
$
|
23,018
|
|
|
$
|
13,473
|
|
|
$
|
36,491
|
|
Net change in case and LAE reserves
|
(10,526
|
)
|
|
8,672
|
|
|
(1,854
|
)
|
|
(11,908
|
)
|
|
9,313
|
|
|
(2,595
|
)
|
||||||
Net change in IBNR reserves
|
(15,975
|
)
|
|
33,028
|
|
|
17,053
|
|
|
(23,895
|
)
|
|
25,624
|
|
|
1,729
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(6,986
|
)
|
|
55,997
|
|
|
49,011
|
|
|
(12,785
|
)
|
|
48,410
|
|
|
35,625
|
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(323
|
)
|
|
477
|
|
|
154
|
|
|
(447
|
)
|
|
378
|
|
|
(69
|
)
|
||||||
Amortization of fair value adjustments
|
(2,620
|
)
|
|
—
|
|
|
(2,620
|
)
|
|
(3,678
|
)
|
|
—
|
|
|
(3,678
|
)
|
||||||
Net incurred losses and LAE
|
$
|
(9,929
|
)
|
|
$
|
56,474
|
|
|
$
|
46,545
|
|
|
$
|
(16,910
|
)
|
|
$
|
48,788
|
|
|
$
|
31,878
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Balance as at beginning of period
|
$
|
994,494
|
|
|
$
|
873,835
|
|
|
$
|
933,678
|
|
|
$
|
861,800
|
|
Less: reinsurance reserves recoverable
|
289,201
|
|
|
287,049
|
|
|
299,783
|
|
|
325,209
|
|
||||
Net balance as at beginning of period
|
705,293
|
|
|
586,786
|
|
|
633,895
|
|
|
536,591
|
|
||||
Net incurred losses and LAE:
|
|
|
|
|
|
|
|
||||||||
Current period
|
105,646
|
|
|
96,360
|
|
|
304,364
|
|
|
255,062
|
|
||||
Prior periods
|
(1,252)
|
|
|
31
|
|
|
(4,768
|
)
|
|
(1,442
|
)
|
||||
Total net incurred losses and LAE
|
104,394
|
|
|
96,391
|
|
|
299,596
|
|
|
253,620
|
|
||||
Net paid losses:
|
|
|
|
|
|
|
|
||||||||
Current period
|
(23,656)
|
|
|
(25,358
|
)
|
|
(34,471
|
)
|
|
(36,599
|
)
|
||||
Prior periods
|
(44,370)
|
|
|
(38,303
|
)
|
|
(149,684
|
)
|
|
(118,625
|
)
|
||||
Total net paid losses
|
(68,026)
|
|
|
(63,661
|
)
|
|
(184,155
|
)
|
|
(155,224
|
)
|
||||
Effect of exchange rate movement
|
(450)
|
|
|
(3,284
|
)
|
|
(8,125
|
)
|
|
(18,755
|
)
|
||||
Net balance as at September 30
|
741,211
|
|
|
616,232
|
|
|
741,211
|
|
|
616,232
|
|
||||
Plus: reinsurance reserves recoverable
|
290,695
|
|
|
259,199
|
|
|
290,695
|
|
|
259,199
|
|
||||
Balance as at September 30
|
1,031,906
|
|
|
$
|
875,431
|
|
|
$
|
1,031,906
|
|
|
$
|
875,431
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior Period
|
|
Current Period
|
|
Total
|
|
Prior Period
|
|
Current Period
|
|
Total
|
||||||||||||
Net losses paid
|
$
|
44,370
|
|
|
$
|
23,656
|
|
|
$
|
68,026
|
|
|
$
|
38,303
|
|
|
$
|
25,358
|
|
|
$
|
63,661
|
|
Net change in case and LAE reserves
|
(8,308
|
)
|
|
25,207
|
|
|
16,899
|
|
|
(4,188
|
)
|
|
18,735
|
|
|
14,547
|
|
||||||
Net change in IBNR reserves
|
(36,173
|
)
|
|
55,034
|
|
|
18,861
|
|
|
(34,054
|
)
|
|
52,175
|
|
|
18,121
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(111
|
)
|
|
103,897
|
|
|
103,786
|
|
|
61
|
|
|
96,268
|
|
|
96,329
|
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(819
|
)
|
|
1,749
|
|
|
930
|
|
|
463
|
|
|
92
|
|
|
555
|
|
||||||
Amortization of fair value adjustments
|
(322
|
)
|
|
—
|
|
|
(322
|
)
|
|
(493
|
)
|
|
—
|
|
|
(493
|
)
|
||||||
Net incurred losses and LAE
|
$
|
(1,252
|
)
|
|
$
|
105,646
|
|
|
$
|
104,394
|
|
|
$
|
31
|
|
|
$
|
96,360
|
|
|
$
|
96,391
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior Period
|
|
Current Period
|
|
Total
|
|
Prior Period
|
|
Current Period
|
|
Total
|
||||||||||||
Net losses paid
|
$
|
149,684
|
|
|
$
|
34,471
|
|
|
$
|
184,155
|
|
|
$
|
118,625
|
|
|
$
|
36,599
|
|
|
$
|
155,224
|
|
Net change in case and LAE reserves
|
(30,410
|
)
|
|
81,700
|
|
|
51,290
|
|
|
(8,122
|
)
|
|
67,612
|
|
|
59,490
|
|
||||||
Net change in IBNR reserves
|
(119,407
|
)
|
|
182,640
|
|
|
63,233
|
|
|
(110,316
|
)
|
|
148,486
|
|
|
38,170
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(133
|
)
|
|
298,811
|
|
|
298,678
|
|
|
187
|
|
|
252,697
|
|
|
252,884
|
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(2,855
|
)
|
|
5,553
|
|
|
2,698
|
|
|
(99
|
)
|
|
2,365
|
|
|
2,266
|
|
||||||
Amortization of fair value adjustments
|
(1,780
|
)
|
|
—
|
|
|
(1,780
|
)
|
|
(1,530
|
)
|
|
—
|
|
|
(1,530
|
)
|
||||||
Net incurred losses and LAE
|
$
|
(4,768
|
)
|
|
$
|
304,364
|
|
|
$
|
299,596
|
|
|
$
|
(1,442
|
)
|
|
$
|
255,062
|
|
|
$
|
253,620
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
Life
|
$
|
416,025
|
|
|
$
|
436,603
|
|
Annuities
|
912,058
|
|
|
921,654
|
|
||
|
1,328,083
|
|
|
1,358,257
|
|
||
Fair value adjustments
|
(48,075
|
)
|
|
(53,560
|
)
|
||
|
$
|
1,280,008
|
|
|
$
|
1,304,697
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||||||||||
|
Premiums
Written
|
|
Premiums
Earned
|
|
Premiums
Written
|
|
Premiums
Earned
|
|
Premiums
Written
|
|
Premiums
Earned
|
|
Premiums
Written
|
|
Premiums
Earned
|
||||||||||||||||
Non-life Run-off
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross
|
$
|
2,066
|
|
|
$
|
2,054
|
|
|
$
|
6,874
|
|
|
$
|
31,257
|
|
|
$
|
15,829
|
|
|
$
|
19,217
|
|
|
$
|
31,788
|
|
|
$
|
109,414
|
|
Ceded
|
(2,293
|
)
|
|
(757
|
)
|
|
(3,064
|
)
|
|
(17,223
|
)
|
|
(8,009
|
)
|
|
(8,009
|
)
|
|
(42,931
|
)
|
|
(59,590
|
)
|
||||||||
Net
|
$
|
(227
|
)
|
|
$
|
1,297
|
|
|
$
|
3,810
|
|
|
$
|
14,034
|
|
|
$
|
7,820
|
|
|
$
|
11,208
|
|
|
$
|
(11,143
|
)
|
|
$
|
49,824
|
|
Atrium
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross
|
$
|
35,038
|
|
|
$
|
36,401
|
|
|
$
|
31,348
|
|
|
$
|
36,083
|
|
|
$
|
114,337
|
|
|
$
|
107,743
|
|
|
$
|
116,047
|
|
|
$
|
112,150
|
|
Ceded
|
1,363
|
|
|
(3,851
|
)
|
|
(2,888
|
)
|
|
(3,052
|
)
|
|
(6,594
|
)
|
|
(11,524
|
)
|
|
(11,409
|
)
|
|
(11,290
|
)
|
||||||||
Net
|
$
|
36,401
|
|
|
$
|
32,550
|
|
|
$
|
28,460
|
|
|
$
|
33,031
|
|
|
$
|
107,743
|
|
|
$
|
96,219
|
|
|
$
|
104,638
|
|
|
$
|
100,860
|
|
StarStone
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross
|
$
|
192,077
|
|
|
$
|
214,430
|
|
|
$
|
173,424
|
|
|
$
|
205,361
|
|
|
$
|
632,489
|
|
|
$
|
617,094
|
|
|
$
|
605,178
|
|
|
$
|
569,856
|
|
Ceded
|
(31,830
|
)
|
|
(43,837
|
)
|
|
(35,139
|
)
|
|
(42,828
|
)
|
|
(139,760
|
)
|
|
(121,384
|
)
|
|
(160,705
|
)
|
|
(146,005
|
)
|
||||||||
Net
|
$
|
160,247
|
|
|
$
|
170,593
|
|
|
$
|
138,285
|
|
|
$
|
162,533
|
|
|
$
|
492,729
|
|
|
$
|
495,710
|
|
|
$
|
444,473
|
|
|
$
|
423,851
|
|
Life and Annuities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Life
|
$
|
18,537
|
|
|
$
|
18,955
|
|
|
$
|
21,365
|
|
|
$
|
21,453
|
|
|
$
|
56,996
|
|
|
$
|
56,595
|
|
|
$
|
67,020
|
|
|
$
|
67,445
|
|
Total
|
$
|
214,958
|
|
|
$
|
223,395
|
|
|
$
|
191,920
|
|
|
$
|
231,051
|
|
|
$
|
665,288
|
|
|
$
|
659,732
|
|
|
$
|
604,988
|
|
|
$
|
641,980
|
|
|
Goodwill
|
|
Intangible
assets with
a definite life - Other
|
|
Intangible
assets with
an indefinite life
|
|
Total
|
|
Intangible
assets with
a definite life - FVA
|
|
Other assets - Deferred Charges
|
||||||||||||
Balance as at December 31, 2015
|
$
|
73,071
|
|
|
$
|
31,202
|
|
|
$
|
87,031
|
|
|
$
|
191,304
|
|
|
$
|
180,730
|
|
|
$
|
255,911
|
|
Acquired during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,467
|
|
||||||
Amortization
|
—
|
|
|
(4,961
|
)
|
|
—
|
|
|
(4,961
|
)
|
|
(17,636
|
)
|
|
(162,741
|
)
|
||||||
Balance as at September 30, 2016
|
$
|
73,071
|
|
|
$
|
26,241
|
|
|
$
|
87,031
|
|
|
$
|
186,343
|
|
|
$
|
163,094
|
|
|
$
|
100,637
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
Gross
Carrying
Value
|
|
Accumulated
Amortization
|
|
Net
Carrying
Value
|
|
Gross
Carrying
Value
|
|
Accumulated
Amortization
|
|
Net
Carrying
Value
|
||||||||||||
Intangible assets with a definite life:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fair value adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Losses and LAE liabilities
|
$
|
458,202
|
|
|
$
|
(327,078
|
)
|
|
$
|
131,124
|
|
|
$
|
456,110
|
|
|
$
|
(307,785
|
)
|
|
$
|
148,325
|
|
Reinsurance balances recoverable
|
(175,924
|
)
|
|
159,817
|
|
|
(16,107
|
)
|
|
(175,774
|
)
|
|
154,619
|
|
|
(21,155
|
)
|
||||||
Policy benefits for life and annuity contracts
|
86,332
|
|
|
(38,255
|
)
|
|
48,077
|
|
|
86,332
|
|
|
(32,772
|
)
|
|
53,560
|
|
||||||
Total
|
$
|
368,610
|
|
|
$
|
(205,516
|
)
|
|
$
|
163,094
|
|
|
$
|
366,668
|
|
|
$
|
(185,938
|
)
|
|
$
|
180,730
|
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Distribution channel
|
$
|
20,000
|
|
|
$
|
(3,777
|
)
|
|
$
|
16,223
|
|
|
$
|
20,000
|
|
|
$
|
(2,777
|
)
|
|
$
|
17,223
|
|
Technology
|
15,000
|
|
|
(9,999
|
)
|
|
5,001
|
|
|
15,000
|
|
|
(6,561
|
)
|
|
8,439
|
|
||||||
Brand
|
7,000
|
|
|
(1,983
|
)
|
|
5,017
|
|
|
7,000
|
|
|
(1,460
|
)
|
|
5,540
|
|
||||||
Total
|
$
|
42,000
|
|
|
$
|
(15,759
|
)
|
|
$
|
26,241
|
|
|
$
|
42,000
|
|
|
$
|
(10,798
|
)
|
|
$
|
31,202
|
|
Intangible assets with an indefinite life:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Lloyd’s syndicate capacity
|
$
|
37,031
|
|
|
$
|
—
|
|
|
$
|
37,031
|
|
|
$
|
37,031
|
|
|
$
|
—
|
|
|
$
|
37,031
|
|
Licenses
|
19,900
|
|
|
—
|
|
|
19,900
|
|
|
19,900
|
|
|
—
|
|
|
19,900
|
|
||||||
Management contract
|
30,100
|
|
|
—
|
|
|
30,100
|
|
|
30,100
|
|
|
—
|
|
|
30,100
|
|
||||||
Total
|
$
|
87,031
|
|
|
$
|
—
|
|
|
$
|
87,031
|
|
|
$
|
87,031
|
|
|
$
|
—
|
|
|
$
|
87,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Deferred charges on retroactive reinsurance
|
$
|
278,643
|
|
|
$
|
(178,006
|
)
|
|
$
|
100,637
|
|
|
$271,176
|
|
$
|
(15,265
|
)
|
|
$255,911
|
Facility
|
|
Origination Date
|
|
Term
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
EGL Revolving Credit Facility
|
|
September 16, 2014
|
|
5 years
|
|
$
|
505,210
|
|
|
$
|
505,750
|
|
Sussex Facility
|
|
December 24, 2014
|
|
4 years
|
|
63,500
|
|
|
94,000
|
|
||
Total long-term bank debt
|
|
|
|
568,710
|
|
|
599,750
|
|
||||
Accrued interest
|
|
|
|
1,908
|
|
|
500
|
|
||||
Total loans payable
|
|
|
|
$
|
570,618
|
|
|
$
|
600,250
|
|
|
|
Nine Months Ended September 30, 2016
|
|
Year Ended December 31, 2015
|
||||
Balance at beginning of period
|
|
$
|
417,663
|
|
|
$
|
374,619
|
|
Capital contributions
|
|
—
|
|
|
15,728
|
|
||
Dividends paid
|
|
—
|
|
|
(16,128
|
)
|
||
Net earnings (loss) attributable to RNCI
|
|
33,034
|
|
|
(8,797
|
)
|
||
Accumulated other comprehensive earnings (loss) attributable to RNCI
|
|
1,640
|
|
|
(745
|
)
|
||
Transfer from noncontrolling interest
|
|
—
|
|
|
15,801
|
|
||
Accretion of RNCI to redemption value
|
|
3,208
|
|
|
37,185
|
|
||
Balance at end of period
|
|
$
|
455,545
|
|
|
$
|
417,663
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Basic earnings per ordinary share:
|
|
|
|
|
|
|
|
||||||||
Net earnings attributable to Enstar Group Limited
|
$
|
156,048
|
|
|
$
|
49,042
|
|
|
$
|
242,162
|
|
|
$
|
108,434
|
|
Weighted-average ordinary shares outstanding — basic
|
19,299,038
|
|
|
19,256,184
|
|
|
19,292,450
|
|
|
19,248,737
|
|
||||
Net earnings per ordinary share attributable to Enstar Group Limited — basic
|
$
|
8.09
|
|
|
$
|
2.55
|
|
|
$
|
12.55
|
|
|
$
|
5.63
|
|
Diluted earnings per ordinary share:
|
|
|
|
|
|
|
|
||||||||
Net earnings attributable to Enstar Group Limited
|
$
|
156,048
|
|
|
$
|
49,042
|
|
|
$
|
242,162
|
|
|
$
|
108,434
|
|
Weighted-average ordinary shares outstanding — basic
|
19,299,038
|
|
|
19,256,184
|
|
|
19,292,450
|
|
|
19,248,737
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Unvested shares
|
30,147
|
|
|
51,253
|
|
|
29,255
|
|
|
49,863
|
|
||||
Restricted share units
|
17,688
|
|
|
13,321
|
|
|
16,576
|
|
|
12,466
|
|
||||
Warrants
|
102,557
|
|
|
87,869
|
|
|
94,377
|
|
|
76,219
|
|
||||
Weighted-average ordinary shares outstanding — diluted
|
19,449,430
|
|
|
19,408,627
|
|
|
19,432,658
|
|
|
19,387,285
|
|
||||
Net earnings per ordinary share attributable to Enstar Group Limited — diluted
|
$
|
8.02
|
|
|
$
|
2.53
|
|
|
$
|
12.46
|
|
|
$
|
5.59
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and Annuities
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net premiums earned
|
$
|
11,208
|
|
|
$
|
96,219
|
|
|
$
|
495,710
|
|
|
$
|
56,595
|
|
|
$
|
—
|
|
|
$
|
659,732
|
|
Fees and commission income
|
8,747
|
|
|
15,889
|
|
|
—
|
|
|
—
|
|
|
(5,051
|
)
|
|
19,585
|
|
||||||
Net investment income
|
109,157
|
|
|
2,042
|
|
|
16,511
|
|
|
46,152
|
|
|
(2,030
|
)
|
|
171,832
|
|
||||||
Net realized and unrealized gains (losses)
|
119,925
|
|
|
70
|
|
|
22,094
|
|
|
4,284
|
|
|
—
|
|
|
146,373
|
|
||||||
Other income
|
5,528
|
|
|
151
|
|
|
1,688
|
|
|
1,536
|
|
|
(1,832
|
)
|
|
7,071
|
|
||||||
|
254,565
|
|
|
114,371
|
|
|
536,003
|
|
|
108,567
|
|
|
(8,913
|
)
|
|
1,004,593
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net incurred losses and LAE
|
(173,363
|
)
|
|
46,545
|
|
|
299,596
|
|
|
—
|
|
|
—
|
|
|
172,778
|
|
||||||
Life and annuity policy benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
62,511
|
|
|
—
|
|
|
62,511
|
|
||||||
Acquisition costs
|
2,047
|
|
|
34,368
|
|
|
102,729
|
|
|
7,808
|
|
|
(654
|
)
|
|
146,298
|
|
||||||
General and administrative expenses
|
187,938
|
|
|
20,668
|
|
|
85,829
|
|
|
17,109
|
|
|
(6,229
|
)
|
|
305,315
|
|
||||||
Interest expense
|
17,036
|
|
|
—
|
|
|
—
|
|
|
846
|
|
|
(2,030
|
)
|
|
15,852
|
|
||||||
Net foreign exchange losses (gains)
|
(1,193
|
)
|
|
2,219
|
|
|
732
|
|
|
478
|
|
|
—
|
|
|
2,236
|
|
||||||
|
32,465
|
|
|
103,800
|
|
|
488,886
|
|
|
88,752
|
|
|
(8,913
|
)
|
|
704,990
|
|
||||||
EARNINGS BEFORE INCOME TAXES
|
222,100
|
|
|
10,571
|
|
|
47,117
|
|
|
19,815
|
|
|
—
|
|
|
299,603
|
|
||||||
INCOME TAXES
|
(17,277
|
)
|
|
(1,939
|
)
|
|
(4,417
|
)
|
|
(1,207
|
)
|
|
—
|
|
|
(24,840
|
)
|
||||||
NET EARNINGS
|
204,823
|
|
|
8,632
|
|
|
42,700
|
|
|
18,608
|
|
|
—
|
|
|
274,763
|
|
||||||
Less: Net earnings attributable to noncontrolling interest
|
(11,539
|
)
|
|
(3,542
|
)
|
|
(17,520
|
)
|
|
—
|
|
|
—
|
|
|
(32,601
|
)
|
||||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
193,284
|
|
|
$
|
5,090
|
|
|
$
|
25,180
|
|
|
$
|
18,608
|
|
|
$
|
—
|
|
|
$
|
242,162
|
|
|
Three Months Ended September 30, 2015
|
||||||||||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and
Annuities
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net premiums earned
|
$
|
14,034
|
|
|
$
|
33,031
|
|
|
$
|
162,533
|
|
|
$
|
21,453
|
|
|
$
|
—
|
|
|
$
|
231,051
|
|
Fees and commission income
|
4,680
|
|
|
7,487
|
|
|
1
|
|
|
—
|
|
|
(3,191
|
)
|
|
8,977
|
|
||||||
Net investment income
|
20,776
|
|
|
546
|
|
|
3,998
|
|
|
15,879
|
|
|
(403
|
)
|
|
40,796
|
|
||||||
Net realized and unrealized gains (losses)
|
(12,589
|
)
|
|
27
|
|
|
(3,193
|
)
|
|
625
|
|
|
—
|
|
|
(15,130
|
)
|
||||||
Other income (expense)
|
3,162
|
|
|
99
|
|
|
(1,156
|
)
|
|
268
|
|
|
—
|
|
|
2,373
|
|
||||||
|
30,063
|
|
|
41,190
|
|
|
162,183
|
|
|
38,225
|
|
|
(3,594
|
)
|
|
268,067
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net incurred losses and LAE
|
(75,133
|
)
|
|
11,101
|
|
|
96,391
|
|
|
—
|
|
|
—
|
|
|
32,359
|
|
||||||
Life and annuity policy benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
22,989
|
|
|
—
|
|
|
22,989
|
|
||||||
Acquisition costs
|
1,267
|
|
|
10,409
|
|
|
32,797
|
|
|
5,333
|
|
|
—
|
|
|
49,806
|
|
||||||
General and administrative expenses
|
56,793
|
|
|
7,228
|
|
|
34,610
|
|
|
4,895
|
|
|
(3,191
|
)
|
|
100,335
|
|
||||||
Interest expense
|
4,723
|
|
|
228
|
|
|
—
|
|
|
608
|
|
|
(403
|
)
|
|
5,156
|
|
||||||
Net foreign exchange losses (gains)
|
(3,379
|
)
|
|
814
|
|
|
1,626
|
|
|
98
|
|
|
—
|
|
|
(841
|
)
|
||||||
|
(15,729
|
)
|
|
29,780
|
|
|
165,424
|
|
|
33,923
|
|
|
(3,594
|
)
|
|
209,804
|
|
||||||
EARNINGS (LOSSES) BEFORE INCOME TAXES
|
45,792
|
|
|
11,410
|
|
|
(3,241
|
)
|
|
4,302
|
|
|
—
|
|
|
58,263
|
|
||||||
INCOME TAXES
|
(8,944
|
)
|
|
(1,012
|
)
|
|
(533
|
)
|
|
(1,773
|
)
|
|
—
|
|
|
(12,262
|
)
|
||||||
NET EARNINGS (LOSSES)
|
36,848
|
|
|
10,398
|
|
|
(3,774
|
)
|
|
2,529
|
|
|
—
|
|
|
46,001
|
|
||||||
Less: Net losses (earnings) attributable to noncontrolling interest
|
5,824
|
|
|
(4,331
|
)
|
|
1,548
|
|
|
—
|
|
|
—
|
|
|
3,041
|
|
||||||
NET EARNINGS (LOSSES) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
42,672
|
|
|
$
|
6,067
|
|
|
$
|
(2,226
|
)
|
|
$
|
2,529
|
|
|
$
|
—
|
|
|
$
|
49,042
|
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and Annuities
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net premiums earned
|
$
|
49,824
|
|
|
$
|
100,860
|
|
|
$
|
423,851
|
|
|
$
|
67,445
|
|
|
$
|
—
|
|
|
$
|
641,980
|
|
Fees and commission income
|
14,409
|
|
|
24,472
|
|
|
15
|
|
|
—
|
|
|
(9,308
|
)
|
|
29,588
|
|
||||||
Net investment income
|
58,208
|
|
|
1,576
|
|
|
10,187
|
|
|
36,531
|
|
|
(635
|
)
|
|
105,867
|
|
||||||
Net realized and unrealized gains (losses)
|
17,763
|
|
|
156
|
|
|
(1,846
|
)
|
|
568
|
|
|
—
|
|
|
16,641
|
|
||||||
Other income
|
16,078
|
|
|
253
|
|
|
210
|
|
|
1,147
|
|
|
—
|
|
|
17,688
|
|
||||||
|
156,282
|
|
|
127,317
|
|
|
432,417
|
|
|
105,691
|
|
|
(9,943
|
)
|
|
811,764
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net incurred losses and LAE
|
(117,103
|
)
|
|
31,878
|
|
|
253,620
|
|
|
—
|
|
|
—
|
|
|
168,395
|
|
||||||
Life and annuity policy benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
73,926
|
|
|
—
|
|
|
73,926
|
|
||||||
Acquisition costs
|
(6,309
|
)
|
|
32,116
|
|
|
84,305
|
|
|
11,338
|
|
|
—
|
|
|
121,450
|
|
||||||
General and administrative expenses
|
164,952
|
|
|
25,521
|
|
|
97,714
|
|
|
12,017
|
|
|
(9,308
|
)
|
|
290,896
|
|
||||||
Interest expense
|
10,069
|
|
|
3,193
|
|
|
—
|
|
|
1,408
|
|
|
(635
|
)
|
|
14,035
|
|
||||||
Net foreign exchange losses (gains)
|
(2,784
|
)
|
|
512
|
|
|
(554
|
)
|
|
(634
|
)
|
|
—
|
|
|
(3,460
|
)
|
||||||
|
48,825
|
|
|
93,220
|
|
|
435,085
|
|
|
98,055
|
|
|
(9,943
|
)
|
|
665,242
|
|
||||||
EARNINGS (LOSSES) BEFORE INCOME TAXES
|
107,457
|
|
|
34,097
|
|
|
(2,668
|
)
|
|
7,636
|
|
|
—
|
|
|
146,522
|
|
||||||
INCOME TAXES
|
(20,155
|
)
|
|
(5,148
|
)
|
|
(521
|
)
|
|
(2,998
|
)
|
|
—
|
|
|
(28,822
|
)
|
||||||
NET EARNINGS (LOSSES)
|
87,302
|
|
|
28,949
|
|
|
(3,189
|
)
|
|
4,638
|
|
|
—
|
|
|
117,700
|
|
||||||
Less: Net losses (earnings) attributable to noncontrolling interest
|
2,467
|
|
|
(13,041
|
)
|
|
1,308
|
|
|
—
|
|
|
—
|
|
|
(9,266
|
)
|
||||||
NET EARNINGS (LOSSES)ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
89,769
|
|
|
$
|
15,908
|
|
|
$
|
(1,881
|
)
|
|
$
|
4,638
|
|
|
$
|
—
|
|
|
$
|
108,434
|
|
|
September 30,
|
|
December 31,
|
||||
|
2016
|
|
2015
|
||||
Total assets:
|
|
|
|
||||
Non-life Run-off
|
$
|
8,097,487
|
|
|
$
|
7,629,184
|
|
Atrium
|
601,302
|
|
|
555,621
|
|
||
StarStone
|
3,023,237
|
|
|
2,778,275
|
|
||
Life and annuities
|
1,686,859
|
|
|
1,734,945
|
|
||
Less:
|
|
|
|
||||
Eliminations
|
(937,965
|
)
|
|
(865,893
|
)
|
||
|
$
|
12,470,920
|
|
|
$
|
11,832,132
|
|
Section
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||
INCOME
|
|
|
|
|
|
|
|
||||||||
Net premiums earned
|
$
|
223,395
|
|
|
$
|
231,051
|
|
|
$
|
659,732
|
|
|
$
|
641,980
|
|
Fees and commission income
|
6,995
|
|
|
8,977
|
|
|
19,585
|
|
|
29,588
|
|
||||
Net investment income
|
57,546
|
|
|
40,796
|
|
|
171,832
|
|
|
105,867
|
|
||||
Net realized and unrealized gains (losses)
|
70,422
|
|
|
(15,130
|
)
|
|
146,373
|
|
|
16,641
|
|
||||
Other income
|
610
|
|
|
2,373
|
|
|
7,071
|
|
|
17,688
|
|
||||
|
358,968
|
|
|
268,067
|
|
|
1,004,593
|
|
|
811,764
|
|
||||
EXPENSES
|
|
|
|
|
|
|
|
||||||||
Net incurred losses and LAE
|
(6,902
|
)
|
|
32,359
|
|
|
172,778
|
|
|
168,395
|
|
||||
Life and annuity policy benefits
|
21,753
|
|
|
22,989
|
|
|
62,511
|
|
|
73,926
|
|
||||
Acquisition costs
|
52,544
|
|
|
49,806
|
|
|
146,298
|
|
|
121,450
|
|
||||
General and administrative expenses
|
104,991
|
|
|
100,335
|
|
|
305,315
|
|
|
290,896
|
|
||||
Interest expense
|
5,027
|
|
|
5,156
|
|
|
15,852
|
|
|
14,035
|
|
||||
Net foreign exchange losses (gains)
|
2,320
|
|
|
(841
|
)
|
|
2,236
|
|
|
(3,460
|
)
|
||||
|
179,733
|
|
|
209,804
|
|
|
704,990
|
|
|
665,242
|
|
||||
EARNINGS BEFORE INCOME TAXES
|
179,235
|
|
|
58,263
|
|
|
299,603
|
|
|
146,522
|
|
||||
INCOME TAXES
|
(8,858
|
)
|
|
(12,262
|
)
|
|
(24,840
|
)
|
|
(28,822
|
)
|
||||
NET EARNINGS
|
170,377
|
|
|
46,001
|
|
|
274,763
|
|
|
117,700
|
|
||||
Less: Net losses (earnings) attributable to noncontrolling interest
|
(14,329
|
)
|
|
3,041
|
|
|
(32,601
|
)
|
|
(9,266
|
)
|
||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
156,048
|
|
|
$
|
49,042
|
|
|
$
|
242,162
|
|
|
$
|
108,434
|
|
•
|
Consolidated net earnings of
$156.0 million
and basic and diluted earnings per share of
$8.09
and
$8.02
, respectively
|
•
|
Net earnings from Non-life Run-off segment of
$142.5 million
, including investment results
|
•
|
Net investment income of
$57.5 million
and net realized and unrealized gains of
$70.4 million
|
•
|
Net premiums earned of
$223.4 million
, including
$170.6 million
and
$32.6 million
in our StarStone and Atrium segments, respectively
|
•
|
Combined ratios of
97.9%
and
92.0%
for the active underwriting operations within our StarStone and Atrium segments, respectively (refer to "Non-GAAP Financial Measures" above)
|
•
|
Consolidated net earnings of
$242.2 million
and basic and diluted earnings per share of
$12.55
and
$12.46
, respectively
|
•
|
Net earnings from Non-life Run-off segment of
$193.3 million
, including investments results
|
•
|
Net investment income of
$171.8 million
and net realized and unrealized gains of
$146.4 million
|
•
|
Net premiums earned of
$659.7 million
, including
$495.7 million
and
$96.2 million
in our StarStone and Atrium segments, respectively
|
•
|
Combined ratios of
98.6%
and
95.7%
for the active underwriting operations within our StarStone and Atrium segments, respectively (refer to "Non-GAAP Financial Measures" above)
|
•
|
Total investments and cash of
$8,740.8 million
|
•
|
Total reinsurance balances recoverable of
$1,279.0 million
|
•
|
Total assets of
$12,470.9 million
|
•
|
Shareholder's equity of
$2,777.5 million
and redeemable noncontrolling interest of
$455.5 million
|
•
|
Total gross reserves for losses and LAE of
$6,145.6 million
, with $1,125.1 million of net reserves assumed in our non-life run-off operations during the
nine
months ended
September 30, 2016
|
•
|
Policy benefits for life and annuity contracts of
$1,280.0 million
|
•
|
Diluted book value per common share of
$142.86
|
•
|
Non-life Run-off
- Net earnings provided by the Non-life Run-off segment for the three months ended
September 30, 2016
were
$142.5 million
compared to
$42.7 million
for the three months ended
September 30, 2015
. The increase in net earnings was primarily due to improved investment results and a higher reduction in estimates of net ultimate incurred losses, partially offset by higher general and administrative expenses and higher net earnings attributed to noncontrolling interest;
|
•
|
StarStone
- Net earnings attributable to the StarStone segment were
$5.6 million
for the three months ended
September 30, 2016
, compared to net losses of
$2.2 million
for the three months ended
September 30, 2015
. This was primarily due to lower general and administrative expenses and improved investment results;
|
•
|
Atrium
- Net earnings for the three months ended
September 30, 2016
and
2015
were
$2.8 million
and
$6.1 million
, respectively;
|
•
|
Life and Annuities
- Net earnings for the three months ended
September 30, 2016
were
$5.1 million
compared to
$2.5 million
for the three months ended
September 30, 2015
, with the 2016 earnings primarily due to lower acquisition and benefit costs during the period;
|
•
|
Net Investment Income
- Total net investment income was
$57.5 million
and
$40.8 million
for the three months ended
September 30, 2016
and 2015, respectively. The increase in net investment income was primarily attributable to a higher yield obtained on our invested assets. Net investment income for the three months ended
September 30, 2016
also benefited from an increase of $7.2 million from the interest on funds held;
|
•
|
Net Realized and Unrealized Gains (Losses)
- For the three months ended
September 30, 2016
, net realized and unrealized gains were
$70.4 million
compared to net realized and unrealized losses of
$15.1 million
in 2015. This increase was primarily attributable to higher net unrealized gains in 2016 due to the increase in valuations of our fixed maturity securities as treasury yields moved lower and credit spreads tightened during the period;
|
•
|
Noncontrolling Interest
- Noncontrolling interest in earnings is directly attributable to the results from those subsidiary companies in which there are either noncontrolling interests or redeemable noncontrolling
|
•
|
Non-life Run-off
- Net earnings provided by the Non-life Run-off segment for the
nine
months ended
September 30, 2016
and
2015
were
$193.3 million
and
$89.8 million
respectively. This was primarily due to improved investment results during the period;
|
•
|
StarStone
- Net earnings attributable to the StarStone segment were
$25.2 million
for the
nine
months ended
September 30, 2016
, compared to net losses of
$1.9 million
for the
nine
months ended
September 30, 2015
. This was primarily due to improved investment results during the period;
|
•
|
Atrium
- Net earnings for the
nine
months ended
September 30, 2016
were
$5.1 million
compared to
$15.9 million
for the
nine
months ended
September 30, 2015
. The current period included lower favorable prior year loss development and some large loss activity, partially offset by a decrease in general and administrative expenses;
|
•
|
Life and Annuities
- Net earnings for the
nine
months ended
September 30, 2016
were
$18.6 million
compared to
$4.6 million
for the
nine
months ended
September 30, 2015
. The increase was primarily due to higher net investment results in the
nine
months ended
September 30, 2016
, which included life settlements income of $16.8 million and $9.3 million for the
nine
months ended
September 30, 2016
and 2015 respectively;
|
•
|
Net Investment Income
- Total net investment income was
$171.8 million
and
$105.9 million
for the
nine
months ended
September 30, 2016
and
2015
, respectively. Net investment income increased due to our higher average invested assets and a higher yield obtained on those assets. Net investment income for the
nine
months ended
September 30, 2016
also benefited from an increase in income from our life settlements business as well as interest on funds held of $22.4 million;
|
•
|
Net Realized and Unrealized Gains (Losses)
- For the
nine
months ended
September 30, 2016
, net realized and unrealized gains were
$146.4 million
compared to
$16.6 million
in
2015
. This increase was primarily attributable to higher net unrealized gains due to the increase in valuations of our fixed maturity securities as treasury yields moved lower and credit spreads tightened during the period;
|
•
|
Noncontrolling Interest
- Noncontrolling interest in earnings is directly attributable to the results from those subsidiary companies in which there are either noncontrolling interests or redeemable noncontrolling interests. For the
nine
months ended
September 30, 2016
and 2015, the noncontrolling interest in earnings was
$32.6 million
and
$9.3 million
, respectively, primarily reflecting improved results in the StarStone segment.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||
Segment split of net earnings attributable to Enstar Group Limited:
|
|
|
|
|
|
|
|
||||||||
Non-life Run-off
|
$
|
142,512
|
|
|
$
|
42,672
|
|
|
$
|
193,284
|
|
|
$
|
89,769
|
|
Atrium
|
2,814
|
|
|
6,067
|
|
|
5,090
|
|
|
15,908
|
|
||||
StarStone
|
5,630
|
|
|
(2,226
|
)
|
|
25,180
|
|
|
(1,881
|
)
|
||||
Life and Annuities
|
5,092
|
|
|
2,529
|
|
|
18,608
|
|
|
4,638
|
|
||||
Net earnings attributable to Enstar Group Limited
|
$
|
156,048
|
|
|
$
|
49,042
|
|
|
$
|
242,162
|
|
|
$
|
108,434
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net premiums earned
|
$
|
1,297
|
|
|
$
|
14,034
|
|
|
$
|
(12,737
|
)
|
|
$
|
11,208
|
|
|
$
|
49,824
|
|
|
$
|
(38,616
|
)
|
Fees and commission income
|
1,316
|
|
|
4,680
|
|
|
(3,364
|
)
|
|
8,747
|
|
|
14,409
|
|
|
(5,662
|
)
|
||||||
Net investment income
|
35,346
|
|
|
20,776
|
|
|
14,570
|
|
|
109,157
|
|
|
58,208
|
|
|
50,949
|
|
||||||
Net realized and unrealized gains (losses)
|
70,374
|
|
|
(12,589
|
)
|
|
82,963
|
|
|
119,925
|
|
|
17,763
|
|
|
102,162
|
|
||||||
Other income
|
1,692
|
|
|
3,162
|
|
|
(1,470
|
)
|
|
5,528
|
|
|
16,078
|
|
|
(10,550
|
)
|
||||||
|
110,025
|
|
|
30,063
|
|
|
79,962
|
|
|
254,565
|
|
|
156,282
|
|
|
98,283
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net incurred losses and LAE
|
(125,119
|
)
|
|
(75,133
|
)
|
|
(49,986
|
)
|
|
(173,363
|
)
|
|
(117,103
|
)
|
|
(56,260
|
)
|
||||||
Acquisition costs
|
121
|
|
|
1,267
|
|
|
(1,146
|
)
|
|
2,047
|
|
|
(6,309
|
)
|
|
8,356
|
|
||||||
General and administrative expenses
|
68,376
|
|
|
56,793
|
|
|
11,583
|
|
|
187,938
|
|
|
164,952
|
|
|
22,986
|
|
||||||
Interest expense
|
5,540
|
|
|
4,723
|
|
|
817
|
|
|
17,036
|
|
|
10,069
|
|
|
6,967
|
|
||||||
Net foreign exchange losses (gains)
|
1,023
|
|
|
(3,379
|
)
|
|
4,402
|
|
|
(1,193
|
)
|
|
(2,784
|
)
|
|
1,591
|
|
||||||
|
(50,059
|
)
|
|
(15,729
|
)
|
|
(34,330
|
)
|
|
32,465
|
|
|
48,825
|
|
|
(16,360
|
)
|
||||||
EARNINGS BEFORE INCOME TAXES
|
160,084
|
|
|
45,792
|
|
|
114,292
|
|
|
222,100
|
|
|
107,457
|
|
|
114,643
|
|
||||||
INCOME TAXES
|
(9,118
|
)
|
|
(8,944
|
)
|
|
(174
|
)
|
|
(17,277
|
)
|
|
(20,155
|
)
|
|
2,878
|
|
||||||
NET EARNINGS
|
150,966
|
|
|
36,848
|
|
|
114,118
|
|
|
204,823
|
|
|
87,302
|
|
|
117,521
|
|
||||||
Less: Net loss (earnings) attributable to noncontrolling interest
|
(8,454
|
)
|
|
5,824
|
|
|
(14,278
|
)
|
|
(11,539
|
)
|
|
2,467
|
|
|
(14,006
|
)
|
||||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
142,512
|
|
|
$
|
42,672
|
|
|
$
|
99,840
|
|
|
$
|
193,284
|
|
|
$
|
89,769
|
|
|
$
|
103,515
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Gross premiums written
|
$
|
2,066
|
|
|
$
|
6,874
|
|
|
$
|
(4,808
|
)
|
|
$
|
15,829
|
|
|
$
|
31,788
|
|
|
$
|
(15,959
|
)
|
Ceded reinsurance premiums written
|
(2,293
|
)
|
|
(3,064
|
)
|
|
771
|
|
|
(8,009
|
)
|
|
(42,931
|
)
|
|
34,922
|
|
||||||
Net premiums written
|
(227
|
)
|
|
3,810
|
|
|
(4,037
|
)
|
|
7,820
|
|
|
(11,143
|
)
|
|
18,963
|
|
||||||
Gross premiums earned
|
2,054
|
|
|
31,257
|
|
|
(29,203
|
)
|
|
19,217
|
|
|
109,414
|
|
|
(90,197
|
)
|
||||||
Ceded reinsurance premiums earned
|
(757
|
)
|
|
(17,223
|
)
|
|
16,466
|
|
|
(8,009
|
)
|
|
(59,590
|
)
|
|
51,581
|
|
||||||
Net premiums earned
|
$
|
1,297
|
|
|
$
|
14,034
|
|
|
$
|
(12,737
|
)
|
|
$
|
11,208
|
|
|
$
|
49,824
|
|
|
$
|
(38,616
|
)
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Net losses paid
|
$
|
107,260
|
|
|
$
|
2,050
|
|
|
$
|
109,310
|
|
|
$
|
138,454
|
|
|
$
|
4,558
|
|
|
$
|
143,012
|
|
Net change in case and LAE reserves
(1)
|
(323,301
|
)
|
|
55
|
|
|
(323,246
|
)
|
|
(101,820
|
)
|
|
2,634
|
|
|
(99,186
|
)
|
||||||
Net change in IBNR reserves
(1)
|
(60,634
|
)
|
|
777
|
|
|
(59,857
|
)
|
|
(102,615
|
)
|
|
3,373
|
|
|
(99,242
|
)
|
||||||
Amortization of deferred charge
|
154,102
|
|
|
—
|
|
|
154,102
|
|
|
3,699
|
|
|
—
|
|
|
3,699
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(122,573
|
)
|
|
2,882
|
|
|
(119,691
|
)
|
|
(62,282
|
)
|
|
10,565
|
|
|
(51,717
|
)
|
||||||
Increase (reduction) in provisions for bad debt
|
(502
|
)
|
|
—
|
|
|
(502
|
)
|
|
(3,632
|
)
|
|
—
|
|
|
(3,632
|
)
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(10,861
|
)
|
|
55
|
|
|
(10,806
|
)
|
|
(20,269
|
)
|
|
—
|
|
|
(20,269
|
)
|
||||||
Amortization of fair value adjustments
|
5,880
|
|
|
—
|
|
|
5,880
|
|
|
485
|
|
|
—
|
|
|
485
|
|
||||||
Net incurred losses and LAE
|
$
|
(128,056
|
)
|
|
$
|
2,937
|
|
|
$
|
(125,119
|
)
|
|
$
|
(85,698
|
)
|
|
$
|
10,565
|
|
|
$
|
(75,133
|
)
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Net losses paid
|
$
|
378,581
|
|
|
$
|
6,098
|
|
|
$
|
384,679
|
|
|
$
|
354,149
|
|
|
$
|
18,563
|
|
|
$
|
372,712
|
|
Net change in case and LAE reserves
(1)
|
(507,102
|
)
|
|
511
|
|
|
(506,591
|
)
|
|
(220,633
|
)
|
|
10,117
|
|
|
$
|
(210,516
|
)
|
|||||
Net change in IBNR reserves
(1)
|
(202,387
|
)
|
|
2,631
|
|
|
(199,756
|
)
|
|
(237,635
|
)
|
|
25,158
|
|
|
$
|
(212,477
|
)
|
|||||
Amortization of deferred charge
|
162,741
|
|
|
—
|
|
|
162,741
|
|
|
3,699
|
|
|
—
|
|
|
3,699
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(168,167
|
)
|
|
9,240
|
|
|
(158,927
|
)
|
|
(100,420
|
)
|
|
53,838
|
|
|
(46,582
|
)
|
||||||
Increase (reduction) in provisions for bad debt
|
(7,132
|
)
|
|
—
|
|
|
(7,132
|
)
|
|
(24,071
|
)
|
|
—
|
|
|
(24,071
|
)
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(25,451
|
)
|
|
284
|
|
|
(25,167
|
)
|
|
(41,955
|
)
|
|
—
|
|
|
(41,955
|
)
|
||||||
Amortization of fair value adjustments
|
17,863
|
|
|
—
|
|
|
17,863
|
|
|
(4,495
|
)
|
|
—
|
|
|
(4,495
|
)
|
||||||
Net incurred losses and LAE
|
$
|
(182,887
|
)
|
|
$
|
9,524
|
|
|
$
|
(173,363
|
)
|
|
$
|
(170,941
|
)
|
|
$
|
53,838
|
|
|
$
|
(117,103
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net premiums earned
|
32,550
|
|
|
33,031
|
|
|
(481
|
)
|
|
96,219
|
|
|
100,860
|
|
|
(4,641
|
)
|
Fees and commission income
|
5,679
|
|
|
7,487
|
|
|
(1,808
|
)
|
|
15,889
|
|
|
24,472
|
|
|
(8,583
|
)
|
Net investment income
|
853
|
|
|
546
|
|
|
307
|
|
|
2,042
|
|
|
1,576
|
|
|
466
|
|
Net realized and unrealized gains (losses)
|
(38
|
)
|
|
27
|
|
|
(65
|
)
|
|
70
|
|
|
156
|
|
|
(86
|
)
|
Other income
|
52
|
|
|
99
|
|
|
(47
|
)
|
|
151
|
|
|
253
|
|
|
(102
|
)
|
|
39,096
|
|
|
41,190
|
|
|
(2,094
|
)
|
|
114,371
|
|
|
127,317
|
|
|
(12,946
|
)
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net incurred losses and LAE
|
13,823
|
|
|
11,101
|
|
|
2,722
|
|
|
46,545
|
|
|
31,878
|
|
|
14,667
|
|
Acquisition costs
|
12,041
|
|
|
10,409
|
|
|
1,632
|
|
|
34,368
|
|
|
32,116
|
|
|
2,252
|
|
General and administrative expenses
|
7,631
|
|
|
7,228
|
|
|
403
|
|
|
20,668
|
|
|
25,521
|
|
|
(4,853
|
)
|
Interest expense
|
—
|
|
|
228
|
|
|
(228
|
)
|
|
—
|
|
|
3,193
|
|
|
(3,193
|
)
|
Net foreign exchange losses (gains)
|
148
|
|
|
814
|
|
|
(666
|
)
|
|
2,219
|
|
|
512
|
|
|
1,707
|
|
|
33,643
|
|
|
29,780
|
|
|
3,863
|
|
|
103,800
|
|
|
93,220
|
|
|
10,580
|
|
EARNINGS BEFORE INCOME TAXES
|
5,453
|
|
|
11,410
|
|
|
(5,957
|
)
|
|
10,571
|
|
|
34,097
|
|
|
(23,526
|
)
|
INCOME TAXES
|
(681
|
)
|
|
(1,012
|
)
|
|
331
|
|
|
(1,939
|
)
|
|
(5,148
|
)
|
|
3,209
|
|
NET EARNINGS
|
4,772
|
|
|
10,398
|
|
|
(5,626
|
)
|
|
8,632
|
|
|
28,949
|
|
|
(20,317
|
)
|
Less: Net earnings attributable to noncontrolling interest
|
(1,958
|
)
|
|
(4,331
|
)
|
|
2,373
|
|
|
(3,542
|
)
|
|
(13,041
|
)
|
|
9,499
|
|
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
2,814
|
|
|
6,067
|
|
|
(3,253
|
)
|
|
5,090
|
|
|
15,908
|
|
|
(10,818
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Atrium 5
|
$
|
1,617
|
|
|
$
|
4,197
|
|
|
$
|
(2,580
|
)
|
|
$
|
2,360
|
|
|
$
|
13,777
|
|
|
$
|
(11,417
|
)
|
AUL
|
1,551
|
|
|
2,003
|
|
|
(452
|
)
|
|
3,679
|
|
|
7,022
|
|
|
(3,343
|
)
|
||||||
Atrium Total
|
3,168
|
|
|
6,200
|
|
|
(3,032
|
)
|
|
6,039
|
|
|
20,799
|
|
|
(14,760
|
)
|
||||||
Holding Company
|
(354
|
)
|
|
95
|
|
|
(449
|
)
|
|
(949
|
)
|
|
(1,698
|
)
|
|
749
|
|
||||||
Enstar Specific Expenses
|
—
|
|
|
(228
|
)
|
|
228
|
|
|
—
|
|
|
(3,193
|
)
|
|
3,193
|
|
||||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
2,814
|
|
|
$
|
6,067
|
|
|
$
|
(3,253
|
)
|
|
$
|
5,090
|
|
|
$
|
15,908
|
|
|
$
|
(10,818
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
2016
|
|
2015
|
|
(Favorable)
Unfavorable
|
|
2016
|
|
2015
|
|
(Favorable)
Unfavorable
|
||||||
Loss ratio
(1)
|
42.0
|
%
|
|
33.6
|
%
|
|
8.4
|
%
|
|
48.1
|
%
|
|
30.0
|
%
|
|
18.1
|
%
|
Acquisition cost ratio
(1)
|
37.9
|
%
|
|
31.5
|
%
|
|
6.4
|
%
|
|
35.7
|
%
|
|
31.8
|
%
|
|
3.9
|
%
|
Other operating expense ratio
(1)
|
12.1
|
%
|
|
12.7
|
%
|
|
(0.6
|
)%
|
|
11.9
|
%
|
|
14.9
|
%
|
|
(3.0
|
)%
|
Combined ratio
(1)
|
92.0
|
%
|
|
77.8
|
%
|
|
14.2
|
%
|
|
95.7
|
%
|
|
76.7
|
%
|
|
19.0
|
%
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Marine
|
$
|
5,153
|
|
|
$
|
5,373
|
|
|
$
|
(220
|
)
|
|
$
|
15,649
|
|
|
$
|
18,353
|
|
|
$
|
(2,704
|
)
|
Property and Casualty Binding Authorities
|
9,828
|
|
|
7,899
|
|
|
1,929
|
|
|
28,893
|
|
|
24,120
|
|
|
4,773
|
|
||||||
Upstream Energy
|
1,476
|
|
|
1,924
|
|
|
(448
|
)
|
|
7,873
|
|
|
10,364
|
|
|
(2,491
|
)
|
||||||
Reinsurance
|
3,186
|
|
|
1,476
|
|
|
1,710
|
|
|
13,137
|
|
|
13,129
|
|
|
8
|
|
||||||
Accident and Health
|
2,860
|
|
|
2,344
|
|
|
516
|
|
|
10,432
|
|
|
9,588
|
|
|
844
|
|
||||||
Non-Marine Direct and Facultative
|
4,080
|
|
|
4,463
|
|
|
(383
|
)
|
|
12,665
|
|
|
12,875
|
|
|
(210
|
)
|
||||||
Liability
|
5,694
|
|
|
4,384
|
|
|
1,310
|
|
|
15,827
|
|
|
14,739
|
|
|
1,088
|
|
||||||
Aviation
|
1,735
|
|
|
2,687
|
|
|
(952
|
)
|
|
7,046
|
|
|
10,205
|
|
|
(3,159
|
)
|
||||||
Terrorism
(1)
|
1,026
|
|
|
798
|
|
|
228
|
|
|
2,815
|
|
|
2,674
|
|
|
141
|
|
||||||
Total
|
$
|
35,038
|
|
|
$
|
31,348
|
|
|
$
|
3,690
|
|
|
$
|
114,337
|
|
|
$
|
116,047
|
|
|
$
|
(1,710
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Marine
|
$
|
4,617
|
|
|
$
|
5,404
|
|
|
$
|
(787
|
)
|
|
$
|
13,705
|
|
|
$
|
16,818
|
|
|
$
|
(3,113
|
)
|
Property and Casualty Binding Authorities
|
9,298
|
|
|
7,754
|
|
|
1,544
|
|
|
26,145
|
|
|
22,072
|
|
|
4,073
|
|
||||||
Upstream Energy
|
1,784
|
|
|
3,474
|
|
|
(1,690
|
)
|
|
6,436
|
|
|
10,786
|
|
|
(4,350
|
)
|
||||||
Reinsurance
|
3,284
|
|
|
2,673
|
|
|
611
|
|
|
9,251
|
|
|
9,055
|
|
|
196
|
|
||||||
Accident and Health
|
3,408
|
|
|
2,852
|
|
|
556
|
|
|
9,882
|
|
|
8,982
|
|
|
900
|
|
||||||
Non-Marine Direct and Facultative
|
3,452
|
|
|
3,780
|
|
|
(328
|
)
|
|
10,128
|
|
|
10,976
|
|
|
(848
|
)
|
||||||
Liability
|
4,482
|
|
|
4,526
|
|
|
(44
|
)
|
|
13,425
|
|
|
13,884
|
|
|
(459
|
)
|
||||||
Aviation
|
1,414
|
|
|
1,805
|
|
|
(391
|
)
|
|
4,870
|
|
|
6,161
|
|
|
(1,291
|
)
|
||||||
Terrorism
(2)
|
811
|
|
|
763
|
|
|
48
|
|
|
2,377
|
|
|
2,126
|
|
|
251
|
|
||||||
Total
|
$
|
32,550
|
|
|
$
|
33,031
|
|
|
$
|
(481
|
)
|
|
$
|
96,219
|
|
|
$
|
100,860
|
|
|
$
|
(4,641
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||
StarStone
(1)
|
$
|
5,403
|
|
|
$
|
1,521
|
|
|
$
|
3,882
|
|
|
$24,378
|
|
$7,244
|
|
$17,134
|
||||
Holding Company
|
227
|
|
|
(3,747
|
)
|
|
3,974
|
|
|
802
|
|
|
(9,125
|
)
|
|
9,927
|
|
||||
NET EARNINGS (LOSSES) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
5,630
|
|
|
$
|
(2,226
|
)
|
|
$
|
7,856
|
|
|
$25,180
|
|
$
|
(1,881
|
)
|
|
$27,061
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
2016
|
|
2015
|
|
(Favorable)
Unfavorable |
|
2016
|
|
2015
|
|
(Favorable)
Unfavorable |
||||||
Loss ratio
(1)
|
61.3
|
%
|
|
59.5
|
%
|
|
1.8
|
%
|
|
60.8
|
%
|
|
59.8
|
%
|
|
1.0
|
%
|
Acquisition cost ratio
(1)
|
22.3
|
%
|
|
20.1
|
%
|
|
2.2
|
%
|
|
20.7
|
%
|
|
19.8
|
%
|
|
0.9
|
%
|
Other operating expense ratio
(1)
|
14.3
|
%
|
|
17.1
|
%
|
|
(2.8
|
)%
|
|
17.1
|
%
|
|
19.5
|
%
|
|
(2.4
|
)%
|
Combined ratio
(1)
|
97.9
|
%
|
|
96.7
|
%
|
|
1.2
|
%
|
|
98.6
|
%
|
|
99.1
|
%
|
|
(0.5
|
)%
|
(1)
|
Refer to "Non-GAAP Financial Measures" for a description of how these ratios are calculated. The ratios are based upon the following amounts for StarStone, which exclude Holding Company amounts, for the three months ended September 30, 2016 and 2015, respectively: net premiums earned of $170,701 and $162,892, net incurred losses and LAE of $104,716 and $96,885, acquisition costs of $38,151 and $32,797, and other operating expenses of $24,363 and $27,912.The ratios are based upon the following amounts for StarStone, which exclude Holding Company amounts, for the nine months ended September 30, 2016 and 2015, respectively: net premiums earned of $495,370 and $426,629, net incurred losses and LAE of $301,376 and $255,150, acquisition costs of $102,729 and $84,305, and other operating expenses of $84,579 and $83,341.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Casualty
|
$
|
66,824
|
|
|
$
|
63,693
|
|
|
$
|
3,131
|
|
|
$
|
200,365
|
|
|
$
|
185,449
|
|
|
$
|
14,916
|
|
Marine
|
43,697
|
|
|
28,046
|
|
|
15,651
|
|
|
156,061
|
|
|
116,002
|
|
|
40,059
|
|
||||||
Property
|
45,914
|
|
|
41,424
|
|
|
4,490
|
|
|
149,892
|
|
|
180,719
|
|
|
(30,827
|
)
|
||||||
Aerospace
|
16,883
|
|
|
24,609
|
|
|
(7,726
|
)
|
|
42,759
|
|
|
61,819
|
|
|
(19,060
|
)
|
||||||
Workers' Compensation
|
18,759
|
|
|
15,652
|
|
|
3,107
|
|
|
83,412
|
|
|
61,189
|
|
|
22,223
|
|
||||||
Total
|
$
|
192,077
|
|
|
$
|
173,424
|
|
|
$
|
18,653
|
|
|
$
|
632,489
|
|
|
$
|
605,178
|
|
|
$
|
27,311
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Casualty
|
$
|
56,943
|
|
|
$
|
53,763
|
|
|
$
|
3,180
|
|
|
$
|
165,693
|
|
|
$
|
136,904
|
|
|
$
|
28,789
|
|
Marine
|
41,056
|
|
|
30,996
|
|
|
10,060
|
|
|
115,291
|
|
|
83,100
|
|
|
32,191
|
|
||||||
Property
|
30,135
|
|
|
34,772
|
|
|
(4,637
|
)
|
|
96,275
|
|
|
88,682
|
|
|
7,593
|
|
||||||
Aerospace
|
18,359
|
|
|
22,907
|
|
|
(4,548
|
)
|
|
51,973
|
|
|
58,543
|
|
|
(6,570
|
)
|
||||||
Workers' Compensation
|
24,100
|
|
|
20,095
|
|
|
4,005
|
|
|
66,478
|
|
|
56,622
|
|
|
9,856
|
|
||||||
Total
|
$
|
170,593
|
|
|
$
|
162,533
|
|
|
$
|
8,060
|
|
|
$
|
495,710
|
|
|
$
|
423,851
|
|
|
$
|
71,859
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net premiums earned
|
$
|
18,955
|
|
|
$
|
21,453
|
|
|
$
|
(2,498
|
)
|
|
$
|
56,595
|
|
|
$
|
67,445
|
|
|
$
|
(10,850
|
)
|
Net investment income
|
16,618
|
|
|
15,879
|
|
|
739
|
|
|
46,152
|
|
|
36,531
|
|
|
9,621
|
|
||||||
Net realized and unrealized gains (losses)
|
362
|
|
|
625
|
|
|
(263
|
)
|
|
4,284
|
|
|
568
|
|
|
3,716
|
|
||||||
Other income
|
605
|
|
|
268
|
|
|
337
|
|
|
1,536
|
|
|
1,147
|
|
|
389
|
|
||||||
|
36,540
|
|
|
38,225
|
|
|
(1,685
|
)
|
|
108,567
|
|
|
105,691
|
|
|
2,876
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Life and annuity policy benefits
|
21,753
|
|
|
22,989
|
|
|
(1,236
|
)
|
|
62,511
|
|
|
73,926
|
|
|
(11,415
|
)
|
||||||
Acquisition costs
|
2,602
|
|
|
5,333
|
|
|
(2,731
|
)
|
|
7,808
|
|
|
11,338
|
|
|
(3,530
|
)
|
||||||
General and administrative expenses
|
6,082
|
|
|
4,895
|
|
|
1,187
|
|
|
17,109
|
|
|
12,017
|
|
|
5,092
|
|
||||||
Interest expense
|
236
|
|
|
608
|
|
|
(372
|
)
|
|
846
|
|
|
1,408
|
|
|
(562
|
)
|
||||||
Net foreign exchange losses (gains)
|
145
|
|
|
98
|
|
|
47
|
|
|
478
|
|
|
(634
|
)
|
|
1,112
|
|
||||||
|
30,818
|
|
|
33,923
|
|
|
(3,105
|
)
|
|
88,752
|
|
|
98,055
|
|
|
(9,303
|
)
|
||||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
5,722
|
|
|
4,302
|
|
|
1,420
|
|
|
19,815
|
|
|
7,636
|
|
|
12,179
|
|
||||||
INCOME TAXES
|
(630
|
)
|
|
(1,773
|
)
|
|
1,143
|
|
|
(1,207
|
)
|
|
(2,998
|
)
|
|
1,791
|
|
||||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
5,092
|
|
|
$
|
2,529
|
|
|
$
|
2,563
|
|
|
$
|
18,608
|
|
|
$
|
4,638
|
|
|
$
|
13,970
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Direct life insurance
|
$
|
6,338
|
|
|
$
|
6,897
|
|
|
$
|
(559
|
)
|
|
$
|
23,110
|
|
|
$
|
20,251
|
|
|
$
|
2,859
|
|
Assumed life reinsurance
|
6,532
|
|
|
5,348
|
|
|
1,184
|
|
|
13,673
|
|
|
15,299
|
|
|
(1,626
|
)
|
||||||
Credit life and disability
|
6,085
|
|
|
9,208
|
|
|
(3,123
|
)
|
|
19,812
|
|
|
31,895
|
|
|
(12,083
|
)
|
||||||
|
$
|
18,955
|
|
|
$
|
21,453
|
|
|
$
|
(2,498
|
)
|
|
$
|
56,595
|
|
|
$
|
67,445
|
|
|
$
|
(10,850
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Annuity benefits paid
|
$
|
10,441
|
|
|
$
|
12,408
|
|
|
$
|
(1,967
|
)
|
|
$
|
31,396
|
|
|
$
|
34,122
|
|
|
$
|
(2,726
|
)
|
Life and disability benefits paid
|
17,732
|
|
|
18,542
|
|
|
(810
|
)
|
|
56,192
|
|
|
61,072
|
|
|
(4,880
|
)
|
||||||
Total benefits paid
|
28,173
|
|
|
30,950
|
|
|
(2,777
|
)
|
|
87,588
|
|
|
95,194
|
|
|
(7,606
|
)
|
||||||
Change in annuity benefit reserves
|
(4,671
|
)
|
|
(5,293
|
)
|
|
622
|
|
|
(9,597
|
)
|
|
(13,455
|
)
|
|
3,858
|
|
||||||
Change in life and disability reserves
|
(3,579
|
)
|
|
(4,993
|
)
|
|
1,414
|
|
|
(20,968
|
)
|
|
(15,353
|
)
|
|
(5,615
|
)
|
||||||
Amortization of fair value adjustments
|
1,830
|
|
|
2,325
|
|
|
(495
|
)
|
|
5,488
|
|
|
7,540
|
|
|
(2,052
|
)
|
||||||
Total change in reserves
|
(6,420
|
)
|
|
(7,961
|
)
|
|
1,541
|
|
|
(25,077
|
)
|
|
(21,268
|
)
|
|
(3,809
|
)
|
||||||
Life and annuity policy benefits
|
$
|
21,753
|
|
|
$
|
22,989
|
|
|
$
|
(1,236
|
)
|
|
$
|
62,511
|
|
|
$
|
73,926
|
|
|
$
|
(11,415
|
)
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
Fair Value
|
|
Fair Value
|
||||||||||||||||||||
|
Investment Grade
(1)
|
Non-Investment Grade
(2)
|
Total
|
%
|
|
Investment Grade
(1)
|
Non-Investment Grade
(2)
|
Total
|
%
|
||||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Fixed maturity and short-term investments, trading and available-for-sale
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S. government & agency
|
$
|
831,902
|
|
$
|
—
|
|
$
|
831,902
|
|
11.1
|
%
|
|
$
|
775,798
|
|
$
|
—
|
|
$
|
775,798
|
|
10.4
|
%
|
Non-U.S. government
|
404,724
|
|
—
|
|
404,724
|
|
5.4
|
%
|
|
415,995
|
|
28,791
|
|
444,786
|
|
6.0
|
%
|
||||||
Corporate
|
2,629,919
|
|
158,529
|
|
2,788,448
|
|
37.2
|
%
|
|
2,673,311
|
|
138,755
|
|
2,812,066
|
|
37.8
|
%
|
||||||
Municipal
|
18,777
|
|
—
|
|
18,777
|
|
0.3
|
%
|
|
28,174
|
|
—
|
|
28,174
|
|
0.4
|
%
|
||||||
Residential mortgage-backed
|
471,878
|
|
937
|
|
472,815
|
|
6.3
|
%
|
|
390,809
|
|
1,153
|
|
391,962
|
|
5.3
|
%
|
||||||
Commercial mortgage-backed
|
245,374
|
|
38,773
|
|
284,147
|
|
3.8
|
%
|
|
241,208
|
|
43,367
|
|
284,575
|
|
3.8
|
%
|
||||||
Asset-backed
|
584,121
|
|
70,916
|
|
655,037
|
|
8.7
|
%
|
|
577,280
|
|
65,804
|
|
643,084
|
|
8.7
|
%
|
||||||
Total
|
5,186,695
|
|
269,155
|
|
5,455,850
|
|
72.8
|
%
|
|
5,102,575
|
|
277,870
|
|
5,380,445
|
|
72.4
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Fixed maturity investments, held-to-maturity
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S. government & agency
|
20,940
|
|
17
|
|
20,957
|
|
0.3
|
%
|
|
19,288
|
|
33
|
|
19,321
|
|
0.3
|
%
|
||||||
Non-U.S. government
|
28,249
|
|
—
|
|
28,249
|
|
0.4
|
%
|
|
39,058
|
|
—
|
|
39,058
|
|
0.5
|
%
|
||||||
Corporate
|
753,719
|
|
71
|
|
753,790
|
|
10.1
|
%
|
|
710,546
|
|
146
|
|
710,692
|
|
9.6
|
%
|
||||||
Total
|
802,908
|
|
88
|
|
802,996
|
|
10.8
|
%
|
|
768,892
|
|
179
|
|
769,071
|
|
10.4
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Equities
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S.
|
|
|
112,699
|
|
1.5
|
%
|
|
|
|
108,793
|
|
1.5
|
%
|
||||||||||
International
|
|
|
7,651
|
|
0.1
|
%
|
|
|
|
7,148
|
|
0.1
|
%
|
||||||||||
Total
|
|
|
120,350
|
|
1.6
|
%
|
|
|
|
115,941
|
|
1.6
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other investments
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Private equity funds
|
|
|
254,561
|
|
3.4
|
%
|
|
|
|
254,883
|
|
3.4
|
%
|
||||||||||
Fixed income funds
|
|
|
255,665
|
|
3.4
|
%
|
|
|
|
291,736
|
|
3.9
|
%
|
||||||||||
Fixed income hedge funds
|
|
|
105,145
|
|
1.4
|
%
|
|
|
|
109,400
|
|
1.5
|
%
|
||||||||||
Equity funds
|
|
|
175,896
|
|
2.3
|
%
|
|
|
|
147,390
|
|
2.0
|
%
|
||||||||||
Multi-strategy hedge fund
|
|
|
102,646
|
|
1.4
|
%
|
|
|
|
99,020
|
|
1.3
|
%
|
||||||||||
Real estate debt fund
|
|
|
—
|
|
—
|
%
|
|
|
|
54,829
|
|
0.7
|
%
|
||||||||||
CLO equities
|
|
|
67,648
|
|
0.9
|
%
|
|
|
|
61,702
|
|
0.8
|
%
|
||||||||||
CLO equity funds
|
|
|
14,593
|
|
0.2
|
%
|
|
|
|
13,928
|
|
0.2
|
%
|
||||||||||
Call options on equities
|
|
|
8,500
|
|
0.1
|
%
|
|
|
|
—
|
|
—
|
%
|
||||||||||
Other
|
|
|
1,042
|
|
—
|
%
|
|
|
|
1,144
|
|
—
|
%
|
||||||||||
Total
|
|
|
985,696
|
|
13.1
|
%
|
|
|
|
1,034,032
|
|
13.8
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other investments
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Life settlements
|
|
|
127,047
|
|
1.7
|
%
|
|
|
|
130,268
|
|
1.8
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total investments
|
$
|
5,989,603
|
|
$
|
269,243
|
|
$
|
7,491,939
|
|
100.0
|
%
|
|
$
|
5,871,467
|
|
$
|
278,049
|
|
$
|
7,429,757
|
|
100.0
|
%
|
(1)
|
Investment Grade are securities with a rating of BBB- or higher.
|
(2)
|
Non-Investment Grade included non-rated securities with a fair value of $40.3 million and $44.1 million as at
September 30, 2016
and December 31,
2015
, respectively.
|
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and Annuities
|
|
Total
|
||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Short-term investments, trading, at fair value
|
|
$
|
115,854
|
|
|
$
|
—
|
|
|
$
|
3,826
|
|
|
$
|
—
|
|
|
$
|
119,680
|
|
Short-term investments, available-for-sale, at fair value
|
|
—
|
|
|
286
|
|
|
—
|
|
|
506
|
|
|
792
|
|
|||||
Fixed maturities, trading, at fair value
|
|
3,377,484
|
|
|
54,033
|
|
|
1,254,242
|
|
|
350,295
|
|
|
5,036,054
|
|
|||||
Fixed maturities, held-to-maturity, at amortized cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
762,602
|
|
|
762,602
|
|
|||||
Fixed maturities, available-for-sale, at fair value
|
|
3,270
|
|
|
161,407
|
|
|
—
|
|
|
134,647
|
|
|
299,324
|
|
|||||
Equities, trading, at fair value
|
|
107,961
|
|
|
—
|
|
|
7,784
|
|
|
4,605
|
|
|
120,350
|
|
|||||
Other investments, at fair value
|
|
841,427
|
|
|
—
|
|
|
128,758
|
|
|
15,511
|
|
|
985,696
|
|
|||||
Other investments, at cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
129,431
|
|
|
129,431
|
|
|||||
Total investments
|
|
4,445,996
|
|
|
215,726
|
|
|
1,394,610
|
|
|
1,397,597
|
|
|
7,453,929
|
|
|||||
Cash and cash equivalents
|
|
855,503
|
|
|
79,062
|
|
|
266,810
|
|
|
85,534
|
|
|
1,286,909
|
|
|||||
Total invested assets
|
|
$
|
5,301,499
|
|
|
$
|
294,788
|
|
|
$
|
1,661,420
|
|
|
$
|
1,483,131
|
|
|
$
|
8,740,838
|
|
Duration
|
|
1.83
|
|
|
1.27
|
|
|
1.90
|
|
|
6.05
|
|
|
2.54
|
|
|||||
Average Credit Rating
|
|
A+
|
|
|
AA-
|
|
|
AA-
|
|
|
A
|
|
|
A+
|
|
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and Annuities
|
|
Total
|
||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Short-term investments, trading, at fair value
|
|
$
|
72,163
|
|
|
$
|
—
|
|
|
$
|
12,941
|
|
|
$
|
2,246
|
|
|
$
|
87,350
|
|
Short-term investments, available-for-sale, at fair value
|
|
—
|
|
|
1,848
|
|
|
—
|
|
|
6,774
|
|
|
8,622
|
|
|||||
Fixed maturities, trading, at fair value
|
|
3,444,752
|
|
|
37,000
|
|
|
1,204,376
|
|
|
304,666
|
|
|
4,990,794
|
|
|||||
Fixed maturities, held-to-maturity, at amortized cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
790,866
|
|
|
790,866
|
|
|||||
Fixed maturities, available-for-sale, at fair value
|
|
6,464
|
|
|
181,027
|
|
|
—
|
|
|
106,188
|
|
|
293,679
|
|
|||||
Equities, trading, at fair value
|
|
102,412
|
|
|
—
|
|
|
9,083
|
|
|
4,446
|
|
|
115,941
|
|
|||||
Other investments, at fair value
|
|
856,555
|
|
|
—
|
|
|
123,735
|
|
|
53,742
|
|
|
1,034,032
|
|
|||||
Other investments, at cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133,071
|
|
|
133,071
|
|
|||||
Total investments
|
|
4,482,346
|
|
|
219,875
|
|
|
1,350,135
|
|
|
1,401,999
|
|
|
7,454,355
|
|
|||||
Cash and cash equivalents
|
|
1,007,889
|
|
|
52,735
|
|
|
199,597
|
|
|
73,043
|
|
|
1,333,264
|
|
|||||
Total invested assets
|
|
$
|
5,490,235
|
|
|
$
|
272,610
|
|
|
$
|
1,549,732
|
|
|
$
|
1,475,042
|
|
|
$
|
8,787,619
|
|
Duration
|
|
1.69
|
|
|
1.80
|
|
|
2.09
|
|
|
5.95
|
|
|
2.39
|
|
|||||
Average Credit Rating
|
|
A+
|
|
|
AA-
|
|
|
AA-
|
|
|
A+
|
|
|
A+
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
|
(in thousands of U.S. dollars)
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||
Net investment income
|
|
$
|
57,546
|
|
|
$
|
40,796
|
|
|
$
|
16,750
|
|
|
$
|
171,832
|
|
|
$
|
105,867
|
|
|
$
|
65,965
|
|
Interest on funds held
|
|
(7,333
|
)
|
|
(174
|
)
|
|
(7,159
|
)
|
|
(22,570
|
)
|
|
(163
|
)
|
|
(22,407
|
)
|
||||||
Net investment income (excluding funds held)
|
|
50,213
|
|
|
40,622
|
|
|
9,591
|
|
|
149,262
|
|
|
105,704
|
|
|
43,558
|
|
||||||
Net realized and unrealized gains (losses)
|
|
70,422
|
|
|
(15,130
|
)
|
|
85,552
|
|
|
146,373
|
|
|
16,641
|
|
|
129,732
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized net investment income (excluding funds held)
|
|
200,852
|
|
|
162,488
|
|
|
38,364
|
|
|
199,016
|
|
|
140,939
|
|
|
58,077
|
|
||||||
Average aggregate invested assets, at cost
(1)
|
|
8,656,245
|
|
|
9,018,306
|
|
|
(362,061
|
)
|
|
8,717,262
|
|
|
8,553,944
|
|
|
163,318
|
|
||||||
Annualized investment book yield
|
|
2.32
|
%
|
|
1.80
|
%
|
|
0.52
|
%
|
|
2.28
|
%
|
|
1.65
|
%
|
|
0.63
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total financial statement return
(2)
|
|
120,635
|
|
|
25,492
|
|
|
95,143
|
|
|
295,635
|
|
|
122,345
|
|
|
173,290
|
|
||||||
Average aggregate invested assets, at fair value
(1)
|
|
8,712,877
|
|
|
8,970,383
|
|
|
(257,506
|
)
|
|
8,719,792
|
|
|
8,533,569
|
|
|
186,223
|
|
||||||
Financial statement portfolio return
|
|
1.38
|
%
|
|
0.28
|
%
|
|
1.10
|
%
|
|
3.39
|
%
|
|
1.43
|
%
|
|
1.96
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Net investment income
|
|
$
|
35,346
|
|
|
$
|
20,776
|
|
|
$
|
14,570
|
|
|
$
|
109,157
|
|
|
$
|
58,208
|
|
|
$
|
50,949
|
|
Interest on funds held
|
|
(7,333
|
)
|
|
(174
|
)
|
|
(7,159
|
)
|
|
(22,570
|
)
|
|
(163
|
)
|
|
(22,407
|
)
|
||||||
Net investment income (excluding funds held)
|
|
28,013
|
|
|
20,602
|
|
|
7,411
|
|
|
86,587
|
|
|
58,045
|
|
|
28,542
|
|
||||||
Net realized and unrealized gains (losses)
|
|
70,374
|
|
|
(12,589
|
)
|
|
82,963
|
|
|
119,925
|
|
|
17,763
|
|
|
102,162
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized net investment income (excluding funds held)
|
|
112,052
|
|
|
82,408
|
|
|
29,644
|
|
|
115,449
|
|
|
77,393
|
|
|
38,056
|
|
||||||
Average aggregate invested assets, at cost
|
|
5,273,600
|
|
|
5,830,144
|
|
|
(556,544
|
)
|
|
5,362,138
|
|
|
5,431,969
|
|
|
(69,831
|
)
|
||||||
Annualized investment book yield
|
|
2.12
|
%
|
|
1.41
|
%
|
|
0.71
|
%
|
|
2.15
|
%
|
|
1.42
|
%
|
|
0.73
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total financial statement return
|
|
98,387
|
|
|
8,013
|
|
|
90,374
|
|
|
206,512
|
|
|
75,808
|
|
|
130,704
|
|
||||||
Average aggregate invested assets, at fair value
|
|
5,291,419
|
|
|
5,811,165
|
|
|
(519,746
|
)
|
|
5,360,559
|
|
|
5,421,110
|
|
|
(60,551
|
)
|
||||||
Financial statement portfolio return
|
|
1.86
|
%
|
|
0.14
|
%
|
|
1.72
|
%
|
|
3.85
|
%
|
|
1.40
|
%
|
|
2.45
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|||||||||||
|
|
(in thousands of U.S. dollars)
|
|||||||||||||||||||||
Net investment income
|
|
$
|
853
|
|
|
$
|
546
|
|
|
$
|
307
|
|
|
$
|
2,042
|
|
|
1,576
|
|
|
$
|
466
|
|
Net realized and unrealized gains (losses)
|
|
(38
|
)
|
|
27
|
|
|
(65
|
)
|
|
70
|
|
|
156
|
|
|
(86
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Annualized Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Annualized net investment income
|
|
3,412
|
|
|
2,184
|
|
|
1,228
|
|
|
2,723
|
|
|
2,101
|
|
|
622
|
|
|||||
Average aggregate invested assets, at cost
|
|
288,605
|
|
|
278,111
|
|
|
10,494
|
|
|
290,736
|
|
|
308,379
|
|
|
(17,643
|
)
|
|||||
Annualized investment book yield
|
|
1.18
|
%
|
|
0.79
|
%
|
|
0.39
|
%
|
|
0.94
|
%
|
|
0.68
|
%
|
|
0.26
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total financial statement return
|
|
815
|
|
|
573
|
|
|
242
|
|
|
2,112
|
|
|
1,732
|
|
|
380
|
|
|||||
Average aggregate invested assets, at fair value
|
|
285,872
|
|
|
272,285
|
|
|
13,587
|
|
|
287,228
|
|
|
302,433
|
|
|
(15,205
|
)
|
|||||
Financial statement portfolio return
|
|
0.29
|
%
|
|
0.21
|
%
|
|
0.08
|
%
|
|
0.74
|
%
|
|
0.57
|
%
|
|
0.17
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Net investment income
|
|
$
|
5,478
|
|
|
$
|
3,998
|
|
|
$
|
1,480
|
|
|
$
|
16,511
|
|
|
$
|
10,187
|
|
|
$
|
6,324
|
|
Net realized and unrealized gains (losses)
|
|
(276
|
)
|
|
(3,193
|
)
|
|
2,917
|
|
|
22,094
|
|
|
(1,846
|
)
|
|
23,940
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized net investment income
|
|
21,912
|
|
|
15,992
|
|
|
5,920
|
|
|
22,015
|
|
|
13,583
|
|
|
8,432
|
|
||||||
Average aggregate invested assets, at cost
|
|
1,620,631
|
|
|
1,525,592
|
|
|
95,039
|
|
|
1,588,648
|
|
|
1,484,845
|
|
|
103,803
|
|
||||||
Annualized investment book yield
|
|
1.35
|
%
|
|
1.05
|
%
|
|
0.30%
|
|
|
1.39
|
%
|
|
0.91
|
%
|
|
0.48%
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total financial statement return
|
|
5,202
|
|
|
805
|
|
|
4,397
|
|
|
38,605
|
|
|
8,341
|
|
|
30,264
|
|
||||||
Average aggregate invested assets, at fair value
|
|
1,617,229
|
|
|
1,522,360
|
|
|
94,869
|
|
|
1,577,541
|
|
|
1,483,569
|
|
|
93,972
|
|
||||||
Financial statement portfolio return
|
|
0.32
|
%
|
|
0.05
|
%
|
|
0.27
|
%
|
|
2.45
|
%
|
|
0.56
|
%
|
|
1.89
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Net investment income
|
|
$
|
16,618
|
|
|
$
|
15,879
|
|
|
$
|
739
|
|
|
$
|
46,152
|
|
|
$
|
36,531
|
|
|
$
|
9,621
|
|
Net realized and unrealized gains (losses)
|
|
362
|
|
|
625
|
|
|
(263
|
)
|
|
4,284
|
|
|
568
|
|
|
3,716
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Annualized net investment income
|
|
66,472
|
|
|
63,516
|
|
|
2,956
|
|
|
61,536
|
|
|
48,708
|
|
|
12,828
|
|
||||||
Average aggregate invested assets, at cost
|
|
1,473,409
|
|
|
1,384,509
|
|
|
88,900
|
|
|
1,475,740
|
|
|
1,328,767
|
|
|
146,973
|
|
||||||
Annualized investment book yield
|
|
4.51
|
%
|
|
4.59
|
%
|
|
(0.08
|
)%
|
|
4.17
|
%
|
|
3.67
|
%
|
|
0.50
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total financial statement return
|
|
16,980
|
|
|
16,504
|
|
|
476
|
|
|
50,436
|
|
|
37,099
|
|
|
13,337
|
|
||||||
Average aggregate invested assets, at fair value
|
|
1,518,357
|
|
|
1,364,573
|
|
|
153,784
|
|
|
1,494,464
|
|
|
1,326,457
|
|
|
168,007
|
|
||||||
Financial statement portfolio return
|
|
1.12
|
%
|
|
1.21
|
%
|
|
(0.09
|
)%
|
|
3.37
|
%
|
|
2.80
|
%
|
|
0.57
|
%
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||
Cash provided by (used in):
|
|
|
|
|
|
|
||||||
Operating activities
|
|
$
|
(238,169
|
)
|
|
$
|
(537,451
|
)
|
|
$
|
299,282
|
|
Investing activities
|
|
221,138
|
|
|
352,034
|
|
|
(130,896
|
)
|
|||
Financing activities
|
|
(32,202
|
)
|
|
258,347
|
|
|
(290,549
|
)
|
|||
Effect of exchange rate changes on cash
|
|
(3,653
|
)
|
|
(10,280
|
)
|
|
6,627
|
|
|||
Net increase (decrease) in cash and cash equivalents
|
|
(52,886
|
)
|
|
62,650
|
|
|
(115,536
|
)
|
|||
Cash and cash equivalents, beginning of period
|
|
821,925
|
|
|
963,402
|
|
|
(141,477
|
)
|
|||
Cash and cash equivalents, end of period
|
|
$
|
769,039
|
|
|
$
|
1,026,052
|
|
|
$
|
(257,013
|
)
|
|
Total
|
|
Less than
1 Year
|
|
1 - 3
years
|
|
3 - 5
years
|
|
More than
5 Years
|
||||||||||
|
(in millions of U.S. dollars)
|
||||||||||||||||||
Operating Activities
|
|
|
|
|
|
|
|
|
|
||||||||||
Estimated gross reserves for losses and LAE
(1)
|
$
|
6,211.5
|
|
|
$
|
1,296.5
|
|
|
$
|
1,948.1
|
|
|
$
|
886.8
|
|
|
$
|
2,080.1
|
|
Policy benefits for life and annuity contracts
(2)
|
2,120.9
|
|
|
76.0
|
|
|
150.0
|
|
|
139.8
|
|
|
1,755.1
|
|
|||||
Operating lease obligations
|
53.5
|
|
|
11.1
|
|
|
20.6
|
|
|
13.4
|
|
|
8.4
|
|
|||||
Investing Activities
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment commitments
|
122.8
|
|
|
66.2
|
|
|
32.0
|
|
|
24.6
|
|
|
—
|
|
|||||
Financing Activities
|
|
|
|
|
|
|
|
|
|
||||||||||
Loan repayments (including estimated interest payments)
|
636.1
|
|
|
17.4
|
|
|
618.7
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
9,144.8
|
|
|
$
|
1,467.2
|
|
|
$
|
2,769.4
|
|
|
$
|
1,064.6
|
|
|
$
|
3,843.6
|
|
(1)
|
The reserves for losses and LAE represent management’s estimate of the ultimate cost of settling losses. The estimation of losses is based on various complex and subjective judgments. Actual losses paid may differ, perhaps significantly, from the reserve estimates reflected in our financial statements. Similarly, the timing of payment of our estimated losses is not fixed and there may be significant changes in actual payment activity. The assumptions used in estimating the likely payments due by period are based on our historical claims payment experience and industry payment patterns, but due to the inherent uncertainty in the process of estimating the timing of such payments, there is a risk that the amounts paid in any such period can be significantly different from the amounts disclosed above. The amounts in the above table represent our estimates of known liabilities as of
September 30, 2016
and do not take into account corresponding reinsurance recoverable amounts that would be due to us. Furthermore, certain of the reserves included in the unaudited condensed consolidated financial statements as of
September 30, 2016
were acquired by us and initially recorded at fair value with subsequent amortization, whereas the expected payments by period in the table above are the estimated payments at a future time and do not reflect the fair value adjustment in the amount payable.
|
(2)
|
Policy benefits for life and annuity contracts recorded in our unaudited condensed consolidated balance sheet as at
September 30, 2016
of
$1,280.0 million
are computed on a discounted basis, whereas the expected payments by period in the table above are the estimated payments at a future time and do not reflect a discount of the amount payable.
|
•
|
risks associated with implementing our business strategies and initiatives;
|
•
|
risks that we may require additional capital in the future, which may not be available or may be available only on unfavorable terms;
|
•
|
the adequacy of our loss reserves and the need to adjust such reserves as claims develop over time;
|
•
|
risks relating to the availability and collectability of our reinsurance;
|
•
|
changes and uncertainty in economic conditions, including interest rates, inflation, currency exchange rates, equity markets and credit conditions, which could affect our investment portfolio, our ability to finance future acquisitions and our profitability;
|
•
|
the risk that ongoing or future industry regulatory developments will disrupt our business, affect the ability of our subsidiaries to operate in the ordinary course or to make distributions to us, or mandate changes in industry practices in ways that increase our costs, decrease our revenues or require us to alter aspects of the way we do business;
|
•
|
losses due to foreign currency exchange rate fluctuations;
|
•
|
increased competitive pressures, including the consolidation and increased globalization of reinsurance providers;
|
•
|
emerging claim and coverage issues;
|
•
|
lengthy and unpredictable litigation affecting assessment of losses and/or coverage issues;
|
•
|
loss of key personnel;
|
•
|
the ability of our subsidiaries to distribute funds to us and the resulting impact on our liquidity;
|
•
|
our ability to comply with covenants in our debt agreements;
|
•
|
changes in our plans, strategies, objectives, expectations or intentions, which may happen at any time at management’s discretion;
|
•
|
operational risks, including system, data security or human failures and external hazards;
|
•
|
risks relating to our acquisitions, including our ability to continue to grow, successfully price acquisitions, evaluate opportunities, address operational challenges, support our planned growth and assimilate acquired companies into our internal control system in order to maintain effective internal controls, provide reliable financial reports and prevent fraud;
|
•
|
risks relating to our ability to obtain regulatory approvals, including the timing, terms and conditions of any such approvals, and to satisfy other closing conditions in connection with our acquisition agreements, which could affect our ability to complete acquisitions;
|
•
|
risks relating to our active underwriting businesses, including unpredictability and severity of catastrophic and other major loss events, failure of risk management and loss limitation methods, the risk of a ratings downgrade or withdrawal, cyclicality of demand and pricing in the insurance and reinsurance markets;
|
•
|
our ability to implement our strategies relating to our active underwriting businesses;
|
•
|
risks relating to our life and annuities business, including mortality and morbidity rates, lapse rates, the performance of assets to support the insured liabilities, and the risk of catastrophic events;
|
•
|
risks relating to our investments in life settlements contracts, including that actual experience may differ from our assumptions regarding longevity, cost projections, and risk of non-payment from the insurance carrier;
|
•
|
risks relating to the performance of our investment portfolio and our ability to structure our investments in a manner that recognizes our liquidity needs;
|
•
|
tax, regulatory or legal restrictions or limitations applicable to us or the insurance and reinsurance business generally;
|
•
|
changes in tax laws or regulations applicable to us or our subsidiaries, or the risk that we or one of our non-U.S. subsidiaries become subject to significant, or significantly increased, income taxes in the United States or elsewhere;
|
•
|
changes in Bermuda law or regulation or the political stability of Bermuda; and
|
•
|
changes in accounting policies or practices.
|
|
|
Interest Rate Shift in Basis Points
|
||||||||||||||||||
As at September 30, 2016
|
|
-100
|
|
-50
|
|
—
|
|
+50
|
|
+100
|
||||||||||
|
|
(in millions of U.S. dollars)
|
||||||||||||||||||
Total Market Value
|
|
$
|
5,642
|
|
|
$
|
5,563
|
|
|
$
|
5,456
|
|
|
$
|
5,406
|
|
|
$
|
5,333
|
|
Market Value Change from Base
|
|
3.4
|
%
|
|
2.0
|
%
|
|
—
|
|
|
(0.9
|
)%
|
|
(2.3
|
)%
|
|||||
Change in Unrealized Value
|
|
$
|
186
|
|
|
$
|
107
|
|
|
$
|
—
|
|
|
$
|
(50
|
)
|
|
$
|
(123
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As at December 31, 2015
|
|
-100
|
|
-50
|
|
—
|
|
+50
|
|
+100
|
||||||||||
Total Market Value
|
|
$
|
5,544
|
|
|
$
|
5,478
|
|
|
$
|
5,381
|
|
|
$
|
5,351
|
|
|
$
|
5,292
|
|
Market Value Change from Base
|
|
3.0
|
%
|
|
1.8
|
%
|
|
—
|
|
|
(0.6
|
)%
|
|
(1.7
|
)%
|
|||||
Change in Unrealized Value
|
|
$
|
163
|
|
|
$
|
97
|
|
|
$
|
—
|
|
|
$
|
(30
|
)
|
|
$
|
(89
|
)
|
Period
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number (or Approximate Dollar Value) of Shares that May Yet be Purchased Under the Program
|
|||||||
July 1, 2016 - July 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
August 1, 2016 - August 31, 2016
|
|
902
|
|
$
|
159.19
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
September 1, 2016 - September 30, 2016
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
902
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(1)
|
Includes shares withheld from employees in order to facilitate the payment of withholding taxes on restricted shares granted pursuant to our equity incentive plan. The shares are calculated at their fair market value, as determined by reference to the closing price of our ordinary shares on the vesting date.
|
|
ENSTAR GROUP LIMITED
|
|
|
By:
|
/
S
/ M
ARK
S
MITH
|
|
Mark Smith
Chief Financial Officer, Authorized Signatory and Principal Financial Officer
|
|
|
By:
|
/
S
/ G
UY
B
OWKER
|
|
Guy Bowker
Chief Accounting Officer and Principal Accounting Officer
|
Exhibit
No.
|
|
Description
|
3.1
|
|
Memorandum of Association of Enstar Group Limited (incorporated by reference to Exhibit 3.1 to the Company’s Form 10-K/A filed on May 2, 2011).
|
3.2
|
|
Fourth Amended and Restated Bye-Laws of Enstar Group Limited (incorporated by reference to Exhibit 3.2(b) of the Company’s Form 10-Q filed on August 11, 2014).
|
3.3
|
|
Certificate of Designations of Series C Participating Non-Voting Perpetual Preferred Stock (incorporated by reference to Exhibit 3.1 of the Company’s Form 8-K filed on June 17, 2016).
|
10.1
|
|
Restatement Agreement for Revolving Credit Facility Agreement, dated August 5, 2016, among Enstar Group Limited and certain of its subsidiaries, National Australia Bank Limited, Barclays Bank PLC, Lloyds Bank plc, SunTrust Bank and SunTrust Robinson Humphrey, Inc. (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on August 11, 2016).
|
10.2*+
|
|
Form of Restricted Stock Unit Award Agreement under the Enstar Group Limited 2016 Equity Incentive Plan.
|
10.3*+
|
|
Form of Performance Stock Unit Award Agreement under the Enstar Group Limited 2016 Equity Incentive Plan.
|
10.4*+
|
|
Enstar Group Limited Amended and Restated Employee Share Purchase Plan.
|
31.1*
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted under Section 302 of the Sarbanes-Oxley Act of 2002.
|
31.2*
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted under Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1**
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2**
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101*
|
|
Interactive Data Files.
|
Number of RSUs Becoming Vested
|
Vesting Date
|
|
|
|
|
|
|
(i)
|
If the Grantee’s Termination of Service occurs by reason of the Grantee’s death, disability, or a termination by the Company or a Related Corporation without Cause, 100% of the unvested RSUs shall vest as of the date of such termination.
|
(ii)
|
Except as otherwise provided in this paragraph 3, if the Grantee experiences a Termination of Service for any reason, any RSUs granted to the Grantee that are not fully vested as of the date of Termination of Service shall be forfeited at the time of such termination.
|
(iii)
|
If the Grantee experiences a Termination of Service for Cause, any RSUs granted to the Grantee shall be forfeited at the time of such termination, and the Committee may require
|
(c)
|
Subject to Subsection 13(d) and Section 14 of the Plan, upon the occurrence of a Change in Control, 100% of the unvested RSUs shall vest as of the date of the Change in Control.
|
(a)
|
immediately after the such right is granted, such Employee would own stock, and/or hold outstanding options to purchase stock, possessing 5% or more of the total combined voting power or value of all classes of stock of the Company (for purposes of this paragraph, the rules of Section 424(d) of the Code shall apply in determining stock ownership of any Employee);
|
(b)
|
such grant would permit his or her rights to purchase Shares in any calendar year under all employee stock purchase plans of the Company to accrue at a rate which exceeds $25,000 in Fair Market Value of the Shares (determined at the time such right is granted); or
|
(c)
|
such grant would permit the Employee to purchase during an Offering Period a number of Shares that exceeds the number of Shares determined by dividing $25,000 by the Fair Market Value of a Share on the first day of the Offering Period.
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Enstar Group Limited;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/S/ D
OMINIC
F. S
ILVESTER
|
Dominic F. Silvester
|
Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Enstar Group Limited;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/S/ M
ARK
S
MITH
|
Mark Smith
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/S/ D
OMINIC
F. S
ILVESTER
|
Dominic F. Silvester
|
Chief Executive Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/S/ M
ARK
S
MITH
|
Mark Smith
|
Chief Financial Officer
|