|
ANNUAL 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.)
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
Ordinary shares, par value $1.00 per share
|
The NASDAQ Stock Market LLC
|
Large accelerated filer
ý
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
|
|
Page
|
PART I
|
|
|
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
PART II
|
|
|
|
|
|
Item 5.
|
||
Item 6.
|
||
Item 7.
|
||
Item 7A.
|
||
Item 8.
|
||
Item 9.
|
||
Item 9A.
|
||
Item 9B.
|
||
|
|
|
PART III
|
|
|
|
|
|
Item 10.
|
||
Item 11.
|
||
Item 12.
|
||
Item 13.
|
||
Item 14.
|
||
|
|
|
PART IV
|
|
|
|
|
|
Item 15.
|
||
Item 16.
|
•
|
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 our subsidiaries with liabilities arising from legacy manufacturing operations;
|
•
|
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.
|
•
|
Atrium Underwriting Group Limited and its subsidiaries ("Atrium"), which manage and underwrite specialist insurance and reinsurance business for Lloyd’s Syndicate 609; and
|
•
|
StarStone Insurance Bermuda Limited and its subsidiaries ("StarStone"), which is an A.M. Best A- rated global specialty insurance group with multiple underwriting platforms.
|
•
|
Atrium’s and StarStone’s underwriting businesses provide Enstar with a more diversified earnings stream, which red
uces the impact of volatility in earnings from non-life run-off businesses, while concurrently offering the group new growth avenues.
|
•
|
We believe that having active underwriting businesses enhances the group’s overall ability to compete for new acquisition targets because the addition of active underwriting capabilities allows the group to acquire renewal rights or provide loss portfolio reinsurance in connection with such acquisitions. These capabilities can attract certain vendors, and may provide Enstar with additional flexibility in structuring proposed transactions.
|
•
|
Having both run-off and active underwriting businesses within our group allows Enstar to evaluate an acquisition target not only for its fundamental run-off potential, but also for the ongoing value of its profitable business lines.
|
Acquisitions (January 1, 2016 - Present)
|
||||||||||||
Company Name
|
|
Purchase Price
|
|
Assets Acquired
|
|
Liabilities Acquired
|
|
Goodwill
|
|
Segment
|
|
Primary Nature of
Business
|
Dana Companies, LLC
|
|
$88.5 million
|
|
$329.3 million
|
|
$240.8 million
|
|
Nil
|
|
Non-life Run-off
|
|
Liabilities associated with personal injury asbestos claims and environmental claims arising from legacy manufacturing operations
|
Significant New Business (January 1, 2016 - Present)
|
||||||||||||
Company Name
|
|
Purchase Price
|
|
Assets Acquired
|
|
Liabilities Acquired
|
|
Deferred Charge
|
|
Segment
|
|
Primary Nature of
Business
|
RSA Insurance Group PLC
|
|
N/A
|
|
$1.2 billion
|
|
$1.2 billion
|
|
Nil
|
|
Non-life Run-off
|
|
U.K. employers' liability
|
QBE Insurance Group Limited
|
|
N/A
|
|
$0.9 billion
|
|
$0.9 billion
|
|
Nil
|
|
Non-life Run-off
|
|
U.S. workers' compensation, construction defect, and general liability
|
Neon (formerly Marketform)
|
|
N/A
|
|
$158.0 million
|
|
$158.0 million
|
|
Nil
|
|
Non-life Run-off
|
|
Italian medical malpractice
|
The Coca-Cola Company
|
|
N/A
|
|
$101.3 million
|
|
$108.8 million
|
|
$7.5 million
|
|
Non-life Run-off
|
|
U.S. workers' compensation, auto liability, general liability, and product liability
|
Allianz SE
|
|
N/A
|
|
$1.1 billion
|
|
$1.1 billion
|
|
Nil
|
|
Non-life Run-off
|
|
U.S. workers' compensation, construction defect, asbestos, pollution and toxic tort
|
•
|
exposure to claims arising out of unpredictable natural and man-made catastrophic events (including hurricanes, windstorms, tsunamis, severe weather, earthquakes, floods, fires, droughts, explosions, environmental contamination, acts of terrorism, war or political unrest) and changing climate patterns and ocean temperature conditions;
|
•
|
failure of our risk management and loss limitation methods (described in "Item 1. Business - Enterprise Risk Management") to adequately manage our loss exposure or provide sufficient protection against losses;
|
•
|
the intense competition for business in this industry, including competition from major global insurance and reinsurance companies and underwriting syndicates that may have greater experience and resources than our companies or that may be more highly rated than our companies, or competition resulting from industry consolidation;
|
•
|
dependence on a limited number of brokers, managing general agents and other third parties to support our business, both in terms of the volume of business we rely on them to place and the credit risk we assume from them; and
|
•
|
susceptibility to the effects of inflation due to premiums being established before the ultimate amounts of losses and LAE are known.
|
•
|
funding cash flow shortages that may occur if anticipated revenues are not realized or are delayed, or if expenses are greater than anticipated;
|
•
|
the value of assets being lower than expected or diminishing because of credit defaults or changes in interest rates, or liabilities assumed being greater than expected;
|
•
|
integrating financial and operational reporting systems and internal controls, including assurance of compliance with Section 404 of the Sarbanes-Oxley Act of 2002 and our reporting requirements under the Securities Exchange Act of 1934, as amended (the "Exchange Act");
|
•
|
leveraging our existing capabilities and expertise into the business acquired and establishing synergies within our organization;
|
•
|
funding increased capital needs and overhead expenses;
|
•
|
integrating technology platforms and managing any increased cyber security risk;
|
•
|
obtaining and retaining management personnel required for expanded operations;
|
•
|
fluctuating foreign currency exchange rates relating to the assets and liabilities we may acquire;
|
•
|
goodwill and intangible asset impairment charges; and
|
•
|
complying with applicable laws and regulations.
|
•
|
announcements with respect to an acquisition or investment;
|
•
|
changes in the value of our assets;
|
•
|
our quarterly and annual operating results;
|
•
|
sales, or the possibility or perception of future sales, by our existing shareholders;
|
•
|
changes in general conditions in the economy and the insurance industry;
|
•
|
the financial markets; and
|
•
|
adverse press or news announcements.
|
|
2016
|
|
2015
|
||||||||||||
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
First Quarter
|
$
|
164.69
|
|
|
$
|
142.35
|
|
|
$
|
152.91
|
|
|
$
|
133.35
|
|
Second Quarter
|
$
|
164.91
|
|
|
$
|
148.91
|
|
|
$
|
161.24
|
|
|
$
|
139.36
|
|
Third Quarter
|
$
|
171.66
|
|
|
$
|
157.32
|
|
|
$
|
166.40
|
|
|
$
|
143.63
|
|
Fourth Quarter
|
$
|
209.35
|
|
|
$
|
161.01
|
|
|
$
|
161.97
|
|
|
$
|
145.73
|
|
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
|
|||||||
October 1, 2016 - October 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
November 1, 2016 - November 30, 2016
|
|
689
|
|
$
|
200.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 1, 2016 - December 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
689
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(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.
|
|
Indexed Returns* for Years Ended December 31,
|
|||||||||||
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
||||||
Enstar Group Limited
|
100.00
|
|
114.03
|
|
141.46
|
|
155.69
|
|
152.79
|
|
201.32
|
|
NASDAQ Composite Index
|
100.00
|
|
116.41
|
|
165.47
|
|
188.69
|
|
200.32
|
|
216.54
|
|
NASDAQ Insurance Index
|
100.00
|
|
110.26
|
|
148.88
|
|
162.67
|
|
177.32
|
|
206.99
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
(in thousands of U.S. dollars, except share and per share data)
|
||||||||||||||||||
Statements of Earnings Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
823,514
|
|
|
$
|
753,744
|
|
|
$
|
542,991
|
|
|
$
|
147,613
|
|
|
$
|
3,511
|
|
Fees and commission income
|
39,364
|
|
|
39,347
|
|
|
34,919
|
|
|
12,817
|
|
|
8,570
|
|
|||||
Net investment income
|
185,463
|
|
|
122,564
|
|
|
66,024
|
|
|
62,117
|
|
|
68,864
|
|
|||||
Net realized and unrealized gains (losses)
|
77,818
|
|
|
(41,523
|
)
|
|
51,991
|
|
|
78,394
|
|
|
73,612
|
|
|||||
Net incurred losses and LAE
|
(174,099
|
)
|
|
(104,333
|
)
|
|
(9,146
|
)
|
|
163,672
|
|
|
237,953
|
|
|||||
Acquisition costs
|
(186,569
|
)
|
|
(163,716
|
)
|
|
(117,542
|
)
|
|
(14,436
|
)
|
|
—
|
|
|||||
Total other expenses, net
|
(473,041
|
)
|
|
(393,711
|
)
|
|
(347,540
|
)
|
|
(230,056
|
)
|
|
(200,991
|
)
|
|||||
Net earnings from continuing operations
|
292,450
|
|
|
212,372
|
|
|
221,697
|
|
|
220,121
|
|
|
191,519
|
|
|||||
Net earnings (losses) from discontinuing operations
|
11,963
|
|
|
(2,031
|
)
|
|
5,539
|
|
|
3,701
|
|
|
—
|
|
|||||
Net earnings
|
304,413
|
|
|
210,341
|
|
|
227,236
|
|
|
223,822
|
|
|
191,519
|
|
|||||
Less: Net loss (earnings) attributable to noncontrolling interests
|
(39,606
|
)
|
|
9,950
|
|
|
(13,487
|
)
|
|
(15,218
|
)
|
|
(23,502
|
)
|
|||||
Net earnings attributable to Enstar Group Limited
|
$
|
264,807
|
|
|
$
|
220,291
|
|
|
$
|
213,749
|
|
|
$
|
208,604
|
|
|
$
|
168,017
|
|
Per Ordinary Share Data:
(1)
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per ordinary share attributable to Enstar Group Limited:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net earnings from continuing operations
|
$
|
13.10
|
|
|
$
|
11.55
|
|
|
$
|
11.31
|
|
|
$
|
12.40
|
|
|
$
|
10.22
|
|
Net earnings (loss) from discontinuing operations
|
$
|
0.62
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.30
|
|
|
$
|
0.22
|
|
|
$
|
—
|
|
Net earnings per ordinary share
|
$
|
13.72
|
|
|
$
|
11.44
|
|
|
$
|
11.61
|
|
|
$
|
12.62
|
|
|
$
|
10.22
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net earnings from continuing operations
|
$
|
13.00
|
|
|
$
|
11.46
|
|
|
$
|
11.15
|
|
|
$
|
12.27
|
|
|
$
|
10.10
|
|
Net earnings (loss) from discontinuing operations
|
$
|
0.62
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.29
|
|
|
$
|
0.22
|
|
|
$
|
—
|
|
Net earnings per ordinary share
|
$
|
13.62
|
|
|
$
|
11.35
|
|
|
$
|
11.44
|
|
|
$
|
12.49
|
|
|
$
|
10.10
|
|
Weighted average ordinary shares outstanding:
|
|
|
|
|
|
|
|
|
|||||||||||
Basic
|
19,299,426
|
|
|
19,252,072
|
|
|
18,409,069
|
|
|
16,523,369
|
|
|
16,441,461
|
|
|||||
Diluted
|
19,447,241
|
|
|
19,407,756
|
|
|
18,678,130
|
|
|
16,703,442
|
|
|
16,638,021
|
|
|
December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
(in thousands of U.S. dollars, except share and per share data)
|
||||||||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total investments
|
$
|
6,042,672
|
|
|
$
|
6,340,781
|
|
|
$
|
4,844,352
|
|
|
$
|
4,279,542
|
|
|
$
|
3,352,875
|
|
Total cash and cash equivalents (inclusive of restricted)
|
1,318,645
|
|
|
1,295,169
|
|
|
1,429,622
|
|
|
958,999
|
|
|
954,855
|
|
|||||
Reinsurance balances recoverable
|
1,460,743
|
|
|
1,451,921
|
|
|
1,305,515
|
|
|
1,331,892
|
|
|
1,122,919
|
|
|||||
Total assets
|
12,865,744
|
|
|
11,772,534
|
|
|
8,622,147
|
|
|
7,236,289
|
|
|
5,878,261
|
|
|||||
Losses and loss adjustment expense liabilities
|
5,987,867
|
|
|
5,720,149
|
|
|
4,509,421
|
|
|
4,219,905
|
|
|
3,650,127
|
|
|||||
Policy benefits for life and annuity contracts
|
112,095
|
|
|
126,321
|
|
|
8,940
|
|
|
9,779
|
|
|
11,027
|
|
|||||
Loans payable
|
673,603
|
|
|
599,750
|
|
|
320,041
|
|
|
452,446
|
|
|
107,430
|
|
|||||
Total Enstar Group Limited shareholders’ equity
|
2,802,312
|
|
|
2,516,872
|
|
|
2,304,850
|
|
|
1,755,523
|
|
|
1,553,755
|
|
|||||
Book Value per Share:
(1)
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
144.66
|
|
|
$
|
130.65
|
|
|
$
|
120.04
|
|
|
$
|
106.21
|
|
|
$
|
94.29
|
|
Diluted
|
$
|
143.68
|
|
|
$
|
129.65
|
|
|
$
|
119.22
|
|
|
$
|
105.20
|
|
|
$
|
93.30
|
|
Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
19,372,178
|
|
|
19,263,742
|
|
|
19,201,017
|
|
|
16,528,343
|
|
|
16,477,809
|
|
|||||
Diluted
|
19,645,309
|
|
|
19,714,810
|
|
|
19,332,864
|
|
|
16,707,115
|
|
|
16,653,120
|
|
Section
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
INCOME
|
|
|
|
|
|
||||||
Net premiums earned
|
$
|
823,514
|
|
|
$
|
753,744
|
|
|
$
|
542,991
|
|
Fees and commission income
|
39,364
|
|
|
39,347
|
|
|
34,919
|
|
|||
Net investment income
|
185,463
|
|
|
122,564
|
|
|
66,024
|
|
|||
Net realized and unrealized gains (losses)
|
77,818
|
|
|
(41,523
|
)
|
|
51,991
|
|
|||
Other income
|
4,836
|
|
|
30,328
|
|
|
14,149
|
|
|||
|
1,130,995
|
|
|
904,460
|
|
|
710,074
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Net incurred losses and LAE
|
174,099
|
|
|
104,333
|
|
|
9,146
|
|
|||
Life and annuity policy benefits
|
(2,038
|
)
|
|
(546
|
)
|
|
84
|
|
|||
Acquisition costs
|
186,569
|
|
|
163,716
|
|
|
117,542
|
|
|||
General and administrative expenses
|
423,734
|
|
|
389,159
|
|
|
337,120
|
|
|||
Interest expense
|
20,642
|
|
|
19,403
|
|
|
12,922
|
|
|||
Net foreign exchange losses
|
665
|
|
|
3,373
|
|
|
5,962
|
|
|||
|
803,671
|
|
|
679,438
|
|
|
482,776
|
|
|||
EARNINGS BEFORE INCOME TAXES
|
327,324
|
|
|
225,022
|
|
|
227,298
|
|
|||
INCOME TAXES
|
(34,874
|
)
|
|
(12,650
|
)
|
|
(5,601
|
)
|
|||
NET EARNINGS FROM CONTINUING OPERATIONS
|
292,450
|
|
|
212,372
|
|
|
221,697
|
|
|||
NET EARNINGS (LOSS) FROM DISCONTINUING OPERATIONS, NET OF INCOME TAX EXPENSE
|
11,963
|
|
|
(2,031
|
)
|
|
5,539
|
|
|||
NET EARNINGS
|
304,413
|
|
|
210,341
|
|
|
227,236
|
|
|||
Less: Net loss (earnings) attributable to noncontrolling interest
|
(39,606
|
)
|
|
9,950
|
|
|
(13,487
|
)
|
|||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
264,807
|
|
|
$
|
220,291
|
|
|
$
|
213,749
|
|
•
|
Consolidated net earnings of
$264.8 million
and basic and diluted earnings per share of
$13.72
and
$13.62
, respectively
|
•
|
Net earnings from Non-life Run-off and Life and Annuities segments of
$206.7 million
and
$26.5 million
, respectively
|
•
|
Net premiums earned of
$823.5 million
, including
$676.6 million
and
$124.4 million
in our StarStone and Atrium segments
|
•
|
Combined ratios of
98.6%
and
94.0%
for the active underwriting operations within our StarStone and Atrium segments, respectively (refer to "Non-GAAP Financial Measures" above)
|
•
|
Net investment income of
$185.5 million
and net realized and unrealized gains of
$77.8 million
|
•
|
Total investments, cash and funds held of $8,438.1 million
|
•
|
Total reinsurance balances recoverable of $1,460.7 million
|
•
|
Total a
ssets of $12,865.7 million
|
•
|
Shareholders' equity of $2,802.3 million and redeemable noncontrolling interest of $454.5 million
|
•
|
Total gross reserves for losses and LAE of $5,987.9 million, with $1,350.5 million of reserves acquired and assumed in our Non-life Run-off operations during 2016
|
•
|
Diluted book value per ordinary share of $143.68
|
•
|
Net Incurred Losses and LAE in our Non-life Run-off Segment
- Net reduction in the liability for net incurred losses and LAE within our Non-life Run-off segment continued to be the predominant driver of our consolidated earnings for the year ended December 31, 2016, improving by
$15.1 million
from 2015. Net earnings provided by the Non-life Run-off segment increased by
$33.5 million
in 2016 compared to 2015 primarily due to improved investment results, partially offset by higher expenses and other items;
|
•
|
Higher Net Investment Income
- Total net investment income increased by $62.9 million for the year ended December 31, 2016 compared to 2015. The increase was attributable to an average increase of 53 basis points in the book yield we obtained on our assets, due to our asset allocation and a broad increase in treasury yields;
|
•
|
StarStone
- Net earnings attributable to the StarStone segment were
$25.2 million
for the year ended December 31, 2016, as compared to
$13.7 million
in 2015. The combined ratio of 98.6% was the same as last year as challenging underwriting conditions resulted in higher loss and acquisition ratios, which was fully offset by improvement in the other operating expense ratio attributable to the continued execution of expense management initiatives;
|
•
|
Atrium
- Net earnings attributable to the Atrium segment were $6.4 million, for the year ended December 31, 2016 as compared to $16.6 million for the year ended December 31, 2015. Atrium continued to deliver solid underwriting performance with a combined ratio of 94.0%. The 2016 results included a lower level of favorable prior period loss development and some large losses in 2016 compared to a lower level of losses in 2015;
|
•
|
Life Settlements Business
- The life settlements business contributed $11.0 million to earnings in 2016 compared to $16.5 million in 2015;
|
•
|
Change in Net Realized and Unrealized Gains (Losses)
- For the year ended December 31, 2016, net realized and unrealized gains amounted to $77.8 million, as compared to net realized and unrealized losses of $41.5 million for 2015. The net realized and unrealized gains in 2016
were
primarily attributable to an increase in the valuation of our other investments, as well as tighter credit spreads in fixed income markets; and
|
•
|
Noncontrolling Interest
- Noncontrolling interest in losses (earnings) is directly attributable to the results from those subsidiary companies in which there are either noncontrolling interests or redeemable noncontrolling interests. For the year ended December 31, 2016, the noncontrolling interest in earnings was
$39.6 million
as compared to the noncontrolling interest in losses of
$10.0 million
in 2015.
|
•
|
Net Incurred Losses and LAE in our Non-life Run-off Segment
- Net reduction in the liability for net incurred losses and LAE within our Non-life Run-off segment continued to be the predominant driver of our consolidated earnings for the year ended December 31, 2015, improving by $6.1 million from 2014. Net earnings provided by the Non-life Run-off segment were lower by $30.1 million in 2015 compared to 2014 primarily due to net realized and unrealized losses in 2015 as compared to net realized and unrealized gains in 2014. Excluding net investment income and net realized and unrealized gains (losses), net earnings in the Non-life Run-off segment increased from $97.4 million in 2014 to $120.2 million in 2015;
|
•
|
Higher Net Investment Income
- Total net investment income increased by $56.5 million for the year ended December 31, 2015 compared to 2014. The increase was attributable to an increase of $1.3 billion in our average invested assets (due to our 2015 acquisitions and significant new business transactions) and an average increase of 57 basis points in the book yield we obtained on those assets, due to our asset allocation and a broad increase in treasury yields;
|
•
|
StarStone
- Net earnings attributable to the StarStone segment were $13.7 million for the year ended December 31, 2015, as compared to a net loss of $10.6 million for the nine months we owned StarStone in 2014. We saw improvement in the underwriting profitability of StarStone, as well as a decrease in other operating expenses attributable to the continued execution of expense management initiatives;
|
•
|
Atrium
- Net earnings attributable to the Atrium segment increased by $6.1 million for the year ended December 31, 2015 compared to 2014, as the Atrium active underwriting operations continued their strong underwriting performance despite challenging underwriting conditions;
|
•
|
Life Settlements Business
- The life settlements business contributed $16.5 million to earnings;
|
•
|
Change in Net Realized and Unrealized Gains (Losses)
- For the year ended December 31, 2015, net realized and unrealized losses amounted to $41.5 million, as compared to net realized and unrealized gains of $52.0 million for 2014. The net realized and unrealized losses in 2015
were
primarily attributable to an increase in treasury yields on our fixed maturity securities, widening corporate credit spreads and a decrease in liquidity in fixed income markets; and
|
•
|
Noncontrolling Interest
- Noncontrolling interest in losses (earnings) is directly attributable to the results from those subsidiary companies in which there are either noncontrolling interests or redeemable noncontrolling interests. For the year ended December 31, 2015, the noncontrolling interest in losses was $10.0 million as compared to the noncontrolling interest in earnings of $13.5 million in 2014.
|
|
Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
Segment split of net earnings attributable to Enstar Group Limited:
|
|
|
|
|
|
||||||
Non-life Run-off
|
$
|
206,676
|
|
|
$
|
173,216
|
|
|
$
|
203,282
|
|
Atrium
|
6,416
|
|
|
16,558
|
|
|
10,431
|
|
|||
StarStone
|
25,217
|
|
|
13,664
|
|
|
(10,553
|
)
|
|||
Life and Annuities
|
26,498
|
|
|
16,853
|
|
|
10,589
|
|
|||
Net earnings attributable to Enstar Group Limited
|
$
|
264,807
|
|
|
$
|
220,291
|
|
|
$
|
213,749
|
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
16,755
|
|
|
$
|
44,369
|
|
|
$
|
(27,614
|
)
|
|
$
|
31,168
|
|
|
$
|
13,201
|
|
Fees and commission income
|
25,324
|
|
|
21,366
|
|
|
3,958
|
|
|
19,342
|
|
|
2,024
|
|
|||||
Net investment income
|
143,783
|
|
|
84,185
|
|
|
59,598
|
|
|
57,899
|
|
|
26,286
|
|
|||||
Net realized and unrealized gains (losses)
|
77,689
|
|
|
(31,193
|
)
|
|
108,882
|
|
|
48,030
|
|
|
(79,223
|
)
|
|||||
Other income
|
4,003
|
|
|
29,293
|
|
|
(25,290
|
)
|
|
13,310
|
|
|
15,983
|
|
|||||
|
267,554
|
|
|
148,020
|
|
|
119,534
|
|
|
169,749
|
|
|
(21,729
|
)
|
|||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||||||
Net incurred losses and LAE
|
(285,881
|
)
|
|
(270,830
|
)
|
|
(15,051
|
)
|
|
(264,711
|
)
|
|
(6,119
|
)
|
|||||
Acquisition costs
|
4,198
|
|
|
8,860
|
|
|
(4,662
|
)
|
|
8,393
|
|
|
467
|
|
|||||
General and administrative expenses
|
275,199
|
|
|
238,989
|
|
|
36,210
|
|
|
198,063
|
|
|
40,926
|
|
|||||
Interest expense
|
22,863
|
|
|
14,565
|
|
|
8,298
|
|
|
7,493
|
|
|
7,072
|
|
|||||
Net foreign exchange losses (gains)
|
(1,678
|
)
|
|
4,372
|
|
|
(6,050
|
)
|
|
8,015
|
|
|
(3,643
|
)
|
|||||
|
14,701
|
|
|
(4,044
|
)
|
|
18,745
|
|
|
(42,747
|
)
|
|
38,703
|
|
|||||
EARNINGS BEFORE INCOME TAXES
|
252,853
|
|
|
152,064
|
|
|
100,789
|
|
|
212,496
|
|
|
(60,432
|
)
|
|||||
INCOME TAXES
|
(28,577
|
)
|
|
(12,570
|
)
|
|
(16,007
|
)
|
|
622
|
|
|
(13,192
|
)
|
|||||
NET EARNINGS
|
224,276
|
|
|
139,494
|
|
|
84,782
|
|
|
213,118
|
|
|
(73,624
|
)
|
|||||
Less: Net loss (earnings) attributable to noncontrolling interest
|
(17,600
|
)
|
|
33,722
|
|
|
(51,322
|
)
|
|
(9,836
|
)
|
|
43,558
|
|
|||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
206,676
|
|
|
$
|
173,216
|
|
|
$
|
33,460
|
|
|
$
|
203,282
|
|
|
$
|
(30,066
|
)
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Gross premiums written
|
$
|
17,316
|
|
|
$
|
38,704
|
|
|
$
|
(21,388
|
)
|
|
$
|
12,818
|
|
|
$
|
25,886
|
|
Ceded reinsurance premiums written
|
(8,114
|
)
|
|
(16,110
|
)
|
|
7,996
|
|
|
(2,546
|
)
|
|
(13,564
|
)
|
|||||
Net premiums written
|
9,202
|
|
|
22,594
|
|
|
(13,392
|
)
|
|
10,272
|
|
|
12,322
|
|
|||||
Gross premiums earned
|
25,989
|
|
|
116,494
|
|
|
(90,505
|
)
|
|
45,684
|
|
|
70,810
|
|
|||||
Ceded reinsurance premiums earned
|
(9,234
|
)
|
|
(72,125
|
)
|
|
62,891
|
|
|
(14,516
|
)
|
|
(57,609
|
)
|
|||||
Net premiums earned
|
$
|
16,755
|
|
|
$
|
44,369
|
|
|
$
|
(27,614
|
)
|
|
$
|
31,168
|
|
|
$
|
13,201
|
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||||||||||||
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
||||||||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||||||||||||||
Net losses paid
|
$
|
529,937
|
|
|
$
|
3,869
|
|
|
$
|
533,806
|
|
|
$
|
501,246
|
|
|
$
|
16,049
|
|
|
$
|
517,295
|
|
|
$
|
312,415
|
|
|
$
|
87,681
|
|
|
$
|
400,096
|
|
Net change in case and LAE reserves
(1)
|
(608,168
|
)
|
|
(617
|
)
|
|
(608,785
|
)
|
|
(366,262
|
)
|
|
10,927
|
|
|
(355,335
|
)
|
|
(285,814
|
)
|
|
(24,600
|
)
|
|
(310,414
|
)
|
|||||||||
Net change in IBNR reserves
(1)
|
(349,726
|
)
|
|
2,342
|
|
|
(347,384
|
)
|
|
(377,722
|
)
|
|
12,948
|
|
|
(364,774
|
)
|
|
(262,384
|
)
|
|
(39,400
|
)
|
|
(301,784
|
)
|
|||||||||
Amortization of deferred charges
|
168,827
|
|
|
—
|
|
|
168,827
|
|
|
15,265
|
|
|
—
|
|
|
15,265
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
(259,130
|
)
|
|
5,594
|
|
|
(253,536
|
)
|
|
(227,473
|
)
|
|
39,924
|
|
|
(187,549
|
)
|
|
(235,783
|
)
|
|
23,681
|
|
|
(212,102
|
)
|
|||||||||
Increase (reduction) in provisions for bad debt
|
(13,822
|
)
|
|
—
|
|
|
(13,822
|
)
|
|
(25,271
|
)
|
|
—
|
|
|
(25,271
|
)
|
|
(7,700
|
)
|
|
—
|
|
|
(7,700
|
)
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
(44,190
|
)
|
|
235
|
|
|
(43,955
|
)
|
|
(62,653
|
)
|
|
—
|
|
|
(62,653
|
)
|
|
(49,445
|
)
|
|
554
|
|
|
(48,891
|
)
|
|||||||||
Amortization of fair value adjustments
|
25,432
|
|
|
—
|
|
|
25,432
|
|
|
4,643
|
|
|
—
|
|
|
4,643
|
|
|
3,982
|
|
|
—
|
|
|
3,982
|
|
|||||||||
Net incurred losses and LAE
|
$
|
(291,710
|
)
|
|
$
|
5,829
|
|
|
$
|
(285,881
|
)
|
|
$
|
(310,754
|
)
|
|
$
|
39,924
|
|
|
$
|
(270,830
|
)
|
|
$
|
(288,946
|
)
|
|
$
|
24,235
|
|
|
$
|
(264,711
|
)
|
•
|
an increase of
$32.5 million
related principally to an increase in salaries and benefits, partially offset by a decrease in discretionary bonus accruals of $8.3 million. The increase in salaries and benefits was primarily attributable to an increase of $21.0 million in the valuation of stock appreciation right awards outstanding in 2016 as a result of the increase in the share price;
|
•
|
an increase in professional fees of $9.2 million related to new acquisitions and projects during the year; and
|
•
|
an increase in bank charges of $3.2 million due to the write-off of loan facility fees in 2016.
|
•
|
an increase of $21.2 million related principally to an increase in professional fees of $12.1 million (primarily due to acquisitions and projects), information technology costs of $6.8 million (due to our growth), and an increase in office expenses and travel costs of $2.3 million;
|
•
|
an increase in salaries and benefits of $17.5 million primarily attributable to an increase in headcount associated with acquisitions including Sussex; and
|
•
|
an increase in stock compensation costs of $3.3 million due to new equity-based awards made during the year to our employees; partially offset by
|
•
|
a decrease in rent and related expenses of $1.5 million due largely to non-recurring fees associated with the termination of various U.K. lease agreements in 2014.
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
124,416
|
|
|
$
|
134,675
|
|
|
$
|
(10,259
|
)
|
|
$
|
135,945
|
|
|
$
|
(1,270
|
)
|
Fees and commission income
|
18,189
|
|
|
28,352
|
|
|
(10,163
|
)
|
|
26,176
|
|
|
2,176
|
|
|||||
Net investment income
|
2,940
|
|
|
2,225
|
|
|
715
|
|
|
1,748
|
|
|
477
|
|
|||||
Net realized and unrealized gains (losses)
|
(601
|
)
|
|
252
|
|
|
(853
|
)
|
|
41
|
|
|
211
|
|
|||||
Other income
|
206
|
|
|
359
|
|
|
(153
|
)
|
|
223
|
|
|
136
|
|
|||||
|
145,150
|
|
|
165,863
|
|
|
(20,713
|
)
|
|
164,133
|
|
|
1,730
|
|
|||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||||||
Net incurred losses and LAE
|
58,387
|
|
|
47,479
|
|
|
10,908
|
|
|
55,428
|
|
|
(7,949
|
)
|
|||||
Acquisition costs
|
44,670
|
|
|
45,509
|
|
|
(839
|
)
|
|
43,417
|
|
|
2,092
|
|
|||||
General and administrative expenses
|
25,132
|
|
|
31,610
|
|
|
(6,478
|
)
|
|
34,921
|
|
|
(3,311
|
)
|
|||||
Interest expense
|
198
|
|
|
4,264
|
|
|
(4,066
|
)
|
|
5,429
|
|
|
(1,165
|
)
|
|||||
Net foreign exchange losses (gains)
|
3,310
|
|
|
213
|
|
|
3,097
|
|
|
(1,559
|
)
|
|
1,772
|
|
|||||
|
131,697
|
|
|
129,075
|
|
|
2,622
|
|
|
137,636
|
|
|
(8,561
|
)
|
|||||
EARNINGS BEFORE INCOME TAXES
|
13,453
|
|
|
36,788
|
|
|
(23,335
|
)
|
|
26,497
|
|
|
10,291
|
|
|||||
INCOME TAXES
|
(2,573
|
)
|
|
(5,968
|
)
|
|
3,395
|
|
|
(5,092
|
)
|
|
(876
|
)
|
|||||
NET EARNINGS
|
10,880
|
|
|
30,820
|
|
|
(19,940
|
)
|
|
21,405
|
|
|
9,415
|
|
|||||
Less: Net earnings attributable to noncontrolling interest
|
(4,464
|
)
|
|
(14,262
|
)
|
|
9,798
|
|
|
(10,974
|
)
|
|
(3,288
|
)
|
|||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
6,416
|
|
|
$
|
16,558
|
|
|
$
|
(10,142
|
)
|
|
$
|
10,431
|
|
|
$
|
6,127
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Atrium 5
|
$
|
4,838
|
|
|
$
|
15,265
|
|
|
$
|
(10,427
|
)
|
|
$
|
14,566
|
|
|
$
|
699
|
|
AUL
|
2,812
|
|
|
8,120
|
|
|
(5,308
|
)
|
|
3,196
|
|
|
4,924
|
|
|||||
Atrium Total
|
7,650
|
|
|
23,385
|
|
|
(15,735
|
)
|
|
17,762
|
|
|
5,623
|
|
|||||
Holding Company
|
(1,234
|
)
|
|
(2,563
|
)
|
|
1,329
|
|
|
(1,902
|
)
|
|
(661
|
)
|
|||||
Enstar Specific Expenses
|
—
|
|
|
(4,264
|
)
|
|
4,264
|
|
|
(5,429
|
)
|
|
1,165
|
|
|||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
6,416
|
|
|
$
|
16,558
|
|
|
$
|
(10,142
|
)
|
|
$
|
10,431
|
|
|
$
|
6,127
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Marine
|
$
|
19,498
|
|
|
$
|
21,863
|
|
|
$
|
(2,365
|
)
|
|
$
|
26,880
|
|
|
$
|
(5,017
|
)
|
Property and Casualty Binding Authorities
|
38,641
|
|
|
32,964
|
|
|
5,677
|
|
|
29,355
|
|
|
3,609
|
|
|||||
Upstream Energy
|
7,063
|
|
|
11,672
|
|
|
(4,609
|
)
|
|
19,162
|
|
|
(7,490
|
)
|
|||||
Reinsurance
|
14,223
|
|
|
15,589
|
|
|
(1,366
|
)
|
|
12,710
|
|
|
2,879
|
|
|||||
Accident and Health
|
14,371
|
|
|
14,919
|
|
|
(548
|
)
|
|
15,837
|
|
|
(918
|
)
|
|||||
Non-Marine Direct and Facultative
|
15,418
|
|
|
16,322
|
|
|
(904
|
)
|
|
17,204
|
|
|
(882
|
)
|
|||||
Liability
|
21,597
|
|
|
19,956
|
|
|
1,641
|
|
|
18,300
|
|
|
1,656
|
|
|||||
Aviation
|
9,004
|
|
|
12,255
|
|
|
(3,251
|
)
|
|
11,347
|
|
|
908
|
|
|||||
Terrorism
(1)
|
3,355
|
|
|
3,542
|
|
|
(187
|
)
|
|
3,453
|
|
|
89
|
|
|||||
Total
|
$
|
143,170
|
|
|
$
|
149,082
|
|
|
$
|
(5,912
|
)
|
|
$
|
154,248
|
|
|
$
|
(5,166
|
)
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Marine
|
$
|
18,378
|
|
|
$
|
20,771
|
|
|
$
|
(2,393
|
)
|
|
$
|
24,622
|
|
|
$
|
(3,851
|
)
|
Property and Casualty Binding Authorities
|
35,596
|
|
|
30,295
|
|
|
5,301
|
|
|
25,350
|
|
|
4,945
|
|
|||||
Upstream Energy
|
6,461
|
|
|
12,830
|
|
|
(6,369
|
)
|
|
18,365
|
|
|
(5,535
|
)
|
|||||
Reinsurance
|
11,443
|
|
|
14,475
|
|
|
(3,032
|
)
|
|
11,466
|
|
|
3,009
|
|
|||||
Accident and Health
|
12,196
|
|
|
12,603
|
|
|
(407
|
)
|
|
13,725
|
|
|
(1,122
|
)
|
|||||
Non-Marine Direct and Facultative
|
13,072
|
|
|
14,132
|
|
|
(1,060
|
)
|
|
14,762
|
|
|
(630
|
)
|
|||||
Liability
|
18,452
|
|
|
18,877
|
|
|
(425
|
)
|
|
15,722
|
|
|
3,155
|
|
|||||
Aviation
|
6,002
|
|
|
7,769
|
|
|
(1,767
|
)
|
|
8,790
|
|
|
(1,021
|
)
|
|||||
Terrorism
(1)
|
2,816
|
|
|
2,923
|
|
|
(107
|
)
|
|
3,143
|
|
|
(220
|
)
|
|||||
Total
|
$
|
124,416
|
|
|
$
|
134,675
|
|
|
$
|
(10,259
|
)
|
|
$
|
135,945
|
|
|
$
|
(1,270
|
)
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2015
|
|
(Favorable)
Unfavorable |
|
Period from April 1, 2014 to December 31, 2014
|
|
(Favorable)
Unfavorable |
|||||
|
(in thousands of U.S. dollars)
|
|||||||||||||
Loss ratio
(1)
|
59.7
|
%
|
|
57.4
|
%
|
|
2.3
|
%
|
|
58.2
|
%
|
|
(0.8
|
)%
|
Acquisition cost ratio
(1)
|
20.5
|
%
|
|
18.9
|
%
|
|
1.6
|
%
|
|
17.3
|
%
|
|
1.6
|
%
|
Other operating expense ratio
(1)
|
18.4
|
%
|
|
22.3
|
%
|
|
(3.9
|
)%
|
|
25.3
|
%
|
|
(3
|
)%
|
Combined ratio
(1)
|
98.6
|
%
|
|
98.6
|
%
|
|
—
|
%
|
|
100.8
|
%
|
|
(2.2
|
)%
|
(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 years ended December 31, 2016 and 2015, respectively: net premiums earned of $676,244 and $577,071, net incurred losses and LAE of $403,488 and $331,219, acquisition costs of $138,822 and $109,347, and other operating expenses of $124,239 and $128,544.
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2015
|
|
Increase (decrease)
|
|
Period from April 1, 2014 to December 31, 2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Casualty
|
$
|
267,352
|
|
|
$
|
246,956
|
|
|
$
|
20,396
|
|
|
$
|
185,026
|
|
|
$
|
61,930
|
|
Marine
|
202,672
|
|
|
150,828
|
|
|
51,844
|
|
|
70,826
|
|
|
80,002
|
|
|||||
Property
|
203,336
|
|
|
236,670
|
|
|
(33,334
|
)
|
|
118,479
|
|
|
118,191
|
|
|||||
Aerospace
|
68,104
|
|
|
87,703
|
|
|
(19,599
|
)
|
|
86,446
|
|
|
1,257
|
|
|||||
Workers' Compensation
|
113,235
|
|
|
102,557
|
|
|
10,678
|
|
|
51,442
|
|
|
51,115
|
|
|||||
Total
|
$
|
854,699
|
|
|
$
|
824,714
|
|
|
$
|
29,985
|
|
|
$
|
512,219
|
|
|
$
|
312,495
|
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2015
|
|
Increase (decrease)
|
|
Period from April 1, 2014 to December 31, 2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Casualty
|
$
|
226,330
|
|
|
$
|
187,984
|
|
|
$
|
38,346
|
|
|
$
|
139,715
|
|
|
$
|
48,269
|
|
Marine
|
162,333
|
|
|
116,127
|
|
|
46,206
|
|
|
68,767
|
|
|
47,360
|
|
|||||
Property
|
132,927
|
|
|
114,589
|
|
|
18,338
|
|
|
80,650
|
|
|
33,939
|
|
|||||
Aerospace
|
66,937
|
|
|
75,515
|
|
|
(8,578
|
)
|
|
54,510
|
|
|
21,005
|
|
|||||
Workers' Compensation
|
88,081
|
|
|
78,931
|
|
|
9,150
|
|
|
17,996
|
|
|
60,935
|
|
|||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
11,995
|
|
|
(11,995
|
)
|
|||||
Total
|
$
|
676,608
|
|
|
$
|
573,146
|
|
|
$
|
103,462
|
|
|
$
|
373,633
|
|
|
$
|
199,513
|
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
5,735
|
|
|
$
|
1,554
|
|
|
$
|
4,181
|
|
|
$
|
2,245
|
|
|
$
|
(691
|
)
|
Net investment income
|
20,043
|
|
|
21,137
|
|
|
(1,094
|
)
|
|
1,056
|
|
|
20,081
|
|
|||||
Net realized and unrealized gains (losses)
|
(4,998
|
)
|
|
(798
|
)
|
|
(4,200
|
)
|
|
1,784
|
|
|
(2,582
|
)
|
|||||
Other income
|
353
|
|
|
—
|
|
|
$
|
353
|
|
|
32
|
|
|
(32
|
)
|
||||
|
21,133
|
|
|
21,893
|
|
|
(760
|
)
|
|
5,117
|
|
|
16,776
|
|
|||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||||||
Life and annuity policy benefits
|
(2,038
|
)
|
|
(546
|
)
|
|
(1,492
|
)
|
|
84
|
|
|
(630
|
)
|
|||||
Acquisition costs
|
612
|
|
|
—
|
|
|
612
|
|
|
(2
|
)
|
|
2
|
|
|||||
General and administrative expenses
|
7,148
|
|
|
2,799
|
|
|
4,349
|
|
|
1,423
|
|
|
1,376
|
|
|||||
Interest expense
|
1,058
|
|
|
1,488
|
|
|
(430
|
)
|
|
—
|
|
|
1,488
|
|
|||||
Net foreign exchange losses (gains)
|
(213
|
)
|
|
(732
|
)
|
|
519
|
|
|
(1,439
|
)
|
|
707
|
|
|||||
|
6,567
|
|
|
3,009
|
|
|
3,558
|
|
|
66
|
|
|
2,943
|
|
|||||
EARNINGS BEFORE INCOME TAXES
|
14,566
|
|
|
18,884
|
|
|
(4,318
|
)
|
|
5,051
|
|
|
13,833
|
|
|||||
INCOME TAXES
|
(31
|
)
|
|
—
|
|
|
(31
|
)
|
|
(1
|
)
|
|
1
|
|
|||||
NET EARNINGS FROM CONTINUING OPERATIONS
|
$
|
14,535
|
|
|
$
|
18,884
|
|
|
$
|
(4,349
|
)
|
|
$
|
5,050
|
|
|
$
|
13,834
|
|
NET EARNINGS FROM DISCONTINUING OPERATIONS, NET OF INCOME TAX EXPENSE
|
$
|
11,963
|
|
|
$
|
(2,031
|
)
|
|
$
|
13,994
|
|
|
$
|
5,539
|
|
|
(7,570
|
)
|
|
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
26,498
|
|
|
$
|
16,853
|
|
|
$
|
9,645
|
|
|
$
|
10,589
|
|
|
$
|
6,264
|
|
•
|
To follow an investment strategy designed to emphasize the security and growth of our invested assets that also meet our credit quality and diversification objectives.
|
•
|
To provide sufficient liquidity for the prompt payment of claims and contract liabilities.
|
•
|
To seek superior risk-adjusted returns, by allocating a portion of our portfolio to non-investment grade securities in accordance with our investment guidelines.
|
•
|
To consider the duration characteristics of our liabilities in determining the extent to which we correlate with assets of comparable duration depending on
our other investment strategies and to the extent practicable.
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
Fair Value
|
|
Fair Value
|
||||||||||||||||||||
|
Investment Grade
(1)
|
Non-Investment Grade
(2)
|
Total
|
%
|
|
Investment Grade
(1)
|
Non-Investment Grade
(2)
|
Total
|
%
|
||||||||||||||
Fixed maturity and short-term investments, trading and available-for-sale
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S. government & agency
|
$
|
852,984
|
|
$
|
—
|
|
$
|
852,984
|
|
14.1
|
%
|
|
$
|
767,759
|
|
$
|
—
|
|
$
|
767,759
|
|
12.1
|
%
|
Non-U.S. government
|
352,786
|
|
—
|
|
352,786
|
|
5.8
|
%
|
|
395,163
|
|
28,791
|
|
423,954
|
|
6.7
|
%
|
||||||
Corporate
|
2,385,295
|
|
160,682
|
|
2,545,977
|
|
42.2
|
%
|
|
2,606,246
|
|
138,756
|
|
2,745,002
|
|
43.3
|
%
|
||||||
Municipal
|
53,757
|
|
—
|
|
53,757
|
|
0.9
|
%
|
|
28,174
|
|
—
|
|
28,174
|
|
0.4
|
%
|
||||||
Residential mortgage-backed
|
373,957
|
|
98
|
|
374,055
|
|
6.2
|
%
|
|
382,059
|
|
229
|
|
382,288
|
|
6.0
|
%
|
||||||
Commercial mortgage-backed
|
199,827
|
|
17,385
|
|
217,212
|
|
3.6
|
%
|
|
210,261
|
|
22,586
|
|
232,847
|
|
3.7
|
%
|
||||||
Asset-backed
|
409,671
|
|
72,485
|
|
482,156
|
|
8.0
|
%
|
|
470,282
|
|
65,620
|
|
535,902
|
|
8.5
|
%
|
||||||
Total
|
4,628,277
|
|
250,650
|
|
4,878,927
|
|
80.8
|
%
|
|
4,859,944
|
|
255,982
|
|
5,115,926
|
|
80.7
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Equities
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S.
|
|
|
95,047
|
|
1.6
|
%
|
|
|
|
108,793
|
|
1.7
|
%
|
||||||||||
International
|
|
|
—
|
|
—
|
%
|
|
|
|
2,702
|
|
—
|
%
|
||||||||||
Total
|
|
|
95,047
|
|
1.6
|
%
|
|
|
|
111,495
|
|
1.7
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other investments
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Private equity funds
|
|
|
300,529
|
|
5.0
|
%
|
|
|
|
232,372
|
|
3.7
|
%
|
||||||||||
Fixed income funds
|
|
|
249,023
|
|
4.1
|
%
|
|
|
|
280,749
|
|
4.4
|
%
|
||||||||||
Fixed income hedge funds
|
|
|
85,976
|
|
1.4
|
%
|
|
|
|
89,154
|
|
1.4
|
%
|
||||||||||
Equity funds
|
|
|
223,571
|
|
3.7
|
%
|
|
|
|
147,390
|
|
2.3
|
%
|
||||||||||
Multi-strategy hedge fund
|
|
|
—
|
|
—
|
%
|
|
|
|
99,020
|
|
1.6
|
%
|
||||||||||
Real estate debt fund
|
|
|
—
|
|
—
|
%
|
|
|
|
54,829
|
|
0.9
|
%
|
||||||||||
CLO equities
|
|
|
61,565
|
|
1.0
|
%
|
|
|
|
61,702
|
|
1.0
|
%
|
||||||||||
CLO equity funds
|
|
|
15,440
|
|
0.3
|
%
|
|
|
|
13,928
|
|
0.2
|
%
|
||||||||||
Other
|
|
|
943
|
|
—
|
%
|
|
|
|
1,145
|
|
—
|
%
|
||||||||||
Total
|
|
|
937,047
|
|
15.5
|
%
|
|
|
|
980,289
|
|
15.5
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other investments
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Life settlements
|
|
|
129,474
|
|
2.1
|
%
|
|
|
|
130,268
|
|
2.1
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total investments
|
$
|
4,628,277
|
|
$
|
250,650
|
|
$
|
6,040,495
|
|
100.0
|
%
|
|
$
|
4,859,944
|
|
$
|
255,982
|
|
$
|
6,337,978
|
|
100.0
|
%
|
(1)
|
Investment Grade are securities with a rating of BBB- or higher.
|
(2)
|
Non-Investment Grade includes non-rated securities with a fair value of $28.1 million and $23.7 million as at
December 31, 2016
and
2015
, respectively.
|
|
December 31, 2016
|
||||||||||
|
Fair Value
|
||||||||||
|
Investment Grade
(1)
|
Non-Investment Grade
|
Total
|
%
|
|||||||
Fixed maturity investments:
|
|
|
|
|
|||||||
U.S. government & agency
|
$
|
47,885
|
|
$
|
—
|
|
$
|
47,885
|
|
4.8
|
%
|
Non-U.S. government
|
5,961
|
|
—
|
|
5,961
|
|
0.6
|
%
|
|||
Corporate
|
663,556
|
|
—
|
|
663,556
|
|
66.8
|
%
|
|||
Municipal
|
38,927
|
|
—
|
|
38,927
|
|
3.9
|
%
|
|||
Commercial mortgage-backed
|
151,395
|
|
—
|
|
151,395
|
|
15.2
|
%
|
|||
Asset-backed
|
79,806
|
|
—
|
|
79,806
|
|
8.0
|
%
|
|||
Total
|
987,530
|
|
—
|
|
987,530
|
|
99.3
|
%
|
|||
Other assets
|
—
|
|
—
|
|
7,135
|
|
0.7
|
%
|
|||
Total funds held - directly managed
|
$
|
987,530
|
|
$
|
—
|
|
$
|
994,665
|
|
100.0
|
%
|
(1)
|
Investment Grade are securities with a rating of BBB- or higher.
|
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and Annuities
|
|
Total
|
||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Short-term investments, trading, at fair value
|
|
$
|
201,188
|
|
|
$
|
7,938
|
|
|
$
|
6,160
|
|
|
$
|
7,632
|
|
|
$
|
222,918
|
|
Short-term investments, available-for-sale, at fair value
|
|
—
|
|
|
268
|
|
|
—
|
|
|
—
|
|
|
268
|
|
|||||
Fixed maturities, trading, at fair value
|
|
3,144,811
|
|
|
13,320
|
|
|
1,199,460
|
|
|
30,651
|
|
|
4,388,242
|
|
|||||
Fixed maturities, available-for-sale, at fair value
|
|
3,108
|
|
|
142,562
|
|
|
—
|
|
|
121,829
|
|
|
267,499
|
|
|||||
Equities, trading, at fair value
|
|
88,481
|
|
|
—
|
|
|
6,566
|
|
|
—
|
|
|
95,047
|
|
|||||
Other investments, at fair value
|
|
783,857
|
|
|
—
|
|
|
153,190
|
|
|
—
|
|
|
937,047
|
|
|||||
Other investments, at cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
131,651
|
|
|
131,651
|
|
|||||
Total investments
|
|
4,221,445
|
|
|
164,088
|
|
|
1,365,376
|
|
|
291,763
|
|
|
6,042,672
|
|
|||||
Cash and cash equivalents
|
|
916,900
|
|
|
83,548
|
|
|
295,341
|
|
|
22,856
|
|
|
1,318,645
|
|
|||||
Funds held - directly managed
|
|
994,665
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
994,665
|
|
|||||
Funds held by reinsured companies
|
|
48,525
|
|
|
22,883
|
|
|
10,665
|
|
|
—
|
|
|
82,073
|
|
|||||
Total investable assets
|
|
$
|
6,181,535
|
|
|
$
|
270,519
|
|
|
$
|
1,671,382
|
|
|
$
|
314,619
|
|
|
$
|
8,438,055
|
|
Duration
|
|
2.68
|
|
|
1.2
|
|
|
2.31
|
|
|
2.67
|
|
|
2.56
|
|
|||||
Average Credit Rating
|
|
A+
|
|
|
AA-
|
|
|
AA-
|
|
|
A+
|
|
|
A+
|
|
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and Annuities
|
|
Total
|
||||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Short-term investments, trading, at fair value
|
|
$
|
72,163
|
|
|
$
|
—
|
|
|
$
|
12,941
|
|
|
$
|
—
|
|
|
$
|
85,104
|
|
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
|
|
|
42,393
|
|
|
4,728,521
|
|
|||||
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
|
|
|
—
|
|
|
111,495
|
|
|||||
Other investments, at fair value
|
|
856,554
|
|
|
—
|
|
|
123,735
|
|
|
—
|
|
|
980,289
|
|
|||||
Other investments, at cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133,071
|
|
|
133,071
|
|
|||||
Total investments
|
|
4,482,345
|
|
|
219,875
|
|
|
1,350,135
|
|
|
288,426
|
|
|
6,340,781
|
|
|||||
Cash and cash equivalents
|
|
1,007,889
|
|
|
52,735
|
|
|
199,597
|
|
|
34,948
|
|
|
1,295,169
|
|
|||||
Funds held by reinsured companies
|
|
60,015
|
|
|
21,279
|
|
|
11,504
|
|
|
—
|
|
|
92,798
|
|
|||||
Total investable assets
|
|
$
|
5,550,249
|
|
|
$
|
293,889
|
|
|
$
|
1,561,236
|
|
|
$
|
323,374
|
|
|
$
|
7,728,748
|
|
Duration
|
|
1.69
|
|
|
1.80
|
|
|
2.09
|
|
|
2.63
|
|
|
1.81
|
|
|||||
Average Credit Rating
|
|
A+
|
|
|
AA-
|
|
|
AA-
|
|
|
AA-
|
|
|
A+
|
|
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
Net investment income
|
|
$
|
185,463
|
|
|
$
|
122,564
|
|
|
$
|
62,899
|
|
|
$
|
66,024
|
|
|
$
|
56,540
|
|
Net realized and unrealized gains (losses)
|
|
77,818
|
|
|
(41,523
|
)
|
|
119,341
|
|
|
51,991
|
|
|
(93,514
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net investment income
|
|
185,463
|
|
|
122,564
|
|
|
62,899
|
|
|
66,024
|
|
|
56,540
|
|
|||||
Average aggregate invested assets, at cost
(1)
|
|
8,537,807
|
|
|
7,481,593
|
|
|
1,056,214
|
|
|
6,165,984
|
|
|
1,315,609
|
|
|||||
Investment book yield
|
|
2.17
|
%
|
|
1.64
|
%
|
|
0.53
|
%
|
|
1.07
|
%
|
|
0.57
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
(2)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
263,281
|
|
|
81,041
|
|
|
182,240
|
|
|
118,015
|
|
|
(36,974
|
)
|
|||||
Average aggregate invested assets, at fair value
(1)
|
|
8,521,528
|
|
|
7,451,537
|
|
|
1,069,991
|
|
|
6,230,146
|
|
|
1,221,391
|
|
|||||
Financial statement portfolio return
|
|
3.09
|
%
|
|
1.09
|
%
|
|
2.00
|
%
|
|
1.89
|
%
|
|
(0.80
|
)%
|
|
|
Non-life Run-off
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
Net investment income
|
|
$
|
143,783
|
|
|
$
|
84,185
|
|
|
$
|
59,598
|
|
|
$
|
57,899
|
|
|
$
|
26,286
|
|
Net realized and unrealized gains (losses)
|
|
77,689
|
|
|
(31,193
|
)
|
|
108,882
|
|
|
48,030
|
|
|
(79,223
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net investment income
|
|
143,783
|
|
|
84,185
|
|
|
59,598
|
|
|
57,899
|
|
|
26,286
|
|
|||||
Average aggregate invested assets, at cost
|
|
6,321,143
|
|
|
5,566,751
|
|
|
754,392
|
|
|
4,763,458
|
|
|
803,293
|
|
|||||
Investment book yield
|
|
2.27
|
%
|
|
1.51
|
%
|
|
0.76
|
%
|
|
1.22
|
%
|
|
0.29
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
221,472
|
|
|
52,992
|
|
|
168,480
|
|
|
105,929
|
|
|
(52,937
|
)
|
|||||
Average aggregate invested assets, at fair value
|
|
6,316,343
|
|
|
5,550,471
|
|
|
765,872
|
|
|
4,824,326
|
|
|
726,145
|
|
|||||
Financial statement portfolio return
|
|
3.51
|
%
|
|
0.95
|
%
|
|
2.56
|
%
|
|
2.20
|
%
|
|
(1.25
|
)%
|
|
|
Atrium
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
Net investment income
|
|
$
|
2,940
|
|
|
$
|
2,225
|
|
|
$
|
715
|
|
|
$
|
1,748
|
|
|
$
|
477
|
|
Net realized and unrealized gains (losses)
|
|
(601
|
)
|
|
252
|
|
|
(853
|
)
|
|
41
|
|
|
211
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net investment income
|
|
2,940
|
|
|
2,225
|
|
|
715
|
|
|
1,748
|
|
|
477
|
|
|||||
Average aggregate invested assets, at cost
|
|
286,898
|
|
|
301,297
|
|
|
(14,399
|
)
|
|
338,793
|
|
|
(37,496
|
)
|
|||||
Investment book yield
|
|
1.02
|
%
|
|
0.74
|
%
|
|
0.28
|
%
|
|
0.52
|
%
|
|
0.22
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
2,339
|
|
|
2,477
|
|
|
(138
|
)
|
|
1,789
|
|
|
688
|
|
|||||
Average aggregate invested assets, at fair value
|
|
283,224
|
|
|
295,222
|
|
|
(11,998
|
)
|
|
338,109
|
|
|
(42,887
|
)
|
|||||
Financial statement portfolio return
|
|
0.83
|
%
|
|
0.84
|
%
|
|
(0.01
|
)%
|
|
0.53
|
%
|
|
0.31
|
%
|
|
|
StarStone
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
Net investment income
|
|
$
|
22,221
|
|
|
$
|
15,937
|
|
|
$
|
6,284
|
|
|
$
|
5,321
|
|
|
$
|
10,616
|
|
Net realized and unrealized gains (losses)
|
|
5,728
|
|
|
(9,784
|
)
|
|
15,512
|
|
|
2,136
|
|
|
(11,920
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net investment income
|
|
22,221
|
|
|
15,937
|
|
|
6,284
|
|
|
5,321
|
|
|
10,616
|
|
|||||
Average aggregate invested assets, at cost
|
|
1,607,916
|
|
|
1,504,087
|
|
|
103,829
|
|
|
1,014,587
|
|
|
489,500
|
|
|||||
Investment book yield
|
|
1.38
|
%
|
|
1.06
|
%
|
|
0.32
|
%
|
|
0.52%
|
|
|
0.54%
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
27,949
|
|
|
6,153
|
|
|
21,796
|
|
|
7,457
|
|
|
(1,304
|
)
|
|||||
Average aggregate invested assets, at fair value
|
|
1,598,423
|
|
|
1,499,342
|
|
|
99,081
|
|
|
1,015,494
|
|
|
483,848
|
|
|||||
Financial statement portfolio return
|
|
1.75
|
%
|
|
0.41
|
%
|
|
1.34
|
%
|
|
0.73
|
%
|
|
(0.32
|
)%
|
|
|
Life and Annuities
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
Net investment income
|
|
$
|
20,043
|
|
|
$
|
21,137
|
|
|
$
|
(1,094
|
)
|
|
$
|
1,056
|
|
|
$
|
20,081
|
|
Net realized and unrealized gains (losses)
|
|
(4,998
|
)
|
|
(798
|
)
|
|
(4,200
|
)
|
|
1,784
|
|
|
(2,582
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net investment income
|
|
20,043
|
|
|
21,137
|
|
|
(1,094
|
)
|
|
1,056
|
|
|
20,081
|
|
|||||
Average aggregate invested assets, at cost
|
|
321,850
|
|
|
150,617
|
|
|
171,233
|
|
|
49,146
|
|
|
101,471
|
|
|||||
Investment book yield
|
|
6.23
|
%
|
|
14.03
|
%
|
|
(7.80
|
)%
|
|
2.15
|
%
|
|
11.88
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
15,045
|
|
|
20,339
|
|
|
(5,294
|
)
|
|
2,840
|
|
|
17,499
|
|
|||||
Average aggregate invested assets, at fair value
|
|
323,538
|
|
|
147,652
|
|
|
175,886
|
|
|
52,217
|
|
|
95,435
|
|
|||||
Financial statement portfolio return
|
|
4.65
|
%
|
|
13.77
|
%
|
|
(9.12
|
)%
|
|
5.44
|
%
|
|
8.33
|
%
|
|
|
Years Ended December 31,
|
||||||||||||||||||
Cash provided by (used in):
|
|
2016
|
|
2015
|
|
Increase (decrease)
|
|
2014
|
|
Increase (decrease)
|
||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Operating activities
|
|
$
|
(202,689
|
)
|
|
$
|
(265,152
|
)
|
|
$
|
62,463
|
|
|
$
|
544,005
|
|
|
$
|
(809,157
|
)
|
Investing activities
|
|
156,709
|
|
|
19,885
|
|
|
136,824
|
|
|
(187,422
|
)
|
|
207,307
|
|
|||||
Financing activities
|
|
83,441
|
|
|
129,347
|
|
|
(45,906
|
)
|
|
131,586
|
|
|
(2,239
|
)
|
|||||
Effect of exchange rate changes on cash
|
|
(13,985
|
)
|
|
(18,533
|
)
|
|
4,548
|
|
|
(17,546
|
)
|
|
(987
|
)
|
|||||
Net increase (decrease) in cash and cash equivalents
|
|
23,476
|
|
|
(134,453
|
)
|
|
157,929
|
|
|
470,623
|
|
|
(605,076
|
)
|
|||||
Cash and cash equivalents, beginning of year
|
|
1,295,169
|
|
|
1,429,622
|
|
|
(134,453
|
)
|
|
958,999
|
|
|
470,623
|
|
|||||
Cash and cash equivalents, end of year
|
|
$
|
1,318,645
|
|
|
$
|
1,295,169
|
|
|
$
|
23,476
|
|
|
$
|
1,429,622
|
|
|
$
|
(134,453
|
)
|
•
|
A
four
-year term loan (the "Sussex Facility", formerly called the Companion Facility) that was originated on De
cember 24, 2014 with two financial institutions. As at
December 31, 2016
, the outstanding principal under this facility was $63.5 million, and there was no unutilized capacity.
|
•
|
A three-year unsecured term loan (
the "EGL Term Loan Facility") that was originated on November 18, 2016. As at December 31, 2016, the
outstanding principal under this facility was $75.0 million, and there was no unutilized capacity.
|
|
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)
|
$
|
6,111.6
|
|
|
$
|
1,224.3
|
|
|
$
|
1,999.1
|
|
|
$
|
928.1
|
|
|
$
|
1,960.1
|
|
Policy benefits for life and annuity contracts
(2)
|
298.7
|
|
|
18.6
|
|
|
37.5
|
|
|
35.7
|
|
|
206.9
|
|
|||||
Operating lease obligations
|
45.8
|
|
|
10.0
|
|
|
17.3
|
|
|
10.3
|
|
|
8.2
|
|
|||||
Investing Activities
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment commitments
|
144.0
|
|
|
57.8
|
|
|
55.5
|
|
|
30.7
|
|
|
—
|
|
|||||
Financing Activities
|
|
|
|
|
|
|
|
|
|
||||||||||
Loan repayments (including estimated interest payments)
|
748.7
|
|
|
28.9
|
|
|
719.8
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
7,432.7
|
|
|
$
|
1,423.5
|
|
|
$
|
2,829.2
|
|
|
$
|
1,004.8
|
|
|
$
|
2,175.2
|
|
(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
December 31, 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 audited consolidated financial statements as of
December 31, 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 audited consolidated balance sheet as at
December 31, 2016
of
$112.1 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. Amounts related to Pavonia are excluded as these are classified as liabilities held for sale, as described in "Note 5 - Held-For-Sale Business" in the notes to our consolidated financial statements included within Item 8 of this Annual Report on Form 10-K.
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
240,863
|
|
|
$
|
548,180
|
|
|
$
|
789,043
|
|
|
$
|
121,404
|
|
|
$
|
209,410
|
|
|
$
|
330,814
|
|
Environmental
|
94,432
|
|
|
67,646
|
|
|
162,078
|
|
|
29,986
|
|
|
29,972
|
|
|
59,958
|
|
||||||
General casualty
|
427,733
|
|
|
316,227
|
|
|
743,960
|
|
|
478,246
|
|
|
438,807
|
|
|
917,053
|
|
||||||
Workers' compensation/personal accident
|
1,360,743
|
|
|
693,585
|
|
|
2,054,328
|
|
|
1,502,615
|
|
|
822,758
|
|
|
2,325,373
|
|
||||||
Marine, aviation and transit
|
45,240
|
|
|
34,873
|
|
|
80,113
|
|
|
51,790
|
|
|
8,484
|
|
|
60,274
|
|
||||||
Construction defect
|
39,622
|
|
|
120,459
|
|
|
160,081
|
|
|
17,327
|
|
|
14,339
|
|
|
31,666
|
|
||||||
Other
|
407,490
|
|
|
100,934
|
|
|
508,424
|
|
|
460,579
|
|
|
150,396
|
|
|
610,975
|
|
||||||
Total
|
$
|
2,616,123
|
|
|
$
|
1,881,904
|
|
|
$
|
4,498,027
|
|
|
$
|
2,661,947
|
|
|
$
|
1,674,166
|
|
|
$
|
4,336,113
|
|
ULAE
|
|
|
|
|
218,336
|
|
|
|
|
|
|
249,341
|
|
||||||||||
Total
|
|
|
|
|
$
|
4,716,363
|
|
|
|
|
|
|
$
|
4,585,454
|
|
|
2016
|
|
2015
|
||||||||||
|
Total
|
|
% of
Total
|
|
Total
|
|
% of
Total
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||||
Asbestos
|
$
|
764,344
|
|
|
21.1
|
%
|
|
$
|
304,443
|
|
|
9.2
|
%
|
Environmental
|
156,869
|
|
|
4.3
|
%
|
|
52,187
|
|
|
1.6
|
%
|
||
General casualty
|
491,752
|
|
|
13.6
|
%
|
|
600,364
|
|
|
18.2
|
%
|
||
Workers' compensation/personal accident
|
1,372,823
|
|
|
37.9
|
%
|
|
1,507,505
|
|
|
45.8
|
%
|
||
Marine, aviation and transit
|
74,494
|
|
|
2.1
|
%
|
|
53,036
|
|
|
1.6
|
%
|
||
Construction defect
|
121,096
|
|
|
3.3
|
%
|
|
20,855
|
|
|
0.6
|
%
|
||
Other
|
421,145
|
|
|
11.6
|
%
|
|
507,065
|
|
|
15.4
|
%
|
||
ULAE
|
218,336
|
|
|
6.1
|
%
|
|
249,341
|
|
|
7.6
|
%
|
||
Total
|
$
|
3,620,859
|
|
|
100.0
|
%
|
|
$
|
3,294,796
|
|
|
100.0
|
%
|
•
|
Previous commutations completed by existing portfolio companies with policyholders of the newly-acquired company;
|
•
|
Nature of liabilities;
|
•
|
Size of incurred loss reserves;
|
•
|
Recent loss development history; and
|
•
|
Targets for claims audits.
|
•
|
We closely monitor cedant loss reporting and, for those cedants identified as providing inadequate, untimely or unusual reporting of losses, we conduct, in accordance with the provisions of the insurance and reinsurance contracts, detailed claims audits at the insured’s or reinsured’s premises. Such claims audits have the benefit of validating advised claims, determining whether the cedant’s loss reserving practices and reporting are adequate and identifying potential loss reserving issues of which our actuaries need to be made aware. Any required adjustments to advised claims reserves reported by cedants identified during the claims audits will be recorded as an adjustment to the advised case reserve.
|
•
|
Onsite claims audits are often supplemented by further reviews by our internal and external legal advisors to determine the reasonableness of advised case reserves and, if considered necessary, an adjustment to the reported case reserve will be recorded.
|
•
|
Our actuaries project expected paid and incurred loss development for each class of business, which is monitored on a quarterly basis. Should actual paid and incurred development differ significantly from the expected paid and incurred development, we will investigate the cause and, in conjunction with our actuaries, consider whether any adjustment to total loss reserves is required.
|
•
|
Our actuaries consider the quality of ceding company data as part of their ongoing evaluation of the liability for ultimate losses and LAE, and the methodologies they select for estimating ultimate losses inherently compensate for potential weaknesses in this data, including weaknesses in loss reports provided by cedants.
|
•
|
Gross, ceded and net incurred loss report - This report provides, for each reporting period, the total (including commuted policies) gross, ceded and net incurred loss development for each company and a commentary on each company’s loss development prepared by our Chief Reserving Actuary. The report highlights the causes of any unusual or significant loss development activity (including commutations) and includes commentary on quality and reliability of underlying data.
|
•
|
Actual versus expected gross incurred loss development report - This report provides a summary, and commentary thereon, of each company’s (excluding companies or portfolios of business acquired in the current year) non-commuted incurred gross losses compared to the estimate of the development of non-commuted incurred gross losses provided by our actuaries at the beginning of the year as part of the prior year’s reserving process.
|
•
|
Commutations summary schedule - This schedule summarizes all commutations completed during the year for all companies, and identifies the policyholder with which we commuted, the incurred losses settled by the commutation (comprising outstanding unpaid losses and case reserves) and the amount of the commutation settlement.
|
•
|
Analysis of paid, incurred and ultimate losses - This analysis for each company, and in the aggregate, provides a summary of the gross, ceded and net paid and incurred losses and the impact of applying our actuaries’ recommended loss reserves. This report, reviewed in conjunction with the previous reports, provides an analytical tool to review each company’s incurred loss or gain and reduction in IBNR reserves to assess whether the ultimate reduction in loss reserves appears reasonable in light of known developments within each company.
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
Low
|
|
Selected
|
|
High
|
|
Low
|
|
Selected
|
|
High
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
746,719
|
|
|
$
|
789,043
|
|
|
$
|
1,045,844
|
|
|
$
|
294,233
|
|
|
$
|
330,814
|
|
|
$
|
372,952
|
|
Environmental
|
154,685
|
|
|
162,078
|
|
|
217,113
|
|
|
53,739
|
|
|
59,958
|
|
|
67,349
|
|
||||||
General casualty
|
652,057
|
|
|
743,960
|
|
|
842,368
|
|
|
809,424
|
|
|
917,053
|
|
|
1,042,652
|
|
||||||
Workers' compensation/personal accident
|
1,840,895
|
|
|
2,054,328
|
|
|
2,450,898
|
|
|
2,048,319
|
|
|
2,325,373
|
|
|
2,628,883
|
|
||||||
Marine, aviation and transit
|
71,293
|
|
|
80,113
|
|
|
93,966
|
|
|
53,294
|
|
|
60,274
|
|
|
67,806
|
|
||||||
Construction defect
|
147,737
|
|
|
160,081
|
|
|
203,720
|
|
|
28,177
|
|
|
31,666
|
|
|
35,355
|
|
||||||
Other
|
451,161
|
|
|
508,424
|
|
|
584,098
|
|
|
542,086
|
|
|
610,975
|
|
|
688,841
|
|
||||||
ULAE
|
218,336
|
|
|
218,336
|
|
|
218,336
|
|
|
249,341
|
|
|
249,341
|
|
|
249,341
|
|
||||||
Total
|
$
|
4,282,883
|
|
|
$
|
4,716,363
|
|
|
$
|
5,656,343
|
|
|
$
|
4,078,613
|
|
|
$
|
4,585,454
|
|
|
$
|
5,153,179
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Provisions for A&E claims and ALAE at January 1
|
$
|
390,772
|
|
|
$
|
356,629
|
|
|
$
|
439,476
|
|
|
$
|
389,110
|
|
|
$
|
539,494
|
|
|
$
|
480,865
|
|
A&E losses and ALAE incurred during the year
|
3,760
|
|
|
(11,008
|
)
|
|
(10,690
|
)
|
|
(9,468
|
)
|
|
(11,369
|
)
|
|
(12,914
|
)
|
||||||
A&E losses and ALAE paid during the year
|
(40,761
|
)
|
|
(19,127
|
)
|
|
(39,633
|
)
|
|
(24,632
|
)
|
|
(88,649
|
)
|
|
(78,841
|
)
|
||||||
Provision for A&E claims and ALAE acquired during the year
|
597,350
|
|
|
594,719
|
|
|
1,619
|
|
|
1,619
|
|
|
—
|
|
|
—
|
|
||||||
Provision for A&E claims and ALAE at December 31
|
$
|
951,121
|
|
|
$
|
921,213
|
|
|
$
|
390,772
|
|
|
$
|
356,629
|
|
|
$
|
439,476
|
|
|
$
|
389,110
|
|
•
|
The existence of currently undiscovered polluted sites eligible for clean-up under the Comprehensive Environmental Response, Compensation, and Liability Act ("CERCLA") and related legislation.
|
•
|
Costs imposed due to joint and several liability if not all potentially responsible parties ("PRPs") are capable of paying their share.
|
•
|
The outcomes of legal challenges to certain policy terms such as the "absolute" pollution exclusion.
|
•
|
Potential future reforms and amendments to CERCLA, particularly as the resources of Superfund - the funding vehicle, established as part of CERCLA, to provide financing for cleanup of polluted sites where no PRP can be identified - become exhausted.
|
•
|
$86.5
Billion Ultimate Industry Asbestos Losses - This level of industry-wide losses and its comparison to industry-wide paid, incurred and outstanding case reserves is the base benchmarking assumption applied to Paid Market Share, Reserve-to-Paid, IBNR:Case Ratio and the Ultimate-to-Incurred asbestos reserving methodologies.
|
•
|
$40
Billion Ultimate Industry Environmental Losses - This level of industry-wide losses and its comparison to industry-wide paid, incurred and outstanding case reserves is the base benchmarking assumption applied to Paid Market Share, Reserve-to-Paid, IBNR:Case Ratio and the Ultimate-to-Incurred environmental reserving methodologies.
|
•
|
Loss Reporting Lag - Our subsidiaries assumed a mix of insurance and reinsurance exposures generally through the London market. As the available industry benchmark loss information, as supplied by our independent consulting actuaries, is compiled largely from U.S. direct insurance company experience, our loss reporting is expected to lag relative to available industry benchmark information. This time-lag used by each of our insurance subsidiaries varies from
1
to
5
years depending on the relative mix of domicile, percentages of product mix of insurance, reinsurance and retrocessional reinsurance, primary insurance, excess insurance, reinsurance of direct, and reinsurance of reinsurance within any given exposure category. Exposure portfolios written from a non-U.S. domicile are assumed to have a greater time-lag than portfolios written from a U.S. domicile. Portfolios with a larger proportion of reinsurance exposures are assumed to have a greater time-lag than portfolios with a larger proportion of insurance exposures.
|
Sensitivity to Industry Asbestos Ultimate Loss Assumption
|
|
Asbestos Loss Reserves
|
||
|
|
(in thousands of U.S. dollars)
|
||
Asbestos — $91.5 billion
|
|
$
|
907,400
|
|
Asbestos — $86.5 billion (selected)
|
|
789,043
|
|
|
Asbestos — $81.5 billion
|
|
670,687
|
|
Sensitivity to Industry Environmental Ultimate Loss Assumption
|
|
Environmental Loss
Reserves
|
||
|
|
(in thousands of U.S. dollars)
|
||
Environmental — $42.5 billion
|
|
$
|
210,702
|
|
Environmental — $40.0 billion (selected)
|
|
162,078
|
|
|
Environmental — $37.5 billion
|
|
113,455
|
|
Sensitivity to Time-Lag Assumption*
|
|
Asbestos
Loss
Reserves
|
|
Environmental
Loss
Reserves
|
||||
|
|
(in thousands of U.S. dollars)
|
||||||
Selected average o
f 1.2 years asbestos, 0.8 ye
ars environmental
|
|
$
|
789,043
|
|
|
$
|
162,078
|
|
Increase all portfolio lags by one year
|
|
828,496
|
|
|
175,045
|
|
||
Decrease all portfolio lags by one year
|
|
749,592
|
|
|
149,112
|
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
General casualty
|
$
|
12,449
|
|
|
$
|
24,040
|
|
|
$
|
36,489
|
|
|
$
|
11,170
|
|
|
$
|
18,413
|
|
|
$
|
29,583
|
|
Workers' compensation/personal accident
|
5,660
|
|
|
10,931
|
|
|
16,591
|
|
|
6,021
|
|
|
9,926
|
|
|
15,947
|
|
||||||
Marine, aviation and transit
|
21,236
|
|
|
41,010
|
|
|
62,246
|
|
|
20,761
|
|
|
34,222
|
|
|
54,983
|
|
||||||
Other
|
32,299
|
|
|
62,375
|
|
|
94,674
|
|
|
37,187
|
|
|
61,301
|
|
|
98,488
|
|
||||||
Total
|
$
|
71,644
|
|
|
$
|
138,356
|
|
|
$
|
210,000
|
|
|
$
|
75,139
|
|
|
$
|
123,862
|
|
|
$
|
199,001
|
|
ULAE
|
|
|
|
|
2,122
|
|
|
|
|
|
|
2,016
|
|
||||||||||
Total
|
|
|
|
|
$
|
212,122
|
|
|
|
|
|
|
$
|
201,017
|
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
General casualty
|
$
|
91,586
|
|
|
$
|
190,489
|
|
|
$
|
282,075
|
|
|
$
|
84,614
|
|
|
$
|
162,679
|
|
|
247,293
|
|
|
Workers' compensation/personal accident
|
54,395
|
|
|
89,939
|
|
|
144,334
|
|
|
32,636
|
|
|
50,950
|
|
|
83,586
|
|
||||||
Marine, aviation and transit
|
155,857
|
|
|
96,067
|
|
|
251,924
|
|
|
161,439
|
|
|
84,923
|
|
|
246,362
|
|
||||||
Other
|
199,861
|
|
|
164,363
|
|
|
364,224
|
|
|
177,749
|
|
|
165,259
|
|
|
343,008
|
|
||||||
Total
|
$
|
501,699
|
|
|
$
|
540,858
|
|
|
$
|
1,042,557
|
|
|
$
|
456,438
|
|
|
$
|
463,811
|
|
|
$
|
920,249
|
|
ULAE
|
|
|
|
|
16,825
|
|
|
|
|
|
|
13,429
|
|
||||||||||
Total
|
|
|
|
|
$
|
1,059,382
|
|
|
|
|
|
|
$
|
933,678
|
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Life
|
$
|
112,095
|
|
|
$
|
126,321
|
|
Annuities
|
—
|
|
|
—
|
|
||
|
112,095
|
|
|
126,321
|
|
||
Fair value adjustments
|
—
|
|
|
—
|
|
||
|
$
|
112,095
|
|
|
$
|
126,321
|
|
•
|
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 pricing sources or management's assumptions and internal valuation models may be used to determine the fair values.
|
|
|
Interest Rate Shift in Basis Points
|
||||||||||||||||||
As at December 31, 2016
|
|
-100
|
|
-50
|
|
—
|
|
+50
|
|
+100
|
||||||||||
|
|
(in millions of U.S. dollars)
|
||||||||||||||||||
Total Market Value
|
|
$
|
5,040
|
|
|
$
|
4,969
|
|
|
$
|
4,879
|
|
|
$
|
4,830
|
|
|
$
|
4,762
|
|
Market Value Change from Base
|
|
3.3
|
%
|
|
1.8
|
%
|
|
—
|
|
|
(1.0
|
)%
|
|
(2.4
|
)%
|
|||||
Change in Unrealized Value
|
|
$
|
161
|
|
|
$
|
90
|
|
|
$
|
—
|
|
|
$
|
(49
|
)
|
|
$
|
(117
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As at December 31, 2015
|
|
-100
|
|
-50
|
|
—
|
|
+50
|
|
+100
|
||||||||||
Total Market Value
|
|
$
|
5,279
|
|
|
$
|
5,213
|
|
|
$
|
5,116
|
|
|
$
|
5,086
|
|
|
$
|
5,027
|
|
Market Value Change from Base
|
|
3.2
|
%
|
|
1.9
|
%
|
|
—
|
|
|
(0.6
|
)%
|
|
(1.7
|
)%
|
|||||
Change in Unrealized Value
|
|
$
|
163
|
|
|
$
|
97
|
|
|
$
|
—
|
|
|
$
|
(30
|
)
|
|
$
|
(89
|
)
|
2016
|
|
GBP
|
|
Euro
|
|
AUD
|
|
CDN
|
|
Other
|
|
Total
|
||||||||||||
|
|
(in millions of U.S. dollars)
|
||||||||||||||||||||||
Total net foreign currency exposure
|
|
$
|
20.6
|
|
|
$
|
17.9
|
|
|
$
|
12.2
|
|
|
$
|
26.6
|
|
|
$
|
5.2
|
|
|
$
|
82.5
|
|
Pre-tax impact of a 10% movement of the U.S. dollar
(1)
|
|
$
|
2.1
|
|
|
$
|
1.8
|
|
|
$
|
1.2
|
|
|
$
|
2.7
|
|
|
$
|
0.5
|
|
|
$
|
8.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2015
|
|
GBP
|
|
Euro
|
|
AUD
|
|
CDN
|
|
Other
|
|
Total
|
||||||||||||
|
|
(in millions of U.S. dollars)
|
||||||||||||||||||||||
Total net foreign currency exposure
|
|
$
|
77.2
|
|
|
$
|
108.2
|
|
|
$
|
175.9
|
|
|
$
|
55.2
|
|
|
$
|
9.1
|
|
|
$
|
425.6
|
|
Pre-tax impact of a 10% movement of the U.S. dollar
(1)
|
|
$
|
7.7
|
|
|
$
|
10.8
|
|
|
$
|
17.6
|
|
|
$
|
5.5
|
|
|
$
|
0.9
|
|
|
$
|
42.5
|
|
(1)
|
Assumes
10%
change in U.S. dollar relative to other currencies
|
|
Page
|
CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
FINANCIAL STATEMENT SCHEDULES
|
|
|
2016
|
|
2015
|
||||
|
(expressed in thousands of U.S.
dollars, except share data) |
||||||
ASSETS
|
|
|
|
||||
Short-term investments, trading, at fair value
|
$
|
222,918
|
|
|
$
|
85,104
|
|
Short-term investments, available-for-sale, at fair value (amortized cost: 2016 — $287; 2015 — $8,630)
|
268
|
|
|
8,622
|
|
||
Fixed maturities, trading, at fair value
|
4,388,242
|
|
|
4,728,521
|
|
||
Fixed maturities, available-for-sale, at fair value (amortized cost: 2016 — $269,577; 2015 — $300,160)
|
267,499
|
|
|
293,679
|
|
||
Equities, trading, at fair value
|
95,047
|
|
|
111,495
|
|
||
Other investments, at fair value
|
937,047
|
|
|
980,289
|
|
||
Other investments, at cost
|
131,651
|
|
|
133,071
|
|
||
Total investments
|
6,042,672
|
|
|
6,340,781
|
|
||
Cash and cash equivalents
|
954,871
|
|
|
795,245
|
|
||
Restricted cash and cash equivalents
|
363,774
|
|
|
499,924
|
|
||
Funds held - directly managed
|
994,665
|
|
|
—
|
|
||
Premiums receivable
|
406,676
|
|
|
381,412
|
|
||
Deferred tax assets
|
11,374
|
|
|
29,906
|
|
||
Prepaid reinsurance premiums
|
219,115
|
|
|
121,427
|
|
||
Reinsurance balances recoverable
|
1,460,743
|
|
|
1,451,921
|
|
||
Funds held by reinsured companies
|
82,073
|
|
|
92,798
|
|
||
Deferred acquisition costs
|
58,114
|
|
|
89,123
|
|
||
Goodwill and intangible assets
|
184,855
|
|
|
191,304
|
|
||
Other assets
|
842,356
|
|
|
509,110
|
|
||
Assets held for sale
|
1,244,456
|
|
|
1,269,583
|
|
||
TOTAL ASSETS
|
$
|
12,865,744
|
|
|
$
|
11,772,534
|
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Losses and loss adjustment expenses
|
$
|
5,987,867
|
|
|
$
|
5,720,149
|
|
Policy benefits for life and annuity contracts
|
112,095
|
|
|
126,321
|
|
||
Unearned premiums
|
548,343
|
|
|
542,771
|
|
||
Insurance and reinsurance balances payable
|
394,021
|
|
|
271,801
|
|
||
Deferred tax liabilities
|
28,356
|
|
|
32,990
|
|
||
Loans payable
|
673,603
|
|
|
599,750
|
|
||
Other liabilities
|
705,318
|
|
|
350,752
|
|
||
Liabilities held for sale
|
1,150,787
|
|
|
1,189,554
|
|
||
TOTAL LIABILITIES
|
9,600,390
|
|
|
8,834,088
|
|
||
|
|
|
|
||||
COMMITMENTS AND CONTINGENCIES
|
|
|
|
||||
|
|
|
|
||||
REDEEMABLE NONCONTROLLING INTEREST
|
454,522
|
|
|
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: 16,175,250; 2015: 16,133,334)
|
16,175
|
|
|
16,133
|
|
||
Non-voting convertible ordinary shares:
|
|
|
|
||||
Series A (issued 2016: nil; 2015: 2,972,892)
|
—
|
|
|
2,973
|
|
||
Series C (issued and outstanding 2016: 2,792,157; 2015: 2,725,637)
|
2,792
|
|
|
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
|
1,380,109
|
|
|
1,373,044
|
|
||
Accumulated other comprehensive loss
|
(23,549
|
)
|
|
(35,162
|
)
|
||
Retained earnings
|
1,847,550
|
|
|
1,578,312
|
|
||
Total Enstar Group Limited Shareholders’ Equity
|
2,802,312
|
|
|
2,516,872
|
|
||
Noncontrolling interest
|
8,520
|
|
|
3,911
|
|
||
TOTAL SHAREHOLDERS’ EQUITY
|
2,810,832
|
|
|
2,520,783
|
|
||
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY
|
$
|
12,865,744
|
|
|
$
|
11,772,534
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
(expressed in thousands of U.S.
dollars, except share and per share data) |
||||||||||
INCOME
|
|
|
|
|
|
||||||
Net premiums earned
|
$
|
823,514
|
|
|
$
|
753,744
|
|
|
$
|
542,991
|
|
Fees and commission income
|
39,364
|
|
|
39,347
|
|
|
34,919
|
|
|||
Net investment income
|
185,463
|
|
|
122,564
|
|
|
66,024
|
|
|||
Net realized and unrealized gains (losses)
|
77,818
|
|
|
(41,523
|
)
|
|
51,991
|
|
|||
Other income
|
4,836
|
|
|
30,328
|
|
|
14,149
|
|
|||
|
1,130,995
|
|
|
904,460
|
|
|
710,074
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Net incurred losses and loss adjustment expenses
|
174,099
|
|
|
104,333
|
|
|
9,146
|
|
|||
Life and annuity policy benefits
|
(2,038
|
)
|
|
(546
|
)
|
|
84
|
|
|||
Acquisition costs
|
186,569
|
|
|
163,716
|
|
|
117,542
|
|
|||
General and administrative expenses
|
423,734
|
|
|
389,159
|
|
|
337,120
|
|
|||
Interest expense
|
20,642
|
|
|
19,403
|
|
|
12,922
|
|
|||
Net foreign exchange losses
|
665
|
|
|
3,373
|
|
|
5,962
|
|
|||
|
803,671
|
|
|
679,438
|
|
|
482,776
|
|
|||
EARNINGS BEFORE INCOME TAXES
|
327,324
|
|
|
225,022
|
|
|
227,298
|
|
|||
INCOME TAXES
|
(34,874
|
)
|
|
(12,650
|
)
|
|
(5,601
|
)
|
|||
NET EARNINGS FROM CONTINUING OPERATIONS
|
292,450
|
|
|
212,372
|
|
|
221,697
|
|
|||
NET EARNINGS (LOSS) FROM DISCONTINUING OPERATIONS, NET OF INCOME TAX EXPENSE
|
11,963
|
|
|
(2,031
|
)
|
|
5,539
|
|
|||
NET EARNINGS
|
304,413
|
|
|
210,341
|
|
|
227,236
|
|
|||
Less: Net loss (earnings) attributable to noncontrolling interest
|
(39,606
|
)
|
|
9,950
|
|
|
(13,487
|
)
|
|||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
264,807
|
|
|
$
|
220,291
|
|
|
$
|
213,749
|
|
|
|
|
|
|
|
||||||
Earnings per ordinary share attributable to Enstar Group Limited:
|
|
|
|
|
|
||||||
Basic:
|
|
|
|
|
|
||||||
Net earnings from continuing operations
|
$
|
13.10
|
|
|
$
|
11.55
|
|
|
$
|
11.31
|
|
Net earnings (loss) from discontinuing operations
|
0.62
|
|
|
(0.11
|
)
|
|
0.30
|
|
|||
Net earnings per ordinary share
|
$
|
13.72
|
|
|
$
|
11.44
|
|
|
$
|
11.61
|
|
Diluted:
|
|
|
|
|
|
||||||
Net earnings from continuing operations
|
$
|
13.00
|
|
|
$
|
11.46
|
|
|
$
|
11.15
|
|
Net earnings (loss) from discontinuing operations
|
0.62
|
|
|
(0.11
|
)
|
|
0.29
|
|
|||
Net earnings per ordinary share
|
$
|
13.62
|
|
|
$
|
11.35
|
|
|
$
|
11.44
|
|
Weighted average ordinary shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
19,299,426
|
|
|
19,252,072
|
|
|
18,409,069
|
|
|||
Diluted
|
19,447,241
|
|
|
19,407,756
|
|
|
18,678,130
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
(expressed in thousands of U.S. dollars)
|
||||||||||
NET EARNINGS
|
$
|
304,413
|
|
|
$
|
210,341
|
|
|
$
|
227,236
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Unrealized holding gains (losses) on fixed income investments arising during the year
|
4,776
|
|
|
(3,219
|
)
|
|
(6,297
|
)
|
|||
Reclassification adjustment for net realized gains included in net earnings
|
(384
|
)
|
|
(266
|
)
|
|
(58
|
)
|
|||
Unrealized gains (losses) arising during the year, net of reclassification adjustment
|
4,392
|
|
|
(3,485
|
)
|
|
(6,355
|
)
|
|||
Decrease (increase) in defined benefit pension liability
|
3,079
|
|
|
3
|
|
|
(5,477
|
)
|
|||
Currency translation adjustment
|
4,793
|
|
|
(24,694
|
)
|
|
(19,421
|
)
|
|||
Total other comprehensive gain (loss)
|
12,264
|
|
|
(28,176
|
)
|
|
(31,253
|
)
|
|||
Comprehensive income
|
316,677
|
|
|
182,165
|
|
|
195,983
|
|
|||
Less comprehensive (income) loss attributable to noncontrolling interest
|
(40,257
|
)
|
|
15,650
|
|
|
(8,898
|
)
|
|||
COMPREHENSIVE INCOME ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
276,420
|
|
|
$
|
197,815
|
|
|
$
|
187,085
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
(expressed in thousands of U.S. dollars)
|
||||||||||
Share Capital — Ordinary Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
16,133
|
|
|
$
|
15,761
|
|
|
$
|
13,803
|
|
Issue of shares
|
42
|
|
|
63
|
|
|
1,958
|
|
|||
Conversion of Series E Non-Voting Convertible Ordinary Shares
|
—
|
|
|
309
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
16,175
|
|
|
$
|
16,133
|
|
|
$
|
15,761
|
|
Share Capital — Series A Non-Voting Convertible Ordinary Shares
|
|
|
|
|
|
||||||
Balance, beginning and end of year
|
$
|
2,973
|
|
|
$
|
2,973
|
|
|
$
|
2,973
|
|
Shares converted to Series C Convertible Participating Non-Voting Perpetual Preferred Stock
|
(2,973
|
)
|
|
—
|
|
|
—
|
|
|||
Balance, end of period
|
$
|
—
|
|
|
$
|
2,973
|
|
|
$
|
2,973
|
|
Share Capital — Series C Non-Voting Convertible Ordinary Shares
|
|
|
|
|
|
||||||
Balance, beginning and end of year
|
$
|
2,726
|
|
|
$
|
2,726
|
|
|
$
|
2,726
|
|
Warrants exercised
|
66
|
|
|
—
|
|
|
—
|
|
|||
Balance, end of period
|
$
|
2,792
|
|
|
$
|
2,726
|
|
|
$
|
2,726
|
|
Share Capital — Series E Non-Voting Convertible Ordinary Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
405
|
|
|
$
|
714
|
|
|
$
|
—
|
|
(Conversion to Ordinary Shares) / Conversion of Series B Preferred Stock
|
—
|
|
|
(309
|
)
|
|
714
|
|
|||
Balance, end of year
|
$
|
405
|
|
|
$
|
405
|
|
|
$
|
714
|
|
Share Capital — Series B Convertible Participating Non-Voting Perpetual Preferred Stock
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Issue of shares
|
—
|
|
|
—
|
|
|
714
|
|
|||
Shares converted to Series E Non-Voting Convertible Ordinary Shares
|
—
|
|
|
—
|
|
|
(714
|
)
|
|||
Balance, end of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
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 year
|
$
|
(421,559
|
)
|
|
$
|
(421,559
|
)
|
|
$
|
(421,559
|
)
|
Additional Paid-in Capital
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
1,373,044
|
|
|
$
|
1,321,715
|
|
|
$
|
962,145
|
|
Issue of shares and warrants
|
529
|
|
|
1,765
|
|
|
354,622
|
|
|||
Conversion of Series A Non-Voting Convertible Ordinary Stock
|
2,584
|
|
|
—
|
|
|
—
|
|
|||
Amortization of share-based compensation
|
3,952
|
|
|
7,867
|
|
|
4,948
|
|
|||
Equity attributable to purchase of noncontrolling shareholders’ interest in subsidiaries
|
$
|
—
|
|
|
$
|
41,697
|
|
|
$
|
—
|
|
Balance, end of year
|
$
|
1,380,109
|
|
|
$
|
1,373,044
|
|
|
$
|
1,321,715
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
(35,162
|
)
|
|
$
|
(12,686
|
)
|
|
$
|
13,978
|
|
Currency translation adjustment
|
|
|
|
|
|
||||||
Balance, beginning of year
|
(23,790
|
)
|
|
(2,779
|
)
|
|
14,264
|
|
|||
Change in currency translation adjustment
|
4,797
|
|
|
(23,948
|
)
|
|
(17,043
|
)
|
|||
Purchase of noncontrolling shareholders' interest in subsidiaries
|
—
|
|
|
2,937
|
|
|
—
|
|
|||
Balance, end of year
|
(18,993
|
)
|
|
(23,790
|
)
|
|
(2,779
|
)
|
|||
Defined benefit pension liability
|
|
|
|
|
|
||||||
Balance, beginning of year
|
(7,723
|
)
|
|
(7,726
|
)
|
|
(2,249
|
)
|
|||
Change in defined benefit pension liability
|
3,079
|
|
|
3
|
|
|
(5,477
|
)
|
|||
Balance, end of year
|
(4,644
|
)
|
|
(7,723
|
)
|
|
(7,726
|
)
|
|||
Unrealized gains (losses) on investments
|
|
|
|
|
|
||||||
Balance, beginning of year
|
(3,649
|
)
|
|
(2,181
|
)
|
|
1,963
|
|
|||
Change in unrealized losses on investments
|
3,737
|
|
|
(1,780
|
)
|
|
(4,144
|
)
|
|||
Purchase of noncontrolling shareholders’ interest in subsidiaries
|
—
|
|
|
312
|
|
|
—
|
|
|||
Balance, end of year
|
88
|
|
|
(3,649
|
)
|
|
(2,181
|
)
|
|||
Balance, end of year
|
$
|
(23,549
|
)
|
|
$
|
(35,162
|
)
|
|
$
|
(12,686
|
)
|
Retained Earnings
|
|
|
|
|
|
||||||
Balance, beginning of year
|
1,578,312
|
|
|
$
|
1,395,206
|
|
|
$
|
1,181,457
|
|
|
Net earnings attributable to Enstar Group Limited
|
264,807
|
|
|
220,291
|
|
|
213,749
|
|
|||
Change in redemption of redeemable noncontrolling interests
|
4,431
|
|
|
(37,185
|
)
|
|
—
|
|
|||
Balance, end of year
|
$
|
1,847,550
|
|
|
$
|
1,578,312
|
|
|
$
|
1,395,206
|
|
Noncontrolling Interest (excludes redeemable noncontrolling interests)
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
3,911
|
|
|
$
|
217,970
|
|
|
$
|
222,000
|
|
Sale of noncontrolling shareholders' interest in subsidiaries
|
—
|
|
|
(195,347
|
)
|
|
—
|
|
|||
Return of capital
|
—
|
|
|
—
|
|
|
(11,864
|
)
|
|||
Dividends paid
|
—
|
|
|
(733
|
)
|
|
(18,108
|
)
|
|||
Contribution of capital
|
5,643
|
|
|
680
|
|
|
18,081
|
|
Reallocation from (to) redeemable noncontrolling interest
|
—
|
|
|
(15,801
|
)
|
|
1,028
|
|
|||
Net earnings (loss) attributable to noncontrolling interest
|
(1,034
|
)
|
|
(1,153
|
)
|
|
9,429
|
|
|||
Foreign currency translation adjustments
|
—
|
|
|
(1,558
|
)
|
|
(2,181
|
)
|
|||
Net movement in unrealized holding losses on investments
|
—
|
|
|
(147
|
)
|
|
(415
|
)
|
|||
Balance, end of year
|
$
|
8,520
|
|
|
$
|
3,911
|
|
|
$
|
217,970
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
(expressed in thousands of U.S. dollars)
|
||||||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net earnings
|
$
|
304,413
|
|
|
$
|
210,341
|
|
|
$
|
227,236
|
|
Net (earnings) loss from discontinued operations
|
(11,963
|
)
|
|
2,031
|
|
|
(5,539
|
)
|
|||
Adjustments to reconcile net earnings to cash flows provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Realized losses (gains) on sale of investments
|
7,036
|
|
|
(15,859
|
)
|
|
(22,169
|
)
|
|||
Unrealized losses (gains) on investments
|
(84,854
|
)
|
|
57,380
|
|
|
(29,810
|
)
|
|||
Other non-cash items
|
8,566
|
|
|
3,984
|
|
|
(1,268
|
)
|
|||
Depreciation and other amortization
|
34,938
|
|
|
40,922
|
|
|
43,870
|
|
|||
Net change in trading securities held on behalf of policyholders
|
(1,284
|
)
|
|
(7,241
|
)
|
|
4,256
|
|
|||
Sales and maturities of trading securities
|
3,406,788
|
|
|
3,651,680
|
|
|
2,836,921
|
|
|||
Purchases of trading securities
|
(3,100,515
|
)
|
|
(4,052,430
|
)
|
|
(1,986,441
|
)
|
|||
Changes in:
|
|
|
|
|
|
||||||
Reinsurance balances recoverable
|
(21,866
|
)
|
|
391,182
|
|
|
428,718
|
|
|||
Funds held by reinsured companies
|
(967,379
|
)
|
|
32,435
|
|
|
114,348
|
|
|||
Losses and loss adjustment expenses
|
259,339
|
|
|
(276,711
|
)
|
|
(967,263
|
)
|
|||
Policy benefits for life and annuity contracts
|
(11,037
|
)
|
|
9,110
|
|
|
(839
|
)
|
|||
Insurance and reinsurance balances payable
|
120,515
|
|
|
(20,635
|
)
|
|
(190,464
|
)
|
|||
Unearned premiums
|
5,682
|
|
|
(19,355
|
)
|
|
8,000
|
|
|||
Other operating assets and liabilities
|
(151,068
|
)
|
|
(271,986
|
)
|
|
84,449
|
|
|||
Net cash flows provided by (used in) operating activities
|
(202,689
|
)
|
|
(265,152
|
)
|
|
544,005
|
|
|||
INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Acquisitions, net of cash acquired
|
$
|
(18,454
|
)
|
|
$
|
130,667
|
|
|
$
|
60,319
|
|
Sales and maturities of available-for-sale securities
|
81,596
|
|
|
142,824
|
|
|
109,994
|
|
|||
Purchase of available-for-sale securities
|
(52,568
|
)
|
|
(102,214
|
)
|
|
(116,738
|
)
|
|||
Purchase of other investments
|
(91,093
|
)
|
|
(315,583
|
)
|
|
(346,313
|
)
|
|||
Redemption of other investments
|
245,069
|
|
|
165,711
|
|
|
104,684
|
|
|||
Other investing activities
|
(7,841
|
)
|
|
(1,520
|
)
|
|
632
|
|
|||
Net cash flows provided by (used in) investing activities
|
156,709
|
|
|
19,885
|
|
|
(187,422
|
)
|
|||
FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Distribution of capital to noncontrolling interest
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(11,864
|
)
|
Contribution by noncontrolling interest
|
5,643
|
|
|
680
|
|
|
17,768
|
|
|||
Contribution by redeemable noncontrolling interest
|
—
|
|
|
15,728
|
|
|
273,035
|
|
|||
Dividends paid to noncontrolling interest
|
—
|
|
|
(16,861
|
)
|
|
(18,108
|
)
|
|||
Purchase of noncontrolling interest
|
—
|
|
|
(150,400
|
)
|
|
—
|
|
|||
Receipt of loans
|
571,048
|
|
|
657,700
|
|
|
70,000
|
|
|||
Repayment of loans
|
(493,250
|
)
|
|
(377,500
|
)
|
|
(199,245
|
)
|
|||
Net cash flows provided by financing activities
|
83,441
|
|
|
129,347
|
|
|
131,586
|
|
|||
EFFECT OF EXCHANGE RATE CHANGES ON FOREIGN CURRENCY CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
(13,985
|
)
|
|
(18,533
|
)
|
|
(17,546
|
)
|
|||
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
23,476
|
|
|
(134,453
|
)
|
|
470,623
|
|
|||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR
|
1,295,169
|
|
|
1,429,622
|
|
|
958,999
|
|
|||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR
|
$
|
1,318,645
|
|
|
$
|
1,295,169
|
|
|
$
|
1,429,622
|
|
|
|
|
|
|
|
||||||
Supplemental Cash Flow Information:
|
|
|
|
|
|
||||||
Income taxes paid, net of refunds
|
$
|
22,216
|
|
|
$
|
33,305
|
|
|
$
|
41,830
|
|
Interest paid
|
$
|
19,451
|
|
|
$
|
19,395
|
|
|
$
|
16,130
|
|
|
|
|
|
|
|
||||||
Reconciliation to Consolidated Balance Sheets:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
954,871
|
|
|
$
|
795,245
|
|
|
$
|
897,674
|
|
Restricted cash and cash equivalents
|
363,774
|
|
|
499,924
|
|
|
531,948
|
|
|||
Cash, cash equivalents and restricted cash
|
$
|
1,318,645
|
|
|
$
|
1,295,169
|
|
|
$
|
1,429,622
|
|
(i)
|
Non-life Run-off - This segment is comprised of the operations of our subsidiaries that are running off their property and casualty and other non-life business. It also includes our management business, which manages the run-off portfolios of third parties through our service companies.
|
(ii)
|
Atrium - Atrium Underwriters Ltd. is a managing general agent at Lloyd’s of London ("Lloyd's"), which manages Syndicate 609. Through a corporate capital vehicle, Atrium 5 Ltd., we provide
25%
of the syndicate’s underwriting capacity and capital (with the balance provided by traditional Lloyd’s Names). Atrium underwrites specialist marine, energy, aerospace, non-marine and liability classes.
|
(iii)
|
StarStone - StarStone is a global specialty insurer that underwrites a diverse range of property, casualty and specialty insurance through its operations in Bermuda, the United States, the United Kingdom, and Continental Europe. Certain run-off business of StarStone is recorded in our Non-life Run-off segment.
|
(iv)
|
Life and Annuities - This segment comprises our subsidiaries managing our closed-blocks of life and annuity business and our life settlements business.
|
•
|
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, 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.
|
Purchase price
|
$
|
88,500
|
|
Net assets acquired at fair value
|
$
|
88,500
|
|
Excess of purchase price over fair value of net assets acquired
|
$
|
—
|
|
Purchase price
|
$
|
35,225
|
|
Net assets acquired at fair value
|
$
|
35,225
|
|
Excess of purchase price over fair value of net assets acquired
|
$
|
—
|
|
|
Life and Annuities
Segment |
|
Non-life
Run-off Segment |
|
Total
|
||||||
ASSETS
|
|
|
|
|
|
||||||
Short-term investments, trading, at fair value
|
$
|
—
|
|
|
$
|
8,644
|
|
|
$
|
8,644
|
|
Short-term investments, available-for-sale, at fair value
|
6,687
|
|
|
—
|
|
|
6,687
|
|
|||
Fixed maturities, trading, at fair value
|
—
|
|
|
31,350
|
|
|
31,350
|
|
|||
Fixed maturities, available-for-sale, at fair value
|
96,656
|
|
|
—
|
|
|
96,656
|
|
|||
Other investments, at fair value
|
—
|
|
|
1,339
|
|
|
1,339
|
|
|||
Total investments
|
103,343
|
|
|
41,333
|
|
|
144,676
|
|
|||
Cash and cash equivalents
|
25,258
|
|
|
39,451
|
|
|
64,709
|
|
|||
Reinsurance balances recoverable — reserves
|
302
|
|
|
4,041
|
|
|
4,343
|
|
|||
Reinsurance balances recoverable — paids
|
1,320
|
|
|
10,831
|
|
|
12,151
|
|
|||
Prepaid reinsurance premiums
|
—
|
|
|
3,213
|
|
|
3,213
|
|
|||
Other assets
|
2,298
|
|
|
3,097
|
|
|
5,395
|
|
|||
TOTAL ASSETS
|
132,521
|
|
|
101,966
|
|
|
234,487
|
|
|||
LIABILITIES
|
|
|
|
|
|
||||||
Losses and LAE
|
117,188
|
|
|
56,021
|
|
|
173,209
|
|
|||
Funds withheld
|
—
|
|
|
473
|
|
|
473
|
|
|||
Insurance and reinsurance balances payable
|
779
|
|
|
6,212
|
|
|
6,991
|
|
|||
Unearned premium
|
—
|
|
|
5,969
|
|
|
5,969
|
|
|||
Other liabilities
|
2,875
|
|
|
9,745
|
|
|
12,620
|
|
|||
TOTAL LIABILITIES
|
120,842
|
|
|
78,420
|
|
|
199,262
|
|
|||
NET ASSETS ACQUIRED AT FAIR VALUE
|
$
|
11,679
|
|
|
$
|
23,546
|
|
|
$
|
35,225
|
|
Purchase price
|
$
|
173,058
|
|
Net assets acquired at fair value
|
$
|
173,058
|
|
Excess of purchase price over fair value of net assets acquired
|
$
|
—
|
|
ASSETS
|
|
||
Other investments
|
$
|
142,182
|
|
Cash and cash equivalents
|
5,043
|
|
|
Other assets
|
26,376
|
|
|
TOTAL ASSETS
|
$
|
173,601
|
|
TOTAL LIABILITIES
|
543
|
|
|
NET ASSETS ACQUIRED AT FAIR VALUE
|
$
|
173,058
|
|
Purchase price
|
$
|
218,000
|
|
Net assets acquired at fair value
|
$
|
218,000
|
|
Excess of purchase price over fair value of net assets acquired
|
$
|
—
|
|
ASSETS
|
|
||
Short-term investments, trading, at fair value
|
$
|
85,309
|
|
Fixed maturities, trading, at fair value
|
523,227
|
|
|
Equities, trading, at fair value
|
31,439
|
|
|
Total investments
|
639,975
|
|
|
Cash and cash equivalents
|
358,458
|
|
|
Restricted cash and cash equivalents
|
15,279
|
|
|
Accrued interest receivable
|
3,984
|
|
|
Premiums receivable
|
37,190
|
|
|
Reinsurance balances recoverable
|
483,816
|
|
|
Prepaid reinsurance premiums
|
28,751
|
|
|
Other assets
|
43,939
|
|
|
TOTAL ASSETS
|
1,611,392
|
|
|
LIABILITIES
|
|
||
Losses and LAE
|
1,257,205
|
|
|
Insurance and reinsurance balances payable
|
3,030
|
|
|
Unearned premium
|
79,293
|
|
|
Funds withheld
|
42,090
|
|
|
Other liabilities
|
11,774
|
|
|
TOTAL LIABILITIES
|
1,393,392
|
|
|
NET ASSETS ACQUIRED AT FAIR VALUE
|
$
|
218,000
|
|
|
Enstar Group
Limited |
|
Unaudited
|
||||||||||||||||||||
2015
|
|
Sussex
|
|
Alpha
|
|
Wilton Re
|
|
Pro forma
Adjustments |
|
Enstar
Group Limited - Pro forma |
|||||||||||||
Total income
|
$
|
904,460
|
|
|
$
|
29,990
|
|
|
$
|
31,884
|
|
|
$
|
5,793
|
|
|
$
|
9,494
|
|
|
$
|
981,621
|
|
Total expenses
|
(694,119
|
)
|
|
(39,860
|
)
|
|
(47,026
|
)
|
|
(3,628
|
)
|
|
5,894
|
|
|
(778,739
|
)
|
||||||
Total noncontrolling interest
|
9,950
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,950
|
|
||||||
Net earnings (loss)
|
$
|
220,291
|
|
|
$
|
(9,870
|
)
|
|
$
|
(15,142
|
)
|
|
$
|
2,165
|
|
|
$
|
15,388
|
|
|
$
|
212,832
|
|
Income:
|
|
|
(a) Reversal of amortization of fair value adjustments related to unearned premium included in Enstar Group results but reflected in 2014 pro formas
|
13,344
|
|
(b) Adjustment to recognize amortization of fair value adjustments related to unearned premium
|
(3,850
|
)
|
|
9,494
|
|
Expenses:
|
|
|
(a) Adjustment to interest expense to reflect financing costs of the acquisition for the period
|
(1,098
|
)
|
(b) Adjustment to recognize amortization of fair value adjustments related to acquired losses and LAE liabilities and reinsurance balances recoverable
|
(451
|
)
|
(c) Reversal of amortization of fair value adjustments related to acquisition costs included in Enstar Group results but reflected in 2014 pro formas
|
16,173
|
|
(d) Adjustment to income taxes for pro forma adjustments
|
(8,730
|
)
|
|
5,894
|
|
|
Enstar Group
Limited |
|
Unaudited
|
||||||||||||||||||||
2014
|
|
Sussex
|
|
Alpha
|
|
Wilton Re
|
|
Pro forma
Adjustments |
|
Enstar
Group Limited - Pro forma |
|||||||||||||
Total income
|
$
|
710,074
|
|
|
$
|
267,939
|
|
|
$
|
44,910
|
|
|
$
|
17,378
|
|
|
$
|
(14,557
|
)
|
|
$
|
1,025,744
|
|
Total expenses
|
(482,838
|
)
|
|
(360,018
|
)
|
|
(52,103
|
)
|
|
(10,884
|
)
|
|
(3,026
|
)
|
|
(908,869
|
)
|
||||||
Total noncontrolling interest
|
(13,487
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,487
|
)
|
||||||
Net earnings (loss)
|
$
|
213,749
|
|
|
$
|
(92,079
|
)
|
|
$
|
(7,193
|
)
|
|
$
|
6,494
|
|
|
$
|
(17,583
|
)
|
|
$
|
103,388
|
|
Income
:
|
|
|
(a) Adjustment to recognize amortization of fair value adjustments related to unearned premium
|
(14,557
|
)
|
Expenses
:
|
|
|
(a) Adjustment to interest expense to reflect financing costs of the acquisition for the period
|
(5,744
|
)
|
(b) Adjustment to recognize amortization of fair value adjustments related to acquired losses and LAE liabilities, deferred acquisition costs and reinsurance balances recoverable
|
(5,417
|
)
|
(c) Adjustment to income taxes for pro forma adjustments
|
8,135
|
|
|
(3,026
|
)
|
Purchase price
|
$
|
656,088
|
|
Net assets acquired at fair value
|
$
|
643,088
|
|
Excess of purchase price over fair value of net assets acquired
|
$
|
13,000
|
|
|
StarStone
Segment
|
|
Non-life
Run-off
Segment
|
|
Total
|
||||||
ASSETS
|
|
|
|
|
|
||||||
Short-term investments, trading, at fair value
|
$
|
73,425
|
|
|
$
|
25,888
|
|
|
$
|
99,313
|
|
Fixed maturities, trading, at fair value
|
736,765
|
|
|
329,235
|
|
|
1,066,000
|
|
|||
Other investments
|
2,068
|
|
|
—
|
|
|
2,068
|
|
|||
Total investments
|
812,258
|
|
|
355,123
|
|
|
1,167,381
|
|
|||
Cash and cash equivalents
|
211,718
|
|
|
127,890
|
|
|
339,608
|
|
|||
Restricted cash and cash equivalents
|
22,779
|
|
|
—
|
|
|
22,779
|
|
|||
Premiums receivable
|
321,350
|
|
|
—
|
|
|
321,350
|
|
|||
Reinsurance balances recoverable — reserves
|
210,742
|
|
|
152,057
|
|
|
362,799
|
|
|||
Reinsurance balances recoverable — paids
|
21,122
|
|
|
20,100
|
|
|
41,222
|
|
|||
Prepaid reinsurance premiums
|
144,221
|
|
|
25,221
|
|
|
169,442
|
|
|||
Intangible assets
|
43,900
|
|
|
—
|
|
|
43,900
|
|
|||
Other assets
|
37,621
|
|
|
—
|
|
|
37,621
|
|
|||
TOTAL ASSETS
|
1,825,711
|
|
|
680,391
|
|
|
2,506,102
|
|
|||
LIABILITIES
|
|
|
|
|
|
||||||
Losses and LAE
|
675,424
|
|
|
588,822
|
|
|
1,264,246
|
|
|||
Insurance and reinsurance balances payable
|
140,997
|
|
|
42,447
|
|
|
183,444
|
|
|||
Unearned premium
|
343,840
|
|
|
49,122
|
|
|
392,962
|
|
|||
Other liabilities
|
22,362
|
|
|
—
|
|
|
22,362
|
|
|||
TOTAL LIABILITIES
|
1,182,623
|
|
|
680,391
|
|
|
1,863,014
|
|
|||
NET ASSETS ACQUIRED AT FAIR VALUE
|
643,088
|
|
|
—
|
|
|
643,088
|
|
|||
Goodwill
|
13,000
|
|
|
—
|
|
|
13,000
|
|
|||
ACQUISITION DATE FAIR VALUE
|
$
|
656,088
|
|
|
$
|
—
|
|
|
$
|
656,088
|
|
|
Amount
|
|
Economic
Useful Life
|
||
Syndicate capacity
|
$
|
4,000
|
|
|
Indefinite
|
U.S. insurance licenses
|
19,900
|
|
|
Indefinite
|
|
Technology
|
15,000
|
|
|
4 Years
|
|
Brand
|
5,000
|
|
|
6 Years
|
|
Intangible assets as of the acquisition date
|
$
|
43,900
|
|
|
|
|
|
Enstar Group
Limited
|
|
Unaudited
|
||||||||||||
2014
|
|
StarStone
|
|
Proforma
Adjustments
|
|
Enstar Group
Limited - Proforma
|
||||||||||
Total income
|
|
$
|
710,074
|
|
|
$
|
147,193
|
|
|
$
|
(1,846
|
)
|
|
$
|
855,421
|
|
Total expenses
|
|
(482,838
|
)
|
|
(145,479
|
)
|
|
3,670
|
|
|
(624,647
|
)
|
||||
Total noncontrolling interest
|
|
(13,487
|
)
|
|
—
|
|
|
(1,451
|
)
|
|
(14,938
|
)
|
||||
Net earnings
|
|
$
|
213,749
|
|
|
$
|
1,714
|
|
|
$
|
373
|
|
|
$
|
215,836
|
|
|
|
|
Income
:
|
|
|
(a) Adjustment to recognize amortization of fair value adjustments related to unearned premium
|
(1,846
|
)
|
Expenses
:
|
|
|
(a) Adjustment to recognize amortization of definite-lived intangible assets
|
(1,146
|
)
|
(b) Adjustment to recognize amortization of fair value adjustments related to acquired losses and loss adjustment expense liabilities and reinsurance balances recoverable
|
4,816
|
|
|
3,670
|
|
(c) Adjustment to noncontrolling interest for pro forma condensed consolidated statement of earnings
|
(1,451
|
)
|
|
December 31,
2016 |
|
December 31,
2015 |
||||
Assets:
|
|
|
|
||||
Short-term investments, trading, at fair value
|
$
|
—
|
|
|
$
|
2,246
|
|
Fixed maturities, trading, at fair value
|
326,382
|
|
|
262,273
|
|
||
Fixed maturities, held-to-maturity, at amortized cost
|
765,554
|
|
|
790,866
|
|
||
Equities, trading, at fair value
|
4,428
|
|
|
4,446
|
|
||
Other investments, at fair value
|
15,114
|
|
|
53,743
|
|
||
Cash and cash equivalents
|
18,018
|
|
|
26,680
|
|
||
Restricted cash and cash equivalents
|
5,202
|
|
|
11,415
|
|
||
Deferred tax assets
|
31,500
|
|
|
31,531
|
|
||
Reinsurance balances recoverable
|
18,029
|
|
|
22,083
|
|
||
Other assets
|
60,229
|
|
|
64,300
|
|
||
Total assets held for sale
|
$
|
1,244,456
|
|
|
$
|
1,269,583
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Policy benefits for life and annuity contracts
|
$
|
1,144,850
|
|
|
$
|
1,178,376
|
|
Other liabilities
|
5,937
|
|
|
11,083
|
|
||
Total liabilities held for sale
|
$
|
1,150,787
|
|
|
$
|
1,189,459
|
|
|
December 31,
2016 |
|
December 31,
2015 |
|
December 31,
2014 |
||||||
INCOME
|
|
|
|
|
|
||||||
Net premiums earned
|
$
|
69,089
|
|
|
$
|
85,327
|
|
|
$
|
103,459
|
|
Net investment income
|
38,140
|
|
|
35,404
|
|
|
36,599
|
|
|||
Net realized and unrealized gains (losses)
|
4,263
|
|
|
271
|
|
|
10,628
|
|
|||
Other income
|
1,912
|
|
|
7,690
|
|
|
1,813
|
|
|||
|
$
|
113,404
|
|
|
$
|
128,692
|
|
|
$
|
152,499
|
|
EXPENSES
|
|
|
|
|
|
||||||
Life and annuity policy benefits
|
76,594
|
|
|
97,472
|
|
|
107,962
|
|
|||
Acquisition costs
|
9,836
|
|
|
13,712
|
|
|
15,031
|
|
|||
General and administrative expenses
|
14,416
|
|
|
13,886
|
|
|
17,206
|
|
|||
Other expenses
|
199
|
|
|
486
|
|
|
1,220
|
|
|||
|
$
|
101,045
|
|
|
$
|
125,556
|
|
|
$
|
141,419
|
|
EARNINGS (LOSS) BEFORE INCOME TAXES
|
12,359
|
|
|
3,136
|
|
|
11,080
|
|
|||
INCOME TAXES
|
(396
|
)
|
|
$
|
(5,167
|
)
|
|
(5,541
|
)
|
||
NET EARNINGS FROM DISCONTINUED OPERATIONS
|
$
|
11,963
|
|
|
$
|
(2,031
|
)
|
|
$
|
5,539
|
|
|
December 31,
2016 |
|
December 31,
2015 |
|
December 31,
2014 |
||||||
Operating activities
|
$
|
(71,521
|
)
|
|
$
|
(5,893
|
)
|
|
$
|
(46,386
|
)
|
Investing activities
|
56,646
|
|
|
(24,766
|
)
|
|
32,641
|
|
|||
Financing Activities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Change in cash of businesses held for sale
|
$
|
(14,875
|
)
|
|
$
|
(30,659
|
)
|
|
$
|
(13,745
|
)
|
|
December 31,
2016 |
|
December 31,
2015 |
||||
U.S. government and agency
|
$
|
840,274
|
|
|
$
|
742,918
|
|
Non-U.S. government
|
267,363
|
|
|
338,170
|
|
||
Corporate
|
2,387,322
|
|
|
2,564,618
|
|
||
Municipal
|
47,181
|
|
|
22,247
|
|
||
Residential mortgage-backed
|
373,528
|
|
|
381,573
|
|
||
Commercial mortgage-backed
|
217,212
|
|
|
232,847
|
|
||
Asset-backed
|
478,280
|
|
|
531,252
|
|
||
Total fixed maturity and short-term investments
|
4,611,160
|
|
|
4,813,625
|
|
||
Equities — U.S.
|
95,047
|
|
|
108,793
|
|
||
Equities — International
|
—
|
|
|
2,702
|
|
||
|
$
|
4,706,207
|
|
|
$
|
4,925,120
|
|
As at December 31, 2016
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
Fair
Value
|
|||||
One year or less
|
|
$
|
748,634
|
|
|
$
|
739,820
|
|
|
16.0
|
%
|
More than one year through two years
|
|
713,175
|
|
|
708,739
|
|
|
15.4
|
%
|
||
More than two years through five years
|
|
1,270,909
|
|
|
1,259,564
|
|
|
27.3
|
%
|
||
More than five years through ten years
|
|
651,539
|
|
|
648,156
|
|
|
14.1
|
%
|
||
More than ten years
|
|
186,066
|
|
|
185,861
|
|
|
4.0
|
%
|
||
Residential mortgage-backed
|
|
378,516
|
|
|
373,528
|
|
|
8.1
|
%
|
||
Commercial mortgage-backed
|
|
220,727
|
|
|
217,212
|
|
|
4.7
|
%
|
||
Asset-backed
|
|
476,595
|
|
|
478,280
|
|
|
10.4
|
%
|
||
|
|
$
|
4,646,161
|
|
|
$
|
4,611,160
|
|
|
100.0
|
%
|
As at December 31, 2016
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
12,784
|
|
|
$
|
32
|
|
|
$
|
(106
|
)
|
|
$
|
12,710
|
|
Non-U.S. government
|
|
86,897
|
|
|
1,303
|
|
|
(2,777
|
)
|
|
85,423
|
|
||||
Corporate
|
|
159,243
|
|
|
2,040
|
|
|
(2,628
|
)
|
|
158,655
|
|
||||
Municipal
|
|
6,585
|
|
|
12
|
|
|
(21
|
)
|
|
6,576
|
|
||||
Residential mortgage-backed
|
|
488
|
|
|
39
|
|
|
—
|
|
|
527
|
|
||||
Asset-backed
|
|
3,867
|
|
|
9
|
|
|
—
|
|
|
3,876
|
|
||||
|
|
$
|
269,864
|
|
|
$
|
3,435
|
|
|
$
|
(5,532
|
)
|
|
$
|
267,767
|
|
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 December 31, 2016
|
|
Amortized
Cost
|
|
Fair
Value
|
|
% of Total
Fair
Value
|
|||||
One year or less
|
|
$
|
48,561
|
|
|
$
|
46,955
|
|
|
17.5
|
%
|
More than one year through two years
|
|
62,855
|
|
|
61,395
|
|
|
22.9
|
%
|
||
More than two years through five years
|
|
72,008
|
|
|
70,404
|
|
|
26.3
|
%
|
||
More than five years through ten years
|
|
43,889
|
|
|
45,173
|
|
|
16.9
|
%
|
||
More than ten years
|
|
38,196
|
|
|
39,437
|
|
|
14.7
|
%
|
||
Residential mortgage-backed
|
|
488
|
|
|
527
|
|
|
0.2
|
%
|
||
Asset-backed
|
|
3,867
|
|
|
3,876
|
|
|
1.5
|
%
|
||
|
|
$
|
269,864
|
|
|
$
|
267,767
|
|
|
100.0
|
%
|
|
|
|
12 Months or Greater
|
|
Less Than 12 Months
|
|
Total
|
||||||||||||||||||
As at December 31, 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,743
|
|
|
$
|
(106
|
)
|
|
$
|
10,743
|
|
|
$
|
(106
|
)
|
|
Non-U.S. government
|
|
8,316
|
|
|
(1,794
|
)
|
|
30,086
|
|
|
(983
|
)
|
|
38,402
|
|
|
(2,777
|
)
|
||||||
|
Corporate
|
|
8,003
|
|
|
(1,800
|
)
|
|
42,304
|
|
|
(828
|
)
|
|
50,307
|
|
|
(2,628
|
)
|
||||||
|
Municipal
|
|
—
|
|
|
—
|
|
|
3,132
|
|
|
(21
|
)
|
|
3,132
|
|
|
(21
|
)
|
||||||
Total fixed maturity and short-term investments
|
|
$
|
16,319
|
|
|
$
|
(3,594
|
)
|
|
$
|
86,265
|
|
|
$
|
(1,938
|
)
|
|
$
|
102,584
|
|
|
$
|
(5,532
|
)
|
|
|
|
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 fixed maturity and short-term investments
|
|
$
|
78,533
|
|
|
$
|
(5,040
|
)
|
|
$
|
157,430
|
|
|
$
|
(2,666
|
)
|
|
$
|
235,963
|
|
|
$
|
(7,706
|
)
|
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
Investments
|
|
AAA
Rated
|
|
AA Rated
|
|
A Rated
|
|
BBB
Rated
|
|
Non-
Investment
Grade
|
|
Not Rated
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
U.S. government and agency
|
|
$
|
857,530
|
|
|
$
|
852,984
|
|
|
17.5
|
%
|
|
$
|
846,698
|
|
|
$
|
6,286
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-U.S. government
|
|
362,797
|
|
|
352,786
|
|
|
7.2
|
%
|
|
140,357
|
|
|
150,569
|
|
|
43,771
|
|
|
18,089
|
|
|
—
|
|
|
—
|
|
||||||||
Corporate
|
|
2,561,305
|
|
|
2,545,977
|
|
|
52.2
|
%
|
|
105,081
|
|
|
465,224
|
|
|
1,199,452
|
|
|
615,538
|
|
|
149,898
|
|
|
10,784
|
|
||||||||
Municipal
|
|
54,200
|
|
|
53,757
|
|
|
1.1
|
%
|
|
25,566
|
|
|
25,834
|
|
|
2,357
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage-backed
|
|
379,004
|
|
|
374,055
|
|
|
7.7
|
%
|
|
370,067
|
|
|
403
|
|
|
3,487
|
|
|
—
|
|
|
97
|
|
|
1
|
|
||||||||
Commercial mortgage-backed
|
|
220,727
|
|
|
217,212
|
|
|
4.4
|
%
|
|
100,065
|
|
|
41,542
|
|
|
41,837
|
|
|
16,383
|
|
|
77
|
|
|
17,308
|
|
||||||||
Asset-backed
|
|
480,462
|
|
|
482,156
|
|
|
9.9
|
%
|
|
213,312
|
|
|
58,322
|
|
|
114,503
|
|
|
23,534
|
|
|
72,485
|
|
|
—
|
|
||||||||
Total
|
|
$
|
4,916,025
|
|
|
4,878,927
|
|
|
100.0
|
%
|
|
1,801,146
|
|
|
748,180
|
|
|
1,405,407
|
|
|
673,544
|
|
|
222,557
|
|
|
28,093
|
|
|||||||
% of total fair value
|
|
|
|
|
|
|
|
36.9
|
%
|
|
15.3
|
%
|
|
28.8
|
%
|
|
13.8
|
%
|
|
4.6
|
%
|
|
0.6
|
%
|
|
|
December 31,
2016 |
|
December 31,
2015 |
||||
Private equities and private equity funds
|
|
$
|
300,529
|
|
|
$
|
232,372
|
|
Fixed income funds
|
|
249,023
|
|
|
280,749
|
|
||
Fixed income hedge funds
|
|
85,976
|
|
|
89,154
|
|
||
Equity funds
|
|
223,571
|
|
|
147,390
|
|
||
Multi-strategy hedge fund
|
|
—
|
|
|
99,020
|
|
||
Real estate debt fund
|
|
—
|
|
|
54,829
|
|
||
CLO equities
|
|
61,565
|
|
|
61,702
|
|
||
CLO equity funds
|
|
15,440
|
|
|
13,928
|
|
||
Other
|
|
943
|
|
|
1,145
|
|
||
|
|
$
|
937,047
|
|
|
$
|
980,289
|
|
•
|
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 will be permitted quarterly with
90
days’ notice.
|
•
|
Equity funds
invest in a diversified portfolio of international publicly traded equity securities. The funds have liquidity terms that vary from daily to bi-monthly.
|
•
|
Multi-strategy hedge fund
was an investment in a hedge fund that invested in a variety of asset classes including funds, fixed income, equity securities and other investments. The fund was sold in December 2016. The proceeds of sale were contributed to our investment in the start-up reinsurer KaylaRe Holdings, which is recorded as an equity-method investment in other assets on our consolidated balance sheet.
|
•
|
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 during the year ended December 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
$4.1 million
, part of a self-liquidating structure which is expected to pay out over
one
to
five
years. The other fund has a fair value of
$11.3 million
and is eligible for redemption in 2018.
|
•
|
Other
primarily comprises a fund that provides loans to educational institutions throughout the United States and its territories.
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Net realized gains (losses) on sale:
|
|
|
|
|
|
|
|
|
|
|||
Gross realized gains on fixed maturity securities, available-for-sale
|
|
$
|
405
|
|
|
$
|
396
|
|
|
$
|
196
|
|
Gross realized (losses) on fixed maturity securities, available-for-sale securities
|
|
(21
|
)
|
|
(130
|
)
|
|
(138
|
)
|
|||
Net realized investment gains (losses) on fixed maturity securities, trading
|
|
1,848
|
|
|
(4,291
|
)
|
|
3,372
|
|
|||
Net realized investment gains on equity securities, trading
|
|
5,348
|
|
|
19,884
|
|
|
18,738
|
|
|||
Net realized investment losses on funds held - directly managed
|
|
(14,616
|
)
|
|
—
|
|
|
—
|
|
|||
Total net realized gains (losses) on sale
|
|
(7,036
|
)
|
|
15,859
|
|
|
22,168
|
|
|||
Net unrealized gains (losses):
|
|
|
|
|
|
|
|
|
||||
Fixed maturity securities, trading
|
|
36,314
|
|
|
(52,918
|
)
|
|
9,890
|
|
|||
Equity securities, trading
|
|
6,561
|
|
|
(21,875
|
)
|
|
(8,665
|
)
|
|||
Other investments
|
|
70,296
|
|
|
17,411
|
|
|
28,598
|
|
|||
Change in fair value of embedded derivative on funds held – directly managed
|
|
(28,317
|
)
|
|
—
|
|
|
—
|
|
|||
Total net unrealized gains (losses)
|
|
84,854
|
|
|
(57,382
|
)
|
|
29,823
|
|
|||
Net realized and unrealized gains (losses)
|
|
$
|
77,818
|
|
|
$
|
(41,523
|
)
|
|
$
|
51,991
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Fixed maturity investments
|
|
$
|
114,885
|
|
|
$
|
87,512
|
|
|
$
|
58,815
|
|
Short-term investments and cash and cash equivalents
|
|
4,491
|
|
|
5,993
|
|
|
6,209
|
|
|||
Equity securities
|
|
4,874
|
|
|
5,580
|
|
|
5,671
|
|
|||
Other investments
|
|
22,515
|
|
|
11,712
|
|
|
1,335
|
|
|||
Funds held
|
|
22,583
|
|
|
234
|
|
|
1,376
|
|
|||
Funds held – directly managed
|
|
5,769
|
|
|
—
|
|
|
—
|
|
|||
Life settlements and other
|
|
18,191
|
|
|
20,871
|
|
|
593
|
|
|||
Gross investment income
|
|
193,308
|
|
|
131,902
|
|
|
73,999
|
|
|||
Investment expenses
|
|
(7,845
|
)
|
|
(9,338
|
)
|
|
(7,975
|
)
|
|||
Net investment income
|
|
$
|
185,463
|
|
|
$
|
122,564
|
|
|
$
|
66,024
|
|
|
|
December 31,
2016 |
|
December 31,
2015 |
||||
Collateral in trust for third party agreements
|
|
$
|
1,975,022
|
|
|
$
|
1,993,065
|
|
Assets on deposit with regulatory authorities
|
|
882,400
|
|
|
906,973
|
|
||
Collateral for secured letter of credit facilities
|
|
177,263
|
|
|
212,544
|
|
||
Funds at Lloyd's
(1)
|
|
220,328
|
|
|
382,624
|
|
||
|
|
$
|
3,255,013
|
|
|
$
|
3,495,206
|
|
|
December 31,
2016 |
||
Fixed maturity investments:
|
|
||
U.S. government and agency
|
$
|
47,885
|
|
Non-U.S. government
|
5,961
|
|
|
Corporate
|
663,556
|
|
|
Municipal
|
38,927
|
|
|
Commercial mortgage-backed
|
151,395
|
|
|
Asset-backed
|
79,806
|
|
|
Total fixed maturity investments
|
$
|
987,530
|
|
Other assets
|
$
|
7,135
|
|
|
$
|
994,665
|
|
As at December 31, 2016
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
Fair Value
|
|||||
One year or less
|
|
$
|
5,027
|
|
|
$
|
5,026
|
|
|
0.5
|
%
|
More than one year through two years
|
|
20,641
|
|
|
20,613
|
|
|
2.1
|
%
|
||
More than two years through five years
|
|
301,119
|
|
|
296,685
|
|
|
30.0
|
%
|
||
More than five years through ten years
|
|
253,811
|
|
|
244,967
|
|
|
24.9
|
%
|
||
More than ten years
|
|
197,236
|
|
|
189,038
|
|
|
19.1
|
%
|
||
Commercial mortgage-backed
|
|
158,129
|
|
|
151,395
|
|
|
15.3
|
%
|
||
Asset-backed
|
|
79,885
|
|
|
79,806
|
|
|
8.1
|
%
|
||
|
|
$
|
1,015,848
|
|
|
$
|
987,530
|
|
|
100.0
|
%
|
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
Investments
|
|
AAA
Rated
|
|
AA Rated
|
|
A Rated
|
|
BBB
Rated
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
U.S. government and agency
|
|
$
|
50,257
|
|
|
$
|
47,885
|
|
|
4.9
|
%
|
|
$
|
47,885
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-U.S. government
|
|
6,020
|
|
|
5,961
|
|
|
0.6
|
%
|
|
—
|
|
|
—
|
|
|
2,913
|
|
|
3,048
|
|
||||||
Corporate
|
|
681,484
|
|
|
663,556
|
|
|
67.2
|
%
|
|
5,549
|
|
|
63,809
|
|
|
234,975
|
|
|
359,223
|
|
||||||
Municipal
|
|
40,073
|
|
|
38,927
|
|
|
3.9
|
%
|
|
—
|
|
|
12,839
|
|
|
26,088
|
|
|
—
|
|
||||||
Commercial mortgage-backed
|
|
158,129
|
|
|
151,395
|
|
|
15.3
|
%
|
|
146,429
|
|
|
3,015
|
|
|
1,951
|
|
|
—
|
|
||||||
Asset-backed
|
|
79,885
|
|
|
79,806
|
|
|
8.1
|
%
|
|
76,130
|
|
|
3,676
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
1,015,848
|
|
|
$
|
987,530
|
|
|
100.0
|
%
|
|
$
|
275,993
|
|
|
$
|
83,339
|
|
|
$
|
265,927
|
|
|
$
|
362,271
|
|
% of total fair value
|
|
|
|
|
|
|
|
28.0
|
%
|
|
8.4
|
%
|
|
26.9
|
%
|
|
36.7
|
%
|
|
|
2016
|
||
Net realized gains (losses) on fixed maturity securities
|
|
$
|
(14,616
|
)
|
Change in fair value of embedded derivative
|
|
(28,317
|
)
|
|
Net realized gains (losses) and change in fair value of embedded derivative
|
|
$
|
(42,933
|
)
|
|
|
2016
|
||
Fixed maturity investments
|
|
$
|
5,705
|
|
Short-term investments and cash and cash equivalents
|
|
64
|
|
|
Investment income on funds held - directly managed
|
|
$
|
5,769
|
|
•
|
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.
|
|
|
December 31, 2016
|
||||||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total Fair
Value
|
||||||||
Investments:
|
|
|
|
|
|
|
|
|
||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
852,984
|
|
|
$
|
—
|
|
|
$
|
852,984
|
|
Non-U.S. government
|
|
—
|
|
|
352,786
|
|
|
—
|
|
|
352,786
|
|
||||
Corporate
|
|
—
|
|
|
2,471,444
|
|
|
74,534
|
|
|
2,545,978
|
|
||||
Municipal
|
|
—
|
|
|
53,757
|
|
|
—
|
|
|
53,757
|
|
||||
Residential mortgage-backed
|
|
—
|
|
|
374,055
|
|
|
—
|
|
|
374,055
|
|
||||
Commercial mortgage-backed
|
|
—
|
|
|
204,999
|
|
|
12,213
|
|
|
217,212
|
|
||||
Asset-backed
|
|
—
|
|
|
467,463
|
|
|
14,692
|
|
|
482,155
|
|
||||
Equities — U.S.
|
|
91,287
|
|
|
3,760
|
|
|
—
|
|
|
95,047
|
|
||||
Other investments
|
|
—
|
|
|
357,438
|
|
|
76,878
|
|
|
434,316
|
|
||||
|
|
$
|
91,287
|
|
|
$
|
5,138,686
|
|
|
$
|
178,317
|
|
|
$
|
5,408,290
|
|
Funds Held - Directly Managed:
|
|
|
|
|
|
|
|
|
||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
47,885
|
|
|
$
|
—
|
|
|
$
|
47,885
|
|
Non-U.S. government
|
|
—
|
|
|
5,961
|
|
|
—
|
|
|
5,961
|
|
||||
Corporate
|
|
—
|
|
|
663,556
|
|
|
—
|
|
|
663,556
|
|
||||
Residential mortgage-backed
|
|
—
|
|
|
38,927
|
|
|
—
|
|
|
38,927
|
|
||||
Commercial mortgage-backed
|
|
—
|
|
|
151,395
|
|
|
—
|
|
|
151,395
|
|
||||
Asset-backed
|
|
—
|
|
|
79,806
|
|
|
—
|
|
|
79,806
|
|
||||
Other assets
|
|
—
|
|
|
7,135
|
|
|
—
|
|
|
7,135
|
|
||||
|
|
$
|
—
|
|
|
$
|
994,665
|
|
|
$
|
—
|
|
|
$
|
994,665
|
|
Other Assets:
|
|
|
|
|
|
|
|
|
||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
2,930
|
|
|
$
|
—
|
|
|
$
|
2,930
|
|
|
|
$
|
—
|
|
|
$
|
2,930
|
|
|
$
|
—
|
|
|
$
|
2,930
|
|
Other Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
74
|
|
|
$
|
—
|
|
|
$
|
74
|
|
|
|
$
|
—
|
|
|
$
|
74
|
|
|
$
|
—
|
|
|
$
|
74
|
|
|
|
December 31, 2015
|
||||||||||||||
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total Fair
Value
|
||||||||
Investments:
|
|
|
|
|
|
|
|
|
||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
767,759
|
|
|
$
|
—
|
|
|
$
|
767,759
|
|
Non-U.S. government
|
|
—
|
|
|
423,954
|
|
|
—
|
|
|
423,954
|
|
||||
Corporate
|
|
—
|
|
|
2,745,002
|
|
|
—
|
|
|
2,745,002
|
|
||||
Municipal
|
|
—
|
|
|
28,174
|
|
|
—
|
|
|
28,174
|
|
||||
Residential mortgage-backed
|
|
—
|
|
|
382,288
|
|
|
—
|
|
|
382,288
|
|
||||
Commercial mortgage-backed
|
|
—
|
|
|
206,143
|
|
|
26,704
|
|
|
232,847
|
|
||||
Asset-backed
|
|
—
|
|
|
415,462
|
|
|
120,440
|
|
|
535,902
|
|
||||
Equities — U.S.
|
|
99,467
|
|
|
9,326
|
|
|
—
|
|
|
108,793
|
|
||||
Equities — International
|
|
2,702
|
|
|
—
|
|
|
—
|
|
|
2,702
|
|
||||
Other investments
|
|
—
|
|
|
321,076
|
|
|
77,016
|
|
|
398,092
|
|
||||
Total investments
|
|
$
|
102,169
|
|
|
$
|
5,299,184
|
|
|
$
|
224,160
|
|
|
$
|
5,625,513
|
|
Other investments:
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Other investments measured at fair value
|
|
$
|
434,316
|
|
|
$
|
398,092
|
|
Other investments measured at NAV as practical expedient
|
|
502,731
|
|
|
582,197
|
|
||
Total other investments shown on balance sheets
|
|
$
|
937,047
|
|
|
$
|
980,289
|
|
•
|
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
|
•
|
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 market observable. Where significant inputs are unable to be corroborated with market observable information, we classify the securities as Level 3.
|
•
|
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. In December 2016, we sold the multi-strategy hedge fund.
|
•
|
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. This fund was fully redeemed during the year ended December 31, 2016.
|
•
|
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 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 were 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 were classified as Level 2. As at December 31, 2016, the call option had been sold.
|
|
|
2016
|
|
2015
|
||||||||||||||||||||||||||||
|
|
Fixed
Maturity Investments |
|
Other Investments
|
|
Equity Securities
|
|
Total
|
|
Fixed
Maturity Investments |
|
Other Investments
|
|
Equity Securities
|
|
Total
|
||||||||||||||||
Beginning fair value
|
|
$
|
147,144
|
|
|
$
|
77,016
|
|
|
$
|
—
|
|
|
$
|
224,160
|
|
|
$
|
600
|
|
|
$
|
42,267
|
|
|
$
|
4,850
|
|
|
$
|
47,717
|
|
Purchases
|
|
58,552
|
|
|
6,885
|
|
|
—
|
|
|
65,437
|
|
|
—
|
|
|
106,433
|
|
|
—
|
|
|
106,433
|
|
||||||||
Sales
|
|
(52,841
|
)
|
|
(12,933
|
)
|
|
—
|
|
|
(65,774
|
)
|
|
(600
|
)
|
|
(46,084
|
)
|
|
(5,000
|
)
|
|
(51,684
|
)
|
||||||||
Total realized and unrealized gains (losses)
|
|
(3,222
|
)
|
|
5,910
|
|
|
—
|
|
|
2,688
|
|
|
—
|
|
|
(25,600
|
)
|
|
150
|
|
|
(25,450
|
)
|
||||||||
Net transfers into (out of) Level 3
|
|
(48,194
|
)
|
|
—
|
|
|
—
|
|
|
(48,194
|
)
|
|
147,144
|
|
|
—
|
|
|
—
|
|
|
147,144
|
|
||||||||
Ending fair value
|
|
$
|
101,439
|
|
|
$
|
76,878
|
|
|
$
|
—
|
|
|
$
|
178,317
|
|
|
$
|
147,144
|
|
|
$
|
77,016
|
|
|
$
|
—
|
|
|
$
|
224,160
|
|
|
|
|
|
December 31, 2016
Fair Value
|
|
Amount of Gains
Deferred in AOCI
(Effective Portion)
|
||||||||||
|
|
Gross Notional Amount
|
|
Assets
|
|
Liabilities
|
|
Year Ended December 31, 2016
|
||||||||
Foreign exchange forward - AUD
|
|
$
|
45,467
|
|
|
$
|
2,753
|
|
|
$
|
74
|
|
|
$
|
2,568
|
|
Foreign exchange forward - CAD
|
|
37,175
|
|
|
177
|
|
|
—
|
|
|
1,186
|
|
||||
Total qualifying hedges
|
|
$
|
82,642
|
|
|
$
|
2,930
|
|
|
$
|
74
|
|
|
$
|
3,754
|
|
|
|
2016
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and
Annuities
|
|
Total
|
||||||||||
Recoverable from reinsurers on unpaid:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outstanding losses
|
|
$
|
621,288
|
|
|
$
|
6,438
|
|
|
$
|
182,478
|
|
|
$
|
190
|
|
|
$
|
810,394
|
|
IBNR
|
|
393,550
|
|
|
21,753
|
|
|
178,259
|
|
|
—
|
|
|
593,562
|
|
|||||
Fair value adjustments
|
|
(13,885
|
)
|
|
1,818
|
|
|
(3,506
|
)
|
|
—
|
|
|
(15,573
|
)
|
|||||
Total reinsurance reserves recoverable
|
|
1,000,953
|
|
|
30,009
|
|
|
357,231
|
|
|
190
|
|
|
1,388,383
|
|
|||||
Paid losses recoverable
|
|
47,160
|
|
|
(1,081
|
)
|
|
25,512
|
|
|
769
|
|
|
72,360
|
|
|||||
|
|
$
|
1,048,113
|
|
|
$
|
28,928
|
|
|
$
|
382,743
|
|
|
$
|
959
|
|
|
$
|
1,460,743
|
|
|
|
2015
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and
Annuities
|
|
Total
|
||||||||||
Recoverable from reinsurers on unpaid:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outstanding losses
|
|
$
|
587,164
|
|
|
$
|
6,772
|
|
|
$
|
182,076
|
|
|
$
|
1,544
|
|
|
$
|
777,556
|
|
IBNR
|
|
465,211
|
|
|
16,581
|
|
|
123,732
|
|
|
—
|
|
|
605,524
|
|
|||||
Fair value adjustments
|
|
(17,628
|
)
|
|
2,499
|
|
|
(6,025
|
)
|
|
—
|
|
|
(21,154
|
)
|
|||||
Total reinsurance reserves recoverable
|
|
1,034,747
|
|
|
25,852
|
|
|
299,783
|
|
|
1,544
|
|
|
1,361,926
|
|
|||||
Paid losses recoverable
|
|
72,213
|
|
|
430
|
|
|
16,568
|
|
|
784
|
|
|
89,995
|
|
|||||
|
|
$
|
1,106,960
|
|
|
$
|
26,282
|
|
|
$
|
316,351
|
|
|
$
|
2,328
|
|
|
$
|
1,451,921
|
|
|
December 31, 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
|
$
|
737,074
|
|
|
$
|
23,245
|
|
|
$
|
226,283
|
|
|
$
|
—
|
|
|
$
|
986,602
|
|
|
67.6
|
%
|
|
$
|
713,743
|
|
|
$
|
21,394
|
|
|
$
|
155,171
|
|
|
$
|
—
|
|
|
$
|
890,308
|
|
|
61.4
|
%
|
Other reinsurers > $1 million
|
301,856
|
|
|
4,827
|
|
|
152,341
|
|
|
—
|
|
|
459,024
|
|
|
31.4
|
%
|
|
383,898
|
|
|
4,253
|
|
|
158,417
|
|
|
—
|
|
|
546,568
|
|
|
37.6
|
%
|
||||||||||
Other reinsurers < $1 million
|
9,183
|
|
|
856
|
|
|
4,119
|
|
|
959
|
|
|
15,117
|
|
|
1.0
|
%
|
|
9,319
|
|
|
635
|
|
|
2,763
|
|
|
2,328
|
|
|
15,045
|
|
|
1.0
|
%
|
||||||||||
Total
|
$
|
1,048,113
|
|
|
$
|
28,928
|
|
|
$
|
382,743
|
|
|
$
|
959
|
|
|
$
|
1,460,743
|
|
|
100.0
|
%
|
|
$
|
1,106,960
|
|
|
$
|
26,282
|
|
|
$
|
316,351
|
|
|
$
|
2,328
|
|
|
$
|
1,451,921
|
|
|
100.0
|
%
|
|
2016
|
|
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
|
$
|
892,776
|
|
|
$
|
35,184
|
|
|
$
|
857,592
|
|
|
3.9
|
%
|
|
$
|
1,029,844
|
|
|
$
|
46,969
|
|
|
$
|
982,875
|
|
|
4.6
|
%
|
Reinsurers rated below A-, secured
|
544,894
|
|
|
—
|
|
|
544,894
|
|
|
—
|
%
|
|
388,399
|
|
|
—
|
|
|
388,399
|
|
|
—
|
%
|
||||||
Reinsurers rated below A-, unsecured
|
197,589
|
|
|
139,332
|
|
|
58,257
|
|
|
70.5
|
%
|
|
244,005
|
|
|
163,358
|
|
|
80,647
|
|
|
66.9
|
%
|
||||||
Total
|
$
|
1,635,259
|
|
|
$
|
174,516
|
|
|
$
|
1,460,743
|
|
|
10.7
|
%
|
|
$
|
1,662,248
|
|
|
$
|
210,327
|
|
|
$
|
1,451,921
|
|
|
12.7
|
%
|
|
2016
|
|
2015
|
||||||||||||||||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Total
|
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||||||||||
Outstanding losses
|
$
|
2,697,737
|
|
|
$
|
67,379
|
|
|
$
|
502,115
|
|
|
$
|
3,267,231
|
|
|
$
|
2,757,774
|
|
|
$
|
68,913
|
|
|
$
|
457,175
|
|
|
$
|
3,283,862
|
|
IBNR
|
2,153,994
|
|
|
132,240
|
|
|
558,130
|
|
|
2,844,364
|
|
|
1,991,009
|
|
|
115,613
|
|
|
477,990
|
|
|
2,584,612
|
|
||||||||
Fair value adjustments
|
(135,368
|
)
|
|
12,503
|
|
|
(863
|
)
|
|
(123,728
|
)
|
|
(163,329
|
)
|
|
16,491
|
|
|
(1,487
|
)
|
|
(148,325
|
)
|
||||||||
Total
|
$
|
4,716,363
|
|
|
$
|
212,122
|
|
|
$
|
1,059,382
|
|
|
$
|
5,987,867
|
|
|
$
|
4,585,454
|
|
|
$
|
201,017
|
|
|
$
|
933,678
|
|
|
$
|
5,720,149
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Balance as at January 1
|
$
|
5,720,149
|
|
|
$
|
4,509,421
|
|
|
$
|
4,219,905
|
|
Less: reinsurance reserves recoverable
|
1,360,382
|
|
|
1,154,196
|
|
|
1,146,588
|
|
|||
Less: deferred charge on retroactive reinsurance
|
255,911
|
|
|
—
|
|
|
—
|
|
|||
Net balance as at January 1
|
4,103,856
|
|
|
3,355,225
|
|
|
3,073,317
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
|
|||||
Current period
|
493,016
|
|
|
476,364
|
|
|
327,817
|
|
|||
Prior periods
|
(318,917
|
)
|
|
(372,031
|
)
|
|
(318,671
|
)
|
|||
Total net incurred losses and LAE
|
174,099
|
|
|
104,333
|
|
|
9,146
|
|
|||
Net paid losses:
|
|
|
|
|
|
|
|||||
Current period
|
(79,579
|
)
|
|
(99,933
|
)
|
|
(166,796
|
)
|
|||
Prior periods
|
(753,478
|
)
|
|
(681,956
|
)
|
|
(420,715
|
)
|
|||
Total net paid losses
|
(833,057
|
)
|
|
(781,889
|
)
|
|
(587,511
|
)
|
|||
Effect of exchange rate movement
|
(46,903
|
)
|
|
(65,069
|
)
|
|
(69,804
|
)
|
|||
Acquired on purchase of subsidiaries
|
10,019
|
|
|
878,815
|
|
|
901,447
|
|
|||
Assumed business
|
1,340,444
|
|
|
612,441
|
|
|
28,630
|
|
|||
Ceded business
|
(243,335
|
)
|
|
—
|
|
|
—
|
|
|||
Net balance as at December 31
|
4,505,123
|
|
|
4,103,856
|
|
|
3,355,225
|
|
|||
Plus: reinsurance reserves recoverable
|
1,388,193
|
|
|
1,360,382
|
|
|
1,154,196
|
|
|||
Plus: deferred charge on retroactive reinsurance
|
94,551
|
|
|
$
|
255,911
|
|
|
—
|
|
||
Balance as at December 31
|
$
|
5,987,867
|
|
|
$
|
5,720,149
|
|
|
$
|
4,509,421
|
|
|
Year Ended December 31, 2016
|
||||||||||||||
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||
Net losses paid
|
$
|
533,806
|
|
|
$
|
47,998
|
|
|
$
|
251,253
|
|
|
$
|
833,057
|
|
Net change in case and LAE reserves
|
(608,785
|
)
|
|
(148
|
)
|
|
73,049
|
|
|
(535,884
|
)
|
||||
Net change in IBNR reserves
|
(347,384
|
)
|
|
13,700
|
|
|
75,643
|
|
|
(258,041
|
)
|
||||
Amortization of deferred charges
|
168,827
|
|
|
—
|
|
|
—
|
|
|
168,827
|
|
||||
Increase (reduction) in estimates of net ultimate losses
|
(253,536
|
)
|
|
61,550
|
|
|
399,945
|
|
|
207,959
|
|
||||
Reduction in provisions for bad debt
|
(13,822
|
)
|
|
—
|
|
|
—
|
|
|
(13,822
|
)
|
||||
Increase (reduction) in provisions for unallocated LAE
|
(43,955
|
)
|
|
145
|
|
|
3,543
|
|
|
(40,267
|
)
|
||||
Amortization of fair value adjustments
|
25,432
|
|
|
(3,308
|
)
|
|
(1,895
|
)
|
|
20,229
|
|
||||
Net incurred losses and LAE
|
$
|
(285,881
|
)
|
|
$
|
58,387
|
|
|
$
|
401,593
|
|
|
$
|
174,099
|
|
|
Year Ended December 31, 2015
|
||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||
Net losses paid
|
$
|
517,295
|
|
|
$
|
52,035
|
|
|
$
|
212,559
|
|
|
$
|
781,889
|
|
Net change in case and LAE reserves
|
(355,335
|
)
|
|
(709
|
)
|
|
77,219
|
|
|
(278,825
|
)
|
||||
Net change in IBNR reserves
|
(364,774
|
)
|
|
2,844
|
|
|
37,904
|
|
|
(324,026
|
)
|
||||
Amortization of deferred charges
|
15,265
|
|
|
—
|
|
|
—
|
|
|
15,265
|
|
||||
Increase (reduction) in estimates of net ultimate losses
|
(187,549
|
)
|
|
54,170
|
|
|
327,682
|
|
|
194,303
|
|
||||
Reduction in provisions for bad debt
|
(25,271
|
)
|
|
—
|
|
|
—
|
|
|
(25,271
|
)
|
||||
Increase (reduction) in provisions for unallocated LAE
|
(62,653
|
)
|
|
(83
|
)
|
|
3,537
|
|
|
(59,199
|
)
|
||||
Amortization of fair value adjustments
|
4,643
|
|
|
(6,608
|
)
|
|
(3,535
|
)
|
|
(5,500
|
)
|
||||
Net incurred losses and LAE
|
$
|
(270,830
|
)
|
|
$
|
47,479
|
|
|
$
|
327,684
|
|
|
$
|
104,333
|
|
|
Year Ended December 31, 2014
|
||||||||||||||
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||
Net losses paid
|
$
|
400,096
|
|
|
$
|
57,611
|
|
|
$
|
129,804
|
|
|
$
|
587,511
|
|
Net change in case and LAE reserves
|
(310,414
|
)
|
|
(2,684
|
)
|
|
37,604
|
|
|
(275,494
|
)
|
||||
Net change in IBNR reserves
|
(301,784
|
)
|
|
11,557
|
|
|
58,870
|
|
|
(231,357
|
)
|
||||
Amortization of deferred charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Increase (reduction) in estimates of net ultimate losses
|
(212,102
|
)
|
|
66,484
|
|
|
226,278
|
|
|
80,660
|
|
||||
Increase in provisions for bad debt
|
(7,700
|
)
|
|
—
|
|
|
—
|
|
|
(7,700
|
)
|
||||
Reduction in provisions for unallocated LAE
|
(48,891
|
)
|
|
9
|
|
|
(5,088
|
)
|
|
(53,970
|
)
|
||||
Amortization of fair value adjustments
|
3,982
|
|
|
(11,065
|
)
|
|
(2,761
|
)
|
|
(9,844
|
)
|
||||
Net incurred losses and LAE
|
$
|
(264,711
|
)
|
|
$
|
55,428
|
|
|
$
|
218,429
|
|
|
$
|
9,146
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Balance as at January 1
|
$
|
4,585,454
|
|
|
$
|
3,435,010
|
|
|
$
|
4,004,513
|
|
Less: reinsurance reserves recoverable
|
1,034,747
|
|
|
800,709
|
|
|
1,121,533
|
|
|||
Less: deferred charge on retroactive reinsurance
|
255,911
|
|
|
—
|
|
|
—
|
|
|||
Net balance as at January 1
|
3,294,796
|
|
|
2,634,301
|
|
|
2,882,980
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
||||||
Current period
|
5,829
|
|
|
39,924
|
|
|
24,235
|
|
|||
Prior periods
|
(291,710
|
)
|
|
(310,754
|
)
|
|
(288,946
|
)
|
|||
Total net incurred losses and LAE
|
(285,881
|
)
|
|
(270,830
|
)
|
|
(264,711
|
)
|
|||
Net paid losses:
|
|
|
|
|
|
||||||
Current period
|
(3,869
|
)
|
|
(16,049
|
)
|
|
(87,681
|
)
|
|||
Prior periods
|
(529,937
|
)
|
|
(501,246
|
)
|
|
(312,415
|
)
|
|||
Total net paid losses
|
(533,806
|
)
|
|
(517,295
|
)
|
|
(400,096
|
)
|
|||
Effect of exchange rate movement
|
(27,478
|
)
|
|
(42,636
|
)
|
|
(49,267
|
)
|
|||
Acquired on purchase of subsidiaries
|
10,019
|
|
|
878,815
|
|
|
436,765
|
|
|||
Assumed business
|
1,340,444
|
|
|
612,441
|
|
|
28,630
|
|
|||
Ceded business
|
(177,235
|
)
|
|
—
|
|
|
—
|
|
|||
Net balance as at December 31
|
3,620,859
|
|
|
3,294,796
|
|
|
2,634,301
|
|
|||
Plus: reinsurance reserves recoverable
|
1,000,953
|
|
|
1,034,747
|
|
|
800,709
|
|
|||
Plus: deferred charge on retroactive reinsurance
|
94,551
|
|
|
255,911
|
|
|
—
|
|
|||
Balance as at December 31
|
$
|
4,716,363
|
|
|
$
|
4,585,454
|
|
|
$
|
3,435,010
|
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||||||||||||
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
||||||||||||||||||
Net losses paid
|
$
|
529,937
|
|
|
$
|
3,869
|
|
|
$
|
533,806
|
|
|
$
|
501,246
|
|
|
$
|
16,049
|
|
|
$
|
517,295
|
|
|
$
|
312,415
|
|
|
$
|
87,681
|
|
|
$
|
400,096
|
|
Net change in case and LAE reserves
|
(608,168
|
)
|
|
(617
|
)
|
|
(608,785
|
)
|
|
(366,262
|
)
|
|
10,927
|
|
|
(355,335
|
)
|
|
(285,814
|
)
|
|
(24,600
|
)
|
|
(310,414
|
)
|
|||||||||
Net change in IBNR reserves
|
(349,726
|
)
|
|
2,342
|
|
|
(347,384
|
)
|
|
(377,722
|
)
|
|
12,948
|
|
|
(364,774
|
)
|
|
(262,384
|
)
|
|
(39,400
|
)
|
|
(301,784
|
)
|
|||||||||
Amortization of deferred charges
|
168,827
|
|
|
—
|
|
|
168,827
|
|
|
15,265
|
|
|
—
|
|
|
15,265
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
(259,130
|
)
|
|
5,594
|
|
|
(253,536
|
)
|
|
(227,473
|
)
|
|
39,924
|
|
|
(187,549
|
)
|
|
(235,783
|
)
|
|
23,681
|
|
|
(212,102
|
)
|
|||||||||
Increase (reduction) in provisions for bad debt
|
(13,822
|
)
|
|
—
|
|
|
(13,822
|
)
|
|
(25,271
|
)
|
|
—
|
|
|
(25,271
|
)
|
|
(7,700
|
)
|
|
—
|
|
|
(7,700
|
)
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
(44,190
|
)
|
|
235
|
|
|
(43,955
|
)
|
|
(62,653
|
)
|
|
—
|
|
|
(62,653
|
)
|
|
(49,445
|
)
|
|
554
|
|
|
(48,891
|
)
|
|||||||||
Amortization of fair value adjustments
|
25,432
|
|
|
—
|
|
|
25,432
|
|
|
4,643
|
|
|
—
|
|
|
4,643
|
|
|
3,982
|
|
|
—
|
|
|
3,982
|
|
|||||||||
Net incurred losses and LAE
|
$
|
(291,710
|
)
|
|
$
|
5,829
|
|
|
$
|
(285,881
|
)
|
|
$
|
(310,754
|
)
|
|
$
|
39,924
|
|
|
$
|
(270,830
|
)
|
|
$
|
(288,946
|
)
|
|
$
|
24,235
|
|
|
$
|
(264,711
|
)
|
|
2016
|
|
2016
|
||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
240,863
|
|
|
$
|
548,180
|
|
|
$
|
789,043
|
|
|
$
|
230,983
|
|
|
$
|
533,361
|
|
|
$
|
764,344
|
|
Environmental
|
94,432
|
|
|
67,646
|
|
|
162,078
|
|
|
91,362
|
|
|
65,507
|
|
|
156,869
|
|
||||||
General casualty
|
427,733
|
|
|
316,227
|
|
|
743,960
|
|
|
301,699
|
|
|
190,053
|
|
|
491,752
|
|
||||||
Workers' compensation/personal accident
|
1,360,743
|
|
|
693,585
|
|
|
2,054,328
|
|
|
915,704
|
|
|
457,119
|
|
|
1,372,823
|
|
||||||
Marine, aviation and transit
|
45,240
|
|
|
34,873
|
|
|
80,113
|
|
|
39,816
|
|
|
34,678
|
|
|
74,494
|
|
||||||
Construction defect
|
39,622
|
|
|
120,459
|
|
|
160,081
|
|
|
32,449
|
|
|
88,647
|
|
|
121,096
|
|
||||||
Other
|
407,490
|
|
|
100,934
|
|
|
508,424
|
|
|
325,734
|
|
|
95,411
|
|
|
421,145
|
|
||||||
Total
|
$
|
2,616,123
|
|
|
$
|
1,881,904
|
|
|
$
|
4,498,027
|
|
|
$
|
1,937,747
|
|
|
$
|
1,464,776
|
|
|
$
|
3,402,523
|
|
ULAE
|
|
|
|
|
218,336
|
|
|
|
|
|
|
218,336
|
|
||||||||||
Total
|
|
|
|
|
$
|
4,716,363
|
|
|
|
|
|
|
$
|
3,620,859
|
|
Unpaid Reported Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
||||||||||||||||||||
2007
|
$
|
22,745
|
|
$
|
26,555
|
|
$
|
13,847
|
|
$
|
10,053
|
|
$
|
15,084
|
|
$
|
8,757
|
|
$
|
7,411
|
|
$
|
6,302
|
|
$
|
1,929
|
|
$
|
2,679
|
|
2008
|
|
43,164
|
|
55,854
|
|
36,785
|
|
29,183
|
|
21,275
|
|
16,296
|
|
11,239
|
|
9,138
|
|
7,890
|
|
|||||||||||
2009
|
|
|
19,205
|
|
37,028
|
|
45,685
|
|
34,708
|
|
22,834
|
|
15,044
|
|
14,562
|
|
11,333
|
|
||||||||||||
2010
|
|
|
|
41,785
|
|
92,211
|
|
81,789
|
|
59,566
|
|
42,088
|
|
35,806
|
|
23,460
|
|
|||||||||||||
2011
|
|
|
|
|
19,805
|
|
48,609
|
|
33,465
|
|
32,499
|
|
25,227
|
|
19,945
|
|
||||||||||||||
2012
|
|
|
|
|
|
44,029
|
|
56,594
|
|
53,386
|
|
37,651
|
|
34,804
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
20,677
|
|
23,432
|
|
22,681
|
|
16,995
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
10,489
|
|
12,537
|
|
10,022
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
3,294
|
|
4,356
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
—
|
|
248
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
131,732
|
|
IBNR Losses and Loss Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
||||||||||||||||||||
2007
|
$
|
8,983
|
|
$
|
8,409
|
|
$
|
6,108
|
|
$
|
6,339
|
|
$
|
7,485
|
|
$
|
2,986
|
|
$
|
3,996
|
|
$
|
3,356
|
|
$
|
1,049
|
|
$
|
1,579
|
|
2008
|
|
16,731
|
|
4,956
|
|
15,134
|
|
12,253
|
|
5,605
|
|
7,528
|
|
6,491
|
|
8,450
|
|
4,682
|
|
|||||||||||
2009
|
|
|
14,131
|
|
16,784
|
|
15,393
|
|
8,240
|
|
12,272
|
|
9,170
|
|
5,363
|
|
5,247
|
|
||||||||||||
2010
|
|
|
|
22,364
|
|
25,904
|
|
16,032
|
|
28,064
|
|
19,770
|
|
13,513
|
|
18,026
|
|
|||||||||||||
2011
|
|
|
|
|
33,180
|
|
23,948
|
|
34,767
|
|
25,659
|
|
18,042
|
|
20,683
|
|
||||||||||||||
2012
|
|
|
|
|
|
61,807
|
|
64,756
|
|
45,872
|
|
19,383
|
|
21,224
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
70,755
|
|
58,446
|
|
17,200
|
|
16,534
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
32,309
|
|
12,839
|
|
9,894
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
7,697
|
|
7,573
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
2,226
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
107,668
|
|
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
||||||||||||||||||||
Take-On IBNR for Assumed Business
|
$
|
—
|
|
$
|
10,740
|
|
$
|
—
|
|
$
|
3,633
|
|
$
|
—
|
|
$
|
25,703
|
|
$
|
—
|
|
$
|
5,263
|
|
$
|
3,685
|
|
$
|
36,501
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
|
||||||||||||||||||||
2007
|
$
|
50,012
|
|
$
|
69,095
|
|
$
|
77,504
|
|
$
|
81,587
|
|
$
|
92,460
|
|
$
|
86,583
|
|
$
|
89,022
|
|
$
|
87,929
|
|
$
|
86,364
|
|
$
|
88,081
|
|
2008
|
|
78,187
|
|
114,684
|
|
137,678
|
|
145,526
|
|
147,317
|
|
152,589
|
|
155,177
|
|
158,178
|
|
155,909
|
|
|||||||||||
2009
|
|
|
47,683
|
|
95,064
|
|
128,373
|
|
146,500
|
|
164,233
|
|
168,363
|
|
173,304
|
|
173,855
|
|
||||||||||||
2010
|
|
|
|
82,340
|
|
169,525
|
|
200,723
|
|
229,345
|
|
235,009
|
|
260,599
|
|
270,864
|
|
|||||||||||||
2011
|
|
|
|
|
73,694
|
|
134,667
|
|
166,450
|
|
177,382
|
|
186,384
|
|
191,245
|
|
||||||||||||||
2012
|
|
|
|
|
|
147,850
|
|
225,566
|
|
257,655
|
|
255,667
|
|
280,266
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
117,545
|
|
135,171
|
|
113,574
|
|
122,148
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
48,808
|
|
39,072
|
|
42,370
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
12,949
|
|
16,292
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
2,690
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,343,720
|
|
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For The Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
|
||||||||||||||||||||
2007
|
$
|
18,284
|
|
$
|
34,131
|
|
$
|
57,548
|
|
$
|
65,195
|
|
$
|
69,892
|
|
$
|
74,840
|
|
$
|
77,614
|
|
$
|
78,271
|
|
$
|
83,386
|
|
$
|
83,823
|
|
2008
|
|
18,292
|
|
53,874
|
|
85,759
|
|
104,090
|
|
120,437
|
|
128,766
|
|
137,448
|
|
140,589
|
|
143,337
|
|
|||||||||||
2009
|
|
|
14,347
|
|
41,253
|
|
67,294
|
|
103,552
|
|
129,127
|
|
144,148
|
|
153,379
|
|
157,275
|
|
||||||||||||
2010
|
|
|
|
18,191
|
|
51,410
|
|
102,903
|
|
141,715
|
|
173,150
|
|
211,280
|
|
229,377
|
|
|||||||||||||
2011
|
|
|
|
|
20,709
|
|
62,110
|
|
98,218
|
|
119,224
|
|
143,116
|
|
150,616
|
|
||||||||||||||
2012
|
|
|
|
|
|
42,014
|
|
104,216
|
|
158,397
|
|
198,634
|
|
224,238
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
26,112
|
|
53,293
|
|
73,693
|
|
88,618
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
6,010
|
|
13,696
|
|
22,454
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
1,958
|
|
4,364
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
216
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,104,318
|
|
|||||||||||||||||
|
|
|
All outstanding liabilities for unpaid losses and LAE prior to 2007, net of reinsurance
|
|
266,163
|
|
||||||||||||||||||||||||
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
505,565
|
|
|
December 31, 2016
|
||
|
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
505,565
|
|
Reinsurance recoverable on unpaid losses
|
254,017
|
|
|
Fair value adjustments
|
(15,622
|
)
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses
|
743,960
|
|
|
Unallocated loss adjustment expenses
|
36,112
|
|
|
Total gross liability for unpaid losses and LAE
|
$
|
780,072
|
|
|
As at December 31, 2016
|
|||||||
Accident Year
|
Incurred Losses and ALAE, Net of Reinsurance
|
Total of IBNR plus Expected Development on Reported Losses
|
Cumulative Number of Reported Claims
|
|||||
2007
|
$
|
88,081
|
|
$
|
1,579
|
|
15,904
|
|
2008
|
155,909
|
|
4,682
|
|
10,363
|
|
||
2009
|
173,855
|
|
5,247
|
|
10,378
|
|
||
2010
|
270,864
|
|
18,026
|
|
12,439
|
|
||
2011
|
191,245
|
|
20,683
|
|
10,247
|
|
||
2012
|
280,266
|
|
21,224
|
|
22,667
|
|
||
2013
|
122,148
|
|
16,534
|
|
15,136
|
|
||
2014
|
42,370
|
|
9,894
|
|
3,421
|
|
||
2015
|
16,292
|
|
7,573
|
|
871
|
|
||
2016
|
2,690
|
|
2,226
|
|
111
|
|
Unpaid Reported Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
||||||||||||||||||||
2007
|
$
|
106,913
|
|
$
|
85,044
|
|
$
|
72,373
|
|
$
|
68,929
|
|
$
|
59,768
|
|
$
|
47,688
|
|
$
|
51,970
|
|
$
|
57,819
|
|
$
|
31,975
|
|
$
|
22,457
|
|
2008
|
|
103,568
|
|
93,156
|
|
86,070
|
|
68,516
|
|
48,864
|
|
42,524
|
|
36,483
|
|
28,878
|
|
22,378
|
|
|||||||||||
2009
|
|
|
83,064
|
|
96,353
|
|
75,756
|
|
49,318
|
|
39,846
|
|
34,033
|
|
34,730
|
|
26,589
|
|
||||||||||||
2010
|
|
|
|
104,493
|
|
111,772
|
|
75,569
|
|
56,334
|
|
44,754
|
|
42,383
|
|
34,640
|
|
|||||||||||||
2011
|
|
|
|
|
84,408
|
|
80,618
|
|
55,414
|
|
63,975
|
|
48,552
|
|
31,324
|
|
||||||||||||||
2012
|
|
|
|
|
|
66,109
|
|
65,078
|
|
79,952
|
|
62,339
|
|
40,728
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
35,976
|
|
63,372
|
|
56,882
|
|
37,299
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
14,179
|
|
25,152
|
|
20,144
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
6,017
|
|
4,104
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
209
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
239,872
|
|
IBNR Losses and Loss Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
||||||||||||||||||||
2007
|
$
|
87,248
|
|
$
|
38,830
|
|
$
|
23,382
|
|
$
|
9,993
|
|
$
|
8,498
|
|
$
|
7,006
|
|
$
|
8,794
|
|
$
|
7,450
|
|
$
|
4,180
|
|
$
|
8,488
|
|
2008
|
|
78,862
|
|
43,067
|
|
18,966
|
|
15,087
|
|
11,065
|
|
12,420
|
|
10,624
|
|
6,449
|
|
11,586
|
|
|||||||||||
2009
|
|
|
77,265
|
|
35,477
|
|
19,247
|
|
16,686
|
|
11,426
|
|
9,391
|
|
11,165
|
|
16,294
|
|
||||||||||||
2010
|
|
|
|
67,115
|
|
16,597
|
|
14,819
|
|
17,772
|
|
28,348
|
|
26,945
|
|
24,435
|
|
|||||||||||||
2011
|
|
|
|
|
69,544
|
|
24,162
|
|
15,610
|
|
54,890
|
|
46,320
|
|
34,572
|
|
||||||||||||||
2012
|
|
|
|
|
|
86,194
|
|
45,307
|
|
95,026
|
|
71,755
|
|
48,173
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
43,419
|
|
110,706
|
|
75,839
|
|
48,022
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
51,216
|
|
45,657
|
|
24,705
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
9,596
|
|
2,846
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
530
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
219,651
|
|
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
||||||||||||||||||||
Take-On IBNR for Assumed Business
|
$
|
—
|
|
$
|
—
|
|
$
|
5,323
|
|
$
|
5,954
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
100,000
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
|
||||||||||||||||||||
2007
|
$
|
267,160
|
|
$
|
275,598
|
|
$
|
293,677
|
|
$
|
308,723
|
|
$
|
323,278
|
|
$
|
326,776
|
|
$
|
345,358
|
|
$
|
358,015
|
|
$
|
335,568
|
|
$
|
336,989
|
|
2008
|
|
265,651
|
|
300,657
|
|
325,463
|
|
341,690
|
|
342,397
|
|
354,645
|
|
361,369
|
|
357,863
|
|
361,402
|
|
|||||||||||
2009
|
|
|
236,306
|
|
278,324
|
|
294,062
|
|
303,106
|
|
310,848
|
|
320,485
|
|
329,178
|
|
335,481
|
|
||||||||||||
2010
|
|
|
|
256,618
|
|
291,192
|
|
308,810
|
|
326,412
|
|
337,002
|
|
344,185
|
|
347,575
|
|
|||||||||||||
2011
|
|
|
|
|
197,858
|
|
212,973
|
|
222,037
|
|
251,058
|
|
254,815
|
|
249,040
|
|
||||||||||||||
2012
|
|
|
|
|
|
189,571
|
|
198,054
|
|
230,513
|
|
225,014
|
|
221,803
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
97,190
|
|
131,198
|
|
113,792
|
|
104,521
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
73,154
|
|
82,487
|
|
77,180
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
19,151
|
|
13,129
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
873
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,047,993
|
|
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For The Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
|
||||||||||||||||||||
2007
|
$
|
72,998
|
|
$
|
151,725
|
|
$
|
197,923
|
|
$
|
229,800
|
|
$
|
255,011
|
|
$
|
272,082
|
|
$
|
284,594
|
|
$
|
292,746
|
|
$
|
299,413
|
|
$
|
306,044
|
|
2008
|
|
83,221
|
|
164,433
|
|
220,427
|
|
258,086
|
|
282,468
|
|
299,701
|
|
314,261
|
|
322,537
|
|
327,438
|
|
|||||||||||
2009
|
|
|
75,977
|
|
146,494
|
|
199,059
|
|
237,103
|
|
259,577
|
|
277,061
|
|
283,283
|
|
292,598
|
|
||||||||||||
2010
|
|
|
|
85,009
|
|
162,822
|
|
218,422
|
|
252,306
|
|
263,900
|
|
274,857
|
|
288,499
|
|
|||||||||||||
2011
|
|
|
|
|
43,906
|
|
108,193
|
|
151,012
|
|
132,194
|
|
159,942
|
|
183,144
|
|
||||||||||||||
2012
|
|
|
|
|
|
37,267
|
|
87,669
|
|
55,534
|
|
90,921
|
|
132,902
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
17,795
|
|
(42,879
|
)
|
(18,929
|
)
|
19,200
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
7,760
|
|
11,678
|
|
32,332
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
3,538
|
|
6,178
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
134
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,588,469
|
|
|||||||||||||||||
|
|
|
All outstanding liabilities for unpaid losses and LAE prior to 2007, net of reinsurance
|
|
1,042,179
|
|
||||||||||||||||||||||||
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
1,501,703
|
|
|
December 31, 2016
|
||
|
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
1,501,703
|
|
Reinsurance recoverable on unpaid losses
|
592,394
|
|
|
Fair value adjustments
|
(39,769
|
)
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses
|
2,054,328
|
|
|
Unallocated loss adjustment expenses
|
99,718
|
|
|
Total gross liability for unpaid losses and LAE
|
$
|
2,154,046
|
|
|
As at December 31, 2016
|
|||||||
Accident Year
|
Incurred Losses and ALAE, Net of Reinsurance
|
Total of IBNR plus Expected Development on Reported Losses
|
Cumulative Number of Reported Claims
|
|||||
2007
|
$
|
336,989
|
|
$
|
8,488
|
|
44,305
|
|
2008
|
361,402
|
|
11,586
|
|
40,849
|
|
||
2009
|
335,481
|
|
16,294
|
|
41,127
|
|
||
2010
|
347,575
|
|
24,435
|
|
48,360
|
|
||
2011
|
249,040
|
|
34,572
|
|
46,975
|
|
||
2012
|
221,803
|
|
48,173
|
|
42,712
|
|
||
2013
|
104,521
|
|
48,022
|
|
22,189
|
|
||
2014
|
77,180
|
|
24,705
|
|
10,857
|
|
||
2015
|
13,129
|
|
2,846
|
|
2,869
|
|
||
2016
|
873
|
|
530
|
|
33
|
|
|
Average Annual Percentage Payout of Incurred Losses by Age, Net of Reinsurance
|
|||||||||||||||||||
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Year 6
|
Year 7
|
Year 8
|
Year 9
|
Year 10
|
||||||||||
Workers' compensation
|
19.6
|
%
|
20.4
|
%
|
17.5
|
%
|
10.2
|
%
|
7.0
|
%
|
5.0
|
%
|
3.2
|
%
|
2.5
|
%
|
1.7
|
%
|
2.0
|
%
|
|
2016
|
|
2015
|
|
2014
|
||||||
Balance as at January 1
|
$
|
201,017
|
|
|
$
|
212,611
|
|
|
$
|
215,392
|
|
Less: reinsurance reserves recoverable
|
25,852
|
|
|
28,278
|
|
|
25,055
|
|
|||
Net balance as at January 1
|
175,165
|
|
|
184,333
|
|
|
190,337
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
||||||
Current period
|
71,358
|
|
|
69,400
|
|
|
74,094
|
|
|||
Prior periods
|
(12,971
|
)
|
|
(21,921
|
)
|
|
(18,666
|
)
|
|||
Total net incurred losses and LAE
|
58,387
|
|
|
47,479
|
|
|
55,428
|
|
|||
Net paid losses:
|
|
|
|
|
|
||||||
Current period
|
(23,582
|
)
|
|
(21,145
|
)
|
|
(29,626
|
)
|
|||
Prior periods
|
(24,416
|
)
|
|
(30,890
|
)
|
|
(27,985
|
)
|
|||
Total net paid losses
|
(47,998
|
)
|
|
(52,035
|
)
|
|
(57,611
|
)
|
|||
Effect of exchange rate movement
|
(3,441
|
)
|
|
(4,612
|
)
|
|
(3,821
|
)
|
|||
Acquired on purchase of subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net balance as at December 31
|
182,113
|
|
|
175,165
|
|
|
184,333
|
|
|||
Plus: reinsurance reserves recoverable
|
30,009
|
|
|
25,852
|
|
|
28,278
|
|
|||
Balance as at December 31
|
$
|
212,122
|
|
|
$
|
201,017
|
|
|
$
|
212,611
|
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||||||||||||
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
||||||||||||||||||
Net losses paid
|
$
|
24,416
|
|
|
$
|
23,582
|
|
|
$
|
47,998
|
|
|
$
|
30,890
|
|
|
$
|
21,145
|
|
|
$
|
52,035
|
|
|
$
|
27,985
|
|
|
$
|
29,626
|
|
|
$
|
57,611
|
|
Net change in case and LAE reserves
|
(13,115
|
)
|
|
12,967
|
|
|
(148
|
)
|
|
(18,213
|
)
|
|
17,504
|
|
|
(709
|
)
|
|
(16,986
|
)
|
|
14,302
|
|
|
(2,684
|
)
|
|||||||||
Net change in IBNR reserves
|
(20,543
|
)
|
|
34,243
|
|
|
13,700
|
|
|
(27,382
|
)
|
|
30,226
|
|
|
2,844
|
|
|
(18,114
|
)
|
|
29,671
|
|
|
11,557
|
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
(9,242
|
)
|
|
70,792
|
|
|
61,550
|
|
|
(14,705
|
)
|
|
68,875
|
|
|
54,170
|
|
|
(7,115
|
)
|
|
73,599
|
|
|
66,484
|
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
(421
|
)
|
|
566
|
|
|
145
|
|
|
(608
|
)
|
|
525
|
|
|
(83
|
)
|
|
(486
|
)
|
|
495
|
|
|
9
|
|
|||||||||
Amortization of fair value adjustments
|
(3,308
|
)
|
|
—
|
|
|
(3,308
|
)
|
|
(6,608
|
)
|
|
—
|
|
|
(6,608
|
)
|
|
(11,065
|
)
|
|
—
|
|
|
(11,065
|
)
|
|||||||||
Net incurred losses and LAE
|
$
|
(12,971
|
)
|
|
$
|
71,358
|
|
|
$
|
58,387
|
|
|
$
|
(21,921
|
)
|
|
$
|
69,400
|
|
|
$
|
47,479
|
|
|
$
|
(18,666
|
)
|
|
$
|
74,094
|
|
|
$
|
55,428
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
|
||||||||||||||||||||
2007
|
$
|
39,003
|
|
$
|
68,768
|
|
$
|
62,305
|
|
$
|
68,567
|
|
$
|
68,842
|
|
$
|
61,858
|
|
$
|
60,418
|
|
$
|
61,660
|
|
$
|
60,162
|
|
$
|
60,302
|
|
2008
|
|
58,537
|
|
74,652
|
|
75,261
|
|
71,965
|
|
69,378
|
|
62,490
|
|
62,217
|
|
62,969
|
|
61,473
|
|
|||||||||||
2009
|
|
|
55,579
|
|
67,728
|
|
58,778
|
|
53,799
|
|
50,169
|
|
46,927
|
|
45,693
|
|
45,060
|
|
||||||||||||
2010
|
|
|
|
76,056
|
|
70,280
|
|
57,182
|
|
51,139
|
|
50,202
|
|
45,960
|
|
45,416
|
|
|||||||||||||
2011
|
|
|
|
|
92,093
|
|
86,086
|
|
72,671
|
|
71,744
|
|
69,533
|
|
67,924
|
|
||||||||||||||
2012
|
|
|
|
|
|
71,370
|
|
58,991
|
|
56,729
|
|
55,091
|
|
52,929
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
57,318
|
|
64,243
|
|
59,150
|
|
55,288
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
62,613
|
|
65,737
|
|
63,592
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
63,954
|
|
67,927
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
67,933
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
587,844
|
|
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||
|
For The Years Ended December 31,
|
|||||||||||||||||||||||||||||
Accident Year
|
2007
(unaudited)
|
2008
(unaudited)
|
2009
(unaudited)
|
2010
(unaudited)
|
2011
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
|
||||||||||||||||||||
2007
|
$
|
13,878
|
|
$
|
35,836
|
|
$
|
41,837
|
|
$
|
46,467
|
|
$
|
48,544
|
|
$
|
50,028
|
|
$
|
54,298
|
|
$
|
54,611
|
|
$
|
55,857
|
|
$
|
56,806
|
|
2008
|
|
15,060
|
|
36,785
|
|
47,151
|
|
51,838
|
|
54,750
|
|
56,563
|
|
57,760
|
|
58,320
|
|
57,891
|
|
|||||||||||
2009
|
|
|
11,719
|
|
27,103
|
|
33,910
|
|
37,337
|
|
39,280
|
|
40,443
|
|
41,102
|
|
41,375
|
|
||||||||||||
2010
|
|
|
|
11,243
|
|
24,678
|
|
31,653
|
|
35,859
|
|
38,293
|
|
39,294
|
|
39,868
|
|
|||||||||||||
2011
|
|
|
|
|
16,777
|
|
39,167
|
|
51,288
|
|
57,332
|
|
61,197
|
|
62,515
|
|
||||||||||||||
2012
|
|
|
|
|
|
11,059
|
|
31,041
|
|
37,532
|
|
41,677
|
|
43,929
|
|
|||||||||||||||
2013
|
|
|
|
|
|
|
14,398
|
|
31,669
|
|
39,904
|
|
42,942
|
|
||||||||||||||||
2014
|
|
|
|
|
|
|
|
17,359
|
|
33,830
|
|
40,907
|
|
|||||||||||||||||
2015
|
|
|
|
|
|
|
|
|
11,874
|
|
29,235
|
|
||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
13,513
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
428,981
|
|
|||||||||||||||||
|
|
|
All outstanding liabilities for unpaid losses and LAE prior to 2007, net of reinsurance
|
|
10,443
|
|
||||||||||||||||||||||||
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
169,306
|
|
|
December 31, 2016
|
||
|
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
169,306
|
|
Reinsurance recoverable on unpaid losses
|
$
|
28,191
|
|
Unallocated loss adjustment expenses
|
$
|
2,122
|
|
Fair value adjustments
|
$
|
12,503
|
|
Total gross liability for unpaid losses and LAE
|
$
|
212,122
|
|
|
Average Annual Percentage Payout of Incurred Losses by Age, Net of Reinsurance
|
|||||||||||||||||||
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Year 6
|
Year 7
|
Year 8
|
Year 9
|
Year 10
|
||||||||||
Atrium
|
23.5
|
%
|
32.1
|
%
|
14.2
|
%
|
7.8
|
%
|
4.6
|
%
|
2.4
|
%
|
2.9
|
%
|
0.7
|
%
|
2.1
|
%
|
1.6
|
%
|
|
2016
|
|
2015
|
|
2014
|
||||||
Balance as at January 1
|
$
|
933,678
|
|
|
$
|
861,800
|
|
|
$
|
—
|
|
Less: reinsurance reserves recoverable
|
299,783
|
|
|
325,209
|
|
|
—
|
|
|||
Net balance as at January 1
|
633,895
|
|
|
536,591
|
|
|
—
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
||||||
Current period
|
415,829
|
|
|
367,040
|
|
|
229,488
|
|
|||
Prior periods
|
(14,236
|
)
|
|
(39,356
|
)
|
|
(11,059
|
)
|
|||
Total net incurred losses and LAE
|
401,593
|
|
|
327,684
|
|
|
218,429
|
|
|||
Net paid losses:
|
|
|
|
|
|
||||||
Current period
|
(52,128
|
)
|
|
(62,739
|
)
|
|
(49,489
|
)
|
|||
Prior periods
|
(199,125
|
)
|
|
(149,820
|
)
|
|
(80,315
|
)
|
|||
Total net paid losses
|
(251,253
|
)
|
|
(212,559
|
)
|
|
(129,804
|
)
|
|||
Effect of exchange rate movement
|
(15,984
|
)
|
|
(17,821
|
)
|
|
(16,716
|
)
|
|||
Acquired on purchase of subsidiaries
|
—
|
|
|
—
|
|
|
464,682
|
|
|||
Assumed business
|
—
|
|
|
—
|
|
|
—
|
|
|||
Ceded business
|
(66,100
|
)
|
|
—
|
|
|
—
|
|
|||
Net balance as at December 31
|
702,151
|
|
|
633,895
|
|
|
536,591
|
|
|||
Plus: reinsurance reserves recoverable
|
357,231
|
|
|
299,783
|
|
|
325,209
|
|
|||
Balance as at December 31
|
$
|
1,059,382
|
|
|
$
|
933,678
|
|
|
861,800
|
|
|
2016
|
|
2015
|
||||||||||||||||||||
|
Prior
Period |
|
Current
Period |
|
Total
|
|
Prior
Period |
|
Current
Period |
|
Total
|
||||||||||||
Net losses paid
|
$
|
199,125
|
|
|
$
|
52,128
|
|
|
$
|
251,253
|
|
|
$
|
149,820
|
|
|
$
|
62,739
|
|
|
$
|
212,559
|
|
Net change in case and LAE reserves
|
(51,309
|
)
|
|
124,358
|
|
|
73,049
|
|
|
15,772
|
|
|
61,447
|
|
|
77,219
|
|
||||||
Net change in IBNR reserves
|
(156,546
|
)
|
|
232,189
|
|
|
75,643
|
|
|
(200,730
|
)
|
|
238,634
|
|
|
37,904
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
(8,730
|
)
|
|
408,675
|
|
|
399,945
|
|
|
(35,138
|
)
|
|
362,820
|
|
|
327,682
|
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(3,611
|
)
|
|
7,154
|
|
|
3,543
|
|
|
(683
|
)
|
|
4,220
|
|
|
3,537
|
|
||||||
Amortization of fair value adjustments
|
(1,895
|
)
|
|
—
|
|
|
(1,895
|
)
|
|
(3,535
|
)
|
|
—
|
|
|
(3,535
|
)
|
||||||
Net incurred losses and LAE
|
$
|
(14,236
|
)
|
|
$
|
415,829
|
|
|
$
|
401,593
|
|
|
$
|
(39,356
|
)
|
|
$
|
367,040
|
|
|
$
|
327,684
|
|
|
December 31, 2016
|
||
|
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
682,683
|
|
Reinsurance recoverable on unpaid losses
|
360,737
|
|
|
Unallocated loss adjustment expenses
|
16,825
|
|
|
Fair value adjustments
|
(863
|
)
|
|
Total gross liability for unpaid losses and LAE
|
$
|
1,059,382
|
|
|
As at December 31, 2016
|
|||||||
Accident Year
|
Incurred Losses and ALAE, Net of Reinsurance
|
Total of IBNR plus Expected Development on Reported Losses
|
Cumulative Number of Reported Claims
|
|||||
2007
|
$
|
19,513
|
|
$
|
—
|
|
1,254
|
|
2008
|
48,609
|
|
—
|
|
1,715
|
|
||
2009
|
46,277
|
|
309
|
|
2,253
|
|
||
2010
|
160,093
|
|
763
|
|
4,247
|
|
||
2011
|
322,684
|
|
5,067
|
|
8,997
|
|
||
2012
|
329,426
|
|
18,372
|
|
11,098
|
|
||
2013
|
297,213
|
|
30,226
|
|
12,414
|
|
||
2014
|
279,432
|
|
55,291
|
|
15,057
|
|
||
2015
|
372,016
|
|
96,665
|
|
21,721
|
|
||
2016
|
271,950
|
|
136,314
|
|
17,074
|
|
|
Average Annual Percentage Payout of Incurred Losses by Age, Net of Reinsurance
|
|||||||||||||||||||
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Year 6
|
Year 7
|
Year 8
|
Year 9
|
Year 10
|
||||||||||
StarStone
|
18.7
|
%
|
34.7
|
%
|
21.5
|
%
|
9.2
|
%
|
4.4
|
%
|
2.4
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||
|
Premiums
Written
|
|
Premiums
Earned
|
|
Premiums
Written
|
|
Premiums
Earned
|
|
Premiums
Written
|
|
Premiums
Earned
|
||||||||||||
Non-life Run-off
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
17,316
|
|
|
$
|
25,989
|
|
|
$
|
38,704
|
|
|
$
|
116,494
|
|
|
$
|
12,818
|
|
|
$
|
45,684
|
|
Ceded
|
(8,114
|
)
|
|
(9,234
|
)
|
|
(16,110
|
)
|
|
(72,125
|
)
|
|
(2,546
|
)
|
|
(14,516
|
)
|
||||||
Net
|
$
|
9,202
|
|
|
$
|
16,755
|
|
|
$
|
22,594
|
|
|
$
|
44,369
|
|
|
$
|
10,272
|
|
|
$
|
31,168
|
|
Atrium
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
143,170
|
|
|
$
|
140,438
|
|
|
$
|
149,082
|
|
|
$
|
149,310
|
|
|
$
|
154,248
|
|
|
$
|
153,816
|
|
Ceded
|
(2,733
|
)
|
|
(16,022
|
)
|
|
(14,502
|
)
|
|
(14,635
|
)
|
|
(17,973
|
)
|
|
(17,871
|
)
|
||||||
Net
|
$
|
140,437
|
|
|
$
|
124,416
|
|
|
$
|
134,580
|
|
|
$
|
134,675
|
|
|
$
|
136,275
|
|
|
$
|
135,945
|
|
StarStone
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
854,699
|
|
|
$
|
830,186
|
|
|
$
|
824,714
|
|
|
$
|
769,875
|
|
|
$
|
512,219
|
|
|
$
|
528,135
|
|
Ceded
|
(206,663
|
)
|
|
(153,578
|
)
|
|
(196,287
|
)
|
|
(196,729
|
)
|
|
(113,045
|
)
|
|
(154,502
|
)
|
||||||
Net
|
$
|
648,036
|
|
|
$
|
676,608
|
|
|
$
|
628,427
|
|
|
$
|
573,146
|
|
|
$
|
399,174
|
|
|
$
|
373,633
|
|
Life and Annuities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Life
|
$
|
6,261
|
|
|
$
|
5,735
|
|
|
$
|
1,553
|
|
|
$
|
1,554
|
|
|
$
|
2,235
|
|
|
$
|
2,245
|
|
Total
|
$
|
803,936
|
|
|
$
|
823,514
|
|
|
$
|
787,154
|
|
|
$
|
753,744
|
|
|
$
|
547,956
|
|
|
$
|
542,991
|
|
2016
|
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 January 1, 2016
|
$
|
73,071
|
|
|
$
|
31,202
|
|
|
$
|
87,031
|
|
|
$
|
191,304
|
|
|
$
|
127,170
|
|
|
$
|
255,911
|
|
Acquired during the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,005
|
|
|
7,467
|
|
||||||
Amortization
|
—
|
|
|
(6,449
|
)
|
|
—
|
|
|
(6,449
|
)
|
|
(19,017
|
)
|
|
(168,827
|
)
|
||||||
Balance as at December 31, 2016
|
$
|
73,071
|
|
|
$
|
24,753
|
|
|
$
|
87,031
|
|
|
$
|
184,855
|
|
|
$
|
145,158
|
|
|
$
|
94,551
|
|
2015
|
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 January 1, 2015
|
$
|
73,071
|
|
|
$
|
41,048
|
|
|
$
|
87,031
|
|
|
$
|
201,150
|
|
|
$
|
97,623
|
|
|
$
|
—
|
|
Acquired during the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,968
|
|
|
271,176
|
|
||||||
Amortization
|
—
|
|
|
(9,846
|
)
|
|
—
|
|
|
(9,846
|
)
|
|
5,579
|
|
|
(15,265
|
)
|
||||||
Balance as at December 31, 2015
|
$
|
73,071
|
|
|
$
|
31,202
|
|
|
$
|
87,031
|
|
|
$
|
191,304
|
|
|
$
|
127,170
|
|
|
$
|
255,911
|
|
|
2016
|
|
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
|
|
|
$
|
(334,475
|
)
|
|
$
|
123,727
|
|
|
$
|
456,110
|
|
|
$
|
(307,785
|
)
|
|
$
|
148,325
|
|
Reinsurance balances recoverable
|
(175,924
|
)
|
|
160,350
|
|
|
(15,574
|
)
|
|
(175,774
|
)
|
|
154,619
|
|
|
(21,155
|
)
|
||||||
Other Assets
|
(48,840
|
)
|
|
$
|
—
|
|
|
(48,840
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||
Other Liabilities
|
85,845
|
|
|
$
|
—
|
|
|
85,845
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
||
Total
|
$
|
319,283
|
|
|
$
|
(174,125
|
)
|
|
$
|
145,158
|
|
|
$
|
280,336
|
|
|
$
|
(153,166
|
)
|
|
$
|
127,170
|
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Distribution channel
|
$
|
20,000
|
|
|
$
|
(4,111
|
)
|
|
$
|
15,889
|
|
|
$
|
20,000
|
|
|
$
|
(2,777
|
)
|
|
$
|
17,223
|
|
Technology
|
15,000
|
|
|
(10,978
|
)
|
|
4,022
|
|
|
15,000
|
|
|
(6,561
|
)
|
|
8,439
|
|
||||||
Brand
|
7,000
|
|
|
(2,158
|
)
|
|
4,842
|
|
|
12,000
|
|
|
(6,460
|
)
|
|
5,540
|
|
||||||
Total
|
$
|
42,000
|
|
|
$
|
(17,247
|
)
|
|
$
|
24,753
|
|
|
$
|
47,000
|
|
|
$
|
(15,798
|
)
|
|
$
|
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
|
|
|
$
|
(184,092
|
)
|
|
$
|
94,551
|
|
|
271,176
|
|
|
(15,265
|
)
|
|
255,911
|
|
Year
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||
2017
|
|
$
|
9,274
|
|
|
$
|
(504
|
)
|
|
$
|
2,761
|
|
|
$
|
11,531
|
|
2018
|
|
$
|
9,524
|
|
|
$
|
469
|
|
|
$
|
315
|
|
|
$
|
10,308
|
|
2019
|
|
$
|
10,178
|
|
|
$
|
1,056
|
|
|
$
|
(380
|
)
|
|
$
|
10,854
|
|
2020
|
|
$
|
10,294
|
|
|
$
|
1,346
|
|
|
$
|
(231
|
)
|
|
$
|
11,409
|
|
2021
|
|
$
|
9,682
|
|
|
$
|
1,620
|
|
|
$
|
(140
|
)
|
|
$
|
11,162
|
|
Facility
|
|
Origination Date
|
|
Term
|
|
2016
|
|
2015
|
||||
EGL Revolving Credit Facility
|
|
September 16, 2014
|
|
5 years
|
|
$
|
535,103
|
|
|
$
|
505,750
|
|
Sussex Facility
|
|
December 24, 2014
|
|
4 years
|
|
63,500
|
|
|
94,000
|
|
||
EGL Term Loan Facility
|
|
November 18, 2016
|
|
3 years
|
|
75,000
|
|
|
—
|
|
||
Total loans payable
|
|
|
|
$
|
673,603
|
|
|
$
|
599,750
|
|
|
|
2016
|
|
2015
|
||||
Balance at beginning of year
|
|
$
|
417,663
|
|
|
$
|
374,619
|
|
Capital contributions
|
|
—
|
|
|
15,728
|
|
||
Dividends paid
|
|
—
|
|
|
(16,128
|
)
|
||
Net earnings (loss) attributable to RNCI
|
|
40,639
|
|
|
(8,797
|
)
|
||
Accumulated other comprehensive income (loss) attributable to RNCI
|
|
651
|
|
|
(745
|
)
|
||
Transfer from noncontrolling interest
|
|
—
|
|
|
15,801
|
|
||
Change in redemption value of RNCI
|
|
(4,431
|
)
|
|
37,185
|
|
||
Balance at end of year
|
|
$
|
454,522
|
|
|
$
|
417,663
|
|
•
|
On June 30, 2015, we entered into a Sale and Purchase Agreement with J.C. Flowers II L.P., J.C. Flowers II-A L.P., J.C. Flowers II-B, L.P. and Financial Service Opportunities L.P. (collectively, the "JCF II Funds"), pursuant to which we purchased all of the non-voting preference shares of Cumberland Holdings Ltd. and Courtenay Holdings Ltd., which represent all of the NCI owned directly by the JCF II Funds in our subsidiaries, for an aggregate price of
$140.0 million
. Immediately prior to the repurchase, the book value of the JCF II Funds’ NCI was
$182.8 million
. The transaction closed on September 30, 2015.
|
•
|
On September 3, 2015, we entered into a Sale and Purchase Agreement with Shinsei Bank, Limited ("Shinsei"), pursuant to which we purchased all of the Class B shares of Comox Holdings Ltd., which represents all of the NCI owned directly by Shinsei in our subsidiaries, for an aggregate price of
$10.4 million
. Immediately prior to the repurchase, the book value of Shinsei’s NCI was
$12.5 million
. The transaction closed on September 8, 2015.
|
•
|
The Series A shares were issued and held in treasury, but were not outstanding. These shares were canceled in June 2016 in an internal reorganization as described below.
|
•
|
The Series C shares were originally issued in connection with investment transactions in April and December of 2011. The Series C shares: (i) have all of the economic rights (including dividend rights) attaching to Voting Ordinary Shares but are non-voting except in certain limited circumstances; (ii) will automatically convert at a
one
-for-one exchange ratio (subject to adjustment for share splits, dividends, recapitalizations, consolidations or similar transactions) into Voting Ordinary Shares if the registered holder transfers them in a widely dispersed offering; (iii) may only vote on certain limited matters that would constitute a variation of class rights and as required under Bermuda law, provided that the aggregate voting power of the Series C shares with respect to any merger, consolidation or amalgamation will not exceed
0.01%
of the aggregate voting power of our issued share capital; and (iv) require the registered holders’ written consent in order to vary the rights of the shares in a significant and adverse manner.
|
•
|
The Series B and Series D shares were created in connection with the 2011 investment transactions, but
no
shares in these series are issued and outstanding. Holders of the Series C shares have the right to convert such shares, on a share-for-share basis, subject to certain adjustments, into Series D shares at their option. There is no economic difference in Series B, C or D shares, but there are slight differences in the conversion rights and the limited voting rights of each series.
|
•
|
There were
404,771
Series E shares issued and outstanding as of
December 31, 2016
. There were
714,015
Series E shares originally issued and outstanding in connection with the acquisition of StarStone. During 2015,
309,244
of the previously issued and outstanding Series E shares were converted into Voting Ordinary Shares upon market sales constituting a widely dispersed offering. The Series E shares have substantially the same rights as the Series C shares, except that (i) they are convertible only into Voting Ordinary Shares and (ii) they may only vote as required under Bermuda law. The Series E shares include all other Non-Voting Ordinary Shares authorized under our bye-laws but not classified as Series A, B, C or D Non-Voting Ordinary Shares.
|
|
2016
|
|
2015
|
|
2014
|
||||||
Numerator:
|
|
|
|
|
|
||||||
Net earnings from continuing operations
|
$
|
252,844
|
|
|
$
|
222,322
|
|
|
$
|
208,210
|
|
Net earnings (losses) from discontinuing operations
|
11,963
|
|
|
(2,031
|
)
|
|
5,539
|
|
|||
Net earnings attributable to Enstar Group Limited
|
$
|
264,807
|
|
|
$
|
220,291
|
|
|
$
|
213,749
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
||||||
Weighted-average ordinary shares outstanding — basic
|
19,299,426
|
|
|
19,252,072
|
|
|
18,409,069
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Restricted shares
|
31,434
|
|
|
63,900
|
|
|
57,184
|
|
|||
Restricted share units
|
16,994
|
|
|
12,901
|
|
|
15,986
|
|
|||
Warrants
|
99,387
|
|
|
78,883
|
|
|
58,957
|
|
|||
Preferred shares
|
—
|
|
|
—
|
|
|
136,934
|
|
|||
Weighted-average ordinary shares outstanding — diluted
|
19,447,241
|
|
|
19,407,756
|
|
|
18,678,130
|
|
|||
|
|
|
|
|
|
||||||
Earnings per share attributable to Enstar Group Limited:
|
|
|
|
|
|
||||||
Basic:
|
|
|
|
|
|
||||||
Net earnings from continuing operations
|
$
|
13.10
|
|
|
$
|
11.55
|
|
|
$
|
11.31
|
|
Net earnings (loss) from discontinuing operations
|
0.62
|
|
|
(0.11
|
)
|
|
0.30
|
|
|||
Net earnings per ordinary share
|
$
|
13.72
|
|
|
$
|
11.44
|
|
|
$
|
11.61
|
|
Diluted:
|
|
|
|
|
|
||||||
Net earnings from continuing operations
|
$
|
13.00
|
|
|
$
|
11.46
|
|
|
$
|
11.15
|
|
Net earnings (loss) from discontinuing operations
|
0.62
|
|
|
(0.11
|
)
|
|
0.29
|
|
|||
Net earnings per ordinary share
|
$
|
13.62
|
|
|
$
|
11.35
|
|
|
$
|
11.44
|
|
|
Number of
Shares
|
|
Weighted-
Average
Share Price of
Award
|
|||
Nonvested — January 1
|
96,055
|
|
|
$
|
150.04
|
|
Granted
|
44,165
|
|
|
182.98
|
|
|
Vested
|
(44,925
|
)
|
|
101.48
|
|
|
Forfeited
|
(16,303
|
)
|
|
141.09
|
|
|
Nonvested — December 31
|
78,992
|
|
|
165.94
|
|
|
Number of
SARs
|
|
Weighted-
Average
Exercise
Price of SARs
|
|
Weighted Average
Expected Term
(in years)
|
|
Aggregate
Intrinsic Value
(1)
|
|||||
Balance, beginning of year
|
1,160,828
|
|
|
$
|
140.51
|
|
|
|
|
|
||
Exercised
|
(92,458
|
)
|
|
139.88
|
|
|
|
|
|
|||
Forfeited
|
(127,202
|
)
|
|
139.58
|
|
|
|
|
|
|||
Balance, end of year
|
941,168
|
|
|
140.70
|
|
|
1.94
|
|
$
|
53,644
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Weighted-average fair value per SAR
|
$
|
62.39
|
|
|
$
|
29.02
|
|
|
$
|
37.63
|
|
Weighted-average volatility
|
19.82
|
%
|
|
22.08
|
%
|
|
21.24
|
%
|
|||
Weighted-average risk-free interest rate
|
1.12
|
%
|
|
1.29
|
%
|
|
0.81
|
%
|
|||
Dividend yield
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
2016
|
|
2015
|
|
2014
|
||||||
Domestic (Bermuda)
|
$
|
191,647
|
|
|
$
|
61,695
|
|
|
$
|
154,453
|
|
Foreign
|
135,677
|
|
|
163,327
|
|
|
72,845
|
|
|||
Total earnings before income tax on continuing operations
|
$
|
327,324
|
|
|
$
|
225,022
|
|
|
$
|
227,298
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Current:
|
|
|
|
|
|
||||||
Domestic (Bermuda)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Foreign
|
21,485
|
|
|
30,028
|
|
|
38,814
|
|
|||
|
21,485
|
|
|
30,028
|
|
|
38,814
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
Domestic (Bermuda)
|
—
|
|
|
—
|
|
|
—
|
|
|||
Foreign
|
13,389
|
|
|
(17,378
|
)
|
|
(33,213
|
)
|
|||
|
13,389
|
|
|
(17,378
|
)
|
|
(33,213
|
)
|
|||
Total tax expense on continuing operations
|
$
|
34,874
|
|
|
$
|
12,650
|
|
|
$
|
5,601
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Earnings before income tax
|
$
|
327,324
|
|
|
$
|
225,022
|
|
|
$
|
227,298
|
|
Bermuda income taxes at statutory rate
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|||
Foreign income tax rate differential
|
8.8
|
%
|
|
17.6
|
%
|
|
11.3
|
%
|
|||
Change in unrecognized tax benefits
|
—
|
%
|
|
—
|
%
|
|
(1.0
|
)%
|
|||
Benefit of loss carryovers
|
—
|
%
|
|
—
|
%
|
|
(1.3
|
)%
|
|||
Change in valuation allowance
|
(0.1
|
)%
|
|
(10.5
|
)%
|
|
(13.2
|
)%
|
|||
Investment write-off
|
—
|
%
|
|
—
|
%
|
|
1.9
|
%
|
|||
Foreign currency translation
|
—
|
%
|
|
(0.3
|
)%
|
|
0.8
|
%
|
|||
Other
|
2.0
|
%
|
|
(1.2
|
)%
|
|
4.0
|
%
|
|||
Effective tax rate
|
10.7
|
%
|
|
5.6
|
%
|
|
2.5
|
%
|
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
Deferred tax assets:
|
|
|
|
||||
Net operating loss carryforwards
|
$
|
262,271
|
|
|
$
|
259,851
|
|
Tax credits and other carryforwards
|
7,487
|
|
|
6,354
|
|
||
Insurance reserves
|
19,265
|
|
|
29,682
|
|
||
Unearned premiums
|
8,760
|
|
|
6,821
|
|
||
Lloyd's underwriting losses taxable in future periods
|
6,581
|
|
|
17,768
|
|
||
Provisions for bad debt
|
16,018
|
|
|
17,694
|
|
||
Other deferred tax assets
|
7,946
|
|
|
3,532
|
|
||
Gross deferred tax assets
|
328,328
|
|
|
341,702
|
|
||
Valuation allowance
|
(290,861
|
)
|
|
(291,280
|
)
|
||
Deferred tax assets
|
37,467
|
|
|
50,422
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Unrealized gains on investments
|
(12,804
|
)
|
|
(10,567
|
)
|
||
Intangible assets
|
(20,615
|
)
|
|
(20,895
|
)
|
||
Other deferred tax liabilities
|
(21,030
|
)
|
|
(22,044
|
)
|
||
Deferred tax liabilities
|
(54,449
|
)
|
|
(53,506
|
)
|
||
Net deferred tax liability
|
$
|
(16,982
|
)
|
|
$
|
(3,084
|
)
|
Tax Jurisdiction
|
Loss Carryforwards
|
|
Tax effect
|
|
Expiration
|
||||
Operating and Capital Loss Carryforwards:
|
|
|
|
|
|
||||
United States - Net operating loss
|
$
|
571,235
|
|
|
$
|
193,670
|
|
|
2021-2033
|
United States - Capital loss
|
11,820
|
|
|
4,905
|
|
|
2021-2026
|
||
United Kingdom
|
280,707
|
|
|
57,381
|
|
|
None
|
||
Other
|
30,098
|
|
|
6,152
|
|
|
None
|
||
Tax Credits:
|
|
|
|
|
|
||||
United States alternative minimum tax
|
|
|
$
|
7,374
|
|
|
None
|
|
2016
|
|
2015
|
|
2014
|
||||||
Balance, beginning of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,249
|
|
Gross increases — tax positions related to prior years
|
—
|
|
|
—
|
|
|
—
|
|
|||
Gross decreases — tax positions related to prior years
|
—
|
|
|
—
|
|
|
—
|
|
|||
Lapse of statute of limitations
|
—
|
|
|
—
|
|
|
(2,249
|
)
|
|||
Balance, end of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Major Tax Jurisdiction
|
|
|
|
|
Open Tax Years
|
United States
|
|
|
|
|
2013-2015
|
United Kingdom
|
|
|
|
|
2013-2015
|
Australia
|
|
|
|
|
2011-2015
|
2017
|
$
|
10,022
|
|
2018
|
9,510
|
|
|
2019
|
7,752
|
|
|
2020
|
6,183
|
|
|
2021
|
4,147
|
|
|
2022 and beyond
|
8,170
|
|
|
|
$
|
45,784
|
|
|
2015
|
||||||||||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and
Annuities
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net premiums earned
|
$
|
44,369
|
|
|
$
|
134,675
|
|
|
$
|
573,146
|
|
|
$
|
1,554
|
|
|
$
|
—
|
|
|
$
|
753,744
|
|
Fees and commission income
|
21,366
|
|
|
28,352
|
|
|
—
|
|
|
—
|
|
|
(10,371
|
)
|
|
39,347
|
|
||||||
Net investment income
|
84,185
|
|
|
2,225
|
|
|
15,937
|
|
|
21,137
|
|
|
(920
|
)
|
|
122,564
|
|
||||||
Net realized and unrealized gains (losses)
|
(31,193
|
)
|
|
252
|
|
|
(9,784
|
)
|
|
(798
|
)
|
|
—
|
|
|
(41,523
|
)
|
||||||
Other income
|
29,293
|
|
|
359
|
|
|
676
|
|
|
—
|
|
|
—
|
|
|
30,328
|
|
||||||
|
148,020
|
|
|
165,863
|
|
|
579,975
|
|
|
21,893
|
|
|
(11,291
|
)
|
|
904,460
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net incurred losses and LAE
|
(270,830
|
)
|
|
47,479
|
|
|
327,684
|
|
|
—
|
|
|
—
|
|
|
104,333
|
|
||||||
Life and annuity policy benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
(546
|
)
|
|
—
|
|
|
(546
|
)
|
||||||
Acquisition costs
|
8,860
|
|
|
45,509
|
|
|
109,347
|
|
|
—
|
|
|
—
|
|
|
163,716
|
|
||||||
General and administrative expenses
|
238,989
|
|
|
31,610
|
|
|
126,132
|
|
|
2,799
|
|
|
(10,371
|
)
|
|
389,159
|
|
||||||
Interest expense
|
14,565
|
|
|
4,264
|
|
|
6
|
|
|
1,488
|
|
|
(920
|
)
|
|
19,403
|
|
||||||
Net foreign exchange losses (gains)
|
4,372
|
|
|
213
|
|
|
(480
|
)
|
|
(732
|
)
|
|
—
|
|
|
3,373
|
|
||||||
|
(4,044
|
)
|
|
129,075
|
|
|
562,689
|
|
|
3,009
|
|
|
(11,291
|
)
|
|
679,438
|
|
||||||
EARNINGS BEFORE INCOME TAXES
|
152,064
|
|
|
36,788
|
|
|
17,286
|
|
|
18,884
|
|
|
—
|
|
|
225,022
|
|
||||||
INCOME TAXES
|
(12,570
|
)
|
|
(5,968
|
)
|
|
5,888
|
|
|
—
|
|
|
—
|
|
|
(12,650
|
)
|
||||||
NET EARNINGS FROM CONTINUING OPERATIONS
|
139,494
|
|
|
30,820
|
|
|
23,174
|
|
|
18,884
|
|
|
—
|
|
|
212,372
|
|
||||||
NET LOSS FROM DISCONTINUING OPERATIONS, NET OF INCOME TAX EXPENSE
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,031
|
)
|
|
—
|
|
|
(2,031
|
)
|
||||||
Less: Net losses (earnings) attributable to noncontrolling interest
|
33,722
|
|
|
(14,262
|
)
|
|
(9,510
|
)
|
|
—
|
|
|
—
|
|
|
9,950
|
|
||||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
173,216
|
|
|
$
|
16,558
|
|
|
$
|
13,664
|
|
|
$
|
16,853
|
|
|
$
|
—
|
|
|
$
|
220,291
|
|
|
2014
|
||||||||||||||||||||||
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Life and
Annuities |
|
Eliminations
|
|
Consolidated
|
||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net premiums earned
|
$
|
31,168
|
|
|
$
|
135,945
|
|
|
$
|
373,633
|
|
|
$
|
2,245
|
|
|
$
|
—
|
|
|
$
|
542,991
|
|
Fees and commission income
|
19,342
|
|
|
26,176
|
|
|
—
|
|
|
32
|
|
|
(10,631
|
)
|
|
34,919
|
|
||||||
Net investment income
|
57,899
|
|
|
1,748
|
|
|
5,321
|
|
|
1,056
|
|
|
—
|
|
|
66,024
|
|
||||||
Net realized and unrealized gains
|
48,030
|
|
|
41
|
|
|
2,136
|
|
|
1,784
|
|
|
—
|
|
|
51,991
|
|
||||||
Other income
|
13,310
|
|
|
223
|
|
|
616
|
|
|
—
|
|
|
—
|
|
|
14,149
|
|
||||||
|
169,749
|
|
|
164,133
|
|
|
381,706
|
|
|
5,117
|
|
|
(10,631
|
)
|
|
710,074
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net incurred losses and LAE
|
(264,711
|
)
|
|
55,428
|
|
|
218,429
|
|
|
—
|
|
|
—
|
|
|
9,146
|
|
||||||
Life and annuity policy benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
84
|
|
|
—
|
|
|
84
|
|
||||||
Acquisition costs
|
8,393
|
|
|
43,417
|
|
|
65,734
|
|
|
(2
|
)
|
|
—
|
|
|
117,542
|
|
||||||
General and administrative expenses
|
198,063
|
|
|
34,921
|
|
|
113,344
|
|
|
1,423
|
|
|
(10,631
|
)
|
|
337,120
|
|
||||||
Interest expense
|
7,493
|
|
|
5,429
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,922
|
|
||||||
Net foreign exchange losses (gains)
|
8,015
|
|
|
(1,559
|
)
|
|
945
|
|
|
(1,439
|
)
|
|
—
|
|
|
5,962
|
|
||||||
|
(42,747
|
)
|
|
137,636
|
|
|
398,452
|
|
|
66
|
|
|
(10,631
|
)
|
|
482,776
|
|
||||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
212,496
|
|
|
26,497
|
|
|
(16,746
|
)
|
|
5,051
|
|
|
—
|
|
|
227,298
|
|
||||||
INCOME TAXES
|
622
|
|
|
(5,092
|
)
|
|
(1,130
|
)
|
|
(1
|
)
|
|
—
|
|
|
(5,601
|
)
|
||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS
|
213,118
|
|
|
21,405
|
|
|
(17,876
|
)
|
|
5,050
|
|
|
—
|
|
|
221,697
|
|
||||||
NET EARNINGS FROM DISCONTINUING OPERATIONS, NET OF INCOME TAX EXPENSE
|
—
|
|
|
—
|
|
|
—
|
|
|
5,539
|
|
|
—
|
|
|
5,539
|
|
||||||
Less: Net losses (earnings) attributable to noncontrolling interest
|
(9,836
|
)
|
|
(10,974
|
)
|
|
7,323
|
|
|
—
|
|
|
—
|
|
|
(13,487
|
)
|
||||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
203,282
|
|
|
$
|
10,431
|
|
|
$
|
(10,553
|
)
|
|
$
|
10,589
|
|
|
$
|
—
|
|
|
$
|
213,749
|
|
|
Non-life Run-off
|
|
Atrium
|
|
StarStone
|
|
Life and Annuities
|
|
Total
|
|||||||||||||||||||||||||
|
Total
|
|
%
|
|
Total
|
|
%
|
|
Total
|
|
%
|
|
Total
|
|
%
|
|
Total
|
|
%
|
|||||||||||||||
|
(In thousands of U.S. dollars, except percentages)
|
|||||||||||||||||||||||||||||||||
United States
|
$
|
17,316
|
|
|
100.0
|
%
|
|
$
|
79,433
|
|
|
55.5
|
%
|
|
$
|
520,045
|
|
|
60.8
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
616,794
|
|
|
60.3
|
%
|
United Kingdom
|
—
|
|
|
—
|
%
|
|
9,200
|
|
|
6.4
|
%
|
|
98,067
|
|
|
11.5
|
%
|
|
899
|
|
|
12.6
|
%
|
|
108,166
|
|
|
10.6
|
%
|
|||||
Europe
|
—
|
|
|
—
|
%
|
|
8,797
|
|
|
6.1
|
%
|
|
135,971
|
|
|
15.9
|
%
|
|
6,256
|
|
|
87.4
|
%
|
|
151,024
|
|
|
14.8
|
%
|
|||||
Asia
|
—
|
|
|
—
|
%
|
|
6,766
|
|
|
4.7
|
%
|
|
43,200
|
|
|
5.1
|
%
|
|
—
|
|
|
—
|
%
|
|
49,966
|
|
|
4.9
|
%
|
|||||
Rest of World
|
—
|
|
|
—
|
%
|
|
38,974
|
|
|
27.3
|
%
|
|
57,416
|
|
|
6.7
|
%
|
|
—
|
|
|
—
|
%
|
|
96,390
|
|
|
9.4
|
%
|
|||||
Total
|
$
|
17,316
|
|
|
100.0
|
%
|
|
$
|
143,170
|
|
|
100.0
|
%
|
|
$
|
854,699
|
|
|
100.0
|
%
|
|
$
|
7,155
|
|
|
100.0
|
%
|
|
$
|
1,022,340
|
|
|
100.0
|
%
|
|
2016
|
|
2015
|
||||
Total assets:
|
|
|
|
||||
Non-life Run-off
|
$
|
8,297,103
|
|
|
$
|
7,602,594
|
|
Atrium
|
563,754
|
|
|
559,377
|
|
||
StarStone
|
2,968,316
|
|
|
2,780,462
|
|
||
Life and annuities
|
1,644,013
|
|
|
1,695,994
|
|
||
Less:
|
|
|
|
||||
Eliminations
|
(607,442
|
)
|
|
(865,893
|
)
|
||
|
$
|
12,865,744
|
|
|
$
|
11,772,534
|
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||||||||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net premiums earned
|
$
|
216,188
|
|
|
$
|
178,009
|
|
|
$
|
205,730
|
|
|
$
|
209,971
|
|
|
$
|
208,709
|
|
|
$
|
189,344
|
|
|
$
|
192,887
|
|
|
$
|
176,420
|
|
Fees and commission income
|
13,266
|
|
|
7,450
|
|
|
9,187
|
|
|
9,708
|
|
|
10,487
|
|
|
10,125
|
|
|
6,424
|
|
|
12,064
|
|
||||||||
Net investment income
|
42,229
|
|
|
44,265
|
|
|
48,022
|
|
|
31,640
|
|
|
44,932
|
|
|
25,265
|
|
|
50,280
|
|
|
21,394
|
|
||||||||
Net realized and unrealized gains (losses)
|
(61,570
|
)
|
|
(56,705
|
)
|
|
66,608
|
|
|
(15,835
|
)
|
|
34,503
|
|
|
(8,296
|
)
|
|
38,277
|
|
|
39,313
|
|
||||||||
Other income
|
(1,277
|
)
|
|
12,648
|
|
|
414
|
|
|
2,370
|
|
|
3,289
|
|
|
11,833
|
|
|
2,410
|
|
|
3,477
|
|
||||||||
|
208,836
|
|
|
185,667
|
|
|
329,961
|
|
|
237,854
|
|
|
301,920
|
|
|
228,271
|
|
|
290,278
|
|
|
252,668
|
|
||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net incurred losses and loss adjustment expenses
|
1,321
|
|
|
(64,062
|
)
|
|
(6,902
|
)
|
|
32,359
|
|
|
96,462
|
|
|
65,900
|
|
|
83,218
|
|
|
70,136
|
|
||||||||
Life and annuity policy benefits
|
(2,265
|
)
|
|
(1,808
|
)
|
|
1,682
|
|
|
401
|
|
|
(1,613
|
)
|
|
407
|
|
|
158
|
|
|
454
|
|
||||||||
Acquisition costs
|
47,619
|
|
|
53,666
|
|
|
50,074
|
|
|
44,445
|
|
|
43,847
|
|
|
33,781
|
|
|
45,029
|
|
|
31,824
|
|
||||||||
General and administrative expenses
|
123,497
|
|
|
106,754
|
|
|
103,097
|
|
|
96,818
|
|
|
104,206
|
|
|
90,837
|
|
|
92,934
|
|
|
94,750
|
|
||||||||
Interest expense
|
4,796
|
|
|
5,368
|
|
|
5,027
|
|
|
5,156
|
|
|
5,421
|
|
|
4,876
|
|
|
5,398
|
|
|
4,003
|
|
||||||||
Net foreign exchange losses (gains)
|
(1,527
|
)
|
|
7,004
|
|
|
2,276
|
|
|
(841
|
)
|
|
(1,856
|
)
|
|
2,297
|
|
|
1,772
|
|
|
(5,087
|
)
|
||||||||
|
173,441
|
|
|
106,922
|
|
|
155,254
|
|
|
178,338
|
|
|
246,467
|
|
|
198,098
|
|
|
228,509
|
|
|
196,080
|
|
||||||||
EARNINGS BEFORE INCOME TAXES
|
35,395
|
|
|
78,745
|
|
|
174,707
|
|
|
59,516
|
|
|
55,453
|
|
|
30,173
|
|
|
61,769
|
|
|
56,588
|
|
||||||||
INCOME TAXES
|
(11,228
|
)
|
|
15,794
|
|
|
(8,227
|
)
|
|
(12,684
|
)
|
|
(8,050
|
)
|
|
(8,087
|
)
|
|
(7,369
|
)
|
|
(7,673
|
)
|
||||||||
NET EARNINGS FROM CONTINUING OPERATIONS
|
24,167
|
|
|
94,539
|
|
|
166,480
|
|
|
46,832
|
|
|
47,403
|
|
|
22,086
|
|
|
54,400
|
|
|
48,915
|
|
||||||||
NET EARNINGS (LOSS) FROM DISCONTINUING OPERATIONS, NET OF INCOME TAX EXPENSE
|
5,483
|
|
|
(1,898
|
)
|
|
3,897
|
|
|
(831
|
)
|
|
2,378
|
|
|
(3,879
|
)
|
|
205
|
|
|
4,577
|
|
||||||||
NET EARNINGS
|
29,650
|
|
|
92,641
|
|
|
170,377
|
|
|
46,001
|
|
|
49,781
|
|
|
18,207
|
|
|
54,605
|
|
|
53,492
|
|
||||||||
Less: Net losses (earnings) attributable to noncontrolling interest
|
(7,005
|
)
|
|
19,216
|
|
|
(14,329
|
)
|
|
3,041
|
|
|
(9,187
|
)
|
|
(3,662
|
)
|
|
(9,085
|
)
|
|
(8,645
|
)
|
||||||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
22,645
|
|
|
$
|
111,857
|
|
|
$
|
156,048
|
|
|
$
|
49,042
|
|
|
$
|
40,594
|
|
|
$
|
14,545
|
|
|
$
|
45,520
|
|
|
$
|
44,847
|
|
EARNINGS PER SHARE —BASIC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net earnings from continuing operations
|
$
|
0.91
|
|
|
$
|
5.91
|
|
|
$
|
7.86
|
|
|
$
|
2.57
|
|
|
$
|
1.99
|
|
|
$
|
0.99
|
|
|
$
|
2.34
|
|
|
$
|
2.04
|
|
Net earnings (loss) from discontinuing operations
|
$
|
0.26
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.23
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.11
|
|
|
$
|
(0.23
|
)
|
|
$
|
0.02
|
|
|
$
|
0.29
|
|
Net earnings per ordinary share attributable to Enstar Group Limited shareholders
|
$
|
1.17
|
|
|
$
|
5.80
|
|
|
$
|
8.09
|
|
|
$
|
2.55
|
|
|
$
|
2.10
|
|
|
$
|
0.76
|
|
|
$
|
2.36
|
|
|
$
|
2.33
|
|
EARNINGS PER SHARE — DILUTED:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net earnings from continuing operations
|
$
|
0.90
|
|
|
$
|
5.86
|
|
|
$
|
7.79
|
|
|
$
|
2.55
|
|
|
$
|
1.98
|
|
|
$
|
0.98
|
|
|
$
|
2.33
|
|
|
$
|
2.03
|
|
Net earnings (loss) from discontinuing operations
|
$
|
0.26
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.23
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.11
|
|
|
$
|
(0.23
|
)
|
|
$
|
0.02
|
|
|
$
|
0.29
|
|
Net earnings per ordinary share attributable to Enstar Group Limited shareholders
|
$
|
1.16
|
|
|
$
|
5.75
|
|
|
$
|
8.02
|
|
|
$
|
2.53
|
|
|
$
|
2.09
|
|
|
$
|
0.75
|
|
|
$
|
2.35
|
|
|
$
|
2.32
|
|
Type of investment
|
|
Cost
(1)
|
|
Fair Value
|
|
Amount at
which
shown in the
balance
sheet
(4)
|
||||||
Fixed maturity securities and short-term investments — Trading:
|
|
|
|
|
|
|
||||||
U.S. government and agency
|
|
$
|
844,746
|
|
|
$
|
840,274
|
|
|
$
|
840,274
|
|
Non-U.S. government
|
|
275,900
|
|
|
267,363
|
|
|
267,363
|
|
|||
Corporate
|
|
2,402,062
|
|
|
2,387,322
|
|
|
2,387,322
|
|
|||
Municipal
|
|
47,615
|
|
|
47,181
|
|
|
47,181
|
|
|||
Residential mortgage-backed
|
|
378,516
|
|
|
373,528
|
|
|
373,528
|
|
|||
Commercial mortgage-backed
|
|
220,727
|
|
|
217,212
|
|
|
217,212
|
|
|||
Asset-backed
|
|
476,595
|
|
|
478,280
|
|
|
478,280
|
|
|||
Total
|
|
4,646,161
|
|
|
4,611,160
|
|
|
4,611,160
|
|
|||
Fixed maturity securities and short-term investments — Available-for-sale
|
|
|
|
|
|
|
||||||
U.S. government and agency
|
|
12,784
|
|
|
12,710
|
|
|
12,710
|
|
|||
Non-U.S. government
|
|
86,897
|
|
|
85,423
|
|
|
85,423
|
|
|||
Corporate
|
|
159,243
|
|
|
158,655
|
|
|
158,655
|
|
|||
Municipal
|
|
6,585
|
|
|
6,576
|
|
|
6,576
|
|
|||
Residential mortgage-backed
|
|
488
|
|
|
527
|
|
|
527
|
|
|||
Asset-backed
|
|
3,867
|
|
|
3,876
|
|
|
3,876
|
|
|||
Total
|
|
269,864
|
|
|
267,767
|
|
|
267,767
|
|
|||
Equities
(2)
|
|
67,516
|
|
|
74,149
|
|
|
74,149
|
|
|||
Other investments, at fair value
(3)
|
|
590,048
|
|
|
590,048
|
|
|
590,048
|
|
|||
Other investments, at cost
|
|
131,651
|
|
|
129,474
|
|
|
131,651
|
|
|||
Total
|
|
$
|
5,705,240
|
|
|
$
|
5,672,598
|
|
|
$
|
5,674,775
|
|
(1)
|
Original cost of fixed maturity securities is reduced by repayments and adjusted for amortization of premiums or accretion of discounts.
|
(2)
|
The difference in the amount of equities shown at fair value and the equities shown in our consolidated balance sheet relates to the fair value of
$20.9 million
as of
December 31, 2016
for our investment in a registered investment company affiliated with entities owned by Trident. Refer to Note 21 of the notes to the consolidated financial statements.
|
(3)
|
The difference in the amount of other investments shown at fair value and the other investments shown in our consolidated balance sheet relates to the fair value of
$347.0 million
as of
December 31, 2016
for our other investments in funds or companies owned by or affiliated with certain related parties. Refer to Note 21 of the notes to the consolidated financial statements.
|
(4)
|
The table above excludes businesses held for sale. Refer to Note 5 of the notes to the consolidated financial statements.
|
|
|
2016
|
|
2015
|
||||
|
|
(in thousands of U.S.
dollars, except share data)
|
||||||
ASSETS
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
4,884
|
|
|
$
|
4,552
|
|
Balances due from subsidiaries
|
|
35,563
|
|
|
489,873
|
|
||
Investments in subsidiaries
|
|
3,400,401
|
|
|
2,674,084
|
|
||
Other assets
|
|
8,533
|
|
|
7,812
|
|
||
TOTAL ASSETS
|
|
$
|
3,449,381
|
|
|
$
|
3,176,321
|
|
LIABILITIES
|
|
|
|
|
||||
Loans payable
|
|
$
|
488,103
|
|
|
$
|
485,750
|
|
Balances due to subsidiaries
|
|
153,843
|
|
|
160,854
|
|
||
Other liabilities
|
|
5,123
|
|
|
12,845
|
|
||
TOTAL LIABILITIES
|
|
647,069
|
|
|
659,449
|
|
||
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
||||
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: 16,175,250; 2015: 16,133,334)
|
|
16,175
|
|
|
16,133
|
|
||
Non-voting convertible ordinary shares:
|
|
|
|
|
||||
Series A (issued 2016: nil; 2015: 2,972,892)
|
|
—
|
|
|
2,973
|
|
||
Series C (issued and outstanding 2016: 2,792,157; 2015: 2,725,637)
|
|
2,792
|
|
|
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
|
|
1,380,109
|
|
|
1,373,044
|
|
||
Accumulated other comprehensive loss
|
|
(23,549
|
)
|
|
(35,162
|
)
|
||
Retained earnings
|
|
1,847,550
|
|
|
1,578,312
|
|
||
Total Enstar Group Limited Shareholders’ Equity
|
|
2,802,312
|
|
|
2,516,872
|
|
||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
$
|
3,449,381
|
|
|
$
|
3,176,321
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
INCOME
|
|
|
|
|
|
||||||
Net investment income
|
$
|
44
|
|
|
$
|
14,965
|
|
|
$
|
11,865
|
|
Dividend income from subsidiaries
|
361,675
|
|
|
1,000
|
|
|
21,952
|
|
|||
|
361,719
|
|
|
15,965
|
|
|
33,817
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
General and administrative expenses
|
59,755
|
|
|
50,349
|
|
|
43,241
|
|
|||
Interest expense
|
10,109
|
|
|
8,693
|
|
|
8,201
|
|
|||
Net foreign exchange (gains) losses
|
(318
|
)
|
|
213
|
|
|
379
|
|
|||
|
69,546
|
|
|
59,255
|
|
|
51,821
|
|
|||
EARNINGS (LOSS) BEFORE EQUITY IN UNDISTRIBUTED EARNINGS OF SUBSIDIARIES
|
292,173
|
|
|
(43,290
|
)
|
|
(18,004
|
)
|
|||
EQUITY IN UNDISTRIBUTED EARNINGS OF SUBSIDIARIES - CONTINUING OPERATIONS
|
(39,329
|
)
|
|
265,612
|
|
|
226,214
|
|
|||
EQUITY IN UNDISTRIBUTED EARNINGS OF SUBSIDIARIES - DISCONTINUING OPERATIONS
|
11,963
|
|
|
(2,031
|
)
|
|
5,539
|
|
|||
NET EARNINGS
|
$
|
264,807
|
|
|
$
|
220,291
|
|
|
$
|
213,749
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
NET EARNINGS
|
$
|
264,807
|
|
|
$
|
220,291
|
|
|
$
|
213,749
|
|
OTHER COMPREHENSIVE INCOME (LOSS) RELATING TO SUBSIDIARIES, NET OF TAX
|
11,613
|
|
|
(22,476
|
)
|
|
(26,664
|
)
|
|||
COMPREHENSIVE INCOME
|
$
|
276,420
|
|
|
$
|
197,815
|
|
|
$
|
187,085
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net cash flows provided by (used in) operating activities
|
$
|
39,185
|
|
|
$
|
(81,384
|
)
|
|
$
|
(88,970
|
)
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Dividends and return of capital from subsidiaries
|
250,117
|
|
|
1,000
|
|
|
21,952
|
|
|||
Contributions to subsidiaries
|
(295,268
|
)
|
|
(218,935
|
)
|
|
(50
|
)
|
|||
Net cash flows provided by (used in) investing activities
|
(45,151
|
)
|
|
(217,935
|
)
|
|
21,902
|
|
|||
FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Repayment of loans
|
(426,750
|
)
|
|
(223,500
|
)
|
|
(9,250
|
)
|
|||
Receipt of loans
|
433,048
|
|
|
505,700
|
|
|
70,000
|
|
|||
Net cash flows provided by financing activities
|
6,298
|
|
|
282,200
|
|
|
60,750
|
|
|||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
332
|
|
|
(17,119
|
)
|
|
(6,318
|
)
|
|||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
4,552
|
|
|
21,671
|
|
|
27,989
|
|
|||
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
4,884
|
|
|
$
|
4,552
|
|
|
$
|
21,671
|
|
|
Deferred
Acquisition
Costs
|
|
Reserves
for Losses
and Loss
Adjustment
Expenses
|
|
Unearned
Premiums
|
|
Policy Benefits for Life and Annuity Contracts
|
|
Net
Premiums
Earned
|
|
Net
Investment
Income
|
|
Losses
and Loss
Expenses
and
Policy
Benefits
|
|
Amortization
of Deferred
Acquisition
Costs
|
|
Other
Operating
Expenses
|
|
Net
Premiums
Written
|
||||||||||||||||||||
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Non-life run-off
|
$
|
1,081
|
|
|
$
|
4,716,363
|
|
|
$
|
15,107
|
|
|
$
|
—
|
|
|
$
|
16,755
|
|
|
$
|
143,783
|
|
|
$
|
(285,881
|
)
|
|
$
|
4,198
|
|
|
$
|
296,384
|
|
|
$
|
9,202
|
|
Atrium
|
16,964
|
|
|
212,122
|
|
|
61,862
|
|
|
—
|
|
|
124,416
|
|
|
2,940
|
|
|
58,386
|
|
|
44,670
|
|
|
28,641
|
|
|
140,437
|
|
||||||||||
StarStone
|
40,069
|
|
|
1,059,382
|
|
|
471,374
|
|
|
—
|
|
|
676,608
|
|
|
22,221
|
|
|
401,593
|
|
|
138,822
|
|
|
124,572
|
|
|
648,036
|
|
||||||||||
Life and annuities
|
—
|
|
|
—
|
|
|
—
|
|
|
112,095
|
|
|
5,735
|
|
|
20,043
|
|
|
(2,038
|
)
|
|
612
|
|
|
7,993
|
|
|
6,261
|
|
||||||||||
Eliminations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,524
|
)
|
|
—
|
|
|
(1,733
|
)
|
|
(12,548
|
)
|
|
—
|
|
||||||||||
Total
|
$
|
58,114
|
|
|
$
|
5,987,867
|
|
|
$
|
548,343
|
|
|
$
|
112,095
|
|
|
$
|
823,514
|
|
|
$
|
185,463
|
|
|
$
|
172,060
|
|
|
$
|
186,569
|
|
|
$
|
445,042
|
|
|
$
|
803,936
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Non-life run-off
|
$
|
1,788
|
|
|
$
|
4,585,454
|
|
|
$
|
27,792
|
|
|
$
|
—
|
|
|
$
|
44,369
|
|
|
$
|
84,185
|
|
|
$
|
(270,830
|
)
|
|
$
|
8,860
|
|
|
$
|
257,926
|
|
|
$
|
22,594
|
|
Atrium
|
16,326
|
|
|
201,017
|
|
|
59,808
|
|
|
—
|
|
|
134,675
|
|
|
2,225
|
|
|
47,479
|
|
|
45,509
|
|
|
36,087
|
|
|
134,580
|
|
||||||||||
StarStone
|
71,009
|
|
|
933,678
|
|
|
455,171
|
|
|
—
|
|
|
573,146
|
|
|
15,937
|
|
|
327,684
|
|
|
109,347
|
|
|
125,658
|
|
|
628,427
|
|
||||||||||
Life and annuities
|
—
|
|
|
—
|
|
|
—
|
|
|
126,321
|
|
|
1,554
|
|
|
21,137
|
|
|
(546
|
)
|
|
—
|
|
|
3,555
|
|
|
1,553
|
|
||||||||||
Eliminations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(920
|
)
|
|
—
|
|
|
—
|
|
|
(11,291
|
)
|
|
—
|
|
||||||||||
Total
|
$
|
89,123
|
|
|
$
|
5,720,149
|
|
|
$
|
542,771
|
|
|
$
|
126,321
|
|
|
$
|
753,744
|
|
|
$
|
122,564
|
|
|
$
|
103,787
|
|
|
$
|
163,716
|
|
|
$
|
411,935
|
|
|
$
|
787,154
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Non-life run-off
|
$
|
—
|
|
|
$
|
3,435,010
|
|
|
$
|
197
|
|
|
$
|
—
|
|
|
$
|
31,168
|
|
|
$
|
57,899
|
|
|
$
|
(264,711
|
)
|
|
$
|
8,393
|
|
|
$
|
213,571
|
|
|
$
|
10,272
|
|
Atrium
|
16,520
|
|
|
212,611
|
|
|
61,030
|
|
|
—
|
|
|
135,945
|
|
|
1,748
|
|
|
55,428
|
|
|
43,417
|
|
|
38,791
|
|
|
136,275
|
|
||||||||||
StarStone
|
45,186
|
|
|
861,800
|
|
|
406,706
|
|
|
—
|
|
|
373,633
|
|
|
5,321
|
|
|
218,429
|
|
|
65,734
|
|
|
114,289
|
|
|
399,174
|
|
||||||||||
Life and annuities
|
—
|
|
|
—
|
|
|
—
|
|
|
8,940
|
|
|
2,245
|
|
|
1,056
|
|
|
84
|
|
|
15,029
|
|
|
(16
|
)
|
|
2,235
|
|
||||||||||
Eliminations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,631
|
)
|
|
—
|
|
||||||||||
Total
|
$
|
61,706
|
|
|
$
|
4,509,421
|
|
|
$
|
467,933
|
|
|
$
|
8,940
|
|
|
$
|
542,991
|
|
|
$
|
66,024
|
|
|
$
|
9,230
|
|
|
$
|
132,573
|
|
|
$
|
356,004
|
|
|
$
|
547,956
|
|
|
Gross
|
|
Ceded to
Other
Companies
|
|
Assumed
from
Other
Companies
|
|
Net Amount
|
|
Percentage
of Amount
Assumed
to Net
|
|||||||||
2016
|
|
|
|
|
|
|
|
|
|
|||||||||
Life insurance in force
|
$
|
2,317,567
|
|
|
$
|
(585,575
|
)
|
|
$
|
—
|
|
|
$
|
1,731,992
|
|
|
—
|
%
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|||||||||
Property and casualty
|
804,141
|
|
|
(178,834
|
)
|
|
192,472
|
|
|
817,779
|
|
|
23.5
|
%
|
||||
Life and annuities
|
7,221
|
|
|
(1,486
|
)
|
|
—
|
|
|
5,735
|
|
|
—
|
%
|
||||
Total premiums earned
|
$
|
811,362
|
|
|
$
|
(180,320
|
)
|
|
$
|
192,472
|
|
|
$
|
823,514
|
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|||||||||
Life insurance in force
|
$
|
2,978,466
|
|
|
$
|
(777,759
|
)
|
|
$
|
—
|
|
|
$
|
2,200,707
|
|
|
—
|
%
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|||||||||
Property and casualty
|
854,856
|
|
|
(283,489
|
)
|
|
180,823
|
|
|
752,190
|
|
|
24.0
|
%
|
||||
Life and annuities
|
2,884
|
|
|
(1,330
|
)
|
|
—
|
|
|
1,554
|
|
|
—
|
%
|
||||
Total premiums earned
|
$
|
857,740
|
|
|
$
|
(284,819
|
)
|
|
$
|
180,823
|
|
|
$
|
753,744
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|||||||||
Life insurance in force
|
$
|
901,639
|
|
|
$
|
(808,142
|
)
|
|
$
|
—
|
|
|
$
|
93,497
|
|
|
—
|
%
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|||||||||
Property and casualty
|
703,281
|
|
|
(217,383
|
)
|
|
54,848
|
|
|
540,746
|
|
|
10.1
|
%
|
||||
Life and annuities
|
3,889
|
|
|
(1,644
|
)
|
|
—
|
|
|
2,245
|
|
|
—
|
%
|
||||
Total premiums earned
|
$
|
707,170
|
|
|
$
|
(219,027
|
)
|
|
$
|
54,848
|
|
|
$
|
542,991
|
|
|
|
|
Balance at Beginning of Year
|
|
Charged to costs and expenses
|
|
Charged to other
accounts (1) |
|
Deductions (2)
|
|
Balance at End of Year
|
|||||
December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|||||
Reinsurance balances recoverable:
|
|
|
|
|
|
|
|
|
|
|||||
Provisions for bad debt
|
210,327
|
|
|
(13,822
|
)
|
|
(19,255
|
)
|
|
(2,734
|
)
|
|
174,516
|
|
Valuation allowance for deferred tax assets
|
291,280
|
|
|
13,389
|
|
|
—
|
|
|
(13,808
|
)
|
|
290,861
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|||||
Reinsurance balances recoverable:
|
|
|
|
|
|
|
|
|
|
|||||
Provisions for bad debt
|
289,909
|
|
|
(25,271
|
)
|
|
(45,234
|
)
|
|
(9,077
|
)
|
|
210,327
|
|
Valuation allowance for deferred tax assets
|
333,617
|
|
|
(17,379
|
)
|
|
—
|
|
|
(24,958
|
)
|
|
291,280
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2014:
|
|
|
|
|
|
|
|
|
|
|||||
Reinsurance balances recoverable:
|
|
|
|
|
|
|
|
|
|
|||||
Provisions for bad debt
|
338,614
|
|
|
(7,700
|
)
|
|
(28,665
|
)
|
|
(12,340
|
)
|
|
289,909
|
|
Valuation allowance for deferred tax assets
|
255,126
|
|
|
(33,213
|
)
|
|
—
|
|
|
111,704
|
|
|
333,617
|
|
(1)
|
These amounts are credited to net incurred losses and there is an offsetting debit within the same line, resulting in no impact on net earnings.
|
(2)
|
Credited to the related asset account.
|
Affiliation with Registrant
|
|
Deferred
Acquisition
Costs
|
|
Reserves
for Unpaid
Losses
and Loss
Adjustment
Expenses
|
|
Unearned
Premiums
|
|
Net
Premiums
Earned
|
|
Net
Investment
Income
|
|
Net Losses and
Loss Expenses
Incurred
|
|
Net Paid
Losses
and Loss
Expenses
|
|
Amortization
of Deferred
Acquisition
Costs
|
|
Net
Premiums
Written
|
||||||||||||||||||||||
Current
Year
|
|
Prior Year
|
|
|||||||||||||||||||||||||||||||||||||
Consolidated Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
2016
|
|
$
|
58,114
|
|
|
$
|
5,987,867
|
|
|
$
|
548,343
|
|
|
$
|
817,779
|
|
|
$
|
168,944
|
|
|
$
|
493,016
|
|
|
$
|
(318,917
|
)
|
|
$
|
(833,057
|
)
|
|
$
|
187,690
|
|
|
$
|
797,675
|
|
2015
|
|
89,123
|
|
|
5,720,149
|
|
|
542,771
|
|
|
752,190
|
|
|
102,347
|
|
|
476,364
|
|
|
(372,031
|
)
|
|
(781,889
|
)
|
|
163,716
|
|
|
785,601
|
|
||||||||||
2014
|
|
61,706
|
|
|
4,509,421
|
|
|
467,933
|
|
|
540,746
|
|
|
64,968
|
|
|
327,817
|
|
|
(318,671
|
)
|
|
(587,511
|
)
|
|
117,544
|
|
|
545,721
|
|
(a)
|
Financial Statements and Financial Statement Schedules: see Item 8 in Part II of this report.
|
(b)
|
Exhibits
: see accompanying exhibit index that follows the signature page of this report.
|
|
ENSTAR GROUP LIMITED
|
|
|
By:
|
/
S
/ D
OMINIC
F. S
ILVESTER
|
|
Dominic F. Silvester
Chief Executive Officer
|
|
|
|
Signature
|
|
Title
|
|
|
|
/s/ R
OBERT
J. C
AMPBELL
Robert J. Campbell
|
|
Chairman and Director
|
|
|
|
/s/ D
OMINIC
F. S
ILVESTER
Dominic F. Silvester
|
|
Chief Executive Officer and Director
|
|
|
|
/s/ M
ARK
S
MITH
Mark Smith
|
|
Chief Financial Officer (signing in his capacity as principal financial officer)
|
|
|
|
/s/ G
UY
B
OWKER
Guy Bowker
|
|
Chief Accounting Officer (signing in his capacity as principal accounting officer)
|
|
|
|
/s/ P
AUL
J. O’S
HEA
Paul J. O’Shea
|
|
President and Director
|
|
|
|
/s/ B. Frederick B
ECKER
B. Frederick Becker
|
|
Director
|
|
|
|
/s/ S
ANDRA
L. B
OSS
Sandra L. Boss
|
|
Director
|
|
|
|
/s/ J
AMES
D. C
AREY
James D. Carey
|
|
Director
|
|
|
|
/s/ H
ANS-
P
ETER
G
ERHARDT
Hans-Peter Gerhardt
|
|
Director
|
|
|
|
/s/ H
ITESH
P
ATEL
Hitesh Patel
|
|
Director
|
|
|
|
/s/ P
OUL
A. W
INSLOW
Poul A. Winslow
|
|
Director
|
Exhibit
No.
|
|
Description
|
2.1
s
|
|
Agreement and Plan of Merger, dated as of May 23, 2006, as amended on November 21, 2006, by and among Castlewood Holdings Limited, CWMS Subsidiary Corp. and The Enstar Group, Inc. (incorporated by reference to Annex A to the proxy statement/prospectus that forms a part of the Company’s Form S-4 declared effective December 15, 2006).
|
2.2
s
|
|
Recapitalization Agreement, dated as of May 23, 2006, among Castlewood Holdings Limited, The Enstar Group, Inc. and the other parties signatory thereto (incorporated by reference to Annex C to the proxy statement/prospectus that forms a part of the Company’s Form S-4 declared effective December 15, 2006).
|
2.3
s
|
|
Agreement and Plan of Merger, dated as of August 27, 2012, among Enstar Group Limited, AML Acquisition, Corp. and SeaBright Holdings, Inc. (incorporated by reference to Exhibit 2.1 of the Company’s Form 8-K filed on August 28, 2012).
|
2.4
s
|
|
Stock Purchase Agreement, dated September 6, 2012, among Household Insurance Group Holding Company, Pavonia Holdings (US), Inc. and Enstar Group Limited (incorporated by reference to Exhibit 2.2 of the Company’s Form 10-Q filed on November 8, 2012).
|
2.5
s
|
|
Share Purchase Agreement, dated June 5, 2013, by and among Arden Holdings Limited, Alopuc Limited and Kenmare Holdings Ltd. for the sale and purchase of the entire issued share capital of Atrium Underwriting Group Limited (incorporated by reference to Exhibit 2.1 of the Company’s Form 10-Q filed on August 9, 2013).
|
|
Deed of Variation, dated October 3, 2013, to the Share Purchase Agreement, dated June 5, 2013, by and among Arden Holdings Limited, Alopuc Limited and Kenmare Holdings Ltd. for the sale and purchase of the entire issued share capital of Atrium Underwriting Group Limited (incorporated by reference to Exhibit 2.2 of the Company’s Form 10-Q filed on November 7, 2013).
|
|
|
Deed of Variation, dated November 21, 2013, to the Share Purchase Agreement, dated June 5, 2013, by and among Arden Holdings Limited, Alopuc Limited and Kenmare Holdings Ltd. for the sale and purchase of the entire issued share capital of Atrium Underwriting Group Limited (incorporated by reference to Exhibit 2.7 of the Company’s Form 10-K filed on March 3, 2013).
|
|
2.8
s
|
|
Share Purchase Agreement, dated June 5, 2013, by and among Arden Holdings Limited, Northshore Holdings Limited and Kenmare Holdings Ltd. for the sale and purchase of the entire issued share capital of Arden Reinsurance Company Limited (incorporated by reference to Exhibit 2.2 of the Company’s Form 10-Q filed on August 9, 2013).
|
2.9
s
|
|
Amended and Restated Agreement and Plan of Amalgamation, dated March 11, 2014, by and among Enstar Group Limited, Veranda Holdings Ltd., Hudson Security holders Representative LLC, and Torus Insurance Holdings Limited (incorporated by reference to Exhibit 2.1 to the Company’s Form S-3ASR filed on April 29, 2014).
|
2.10
s
|
|
Stock Purchase Agreement, dated August 26, 2014, by and among Enstar Group Limited, Sussex Holdings, Inc. and Blue Cross and Blue Shield of South Carolina (incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on September 2, 2014).
|
|
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).
|
|
|
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).
|
|
|
Certificate of Designations for the Series B Convertible Participating Non-Voting Perpetual Preferred Stock (incorporated by reference to Exhibit 3.1 of the Company’s Form 8-K filed on July 9, 2013).
|
|
|
Certificate of Designations of Series C Participating Non-Voting Perpetual Preferred Stock of Enstar Group Limited, dated as of June 13, 2016 (incorporated by reference to Exhibit 3.1 of the Company's Form 8-K filed on June 17, 2016).
|
|
|
Registration Rights Agreement, dated as of January 31, 2007, by and among Castlewood Holdings Limited, Trident II, L.P., Marsh & McLennan Capital Professionals Fund, L.P., Marsh & McLennan Employees’ Securities Company, L.P., Dominic F. Silvester, J. Christopher Flowers, and other parties thereto set forth on the Schedule of Shareholders attached thereto (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K12B filed on January 31, 2007) (file no. 001-33289).
|
|
10.2
+
|
|
Form of Director Indemnification Agreement (incorporated by reference to Exhibit 10.1 of the Company’s Form S-3 (No. 333-151461) initially filed on June 5, 2008) (file no. 333-151461).
|
10.3
+
|
|
Amended and Restated Employment Agreement, effective May 1, 2007 and amended and restated June 4, 2007, by and between Enstar Group Limited and Dominic F. Silvester, as amended by Letter Agreement (effective January 1, 2011), Letter Agreement (dated April 19, 2012), and Letter Agreement (dated August 11, 2014) (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on November 10, 2014).
|
10.4
+
|
|
Employment Agreement, effective May 1, 2007, by and between the Company and Paul J. O’Shea, as amended by Letter Agreement (effective January 1, 2011), Letter Agreement (dated April 25, 2012), and Letter Agreement (dated August 12, 2014) (incorporated by reference to Exhibit 10.4 of the Company’s Form 10-Q filed on November 10, 2014).
|
10.5
+
|
|
Employment Agreement, effective May 1, 2007, by and between Enstar Group Limited and Nicholas A. Packer, as amended by Letter Agreement (effective January 1, 2011), Letter Agreement (dated April 25, 2012), and Letter Agreement (dated August 11, 2014) (incorporated by reference to Exhibit 10.5 of the Company’s Form 10-Q filed on November 10, 2014).
|
10.6
*+
|
|
Separation Agreement, dated as of December 16, 2016, by and between Enstar Group Limited and Nicholas A. Packer.
|
10.7
+
|
|
Employment Agreement, dated May 11, 2015, effective August 15, 2015, by and between the Company and Mark Smith (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on August 7, 2015).
|
10.8
+
|
|
Employment Agreement, dated August 18, 2015, by and between the Company and Orla M. Gregory (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on November 9, 2015).
|
10.9
+
|
|
Employment Agreement, effective May 1, 2007, by and between Enstar Group Limited and Richard J. Harris, as amended by Letter Agreement (effective January 1, 2011), Letter Agreement (dated April 19, 2012), and Letter Agreement (dated August 11, 2014) (incorporated by reference to Exhibit 10.6 of the Company’s Form 10-Q filed on November 10, 2014).
|
10.10
+
|
|
Amendment to Employment Agreement, dated May 12, 2015, by and between the Company and Richard J. Harris (incorporated by reference to Exhibit 10.2 of the Company’s Form 10-Q filed on August 7, 2015).
|
10.11
+
|
|
Amendment No. 2 to Employment Agreement, dated March 24, 2016, amending Amendment to Employment Agreement, dated May 12, 2015, by and between the Company and Richard J. Harris (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on May 6, 2016).
|
10.12
+
|
|
Castlewood Holdings Limited 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.11 to the proxy statement/prospectus that forms a part of the Company’s Form S-4 declared effective December 15, 2006) (file no. 333-135699).
|
10.13
+
|
|
First Amendment to Castlewood Holdings Limited 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed on April 6, 2007) (file no. 001-33289).
|
10.14
+
|
|
Form of Award Agreement under the Castlewood Holdings Limited 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on April 6, 2007) (file no. 001-33289).
|
10.15
+
|
|
Form of Stock Appreciation Right Award Agreement pursuant to the 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.5 of the Company’s Form 10-Q filed on August 11, 2014).
|
10.16
+
|
|
Form of Restricted Stock Award Agreement pursuant to the 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.6 of the Company’s Form 10-Q filed on August 11, 2014).
|
10.17
+
|
|
Enstar Group Limited 2016 Equity Incentive Plan (incorporated by reference to Exhibit 3.1 of the Company's Form 8-K filed on June 17, 2016).
|
10.18
+
|
|
Form of Restricted Stock Award Agreement under the Enstar Group Limited 2016 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 of the Company's Form 10-Q filed on August 5, 2016).
|
10.19
+
|
|
Form of Stock Appreciation Right Award Agreement under the Enstar Group Limited 2016 Equity Incentive Plan (incorporated by reference to Exhibit 10.2 of the Company's Form 10-Q filed on August 5, 2016).
|
10.20
+
|
|
Form of Restricted Stock Unit Award Agreement under the Enstar Group Limited 2016 Equity Incentive Plan (incorporated by reference to Exhibit 10.2 of the Company's Form 10-Q filed on November 8, 2016).
|
10.21
+
|
|
Form of Performance Stock Unit Award Agreement under the Enstar Group Limited 2016 Equity Incentive Plan (incorporated by reference to Exhibit 10.3 of the Company's Form 10-Q filed on November 8, 2016).
|
10.22
+
|
|
Enstar Group Limited Amended and Restated Employee Share Purchase Plan (incorporated by reference to Exhibit 10.4 of the Company’s Form 10-Q filed on November 8, 2016).
|
10.23
+
|
|
Enstar Group Limited Deferred Compensation and Ordinary Share Plan for Non-Employee Directors, effective as of June 5, 2007 (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on June 11, 2007) (file no. 001-33289).
|
10.24
+
|
|
Amended and Restated Enstar Group Limited Deferred Compensation and Ordinary Share Plan for Non-Employee Directors, effective as of January 1, 2015 (incorporated by reference to Exhibit 10.13 of the Company’s Form 10-K filed on March 2, 2015).
|
10.25
+
|
|
Form of Non-Employee Director Restricted Stock Award Agreement (incorporated by reference to Exhibit 10.32 of the Company’s Form 10-K filed on March 2, 2015).
|
10.26
+
|
|
Enstar Group Limited 2011-2015 Annual Incentive Compensation Program (incorporated by reference to Exhibit 10.25 to the Company’s Form 10-K filed on March 7, 2011).
|
10.27
+
|
|
Enstar Group Limited 2016-2018 Annual Incentive Program (incorporated by reference to Exhibit 10.1 of the Company’s Form 10-Q filed on May 6, 2016).
|
|
Investment Agreement, dated as of April 20, 2011, by and among Enstar Group Limited, GSCP VI AIV Navi, Ltd., GSCP VI Offshore Navi, Ltd., GSCP VI Parallel AIV Navi, Ltd., GSCP VI Employee Navi, Ltd., and GSCP VI GmbH Navi, L.P. (incorporated by reference to Exhibit 99.1 of the Company’s Form 8-K filed on April 21, 2011).
|
|
|
Form of Warrant (incorporated by reference to Exhibit 99.2 of the Company’s Form 8-K filed on April 21, 2011).
|
|
|
Registration Rights Agreement, dated as of April 20, 2011, by and among Enstar Group Limited, GSCP VI AIV Navi, Ltd., GSCP VI Offshore Navi, Ltd., GSCP VI Parallel AIV Navi, Ltd., GSCP VI Employee Navi, Ltd., and GSCP VI GmbH Navi, L.P. (incorporated by reference to Exhibit 99.3 of the Company’s Form 8-K filed on April 21, 2011).
|
|
|
Northshore Investors Agreement, dated July 3, 2013, by and among Kenmare Holdings Ltd. and Trident V, L.P., Trident V Parallel Fund, L.P. and Trident V Professionals Fund, L.P. (incorporated by reference to Exhibit 10.2 of the Company’s Form 10-Q filed on August 9, 2013).
|
|
|
Subscription Letter Agreement, dated July 3, 2013, from Kenmare Holdings Ltd. to Northshore Holdings Limited (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on August 9, 2013).
|
|
|
Subscription Letter Agreement, dated July 3, 2013, from Trident V, L.P., Trident V Parallel Fund, L.P. and Trident V Professionals Fund, L.P. to Northshore Holdings Limited (incorporated by reference to Exhibit 10.4 of the Company’s Form 10-Q filed on August 9, 2013).
|
|
|
Northshore Shareholders’ Agreement, dated September 6, 2013, among Northshore Holdings Limited, Kenmare Holdings Ltd., Trident V, L.P., Trident V Parallel Fund, L.P. and Trident V Professionals Fund, L.P. (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on September 11, 2013).
|
|
|
Amended and Restated Northshore Shareholders’ Agreement, dated May 8, 2014, among Northshore Holdings Limited, Kenmare Holdings Ltd., Trident V, L.P., Trident V Parallel Fund, L.P., Trident V Professionals Fund, L.P., and Dowling Capital Partners I, L.P. (incorporated by reference to Exhibit 10.4 of the Company’s Form 10-Q filed on August 11, 2014).
|
|
|
Amended and Restated Northshore Shareholders’ Agreement, dated as of March 5, 2015, among Northshore Holdings Limited, Kenmare Holdings Ltd, Enstar Group Limited, Trident V, L.P., Trident V Parallel Fund, L.P., Trident V Professionals Fund, L.P., Dowling Capital Partners I, L.P., and Atrium Nominees Limited (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on May 11, 2015).
|
|
|
Bayshore Investors Agreement, dated July 8, 2013, by and among Enstar Group Limited, Kenmare Holdings Ltd., and Trident V, L.P., Trident V Parallel Fund, L.P. and Trident V Professionals Fund, L.P. (incorporated by reference to Exhibit 10.5 of the Company’s Form 10-Q filed on August 9, 2013).
|
|
|
Subscription Letter Agreement, dated July 8, 2013, from Kenmare Holdings Ltd. to Bayshore Holdings Limited (incorporated by reference to Exhibit 10.6 of the Company’s Form 10-Q filed on August 9, 2013).
|
|
|
Subscription Letter Agreement, dated July 8, 2013, from Trident V, L.P., Trident V Parallel Fund, L.P. and Trident V Professionals Fund, L.P. to Bayshore Holdings Limited (incorporated by reference to Exhibit 10.7 of the Company’s Form 10-Q filed on August 9, 2013).
|
|
|
Bayshore Shareholders’ Agreement, dated April 1, 2014, among Bayshore Holdings Limited, Kenmare Holdings Ltd., Trident V, L.P., Trident V Parallel Fund, L.P. and Trident V Professionals Fund, L.P. (incorporated by reference to Exhibit 10.3 of the Company’s Form 8-K filed on April 4, 2014).
|
|
|
Amended and Restated Bayshore Shareholders’ Agreement, dated May 8, 2014, among Bayshore Holdings Limited, Kenmare Holdings Ltd., Trident V, L.P., Trident V Parallel Fund, L.P., Trident V Professionals Fund, L.P., and Dowling Capital Partners I, L.P. (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on August 11, 2014).
|
|
|
Registration Rights Agreement, dated April 1, 2014, among Enstar Group Limited, FR XI Offshore AIV, L.P., First Reserve Fund XII, L.P., FR XII A Parallel Vehicle L.P., FR Torus Co-Investment, L.P. and Corsair Specialty Investors, L.P. (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on April 4, 2014).
|
|
Shareholder Rights Agreement, dated April 1, 2014, among Enstar Group Limited, FR XI Offshore AIV, L.P., First Reserve Fund XII, L.P., FR XII A Parallel Vehicle L.P., FR Torus Co-Investment, L.P. and Corsair Specialty Investors, L.P. (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed on April 4, 2014).
|
|
|
Termination and Waiver Agreement, dated June 3, 2015, by and among First Reserve Fund XII, L.P., FR XII-A Parallel Vehicle, L.P., FR XI Offshore AIV, L.P., FR Torus Co-Investment, L.P. and Enstar Group Limited (incorporated by reference to Exhibit 10.4 of the Company’s Form 10-Q filed on August 7, 2015).
|
|
|
Shareholder Rights Agreement, dated June 3, 2015, between Enstar Group Limited and Canada Pension Plan Investment Board (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on June 3, 2015.
|
|
|
Voting and Shareholders’ Agreement, dated as of December 23, 2015, among North Bay Holdings Limited, Kenmare Holdings Ltd., Trident V, L.P., Trident V Parallel Fund, L.P., Trident V Professionals Fund, L.P., Dowling Capital Partners I, L.P., Atrium Nominees Limited, Bayshore Holdings Limited, Northshore Holdings Limited and Enstar Group Limited (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on December 30, 2015).
|
|
|
Second Amended and Restated Shareholders’ Agreement, dated as of December 23, 2015, among Northshore Holdings Limited, North Bay Holdings Limited and Atrium Nominees Limited (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed on December 30, 2015).
|
|
|
Revolving Credit Facility Agreement, dated September 16, 2014, among Enstar Group Limited and certain of its subsidiaries, National Australia Bank Limited, Barclays Bank PLC and Royal Bank of Canada as Mandated Lead Arrangers, and National Australia Bank Limited as Agent (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on September 16, 2014).
|
|
10.49
|
|
Restatement Agreement for Revolving Credit Facility Agreement, dated February 27, 2015, among Enstar Group Limited and certain of its Subsidiaries, National Australia Bank Limited, Barclays Bank PLC, Royal Bank of Canada, and Lloyds Bank plc as Mandated Lead Arrangers, and National Australia Bank Limited as Agent (incorporated by reference to Exhibit 10.1 of the Company’s Form 10-Q filed on May 11, 2015).
|
|
Amendment Letter, dated February 15, 2016, to Revolving Credit Facility Agreement, dated February 27, 2015, among Enstar Group Limited and certain of its Subsidiaries, National Australia Bank Limited, Barclays Bank PLC, Royal Bank of Canada, and Lloyds Bank plc as Mandated Lead Arrangers, and National Australia Bank Limited as Agent (incorporated by reference to Exhibit 10.41 of the Company's Form 10-K filed on February 29, 2016).
|
|
|
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).
|
|
|
Term Facility Agreement, dated December 24, 2014, among Sussex Holdings, Inc., National Australia Bank Limited and Barclays Bank PLC as Mandated Lead Arrangers, and National Australia Bank Limited as Agent (incorporated by reference to Exhibit 10.31 of the Company’s Form 10-K filed on March 2, 2015).
|
|
10.53
*
|
|
Subscription Agreement, dated as of December 14, 2016, by and between Cavello Bay Reinsurance Limited and KaylaRe Holdings Ltd.
|
21.1
*
|
|
List of Subsidiaries.
|
23.1
*
|
|
Consent of KPMG Audit Limited.
|
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.
|
(1)
|
Enstar Group Limited (the “Company”)
|
(2)
|
Nicholas Packer (the “Employee”)
|
1.
|
SEPARATION
|
(a)
|
The Employee’s last day of work shall be December 31, 2016 (the “Termination Date”). Between the date hereof and the Termination Date, the Employee agrees to work in a transition role with other members of the senior management team. The Company shall continue to pay the Employee’s usual salary and benefits until the Termination Date.
|
(b)
|
On the Termination Date, Employee’s employment under the Employment Agreement shall end and the Company shall have no further obligations thereunder other than:
|
(i)
|
The payment of amounts (including salary and expense reimbursements) that have been fully earned up to December 31, 2016 by, but not yet paid to, the Employee under the Employment Agreement;
|
(ii)
|
The Employee shall remain eligible to receive an incentive bonus payment under the Company’s annual incentive program for the performance year ended December 31, 2016, in an amount determined by the Company’ s Compensation Committee in February 2017 and paid no later than April 15, 2017; and
|
(iii)
|
The terms of Sections 6.2 and 6.4 to 6.10 of the Employment Agreement shall survive the termination of the Employee’s employment, notwithstanding that the notice provision in Section 6.6(b) of the Employment Agreement, which shall be automatically updated to reflect the Employee’s current address on file with the Company’s Human Resources department.
|
(c)
|
Following the termination of the Employee’s employment with the Company, the Employee shall remain subject to Sections 5.1 (including the terms of Exhibit A incorporated therein), 5.2, 6.2 and 6.4 to 6.10 of the Employment Agreement, provided that it shall not constitute a breach of the “Noncompetition” provisions set forth on Exhibit A to the Employment Agreement for the Employee to serve as an executive officer of KaylaRe during the “Restricted Period” (as defined on Exhibit A to the Employment Agreement) so long as the Employee otherwise complies with Section 5.1 of the Employment Agreement and the other sections of Exhibit A incorporated therein.
|
(d)
|
In connection with the termination of the Employee’s employment with the Company, the Employee hereby resigns effective as of the Termination Date from all positions he holds with the Company and all of its subsidiaries, with the exception of StarStone Specialty Holdings Limited (“SSIL”), for which the Employee will continue to serve solely as a non-employee director. If the Employee’s
|
(e)
|
The Company acknowledges that the termination of Employee’s employment with the Company as contemplated by this Agreement will not constitute a “Termination of Service” (as defined in the Company’s 2006 Equity Incentive Plan). Accordingly, the SAR Agreement shall remain in effect pursuant to its existing terms.
|
(f)
|
The parties acknowledge that the payments and benefits provided for in this Agreement exceed any statutory rights the Employee may have in connection with the termination of his employment.
|
(g)
|
The parties acknowledge that all payments and benefits under this Agreement are subject to the usual terms including deductions where applicable as pertained during the Employee’s employment.
|
2.
|
WAIVER AND RELEASE
|
(a)
|
The Employee hereby waives any and all rights of any kind or description against the Company that he has had, now has or can, shall or may have in the future regarding any matter relating to his employment, the Employment Agreement, or the termination thereof, that predates the execution of this Agreement, including but not limited to all asserted and unasserted rights to and claims for wages, salary, termination-related payments pursuant to Section 4 of the Employment Agreement, employee benefits, vacation pay, sickness pay, expense reimbursements, monetary and equitable relief, damages, or any Statutory Claim (as defined below), except as expressly set forth in this Agreement.
|
(b)
|
A Statutory Claim for the purposes of the preceding clause means any claim for or relating to unfair dismissal, additional redundancy payments, equal pay, sex, race or disability discrimination, or any other statutory employment rights which the Employee, or anyone on his behalf, has or may have under any applicable law, including the Employment Act 2000 or Human Rights Act 1981, and including any claim for reinstatement to employment with the Company in any position at any time.
|
(i)
|
the payments and the provision of any benefits under the terms of this Agreement shall at all times be conditional on the Employee (or anyone on his behalf) complying with each and every term, condition or warranty of this Agreement and refraining from issuing or pursuing any type of employment related proceedings in respect of any Statutory Claim or any contractual or common law claim (howsoever arising) against the Company;
|
(ii)
|
if the Employee (or anyone on his behalf) subsequently breaches any term, condition or warranty of this Agreement, or issues or pursues such employment related proceedings in breach of this Agreement then the payments and benefits provided to the Employee shall be repayable to the Company forthwith on demand and no further payments or benefits will be provided; and
|
(iii)
|
the payments and benefits shall be recoverable as a debt, together with all reasonable costs (including reasonable legal costs) incurred by the Company in recovering the sums and/or in relation to any proceedings so brought by the Employee.
|
(a)
|
Employee acknowledges that he has read this Agreement in its entirety and understands all of its terms and that he knowingly and voluntarily assents to all of the terms and conditions contained herein.
|
(b)
|
Employee acknowledges that the Company expressly advised him to consult with an attorney of his choosing prior to executing this Agreement and the waiver and release contained herein.
|
(c)
|
This Agreement shall be construed in accordance with and governed by the laws of Bermuda, without regard to principles of conflict of laws.
|
•
|
Completion of the Subscription Documents, which include:
|
◦
|
Subscription Agreement, Common Shareholders’ Agreement and Registration Rights Agreement
: Review the Subscription Agreement, the Common Shareholders’ Agreement (the “
Shareholders
’
Agreement
”) and the Registration Rights Agreement (the “
Registration Rights Agreement
”), copies of which have been made available. Date and sign the Signature Pages to the Subscription Agreement (the “
Signature Pages
”), which constitutes your signature to each of the Subscription Agreement, the Shareholders’ Agreement and the Registration Rights Agreement.
|
◦
|
Subscription Agreement Signature Pages
: The Signature Pages are only complete if all information requested on the Signature Pages is provided.
|
◦
|
IRS Form W-9, Form W-8
: A FATCA compliant Form W-9 or W-8 is required from each Subscriber. A Subscriber that is a “United States person” for U.S. federal income tax purposes, as defined in Part II of
Appendix A
, or is an entity that is disregarded for U.S. federal income tax purposes (a “
Disregarded Entity
”) that is owned by a “United States person” for U.S. federal income tax purposes, as defined in Part II of
Appendix A
, should complete and sign IRS Form W-9 to certify its tax identification number. The requirement to complete a Form W-9 applies to all United States persons, including those who are exempt from U.S. federal income taxation. A Subscriber that is not a “United States person” for U.S. federal income tax purposes, as defined in Part II of
Appendix A
, or is a Disregarded Entity that is wholly-owned by a single person or entity that is not a “United States person” for U.S. federal income tax purposes, as defined in Part II of
Appendix A
, should complete and sign the appropriate IRS Form W-8. In the case of a Disregarded Entity, the Form W-9 or W-8 should be completed and signed by the owner.
|
•
|
Delivery of Completed Subscription Documents: Please return completed Subscription Documents to Clifford Chance US LLP by emailing to document to the attention of Kirsten Gaeta at Kirsten.Gaeta@cliffordchance.com, with a copy to Tara Mendez at Tara.Mendez@cliffordchance.com.
|
•
|
RETAIN A COPY FOR YOUR FILES.
|
Correspondent Bank:
|
[ ]
[ ]
[ ]
[ ]
|
|
|
SWIFT Code:
|
[ ]
|
Fedwire ABA Number:
|
[ ]
|
|
|
Beneficiary Bank:
|
[ ]
[ ]
|
SWIFT Code:
|
[ ]
|
|
|
Beneficiary Account No:
|
[ ]
|
|
|
Beneficiary Name:
|
[ ]
|
|
|
For further credit to:
|
[Name of Subscriber]
|
|
|
IMPORTANT:
|
|
1)Please have your bank identify on the wire transfer the name of the Subscriber.
|
|
|
|
2)We recommend that your bank charge its wiring fees separately so that an even amount may be invested.
|
|
1.
|
Independent Investigation and Information Received
|
2.
|
Subscription Commitment
|
3.
|
Representations, Warranties and Covenants - All Subscribers
|
4.
|
Representations, Warranties and Covenants - the Company
|
5.
|
Condition
|
6.
|
Indemnification
|
7.
|
Miscellaneous
|
8.
|
Notices
|
9.
|
Governing Law
|
10.
|
Submission to Jurisdiction; Consent to Service of Process
|
Wiring Instructions for Distributions:
TO BE PROVIDED
|
|
(Bank Name)
|
|
(ABA Number/Swift code)
|
|
(Account Name)
|
|
(Account Number)
|
|
(Contact Name)
|
|
(Contact Telephone)
|
|
For Further Credit to (if any):
|
|
(Account Name)
|
|
(Account Number)
|
Benefit Plan Investor:
|
x
|
No
|
Subject to ERISA:
|
x
|
No
|
o
Restricted
|
|
x
Non-Restricted
|
o
Covered
|
|
x
Not Covered
|
|
Certificate of Incorporation, Certificate of Formation
or
Memorandum and Articles of Association,
and
|
|
Certificate of Incumbency/Good Standing,
and
|
|
Board Resolution authorizing the investment,
and
|
|
Powers of Attorney or Letters of Authority (if applicable),
or
|
|
List or Register of Directors
or
Register of Members,
or
|
|
Specimen signatures of persons authorized to bind the subscriber with regard to its investments with name and office held printed underneath.
|
|
Certified copy of Partnership Agreement and Good Standing (or equivalent),
and
|
|
Schedule of Partners,
and
|
|
Partnership mandate for making the investment (e.g. Partnership Minutes).
|
|
Certified copy of the Trust Deed or Declaration (or equivalent)
and
|
|
Trust mandate for making the investment (e.g. Trustee Minutes).
|
1
|
For a
COMPANY SUBSCRIBER
, on at least
two Directors or Managers
(including an Executive Director where available), and
Beneficial Owners with over 10% interest
(or principal control),
|
2
|
For a
PARTNERSHIP SUBSCRIBER
, on at least
two Partners
(or the sole General Partner (if applicable) of a limited partnership),
|
3
|
For a
TRUST SUBSCRIBER
, on the Trustee(s) and Settlor(s).
|
|
If an individual, the documents required of individual subscribers listed above.
|
|
If a company, partnership or trust, the documents required of a company, partnership or trust subscriber listed above.
|
/s/ Guy Bowker
|
December 14, 2016
|
Signature 1
|
Date
|
|
|
Guy Bowker
|
Director
|
Signer’s Name (
please print
)
|
Title
|
Signature 2
|
Date
|
|
|
|
|
Signer’s Name (
please print
)
|
Title
|
|
ACCEPTED AND AGREED
this
14th
day of
December
,
2016
.
|
|
|
|
|
|
KAYLARE HOLDINGS LTD.
|
|
|
|
|
|
By:
|
/s/ Paul O'Shea
|
|
|
Name: Paul O'Shea
|
|
|
Title: Authorized Officer
|
|
(1)
|
any resident or citizen of the U.S.;
|
(2)
|
any entity organized or incorporated under the laws of the U.S.;
|
(3)
|
any entity not organized or incorporated under the laws of the U.S.:
|
(a)
|
that was organized principally for passive investment (such as an investment company, a commodity pool or other similar vehicle); and
|
(b)
|
that was formed by U.S. Persons principally for the purpose of investing in securities not registered under the Securities Act, unless it is organized or incorporated, and owned, only by (i) “accredited investors” (as defined in Rule 501 (a) under the Securities Act) who are not individuals, estates or trusts, and (ii) “qualified purchasers” (as defined in Section 2(a)(51) of the Investment Company Act of 1940, as amended (the “
1940 Act
”));
|
(4)
|
an estate or trust:
|
(a)
|
of which an executor, administrator or trustee is a U.S. Person, unless;
|
(5)
|
any agency or branch of a foreign entity located in the U.S.;
|
(6)
|
any non-discretionary account or similar account (other than an estate or trust) held by a dealer or other fiduciary for the benefit or account of one or more U.S. Persons; and
|
(7)
|
any discretionary account or similar account (other than an estate or trust) held by a dealer or other fiduciary organized, incorporated, or (if an individual) resident in the U.S., unless it is held by a dealer or other professional fiduciary exclusively for the benefit or account of one or more non-U.S. Persons.
|
(1)
|
An individual who is a citizen of the United States or a resident alien for U.S. federal income tax purposes. In general, the term “resident alien” is defined for this purpose to include any individual who (i) holds an Alien Registration Card issued by the U.S. Immigration and Naturalization Service or (ii) meets a “substantial presence” test. The “substantial presence” test is generally met with respect
|
(2)
|
A corporation, an entity taxable as a corporation, or a partnership created or organized in or under the laws of the United States, or any state thereof or the District of Columbia;
|
(3)
|
An estate the income of which is subject to U.S. federal income tax, regardless of the source thereof; or
|
(4)
|
A trust if (x) a court within the United States is able to exercise primary supervision over its administration and one or more “United States persons”, as defined herein, have the authority to control all of its substantial decisions or (y) such trust was in existence on August 20, 1996 and was treated as a domestic trust on August 19, 1996 and such trust has an election in effect under applicable Treasury regulations to be treated as a United States person.
|
(a)
|
any bank as defined in section 3(a)(2) of the Securities Act, or any savings and loan association or other institution as defined in section 3(a)(5)(A) of the Securities Act whether acting in its individual or fiduciary capacity; any broker or dealer registered pursuant to section 15 of the Securities Exchange Act of 1934 (the “
Exchange Act
”); any insurance company as defined in section 2(a)(13) of the Securities Act; any investment company registered under the 1940 Act or a business development company as defined in section 2(a)(48) of that Securities Act; any Small Business Investment Company licensed by the U.S. Small Business Administration under section 301(c) or (d) of the Small Business Investment Act of 1958; any plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, if such plan has total assets in excess of $5,000,000; any employee benefit plan within the meaning of ERISA if the investment decision is made by a plan fiduciary, as defined in section 3(21) of such act, which is either a bank, savings and loan association, insurance company, or registered investment adviser, or if the employee benefit plan has total assets in excess of $5,000,000 or, if a self-directed plan, with investment decisions made solely by persons that are accredited investors;
|
(b)
|
any private business development company as defined in section 202(a)(22) of the 1940 Act;
|
(c)
|
any organization described in section 501(c)(3) of the Code, corporation, Massachusetts or similar business trust, or partnership, not formed for the specific purpose of acquiring the securities offered, with total assets in excess of $5,000,000;
|
(d)
|
any director, executive officer, or general partner of the issuer of the securities being offered or sold, or any director, executive officer, or general partner of a general partner of that issuer;
|
(e)
|
any natural person whose individual net worth, or joint net worth with that person’s spouse, exceeds $1,000,000;
|
(f)
|
any natural person who had an individual income in excess of $200,000 in each of the two most recent years or joint income with that person’s spouse in excess of $300,000 in each of those years and has a reasonable expectation of reaching the same income level in the current year;
|
(g)
|
any trust, with total assets in excess of $5,000,000, not formed for the specific purpose of acquiring the securities offered, whose purchase is directed by a sophisticated person); or
|
(h)
|
any entity in which all of the equity owners are accredited investors.
|
(a)
|
an executive officer or director of a Public Company;
|
(b)
|
an executive officer or director of a Covered Non-Public Company; or
|
(c)
|
a person who receives Material Support from an executive officer or director of a Public Company or a Covered Non-Public Company.
|
(a)
|
offerings made pursuant to an exemption under Section 4(a)(1), 4(a)(2) or 4(a)(6) of the Securities Act, (ii) Rule 504 under the Securities Act if the securities are “restricted securities” as defined in Rule 144(a)(3) under the Securities Act, or (iii) Rule 144A, Rule 505 or Rule 506 under the Securities Act;
|
(b)
|
offerings of exempted securities as defined in Section 3(a)(12) of the Exchange Act and the rules promulgated thereunder;
|
(c)
|
offerings of securities of a commodity pool operated by a commodity pool operator as defined under Section 1a(5) of the Commodity Exchange Act, as amended;
|
(d)
|
rights offerings, exchange offers or offerings made pursuant to a merger or acquisition;
|
(e)
|
offerings of investment grade asset-backed securities;
|
(f)
|
offerings of convertible securities;
|
(g)
|
offerings of preferred securities;
|
(h)
|
offerings of an investment company registered under the 1940 Act;
|
(i)
|
offerings of securities (in ordinary share form or ADRs registered on Form F-6) that have a pre-existing market outside of the United States; and
|
(j)
|
offerings of a business development company as defined in Section 2(a)(48) of the 1940 Act, a direct participation program as defined in FINRA Rule 2310(a)(4), or a real estate investment trust as defined in Section 856 of the Code.
|
(a)
|
natural person (including any person who holds a joint, community property, or other similar shared ownership interest in an issuer that is excepted under section 3(c)(7) with that person’s qualified purchaser spouse) who owns not less than $5,000,000 in investments, as defined by the Securities and Exchange Commission;
|
(b)
|
any company that owns not less than $5,000,000 in investments and that is owned directly or indirectly by or for 2 or more natural persons who are related as siblings or spouse (including former spouses), or direct lineal descendants by birth or adoption, spouses of such persons, the estates of such persons, or foundations, charitable organizations, or trusts established by or for the benefit of such persons;
|
(c)
|
any trust that is not covered by clause (b) and that was not formed for the specific purpose of acquiring the securities offered, as to which the trustee or other person authorized to make decisions with respect to the trust, and each settlor or other person who has contributed assets to the trust, is a person described in clause (a), (b), or (d); or
|
(d)
|
any person, acting for its own account or the accounts of other qualified purchasers, who in the aggregate owns and invests on a discretionary basis, not less than $25,000,000 in investments.
|
(a)
|
a Broker-Dealer, or a subsidiary of a Broker-Dealer;
|
(b)
|
an officer, director, general partner, Associated Person, agent engaged in the investment banking or securities business, or employee of a Broker-Dealer, other than a Limited Business Broker-Dealer;
|
(c)
|
an Immediate Family Member of a person described in (b) above;
|
(d)
|
(1) a finder with respect to offerings of New Issue Securities, (2) a person or entity who acts in a fiduciary capacity to a managing underwriter of New Issue Securities, including, among others, an attorney, accountant or financial consultant or (3) an Immediate Family Member of such a person who provides Material Support to, or receives Material Support from, such person;
|
(e)
|
a Portfolio Manager (i.e., a person or entity who has the authority to buy or sell securities) for a bank, savings and loan institution, insurance company, investment company, investment advisor or Collective Investment Vehicle other than (1) an investment vehicle beneficially owned solely by Immediate Family Members or (2) an Investment Club;
|
(f)
|
an Immediate Family Member of a Portfolio Manager and receive Material Support from, or provide Material Support to, such person;
|
(g)
|
a person or entity listed or required to be listed on Schedule A* of Form BD of a Broker-Dealer (other than a Limited Business Broker-Dealer), except for persons or entities identified by an ownership code of less than 10% on Schedule A* of that Broker-Dealer;
|
(h)
|
a person or entity who is listed or required to be listed on Schedule B** of Form BD of a Broker-Dealer (other than a Limited Business Broker-Dealer), except if you are so listed or required to be listed solely because of your ownership interest in a person or entity listed or required to be listed on Schedule A* of a Broker-Dealer that is identified by an ownership code of less than 10% on Schedule A* of that Broker-Dealer;
|
(i)
|
a person or entity listed or required to be listed on Schedule C of Form BD for a Broker-Dealer other than a Limited Business Broker-Dealer and would meet the criteria to in clauses (g) or (h) above. Schedule C is used to amend Schedules A* and B** of Form BD and would therefore list persons or entities within the categories on Schedules A* and B**, but not currently listed on such Schedules;
|
(j)
|
a person or entity who (1) directly or indirectly owns 10% or more of a public reporting company not listed on a national securities exchange that is listed or required to be listed on Schedule A* of Form BD of a Broker-Dealer, other than a Limited Business Broker-Dealer, or (2) directly or indirectly owns 25% or more of a public reporting company not listed on a national securities exchange that is listed or required to be listed on Schedule B** to Form BD for a Broker-Dealer, other than a Limited Business Broker-Dealer; or
|
(k)
|
an Immediate Family Member or affiliate of a person or entity described in clauses (g), (h), (i) or (j) above.
|
Name
|
% of Voting Securities
|
City
|
State
|
Jurisdiction
|
Enstar Group Limited
|
N/A
|
Hamilton
|
Pembroke
|
Bermuda
|
|
|
|
|
|
A. Cumberland Holdings Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
1) Enstar Australia Holdings Pty Limited
|
100%
|
Sydney
|
NSW
|
Australia
|
a) Enstar Australia Limited
|
100%
|
Sydney
|
NSW
|
Australia
|
i) Cranmore Australia Pty Limited
|
100%
|
Sydney
|
NSW
|
Australia
|
b) AG Australia Holdings Limited
|
100%
|
Sydney
|
NSW
|
Australia
|
i) Gordian Runoff Limited
|
100%
|
Sydney
|
NSW
|
Australia
|
|
|
|
|
|
B. Enstar Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
1) Enstar (EU) Holdings Limited
|
100%
|
Guildford
|
Surrey
|
England
|
a) Enstar (EU) Limited
|
100%
|
Guildford
|
Surrey
|
England
|
b) Cranmore (UK) Limited
|
100%
|
London
|
|
England
|
c) Enstar (EU) Finance Limited
|
100%
|
Guildford
|
Surrey
|
England
|
d) Kinsale Brokers Limited
|
100%
|
Guildford
|
Surrey
|
England
|
2) Cranmore (Bermuda) Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Cranmore (Asia) Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
i) Cranmore (Asia) Pte Limited
|
100%
|
|
|
Singapore
|
3) Castlewood Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
4) Bantry Holdings Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Blackrock Holdings Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
5) Enstar Insurance Management Services Ireland Limited
|
100%
|
Dublin
|
|
Ireland
|
6) Enstar Investment Management Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
7) Cranmore Insurance and Reinsurance Management Services Europe Ltd
|
100%
|
Dublin
|
|
Ireland
|
8) B.H. Acquisition Limited
|
100%(2)
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Brittany Insurance Company Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
b) Paget Holdings GmbH Limited
|
100%
|
Vienna
|
|
Austria
|
|
|
|
|
|
C. Kenmare Holdings Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
1) Fitzwilliam Insurance Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
2) Revir Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) River Thames Insurance Company Limited
|
100%
|
Guildford
|
Surrey
|
England
|
b) Overseas Reinsurance Corporation Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
c) Regis Agencies Limited
|
100%
|
Guildford
|
Surrey
|
England
|
3) Harper Holding SARL
|
100%
|
|
|
Luxembourg
|
a) Harper Insurance Limited
|
100%
|
Zurich
|
|
Switzerland
|
b) Enstar Holdings (US) Inc.
|
100%
|
|
|
Delaware
|
i) Enstar (US) Inc.
|
100%
|
|
|
Delaware
|
ii) Cranmore (US) Inc.
|
100%
|
|
|
Delaware
|
iii) Providence Washington Insurance Company
|
100%
|
Warwick
|
|
Rhode Island
|
iv) Clarendon National Insurance Company
|
100%
|
|
|
Illinois
|
v) SeaBright Insurance Company
|
100%
|
|
|
Texas
|
vi) Paladin Managed Care Services, Inc.
|
100%
|
|
|
California
|
vii) PointSure Insurance Services, Inc.
|
100%
|
|
|
Washington
|
viii) Sussex Holdings, Inc.
|
100%
|
|
|
Delaware
|
A) Sussex Insurance Company
|
100%
|
|
|
Illinois
|
ix) Dana Companies LLC
|
100%
|
|
|
Virginia
|
I) Flight Operations, Inc.
|
100%
|
|
|
Delaware
|
II) CP Product, LLC
|
100%
|
|
|
Virginia
|
III) Hose and Tubing Products, LLC
|
100%
|
|
|
Virginia
|
IV) Reinz Wisconsin Gasket LLC
|
100%
|
|
|
Delaware
|
V) Torque-Traction Manufacturing Technologies LLC
|
100%
|
|
|
Delaware
|
VI) Glacier Vandervell LLC
|
100%
|
|
|
Michigan
|
i) Dana Atlantic LLC
|
100%
|
|
|
Delaware
|
VII) BWDAC, Inc.
|
100%(7)
|
|
|
Delaware
|
VIII) EFMG LLC
|
100%
|
|
|
Virginia
|
i) Friction Material, Inc.
|
100%
|
|
|
Massachusetts
|
a) Friction , Inc.
|
100%
|
|
|
Delaware
|
xa) Brake Systems, Inc.
|
100%
|
|
|
Delaware
|
xb) EPE, Inc.
|
100%
|
|
|
California
|
xc) Prattville Mfg., Inc.
|
100%
|
|
|
Delaware
|
ii) Echlin-Ponce, Inc.
|
100%
|
|
|
Delaware
|
iii) ERS LLC
|
100%
|
|
|
Virginia
|
iv) United Brake Systems, Inc.
|
100%
|
|
|
Delaware
|
v) Lipe Corporation
|
100%
|
|
|
Delaware
|
vi) Midland Brake, Inc.
|
100%
|
|
|
Delaware
|
vii) Resource Development Gas Partners 1986-1 L.P.
|
29.3179%
|
|
|
Connecticut
|
c) Alpha Insurance SA
|
100%(6)
|
|
|
Belgium
|
4) Echlin Argentina S.A.
|
99.9%
|
|
|
Argentina
|
5) Lipe Rollway Mexicana S.A. de C.V.
|
98.4%
|
|
|
Mexico
|
6) Mercantile Indemnity Company Limited
|
100%
|
Guildford
|
Surrey
|
England
|
7) Cavell Holdings Limited
|
100%
|
Guildford
|
Surrey
|
England
|
8) Courtenay Holdings Ltd
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Enstar Acquisitions Limited
|
100%
|
Guildford
|
Surrey
|
England
|
i) Goshawk Insurance Holdings Limited
|
99.54%(3)
|
Guildford
|
Surrey
|
England
|
A) Goshawk Holdings (Bermuda) Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
B) Goshawk Dedicated Limited
|
100%
|
Guildford
|
Surrey
|
England
|
b) Royston Holdings Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
i) Royston Run-off Limited
|
100%
|
Guildford
|
Surrey
|
England
|
A) Unionamerica Holdings Limited
|
100%
|
London
|
|
England
|
I) Unionamerica Acquisition Co. Limited
|
100%
|
London
|
|
England
|
x) Unionamerica Insurance Company Limited
|
100%
|
London
|
|
England
|
c) Rombalds Run-Off Limited
|
100%
|
Guildford
|
Surrey
|
England
|
9) Comox Holdings Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Bosworth Run-off Limited
|
100%
|
Guildford
|
Surrey
|
England
|
10) Oceania Holdings Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Inter-Ocean Holdings Ltd
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
i) Inter-Ocean Reinsurance Company Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
A) Inter-Ocean Reinsurance (Ireland) Limited
|
100%(1)
|
Dublin
|
|
Ireland
|
11) Flatts Limited
|
100%
|
Guildford
|
Surrey
|
England
|
a) Marlon Insurance Company Limited
|
100%
|
Guildford
|
Surrey
|
England
|
12) Shelbourne Group Limited
|
100%
|
London
|
|
England
|
a) SGL No 1 Limited
|
100%
|
London
|
|
England
|
b) SGL No 3 Limited
|
100%
|
London
|
|
England
|
c) Shelbourne Syndicate Services Limited
|
100%
|
London
|
|
England
|
13) North Bay Holdings Limited
|
58.98%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Northshore Holdings Limited
|
96.57%
|
Hamilton
|
Pembroke
|
Bermuda
|
i) Arden Reinsurance Company Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
ii) Alopuc Limited
|
100%
|
UK
|
Surrey
|
England
|
A) Atrium Underwriting Group Limited
|
100%
|
London
|
|
England
|
I) Atrium Risk Management Services (Washington) Limited
|
100%
|
|
|
Washington
|
II) Atrium Risk Management Services (British Columbia) Ltd.
|
100%
|
British Columbia
|
|
Canada
|
III) Atrium Insurance Agency (Asia) Pte Ltd.
|
100%
|
|
|
Singapore
|
IV) Atrium 5 Limited
|
100%
|
London
|
|
England
|
V) Atrium Insurance Agency Limited
|
100%
|
London
|
|
England
|
VI) Atrium Group Services Limited
|
100%
|
London
|
|
England
|
x) Atrium Nominees Limited
|
100%
|
London
|
|
England
|
VII) Atrium Underwriters Limited
|
100%
|
London
|
|
England
|
VIII) Atrium Underwriting Holdings Limited
|
100%
|
London
|
|
England
|
x) Atrium 1 Limited
|
100%
|
London
|
|
England
|
xi) Atrium 2 Limited
|
100%
|
London
|
|
England
|
xii) Atrium 3 Limited
|
100%
|
London
|
|
England
|
xiii) Atrium 4 Limited
|
100%
|
London
|
|
England
|
xiv) Atrium 6 Limited
|
100%
|
London
|
|
England
|
xv) Atrium 7 Limited
|
100%
|
London
|
|
England
|
xvi) Atrium 8 Limited
|
100%
|
London
|
|
England
|
xvii) Atrium 9 Limited
|
100%
|
London
|
|
England
|
xviii) Atrium 10 Limited
|
100%
|
London
|
|
England
|
xix) 609 Capital Limited
|
100%
|
London
|
|
England
|
b) StarStone Specialty Holdings Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
i) StarStone Insurance Bermuda Limited
|
100%
|
Hamilton
|
|
Bermuda
|
A) StarStone Corporate Capital Limited
|
100%
|
|
|
Ireland
|
B) StarStone Corporate Capital 2 Limited
|
100%
|
|
|
England
|
C) StarStone Underwriting Limited
|
100%
|
|
|
England
|
D) StarStone Corporate Capital 1 Limited
|
100%
|
|
|
England
|
E) StarStone Corporate Capital 4 Limited
|
100%
|
|
|
England
|
F) StarStone Corporate Capital 5 Limited
|
100%
|
|
|
England
|
G) Torus Bermuda Intermediaries Ltd.
|
100%
|
Hamilton
|
|
Bermuda
|
H) Torus Bermuda Services Limited
|
100%
|
Hamilton
|
|
Bermuda
|
I) StarStone Insurance Europe AG
|
100%
|
|
|
Liechtenstein
|
J) StarStone Finance Limited
|
100%
|
|
|
England
|
I) StarStone US Holdings Inc.
|
100%
|
|
|
Delaware
|
x) StarStone Specialty Insurance Company
|
100%
|
|
|
Delaware
|
xa) StarStone National Insurance Company
|
100%
|
|
|
Delaware
|
xb) Torus Specialty Insurance Company Escritorio de Representacao no Brasil Ltda
|
100%(4)
|
|
|
Brazil
|
xi) StarStone US Services, Inc.
|
100%
|
|
|
New Jersey
|
xa) StarStone US Intermediaries Inc.
|
100%
|
|
|
New Jersey
|
K) StarStone Insurance SE
|
100%
|
|
|
England
|
L) StarStone Insurance Services Limited
|
100%
|
|
|
England
|
I) Vander Haeghen & Co SA
|
100%(8)
|
|
|
Belgium
|
II) Arena SA
|
100%(9)
|
|
|
Belgium
|
III) Objective Underwriting Limited
|
28.5%
|
|
|
Hong Kong
|
IV) StarStone Underwriting Australia Pty Ltd.
|
100%
|
|
|
Australia
|
V) Malakite Underwriting Partners Limited
|
80%
|
|
|
Dubai
|
14) Enstar Asia Holdings Limited
|
100%
|
Guildford
|
Surrey
|
England
|
a) Enstar Asia Pacific Pty Ltd
|
100%
|
|
|
Australia
|
15) Knapton Holdings Limited
|
100%
|
Guildford
|
Surrey
|
England
|
a) Knapton Insurance Limited
|
100%
|
Guildford
|
Surrey
|
England
|
16) Enstar Financing Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
17) DLCM No. 1 Limited
|
100%
|
Guildford
|
Surrey
|
England
|
18) DLCM No. 2 Limited
|
100%
|
Guildford
|
Surrey
|
England
|
19) DLCM No. 3 Limited
|
100%
|
Guildford
|
Surrey
|
England
|
20) Cavello Bay Holdings Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
a) Cavello Bay Reinsurance Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
i) Global Legacy Acquisition L.P.
|
98%(5)
|
Hamilton
|
Pembroke
|
Bermuda
|
ii) Chatsworth Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
iii) KaylaRe Holdings Ltd.
|
48.38%
|
Hamilton
|
Pembroke
|
Bermuda
|
A) KaylaRe Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
21) Hong Kong Reinsurance Company Limited
|
100%
|
|
|
Hong Kong
|
22) East Point Reinsurance Company of Hong Kong Limited
|
100%
|
|
|
Hong Kong
|
23) Poseidon Insurance Co Pty Ltd
|
100%
|
|
|
Australia
|
24) Point Bay Insurance Limited
|
100%
|
|
|
Isle of Man
|
25) Monument Insurance Group Limited
|
20%
|
|
|
Bermuda
|
|
|
|
|
|
D. Hillcot Holdings Ltd.
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
1) Brampton Insurance Company Limited
|
100%
|
Guildford
|
Surrey
|
England
|
|
|
|
|
|
E. Enstar USA, Inc.
|
100%
|
Montgomery
|
Alabama
|
Georgia
|
1) Enstar Financial Services, Inc.
|
100%
|
Montgomery
|
Alabama
|
Florida
|
|
|
|
|
|
F. Laguna Life Holdings Limited
|
100%
|
Hamilton
|
Pembroke
|
Bermuda
|
1) Laguna Life Holdings SARL
|
100%
|
|
|
Luxembourg
|
a) Pavonia Holdings (US), Inc .
|
100%
|
|
|
Delaware
|
i) Pavonia Life Insurance Company of Michigan
|
100%
|
|
|
Michigan
|
A) Pavonia Life Insurance Company of New York
|
100%
|
|
|
New York
|
ii) Enstar Life (US), Inc.
|
100%
|
|
|
Delaware
|
2) Laguna Life DAC
|
100%
|
Dublin
|
|
Ireland
|
3) Guillamene Holdings Limited
|
100%
|
Dublin
|
|
Ireland
|
4) Copper Coast Funds ICAV
|
100%
|
|
|
Ireland
|
a) Dunmore LLLP
|
100%
|
|
|
Delaware
|
b) Woodstown LLLP
|
100%
|
|
|
Delaware
|
5) Laguna Life (UK) Limited
|
100%
|
|
|
England
|
(1) Inter-Ocean Reinsurance (Ireland) Ltd. is 90% owned by Inter-Ocean Reinsurance Company Limited and 10% owned by Inter-Ocean Holdings Limited
|
(2) B.H. Acquisition Limited is 33% owned by Enstar USA, Inc. and 67% owned by Enstar Limited
|
(3) Goshawk Insurance Holdings Limited is 89.44% owned by Enstar Acquisitions Ltd. and 10.1% owned by Kenmare Holdings Ltd.
|
(4) Torus Specialty Insurance Company Escritorio de Representacao no Brasil Ltda is 99.994% owned by StarStone Specialty Insurance Company and 0.006% owned by StarStone US Holdings Inc.
|
(5) Global Legacy Acquisition L.P. is 97% owned by Cavello Bay Reinsurance Company Ltd. and 1% owned by Chatsworth Limited
|
(6) One share in Alpha Insurance SA is owned by Cavell Holdings Limited
|
(7) BWDAC, Inc. is 95% owned by Dana Companies, LLC and 5% owned by EFMG LLC
|
(8) One share in Vander Haeghen & Co SA is owned by StarStone Finance Limited
|
(9) One share in Arena SA is owned by StarStone Finance Limited
|
|
/s/ KPMG Audit Limited
|
|
Hamilton, Bermuda
|
1.
|
I have reviewed this Annual Report on Form 10-K 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 Annual Report on Form 10-K 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
|