|
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
|
Depositary Shares, Each Representing a 1/1,000th Interest in a 7.00% Fixed-to-Floating Rate Perpetual Non-Cumulative Preferred Share, Series D, Par Value $1.00 Per Share
|
The NASDAQ Stock Market LLC
|
Depositary Shares, Each Representing a 1/1,000th Interest in a 7.00% Perpetual Non-Cumulative Preferred Share, Series E, Par Value $1.00 Per Share
|
The NASDAQ Stock Market LLC
|
Large accelerated filer ý
|
Accelerated filer ¨
|
|
Non-accelerated filer ¨
|
Smaller reporting company ¨
|
|
|
|
|
Emerging growth 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;
|
•
|
the adequacy of our loss reserves and the need to adjust such reserves as claims develop over time;
|
•
|
risks relating to our acquisitions, including our ability to evaluate opportunities, successfully price acquisitions, 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 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, and cyclicality of demand and pricing in the insurance and reinsurance markets;
|
•
|
risks relating to the performance of our investment portfolio and our ability to structure our investments in a manner that recognizes our liquidity needs;
|
•
|
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;
|
•
|
risks relating to the variability of statutory capital requirements and the risk that we may require additional capital in the future, which may not be available or may be available only on unfavorable terms;
|
•
|
risks relating to the availability and collectability of our reinsurance;
|
•
|
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 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;
|
•
|
our ability to implement our strategies relating to our active underwriting businesses;
|
•
|
risks relating to our subsidiaries with liabilities arising from legacy manufacturing operations;
|
•
|
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.
|
Significant New Business (January 1, 2018 - Present)
|
||||||||||
Transaction
|
|
Purchase Price
|
|
Assets Acquired/Assumed
|
|
Total Liabilities Acquired/Assumed
|
|
Segment
|
|
Primary Nature of
Business
|
Amerisure
|
|
N/A
|
|
$63 million
|
|
$60 million
|
|
Non-life Run-off
|
|
U.S. construction defect
|
AmTrust RITCs
|
|
N/A
|
|
$830 million
|
|
$830 million
|
|
Non-life Run-off
|
|
Property, professional, marine, non-marine, affinity annual, extended warranty and political
|
Allianz SE
|
|
N/A
|
|
$70 million
|
|
$70 million
|
|
Non-life Run-off
|
|
Asbestos and environmental
|
Maiden Re North America
|
|
$297 million
|
|
$1,466 million
|
|
$1,170 million
|
|
Non-life Run-off
|
|
Diversified property and casualty
|
Maiden Re Bermuda
|
|
N/A
|
|
$70 million
|
|
$72 million
|
|
Non-life Run-off
|
|
U.S. workers' compensation and motor
|
Coca-Cola
|
|
N/A
|
|
$104 million
|
|
$121 million
|
|
Non-life Run-off
|
|
U.S. workers' compensation, auto liability, general and product liability
|
KaylaRe
|
|
$788 million
|
|
$770 million
|
|
$24 million
|
|
Non-life Run-off
|
|
Diversified property and casualty
|
Zurich Australia
|
|
N/A
|
|
$269 million
|
|
$269 million
|
|
Non-life Run-off
|
|
Australian motor
|
Neon Underwriting Limited RITC
|
|
N/A
|
|
$526 million
|
|
$526 million
|
|
Non-life Run-off
|
|
Medical malpractice, general liability, professional indemnity and marine
|
AXIS Managing Agency Limited (Novae Syndicate 2007) RITC
|
|
N/A
|
|
$1,096 million
|
|
$1,096 million
|
|
Non-life Run-off
|
|
Financial, casualty, marine and energy, professional indemnity, aviation, motor and property
|
•
|
engage in highly disciplined acquisition, management and (re)insurance practices across a diverse portfolio of loss reserves;
|
•
|
via active underwriting segments, take on underwriting risks across a balanced range of select specialty lines where the expected margins compensate for the risk and/or the costs of risk mitigation;
|
•
|
seek investment risk where it is adequately rewarded;
|
•
|
maintain reserving risk at low to moderate levels; and
|
•
|
ensure capital, liquidity, credit, operational and regulatory risks remain low.
|
•
|
•
|
•
|
•
|
•
|
•
|
•
|
•
|
•
|
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, cyber events and war or political unrest);
|
•
|
changing climate patterns and ocean temperature conditions that could increase the frequency and severity of catastrophe events and natural disasters to which we have loss exposure;
|
•
|
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 the insurance and reinsurance industries, 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.
|
•
|
the value of liabilities assumed being greater than expected;
|
•
|
the value of assets or our anticipated return on assets being lower than expected or diminishing because of credit defaults, changes in interest rates, or delays in implementation of our intended investment strategies;
|
•
|
funding cash flow shortages that may occur if anticipated revenues are not realized or are delayed, or if expenses are greater than anticipated;
|
•
|
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 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 cybersecurity 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 financial condition, performance and prospects, including 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;
|
•
|
economic, financial, geopolitical, regulatory or judicial events that affect us or the financial markets generally; and
|
•
|
adverse press or news announcements.
|
•
|
whether dividends have been declared and are likely to be declared on the preferred shares from time to time;
|
•
|
whether the ratings on the depositary shares representing our preferred shares provided by any ratings agency have changed;
|
•
|
changes in our credit ratings or the ratings of our insurance subsidiaries’ financial strength and claims paying ability published by major credit ratings agencies;
|
•
|
the amount of total indebtedness we have outstanding;
|
•
|
the level, direction and volatility of market interest rates generally;
|
•
|
the market for similar securities; and
|
•
|
economic, financial, geopolitical, regulatory or judicial events that affect us or the financial markets generally.
|
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, 2018 - October 31, 2018
|
|
423
|
|
|
$
|
189.49
|
|
|
—
|
|
|
$
|
—
|
|
November 1, 2018 - November 30, 2018
|
|
630
|
|
|
$
|
178.80
|
|
|
—
|
|
|
$
|
—
|
|
December 1, 2018 - December 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
|
1,053
|
|
|
|
|
—
|
|
|
$
|
—
|
|
(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,
|
|||||||||||
|
2013
|
2014
|
2015
|
2016
|
2017
|
2018
|
||||||
Enstar Group Limited
|
100.00
|
|
110.06
|
|
108.01
|
|
142.32
|
|
144.52
|
|
120.63
|
|
NASDAQ Composite Index
|
100.00
|
|
114.62
|
|
122.81
|
|
133.19
|
|
172.11
|
|
165.84
|
|
NASDAQ Insurance Index
|
100.00
|
|
106.26
|
|
110.19
|
|
139.95
|
|
152.28
|
|
136.05
|
|
|
December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
(in thousands of U.S. dollars, except share and per share data)
|
||||||||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total investments
|
$
|
11,242,061
|
|
|
$
|
8,755,130
|
|
|
$
|
7,332,425
|
|
|
$
|
6,340,781
|
|
|
$
|
4,844,352
|
|
Total cash and cash equivalents (inclusive of restricted)
|
982,584
|
|
|
1,212,836
|
|
|
1,318,645
|
|
|
1,295,169
|
|
|
1,429,622
|
|
|||||
Reinsurance balances recoverable on paid and unpaid losses
|
2,029,663
|
|
|
2,021,030
|
|
|
1,460,743
|
|
|
1,451,921
|
|
|
1,305,515
|
|
|||||
Total assets
|
16,556,270
|
|
|
13,606,422
|
|
|
12,865,744
|
|
|
11,772,534
|
|
|
9,936,885
|
|
|||||
Losses and loss adjustment expense liabilities
|
9,409,504
|
|
|
7,398,088
|
|
|
5,987,867
|
|
|
5,720,149
|
|
|
4,509,421
|
|
|||||
Policy benefits for life and annuity contracts
|
105,080
|
|
|
117,207
|
|
|
112,095
|
|
|
126,321
|
|
|
8,940
|
|
|||||
Debt obligations
|
861,539
|
|
|
646,689
|
|
|
673,603
|
|
|
599,750
|
|
|
320,041
|
|
|||||
Total Enstar Group Limited shareholders’ equity
|
3,901,933
|
|
|
3,136,684
|
|
|
2,802,312
|
|
|
2,516,872
|
|
|
2,304,850
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Book Value per Share:(1)
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
158.06
|
|
|
$
|
161.63
|
|
|
$
|
144.66
|
|
|
$
|
130.65
|
|
|
$
|
120.04
|
|
Diluted
|
$
|
155.94
|
|
|
$
|
159.19
|
|
|
$
|
143.68
|
|
|
$
|
129.65
|
|
|
$
|
119.22
|
|
Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
21,459,997
|
|
|
19,406,722
|
|
|
19,372,178
|
|
|
19,263,742
|
|
|
19,201,017
|
|
|||||
Diluted
|
21,881,063
|
|
|
19,830,767
|
|
|
19,645,309
|
|
|
19,714,810
|
|
|
19,332,864
|
|
Section
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
(in thousands of U.S. Dollars)
|
||||||||||
Numerator:
|
|
|
|
|
|
||||||
Total Enstar Group Limited Shareholder's Equity
|
$
|
3,901,933
|
|
|
$
|
3,136,684
|
|
|
$
|
765,249
|
|
Less: Series D and E Preferred Shares
|
510,000
|
|
|
—
|
|
|
510,000
|
|
|||
Total Enstar Group Limited Ordinary Shareholders' Equity (A)
|
3,391,933
|
|
|
3,136,684
|
|
|
255,249
|
|
|||
Proceeds from assumed conversion of warrants (1)
|
20,229
|
|
|
20,229
|
|
|
—
|
|
|||
Numerator for fully diluted book value per ordinary share calculations (B)
|
$
|
3,412,162
|
|
|
$
|
3,156,913
|
|
|
$
|
255,249
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
||||||
Ordinary shares outstanding (C)
|
21,459,997
|
|
|
19,406,722
|
|
|
2,053,275
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Share-based compensation plans
|
245,165
|
|
|
248,144
|
|
|
(2,979
|
)
|
|||
Warrants(1)
|
175,901
|
|
|
175,901
|
|
|
—
|
|
|||
Fully diluted ordinary shares outstanding (D)
|
21,881,063
|
|
|
19,830,767
|
|
|
2,050,296
|
|
|||
|
|
|
|
|
|
||||||
Book value per ordinary share
|
|
|
|
|
|
||||||
Basic book value per ordinary share = (A) / (C)
|
$
|
158.06
|
|
|
$
|
161.63
|
|
|
$
|
(3.57
|
)
|
Fully diluted book value per ordinary share = (B) / (D)
|
$
|
155.94
|
|
|
$
|
159.19
|
|
|
$
|
(3.25
|
)
|
•
|
Net investment income. In a rising interest rate environment, our net investment income would improve as maturities are reinvested at higher rates. Conversely, in a declining interest rate environment, our net investment income would decline as maturities are reinvested at lower rates. All else being equal, we would also expect our net investment income to grow as total investable assets increases as we acquire more business, which would be partially offset by reductions in the investment portfolio for paid claims.
|
•
|
Net realized and unrealized gains or losses. These arise from investments in fixed maturities, funds held, equity investments and other investments. Given the nature of our investments in fixed maturities and the average duration of our fixed maturity securities, the return of our fixed maturities investments will be impacted by changes in interest rates. In a rising rate environment, securities may experience unrealized losses prior to maturity. During 2018, we recognized net unrealized losses on our investments of $385.3 million, of which $211.4 million related to our investments in fixed maturities and funds withheld - directly managed, primarily due to rising sovereign yields and widening credit spreads and $164.0 million related to other investments. We generally account for our fixed maturity securities as "trading", whereas other companies in our industry may utilize "available-for-sale" accounting. The difference is that unrealized changes on investments classified as trading are recorded through earnings, whereas unrealized changes on investments classified as available-for-sale are recorded directly to shareholders' equity. We may experience further unrealized losses on our fixed maturity investments, depending on investment conditions and general economic conditions. Unrealized amounts would only become realized in the event of a sale of the specific securities prior to maturity or a credit default. For further information on the sensitivity of our portfolio to changes in interest rates, refer to the Interest Rate Risk section within Item 7A. "Quantitative and Qualitative Disclosures About Market Risk", included within this Annual Report on Form 10-K. For further discussion of our investments, see "Investable Assets" below.
|
•
|
Consolidated net losses of $162.4 million and basic and diluted losses per share of $7.84
|
•
|
Non-GAAP operating income1 of $61.6 million and diluted non-GAAP operating income per ordinary share1 of $2.95
|
•
|
Net earnings from Non-life Run-off segment of $25.2 million
|
•
|
Net premiums earned of $895.6 million, including $146.3 million and $715.0 million in our Atrium and StarStone segments, respectively
|
•
|
Combined ratios of 94.5% and 135.1% for the active underwriting operations within our Atrium and StarStone segments, respectively
|
•
|
Net investment income of $270.7 million and net realized and unrealized losses of $412.9 million
|
•
|
Total investments, cash and funds held of $12,545.9 million
|
•
|
Total reinsurance balances recoverable on paid and unpaid losses of $2,029.7 million
|
•
|
Total assets of $16,556.3 million
|
•
|
Total gross reserves for losses and LAE of $9,409.5 million, with $1,111.8 million and $1,761.8 million of net reserves acquired and assumed, respectively, in our Non-life Run-off operations during 2018
|
•
|
Total shareholders' equity, including preferred shares, of $3,901.9 million and redeemable noncontrolling interest of $458.5 million. Shareholders' equity includes $510.0 million of preferred shares issued in 2018
|
•
|
Diluted book value per ordinary share of $155.94
|
•
|
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 one of the predominant drivers of our results in 2018, contributing $306.1 million of income to our consolidated results. Although this was an increase of $115.4 million from 2017, net earnings provided by the Non-life Run-off segment decreased by $318.6 million in 2018 compared to 2017 primarily due to net realized and unrealized losses, lower fee and commission income and higher operating expenses partially offset by lower corporate expenses and higher net investment income;
|
•
|
Higher Net Investment Income - Total net investment income increased by $61.9 million in 2018, compared to 2017. The increase was primarily attributable to an increase in average invested assets and an increase in the book yield we obtained on our assets. The increase in average invested assets was primarily due to the KaylaRe, Neon, Novae and Zurich Australia transactions, which were completed in 2018. The increase in the book yield was primarily due to an increase in the yield curve;
|
•
|
Atrium - Net earnings attributable to the Atrium segment were $9.0 million in 2018, compared to $5.4 million in 2017. The combined ratio in 2018 was 94.5%, compared to 99.9% in 2017, and the decrease was primarily driven by a lower loss ratio. The underwriting performance in 2017 was impacted by the large catastrophe losses, primarily hurricanes Harvey, Irma and Maria, compared to a relatively lower catastrophe year in 2018;
|
•
|
StarStone - Net losses attributable to the StarStone segment were $158.6 million in 2018, compared to net earnings of $2.8 million in 2017. The decrease in earnings was primarily due to large current year loss activity, prior year adverse development and net realized and unrealized losses, partially offset by higher net investment income. The combined ratio was 135.1% in 2018 compared to 108.5% in 2017. The underwriting performance was impacted by large current year loss activity, prior year adverse development and the impact of intra-group cessions;
|
•
|
Other Activities - Net losses attributable to our other activities were $38.0 million in 2018, compared to $40.6 million in 2017. This decrease was primarily driven by the loss on a sale of a subsidiary in 2017 which did not reoccur in 2018, partially offset by the dividends on the preferred shares that were issued in 2018 and the income from discontinued operations in 2017 which did not reoccur in 2018;
|
•
|
Net Realized and Unrealized Gains (Losses) - In 2018, net realized and unrealized losses were $412.9 million, compared to gains of $190.3 million in 2017. The net realized and unrealized losses in 2018 were primarily attributable to an decrease in the valuation of our fixed maturity investments due to rising interest rates and losses on our other investments due to poor performance in the equity markets. Many insurance companies predominantly use available-for-sale accounting where unrealized amounts are recorded directly to shareholders’ equity and therefore do not impact earnings. Unrealized amounts would only become realizable in the event of a sale of the specific securities prior to maturity or a credit default;
|
•
|
Noncontrolling Interest - Net (earnings) losses attributable to noncontrolling interest is the share of results from those subsidiary companies in which there are either noncontrolling interests or redeemable noncontrolling interests. In 2018, the net loss attributable to noncontrolling interest was $62.1 million, compared to net earnings attributable to noncontrolling interest of $20.3 million in 2017. The reduction was primarily due to lower earnings in StarStone, as discussed above;
|
•
|
Income Taxes - We recorded an income tax benefit of $6.1 million in 2018, compared to an income tax benefit of $6.4 million in 2017, a change of $0.3 million. Our effective tax rate was 2.8% in 2018 compared with (2.0)% in 2017, primarily relating to the geographic distribution of our pre-tax net earnings (losses) between our taxable and non-taxable jurisdictions in 2018, compared to changes relating to U.S. Tax Reform, which resulted in a tax benefit of $5.7 million in 2017; and
|
•
|
Our non-GAAP operating income1, which excludes the impact of unrealized losses on fixed maturity securities and other items, was $61.6 million for the year ended December 31, 2018, a decrease of $221.7 million from non-GAAP operating income of $283.3 million for the year ended December 31, 2017.
|
•
|
Non-life Run-off Segment - Net reduction in the liability for net incurred losses and LAE within our Non-life Run-off segment was one of the predominant drivers of our consolidated earnings in 2017, contributing $190.7 million to consolidated net earnings. Although this was a decrease of $95.2 million from 2016, net earnings provided by the Non-life Run-off segment increased by $82.2 million in 2017 compared to 2016, primarily due to improved investment results, increased fee income and higher other income, partially offset by higher expenses and other items;
|
•
|
Higher Net Investment Income - Total net investment income increased by $23.3 million in 2017, compared to 2016. The increase was primarily attributable to an increase in average invested assets and an increase in the book yield we obtained on our assets. The increase in average invested assets was primarily due to the transactions that were completed in 2017. The increase in the book yield was primarily due to our asset allocation strategies and an increase in the duration of our fixed maturity portfolio;
|
•
|
Atrium - Net earnings attributable to the Atrium segment were $5.4 million in 2017, compared to $6.4 million in 2016, a decrease of $1.0 million. The combined ratio in 2017 was 99.9%, compared to 94.3% in 2016 and the increase was primarily driven by a higher loss ratio. The underwriting performance was impacted by the large losses in the third quarter of 2017, primarily hurricanes Harvey, Irma and Maria, partially offset by favorable prior year loss reserve development. Excluding the impact of hurricanes Harvey, Irma and Maria, the combined ratio was 86.7% for 2017;
|
•
|
StarStone - Net earnings attributable to the StarStone segment were $2.8 million in 2017, compared to $25.2 million in 2016, a decrease of $22.4 million. The decrease in earnings was primarily due to catastrophe loss events, partially offset by improved investment returns. The combined ratio was 108.5% in 2017 compared to 98.2% in 2016. The underwriting performance was impacted by the large losses in the third quarter of 2017, primarily hurricanes Harvey, Irma and Maria. Excluding the impact of hurricanes Harvey, Irma and Maria, the combined ratio was 96.7% for 2017;
|
•
|
Other activities - Net losses attributable to our other activities were $40.6 million in 2017, compared to $28.5 million in 2016.The higher net losses in 2017 were primarily driven by higher corporate expenses and a loss on the sale of Laguna, our Irish life insurance company;
|
•
|
Net Realized and Unrealized Gains (Losses) - In 2017, net realized and unrealized gains were $190.3 million, compared to $77.8 million in 2016. The net realized and unrealized gains in 2017 were primarily attributable to an increase in the valuation of our funds held - directly managed and unrealized gains on our other investments;
|
•
|
Noncontrolling Interest - Net (earnings) losses attributable to noncontrolling interest is the share of results from those subsidiary companies in which there are either noncontrolling interests or redeemable noncontrolling interests. In 2017, the net earnings attributable to noncontrolling interest were $20.3 million, compared to $39.6 million in 2016. The reduction was primarily due to lower earnings in both Atrium and StarStone as a result of the large losses in the third quarter of 2017, as discussed above;
|
•
|
Income Taxes - We recorded an income tax benefit of $6.4 million in 2017, compared to income tax expense of $34.9 million in 2016, a change of $41.3 million. The effective tax rate was (2.0)% in 2017, compared to 10.7% in 2016, with the change primarily due to the significant decreases in the valuation allowance on our deferred tax assets in the U.S. in 2017 compared to 2016, including changes relating to the U.S. Tax Reform which results in a tax benefit of $5.7 million, as well as the geographic distribution of our pre-tax net earnings between our taxable and non-taxable jurisdictions.
|
•
|
Our non-GAAP operating income1, which excludes the impact of unrealized losses on fixed maturity securities and other items, was $283.3 million for the year ended December 31, 2017, an increase of $15.6 million from non-GAAP operating income of $267.8 million for the year ended December 31, 2016.
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Segment split of net earnings (loss) attributable to Enstar Group Limited:
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-life Run-off
|
$
|
25,222
|
|
|
$
|
343,800
|
|
|
$
|
(318,578
|
)
|
|
$
|
261,644
|
|
|
$
|
82,156
|
|
Atrium
|
8,997
|
|
|
5,423
|
|
|
3,574
|
|
|
6,416
|
|
|
(993
|
)
|
|||||
StarStone
|
(158,580
|
)
|
|
2,826
|
|
|
(161,406
|
)
|
|
25,217
|
|
|
(22,391
|
)
|
|||||
Other
|
(37,993
|
)
|
|
(40,591
|
)
|
|
2,598
|
|
|
(28,470
|
)
|
|
(12,121
|
)
|
|||||
Net earnings (loss) attributable to Enstar Group Limited ordinary shareholders
|
$
|
(162,354
|
)
|
|
$
|
311,458
|
|
|
$
|
(473,812
|
)
|
|
$
|
264,807
|
|
|
$
|
46,651
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Gross premiums written
|
$
|
(8,910
|
)
|
|
$
|
14,102
|
|
|
$
|
(23,012
|
)
|
|
$
|
17,316
|
|
|
$
|
(3,214
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums written
|
$
|
(9,217
|
)
|
|
$
|
6,482
|
|
|
$
|
(15,699
|
)
|
|
$
|
9,202
|
|
|
$
|
(2,720
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
9,427
|
|
|
$
|
14,162
|
|
|
$
|
(4,735
|
)
|
|
$
|
16,755
|
|
|
$
|
(2,593
|
)
|
Net incurred losses and LAE
|
306,067
|
|
|
190,674
|
|
|
115,393
|
|
|
285,881
|
|
|
(95,207
|
)
|
|||||
Acquisition costs
|
(4,006
|
)
|
|
(328
|
)
|
|
(3,678
|
)
|
|
(4,198
|
)
|
|
3,870
|
|
|||||
Operating expenses
|
(158,731
|
)
|
|
(132,235
|
)
|
|
(26,496
|
)
|
|
(151,316
|
)
|
|
19,081
|
|
|||||
Underwriting income
|
152,757
|
|
|
72,273
|
|
|
80,484
|
|
|
147,122
|
|
|
(74,849
|
)
|
|||||
Net investment income
|
226,287
|
|
|
166,678
|
|
|
59,609
|
|
|
145,237
|
|
|
21,441
|
|
|||||
Net realized and unrealized gains (losses)
|
(381,712
|
)
|
|
179,545
|
|
|
(561,257
|
)
|
|
77,685
|
|
|
101,860
|
|
|||||
Fees and commission income
|
16,466
|
|
|
43,849
|
|
|
(27,383
|
)
|
|
17,447
|
|
|
26,402
|
|
|||||
Other income
|
35,978
|
|
|
21,157
|
|
|
14,821
|
|
|
7,897
|
|
|
13,260
|
|
|||||
Corporate expenses
|
(39,093
|
)
|
|
(101,592
|
)
|
|
62,499
|
|
|
(61,583
|
)
|
|
(40,009
|
)
|
|||||
Interest expense
|
(30,616
|
)
|
|
(28,970
|
)
|
|
(1,646
|
)
|
|
(22,268
|
)
|
|
(6,702
|
)
|
|||||
Net foreign exchange gains (losses)
|
2,534
|
|
|
(7,347
|
)
|
|
9,881
|
|
|
1,684
|
|
|
(9,031
|
)
|
|||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
(17,399
|
)
|
|
345,593
|
|
|
(362,992
|
)
|
|
313,221
|
|
|
32,372
|
|
|||||
Income tax benefit (expense)
|
3,581
|
|
|
6,990
|
|
|
(3,409
|
)
|
|
(28,577
|
)
|
|
35,567
|
|
|||||
Earnings (losses) from equity method investments
|
42,147
|
|
|
5,904
|
|
|
36,243
|
|
|
(5,400
|
)
|
|
11,304
|
|
|||||
NET EARNINGS FROM CONTINUING OPERATIONS
|
28,329
|
|
|
358,487
|
|
|
(330,158
|
)
|
|
279,244
|
|
|
79,243
|
|
|||||
Net earnings attributable to noncontrolling interest
|
(3,107
|
)
|
|
(14,687
|
)
|
|
11,580
|
|
|
(17,600
|
)
|
|
2,913
|
|
|||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
25,222
|
|
|
$
|
343,800
|
|
|
$
|
(318,578
|
)
|
|
$
|
261,644
|
|
|
$
|
82,156
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Gross premiums written
|
$
|
(8,910
|
)
|
|
$
|
14,102
|
|
|
$
|
(23,012
|
)
|
|
$
|
17,316
|
|
|
$
|
(3,214
|
)
|
Ceded reinsurance premiums written
|
(307
|
)
|
|
(7,620
|
)
|
|
7,313
|
|
|
(8,114
|
)
|
|
494
|
|
|||||
Net premiums written
|
(9,217
|
)
|
|
6,482
|
|
|
(15,699
|
)
|
|
9,202
|
|
|
(2,720
|
)
|
|||||
Gross premiums earned
|
25,230
|
|
|
23,950
|
|
|
1,280
|
|
|
25,989
|
|
|
(2,039
|
)
|
|||||
Ceded reinsurance premiums earned
|
(15,803
|
)
|
|
(9,788
|
)
|
|
(6,015
|
)
|
|
(9,234
|
)
|
|
(554
|
)
|
|||||
Net premiums earned
|
$
|
9,427
|
|
|
$
|
14,162
|
|
|
$
|
(4,735
|
)
|
|
$
|
16,755
|
|
|
$
|
(2,593
|
)
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
||||||||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||||||||||||||
Net losses paid
|
$
|
838,812
|
|
|
$
|
5
|
|
|
$
|
838,817
|
|
|
$
|
578,888
|
|
|
$
|
2,835
|
|
|
$
|
581,723
|
|
|
$
|
529,937
|
|
|
$
|
3,869
|
|
|
$
|
533,806
|
|
Net change in case and LAE reserves (1)
|
(552,124
|
)
|
|
4,704
|
|
|
(547,420
|
)
|
|
(381,450
|
)
|
|
397
|
|
|
(381,053
|
)
|
|
(608,168
|
)
|
|
(617
|
)
|
|
(608,785
|
)
|
|||||||||
Net change in IBNR reserves (2)
|
(573,127
|
)
|
|
7,742
|
|
|
(565,385
|
)
|
|
(393,100
|
)
|
|
2,373
|
|
|
(390,727
|
)
|
|
(349,726
|
)
|
|
2,342
|
|
|
(347,384
|
)
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
(286,439
|
)
|
|
12,451
|
|
|
(273,988
|
)
|
|
(195,662
|
)
|
|
5,605
|
|
|
(190,057
|
)
|
|
(427,957
|
)
|
|
5,594
|
|
|
(422,363
|
)
|
|||||||||
Reduction in provisions for bad debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,536
|
)
|
|
|
|
|
(1,536
|
)
|
|
(13,822
|
)
|
|
—
|
|
|
(13,822
|
)
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
(65,401
|
)
|
|
—
|
|
|
(65,401
|
)
|
|
(54,071
|
)
|
|
261
|
|
|
(53,810
|
)
|
|
(44,190
|
)
|
|
235
|
|
|
(43,955
|
)
|
|||||||||
Amortization of deferred charge assets
|
13,781
|
|
|
—
|
|
|
13,781
|
|
|
14,359
|
|
|
—
|
|
|
14,359
|
|
|
168,827
|
|
|
—
|
|
|
168,827
|
|
|||||||||
Amortization of fair value adjustments
|
12,877
|
|
|
—
|
|
|
12,877
|
|
|
10,114
|
|
|
—
|
|
|
10,114
|
|
|
25,432
|
|
|
—
|
|
|
25,432
|
|
|||||||||
Changes in fair value - fair value option
|
6,664
|
|
|
—
|
|
|
6,664
|
|
|
30,256
|
|
|
—
|
|
|
30,256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Net incurred losses and LAE
|
$
|
(318,518
|
)
|
|
$
|
12,451
|
|
|
$
|
(306,067
|
)
|
|
$
|
(196,540
|
)
|
|
$
|
5,866
|
|
|
$
|
(190,674
|
)
|
|
$
|
(291,710
|
)
|
|
$
|
5,829
|
|
|
$
|
(285,881
|
)
|
(1)
|
Net change in case and LAE reserves comprises the movement during the year in specific case reserve liabilities as a result of claims settlements or changes advised to us by our policyholders and attorneys, less changes in case reserves recoverable advised by us to our reinsurers as a result of the settlement or movement of assumed claims.
|
(2)
|
Net change in IBNR represents the gross change in our actuarial estimates of IBNR, less amounts recoverable.
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Operating expenses
|
$
|
158,731
|
|
|
$
|
132,235
|
|
|
$
|
26,496
|
|
|
$
|
151,316
|
|
|
$
|
(19,081
|
)
|
Corporate expenses
|
39,093
|
|
|
101,592
|
|
|
(62,499
|
)
|
|
61,583
|
|
|
40,009
|
|
|||||
General and administrative expenses
|
$
|
197,824
|
|
|
$
|
233,827
|
|
|
$
|
(36,003
|
)
|
|
$
|
212,899
|
|
|
$
|
20,928
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Gross premiums written
|
$
|
171,494
|
|
|
$
|
153,472
|
|
|
$
|
18,022
|
|
|
$
|
143,170
|
|
|
$
|
10,302
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums written
|
$
|
153,488
|
|
|
$
|
134,214
|
|
|
$
|
19,274
|
|
|
$
|
140,437
|
|
|
$
|
(6,223
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
146,315
|
|
|
$
|
134,747
|
|
|
$
|
11,568
|
|
|
$
|
124,416
|
|
|
$
|
10,331
|
|
Net incurred losses and LAE
|
(69,810
|
)
|
|
(69,419
|
)
|
|
(391
|
)
|
|
(58,387
|
)
|
|
(11,032
|
)
|
|||||
Acquisition costs
|
(50,646
|
)
|
|
(47,688
|
)
|
|
(2,958
|
)
|
|
(44,670
|
)
|
|
(3,018
|
)
|
|||||
Operating expenses
|
(17,777
|
)
|
|
(17,444
|
)
|
|
(333
|
)
|
|
(14,233
|
)
|
|
(3,211
|
)
|
|||||
Underwriting income
|
8,082
|
|
|
196
|
|
|
7,886
|
|
|
7,126
|
|
|
(6,930
|
)
|
|||||
Net investment income
|
5,686
|
|
|
4,218
|
|
|
1,468
|
|
|
2,940
|
|
|
1,278
|
|
|||||
Net realized and unrealized gains (losses)
|
(3,251
|
)
|
|
1,117
|
|
|
(4,368
|
)
|
|
(601
|
)
|
|
1,718
|
|
|||||
Fees and commission income
|
18,622
|
|
|
22,788
|
|
|
(4,166
|
)
|
|
18,189
|
|
|
4,599
|
|
|||||
Other income
|
162
|
|
|
230
|
|
|
(68
|
)
|
|
206
|
|
|
24
|
|
|||||
Corporate expenses
|
(6,921
|
)
|
|
(12,142
|
)
|
|
5,221
|
|
|
(10,899
|
)
|
|
(1,243
|
)
|
|||||
Interest expense
|
—
|
|
|
(559
|
)
|
|
559
|
|
|
(198
|
)
|
|
(361
|
)
|
|||||
Net foreign exchange losses
|
(3,394
|
)
|
|
(5,060
|
)
|
|
1,666
|
|
|
(3,310
|
)
|
|
(1,750
|
)
|
|||||
EARNINGS BEFORE INCOME TAXES
|
18,986
|
|
|
10,788
|
|
|
8,198
|
|
|
13,453
|
|
|
(2,665
|
)
|
|||||
Income tax expense
|
(3,732
|
)
|
|
(1,593
|
)
|
|
(2,139
|
)
|
|
(2,573
|
)
|
|
980
|
|
|||||
NET EARNINGS FROM CONTINUING OPERATIONS
|
15,254
|
|
|
9,195
|
|
|
6,059
|
|
|
10,880
|
|
|
(1,685
|
)
|
|||||
Net earnings attributable to noncontrolling interest
|
(6,257
|
)
|
|
(3,772
|
)
|
|
(2,485
|
)
|
|
(4,464
|
)
|
|
692
|
|
|||||
NET EARNINGS ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
8,997
|
|
|
$
|
5,423
|
|
|
$
|
3,574
|
|
|
$
|
6,416
|
|
|
$
|
(993
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Underwriting ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss ratio (1)
|
47.7
|
%
|
|
51.5
|
%
|
|
(3.8
|
)%
|
|
46.9
|
%
|
|
4.6
|
%
|
|||||
Acquisition cost ratio (1)
|
34.6
|
%
|
|
35.4
|
%
|
|
(0.8
|
)%
|
|
35.9
|
%
|
|
(0.5
|
)%
|
|||||
Operating expense ratio (1)
|
12.2
|
%
|
|
13.0
|
%
|
|
(0.8
|
)%
|
|
11.5
|
%
|
|
1.5
|
%
|
|||||
Combined ratio (1)
|
94.5
|
%
|
|
99.9
|
%
|
|
(5.4
|
)%
|
|
94.3
|
%
|
|
5.6
|
%
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Marine, Aviation and Transit
|
$
|
40,227
|
|
|
$
|
35,105
|
|
|
$
|
5,122
|
|
|
$
|
38,920
|
|
|
$
|
(3,815
|
)
|
Binding Authorities
|
76,389
|
|
|
65,990
|
|
|
10,399
|
|
|
60,238
|
|
|
5,752
|
|
|||||
Reinsurance
|
17,763
|
|
|
19,730
|
|
|
(1,967
|
)
|
|
14,223
|
|
|
5,507
|
|
|||||
Accident and Health
|
18,836
|
|
|
17,364
|
|
|
1,472
|
|
|
14,371
|
|
|
2,993
|
|
|||||
Non-Marine Direct and Facultative
|
18,279
|
|
|
15,283
|
|
|
2,996
|
|
|
15,418
|
|
|
(135
|
)
|
|||||
Total
|
$
|
171,494
|
|
|
$
|
153,472
|
|
|
$
|
18,022
|
|
|
$
|
143,170
|
|
|
$
|
10,302
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Marine, Aviation and Transit
|
$
|
31,738
|
|
|
$
|
29,234
|
|
|
$
|
2,504
|
|
|
$
|
33,657
|
|
|
$
|
(4,423
|
)
|
Binding Authorities
|
67,423
|
|
|
60,293
|
|
|
7,130
|
|
|
54,048
|
|
|
6,245
|
|
|||||
Reinsurance
|
14,029
|
|
|
16,173
|
|
|
(2,144
|
)
|
|
11,443
|
|
|
4,730
|
|
|||||
Accident and Health
|
17,689
|
|
|
15,777
|
|
|
1,912
|
|
|
12,196
|
|
|
3,581
|
|
|||||
Non-Marine Direct and Facultative
|
15,436
|
|
|
13,270
|
|
|
2,166
|
|
|
13,072
|
|
|
198
|
|
|||||
Total
|
$
|
146,315
|
|
|
$
|
134,747
|
|
|
$
|
11,568
|
|
|
$
|
124,416
|
|
|
$
|
10,331
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
||||||||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||||||||||||||
Net losses paid
|
$
|
28,969
|
|
|
$
|
35,537
|
|
|
$
|
64,506
|
|
|
$
|
31,107
|
|
|
$
|
24,571
|
|
|
$
|
55,678
|
|
|
$
|
24,416
|
|
|
$
|
23,582
|
|
|
$
|
47,998
|
|
Net change in case and LAE reserves (1)
|
(10,161
|
)
|
|
16,492
|
|
|
6,331
|
|
|
(13,324
|
)
|
|
21,662
|
|
|
8,338
|
|
|
(13,115
|
)
|
|
12,967
|
|
|
(148
|
)
|
|||||||||
Net change in IBNR reserves (2)
|
(27,507
|
)
|
|
31,598
|
|
|
4,091
|
|
|
(35,650
|
)
|
|
43,329
|
|
|
7,679
|
|
|
(20,543
|
)
|
|
34,243
|
|
|
13,700
|
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
(8,699
|
)
|
|
83,627
|
|
|
74,928
|
|
|
(17,867
|
)
|
|
89,562
|
|
|
71,695
|
|
|
(9,242
|
)
|
|
70,792
|
|
|
61,550
|
|
|||||||||
Increase in provisions for bad debt
|
—
|
|
|
—
|
|
|
—
|
|
|
89
|
|
|
70
|
|
|
159
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
—
|
|
|
—
|
|
|
—
|
|
|
(442
|
)
|
|
727
|
|
|
285
|
|
|
(421
|
)
|
|
566
|
|
|
145
|
|
|||||||||
Amortization of fair value adjustments
|
(5,118
|
)
|
|
—
|
|
|
(5,118
|
)
|
|
(2,720
|
)
|
|
—
|
|
|
(2,720
|
)
|
|
(3,308
|
)
|
|
—
|
|
|
(3,308
|
)
|
|||||||||
Net incurred losses and LAE
|
$
|
(13,817
|
)
|
|
$
|
83,627
|
|
|
$
|
69,810
|
|
|
$
|
(20,940
|
)
|
|
$
|
90,359
|
|
|
$
|
69,419
|
|
|
$
|
(12,971
|
)
|
|
$
|
71,358
|
|
|
$
|
58,387
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Gross premiums written
|
$
|
1,121,135
|
|
|
$
|
895,160
|
|
|
$
|
225,975
|
|
|
$
|
854,699
|
|
|
$
|
40,461
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums written
|
$
|
805,562
|
|
|
$
|
464,901
|
|
|
$
|
340,661
|
|
|
$
|
648,036
|
|
|
$
|
(183,135
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
714,959
|
|
|
$
|
459,403
|
|
|
$
|
255,556
|
|
|
$
|
676,608
|
|
|
$
|
(217,205
|
)
|
Net incurred losses and LAE
|
(673,383
|
)
|
|
(314,806
|
)
|
|
(358,577
|
)
|
|
(401,593
|
)
|
|
86,787
|
|
|||||
Acquisition costs
|
(135,452
|
)
|
|
(48,012
|
)
|
|
(87,440
|
)
|
|
(138,822
|
)
|
|
90,810
|
|
|||||
Operating expenses
|
(156,726
|
)
|
|
(135,558
|
)
|
|
(21,168
|
)
|
|
(124,239
|
)
|
|
(11,319
|
)
|
|||||
Underwriting income (loss)
|
(250,602
|
)
|
|
(38,973
|
)
|
|
(211,629
|
)
|
|
11,954
|
|
|
(50,927
|
)
|
|||||
Net investment income
|
35,973
|
|
|
27,706
|
|
|
8,267
|
|
|
22,221
|
|
|
5,485
|
|
|||||
Net realized and unrealized gains (losses)
|
(17,672
|
)
|
|
16,613
|
|
|
(34,285
|
)
|
|
5,728
|
|
|
10,885
|
|
|||||
Fees and commission income
|
—
|
|
|
632
|
|
|
(632
|
)
|
|
5,102
|
|
|
(4,470
|
)
|
|||||
Other income (losses)
|
(541
|
)
|
|
570
|
|
|
(1,111
|
)
|
|
740
|
|
|
(170
|
)
|
|||||
Interest expense
|
(624
|
)
|
|
(1,902
|
)
|
|
1,278
|
|
|
(47
|
)
|
|
(1,855
|
)
|
|||||
Net foreign exchange gains (losses)
|
(2,856
|
)
|
|
(926
|
)
|
|
(1,930
|
)
|
|
754
|
|
|
(1,680
|
)
|
|||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
(236,322
|
)
|
|
3,720
|
|
|
(240,042
|
)
|
|
46,452
|
|
|
(42,732
|
)
|
|||||
Income tax benefit (expense)
|
6,327
|
|
|
988
|
|
|
5,339
|
|
|
(3,693
|
)
|
|
4,681
|
|
|||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS
|
(229,995
|
)
|
|
4,708
|
|
|
(234,703
|
)
|
|
42,759
|
|
|
(38,051
|
)
|
|||||
Net loss (earnings) attributable to noncontrolling interest
|
71,415
|
|
|
(1,882
|
)
|
|
73,297
|
|
|
(17,542
|
)
|
|
15,660
|
|
|||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
(158,580
|
)
|
|
$
|
2,826
|
|
|
$
|
(161,406
|
)
|
|
$
|
25,217
|
|
|
$
|
(22,391
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Underwriting ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss ratio (1)
|
94.2
|
%
|
|
68.5
|
%
|
|
25.7
|
%
|
|
59.4
|
%
|
|
9.1
|
%
|
|||||
Acquisition cost ratio (1)
|
18.9
|
%
|
|
10.5
|
%
|
|
8.4
|
%
|
|
20.5
|
%
|
|
(10.0
|
)%
|
|||||
Operating expense ratio (1)
|
22.0
|
%
|
|
29.5
|
%
|
|
(7.5
|
)%
|
|
18.3
|
%
|
|
11.2
|
%
|
|||||
Combined ratio (1)
|
135.1
|
%
|
|
108.5
|
%
|
|
26.6
|
%
|
|
98.2
|
%
|
|
10.3
|
%
|
(1)
|
Refer to "Underwriting Ratios" for a description of how these ratios are calculated.
|
|
|
2018
|
||||||||||
|
|
StarStone Group
|
|
StarStone Intra-Group Cessions
|
|
StarStone Segment
|
||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||
|
|
|
|
|
|
|
||||||
Net premiums written
|
|
$
|
670,912
|
|
|
$
|
134,650
|
|
|
$
|
805,562
|
|
|
|
|
|
|
|
|
||||||
Net premiums earned
|
|
$
|
560,670
|
|
|
$
|
154,289
|
|
|
$
|
714,959
|
|
Net incurred losses and LAE
|
|
(472,564
|
)
|
|
(200,819
|
)
|
|
(673,383
|
)
|
|||
Acquisition costs
|
|
(75,952
|
)
|
|
(59,500
|
)
|
|
(135,452
|
)
|
|||
Operating expenses
|
|
(153,733
|
)
|
|
(2,993
|
)
|
|
(156,726
|
)
|
|||
Underwriting loss
|
|
(141,579
|
)
|
|
(109,023
|
)
|
|
(250,602
|
)
|
|||
Net investment income
|
|
35,973
|
|
|
—
|
|
|
35,973
|
|
|||
Net realized and unrealized losses
|
|
(17,672
|
)
|
|
—
|
|
|
(17,672
|
)
|
|||
Other expenses
|
|
(541
|
)
|
|
—
|
|
|
(541
|
)
|
|||
Interest income (expenses)
|
|
(2,500
|
)
|
|
1,876
|
|
|
(624
|
)
|
|||
Net foreign exchange gain
|
|
(1,208
|
)
|
|
(1,648
|
)
|
|
(2,856
|
)
|
|||
LOSS BEFORE INCOME TAXES
|
|
(127,527
|
)
|
|
(108,795
|
)
|
|
(236,322
|
)
|
|||
Income tax benefit
|
|
6,327
|
|
|
—
|
|
|
6,327
|
|
|||
NET LOSS
|
|
(121,200
|
)
|
|
(108,795
|
)
|
|
(229,995
|
)
|
|||
Net loss attributable to noncontrolling interest
|
|
49,877
|
|
|
21,538
|
|
|
71,415
|
|
|||
NET LOSS ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
|
$
|
(71,323
|
)
|
|
$
|
(87,257
|
)
|
|
$
|
(158,580
|
)
|
|
|
|
|
|
|
|
||||||
Underwriting ratios:
|
|
|
|
|
|
|
||||||
Loss ratio (1)
|
|
84.3
|
%
|
|
130.2
|
%
|
|
94.2
|
%
|
|||
Acquisition cost ratio (1)
|
|
13.5
|
%
|
|
38.6
|
%
|
|
18.9
|
%
|
|||
Operating expense ratio (1)
|
|
27.5
|
%
|
|
1.9
|
%
|
|
22.0
|
%
|
|||
Combined ratio (1)
|
|
125.3
|
%
|
|
170.7
|
%
|
|
135.1
|
%
|
(1)
|
Refer to "Underwriting Ratios" for a description of how these ratios are calculated.
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Casualty
|
$
|
332,042
|
|
|
$
|
289,274
|
|
|
$
|
42,768
|
|
|
$
|
267,352
|
|
|
$
|
21,922
|
|
Marine
|
272,714
|
|
|
213,754
|
|
|
58,960
|
|
|
202,672
|
|
|
11,082
|
|
|||||
Property
|
304,939
|
|
|
217,680
|
|
|
87,259
|
|
|
203,336
|
|
|
14,344
|
|
|||||
Aerospace
|
73,534
|
|
|
65,804
|
|
|
7,730
|
|
|
68,104
|
|
|
(2,300
|
)
|
|||||
Workers' Compensation
|
137,906
|
|
|
108,648
|
|
|
29,258
|
|
|
113,235
|
|
|
(4,587
|
)
|
|||||
Total
|
$
|
1,121,135
|
|
|
$
|
895,160
|
|
|
$
|
225,975
|
|
|
$
|
854,699
|
|
|
$
|
40,461
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Casualty
|
$
|
253,065
|
|
|
$
|
172,209
|
|
|
$
|
80,856
|
|
|
$
|
226,330
|
|
|
$
|
(54,121
|
)
|
Marine
|
188,556
|
|
|
117,864
|
|
|
70,692
|
|
|
162,333
|
|
|
(44,469
|
)
|
|||||
Property
|
156,695
|
|
|
96,757
|
|
|
59,938
|
|
|
132,927
|
|
|
(36,170
|
)
|
|||||
Aerospace
|
57,776
|
|
|
30,148
|
|
|
27,628
|
|
|
66,937
|
|
|
(36,789
|
)
|
|||||
Workers' Compensation
|
58,867
|
|
|
42,425
|
|
|
16,442
|
|
|
88,081
|
|
|
(45,656
|
)
|
|||||
Total
|
$
|
714,959
|
|
|
$
|
459,403
|
|
|
$
|
255,556
|
|
|
$
|
676,608
|
|
|
$
|
(217,205
|
)
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||||||||||||||
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
|
Prior
Periods |
|
Current
Period |
|
Total
|
|||||||||||||||
|
(in thousands of U.S. dollars)
|
|||||||||||||||||||||||||||||||
Net losses paid
|
$
|
326,352
|
|
|
$
|
150,778
|
|
|
$
|
477,130
|
|
|
$
|
252,926
|
|
|
$
|
54,867
|
|
|
$
|
307,793
|
|
|
199,125
|
|
|
52,128
|
|
|
251,253
|
|
Net change in case and LAE reserves (1)
|
(81,491
|
)
|
|
157,378
|
|
|
75,887
|
|
|
(63,785
|
)
|
|
95,470
|
|
|
31,685
|
|
|
(51,309
|
)
|
|
124,358
|
|
|
73,049
|
|
||||||
Net change in IBNR reserves (2)
|
(144,212
|
)
|
|
258,091
|
|
|
113,879
|
|
|
(208,244
|
)
|
|
184,704
|
|
|
(23,540
|
)
|
|
(156,546
|
)
|
|
232,189
|
|
|
75,643
|
|
||||||
Increase (reduction) in estimates of net ultimate losses
|
100,649
|
|
|
566,247
|
|
|
666,896
|
|
|
(19,103
|
)
|
|
335,041
|
|
|
315,938
|
|
|
(8,730
|
)
|
|
408,675
|
|
|
399,945
|
|
||||||
Increase (reduction) in provisions for unallocated LAE
|
(5,892
|
)
|
|
12,645
|
|
|
6,753
|
|
|
(6,774
|
)
|
|
6,587
|
|
|
(187
|
)
|
|
(3,611
|
)
|
|
7,154
|
|
|
3,543
|
|
||||||
Amortization of fair value adjustments
|
(266
|
)
|
|
—
|
|
|
(266
|
)
|
|
(945
|
)
|
|
—
|
|
|
(945
|
)
|
|
(1,895
|
)
|
|
—
|
|
|
(1,895
|
)
|
||||||
Net incurred losses and LAE
|
$
|
94,491
|
|
|
$
|
578,892
|
|
|
$
|
673,383
|
|
|
$
|
(26,822
|
)
|
|
$
|
341,628
|
|
|
$
|
314,806
|
|
|
(14,236
|
)
|
|
415,829
|
|
|
401,593
|
|
•
|
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.
|
|
|
2018
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Short-term investments, trading, at fair value
|
|
$
|
106,375
|
|
|
$
|
541
|
|
|
$
|
7,200
|
|
|
$
|
—
|
|
|
$
|
114,116
|
|
Fixed maturities, trading, at fair value
|
|
5,790,219
|
|
|
139,121
|
|
|
1,319,453
|
|
|
—
|
|
|
7,248,793
|
|
|||||
Fixed maturities, available-for-sale, at fair value
|
|
—
|
|
|
29,975
|
|
|
—
|
|
|
121,634
|
|
|
151,609
|
|
|||||
Funds held - directly managed
|
|
1,198,154
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,198,154
|
|
|||||
Equities, at fair value
|
|
335,632
|
|
|
3,193
|
|
|
28,300
|
|
|
—
|
|
|
367,125
|
|
|||||
Other investments, at fair value
|
|
1,825,307
|
|
|
7,166
|
|
|
113,024
|
|
|
12,260
|
|
|
1,957,757
|
|
|||||
Equity method investments
|
|
204,507
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
204,507
|
|
|||||
Total investments
|
|
9,460,194
|
|
|
179,996
|
|
|
1,467,977
|
|
|
133,894
|
|
|
11,242,061
|
|
|||||
Cash and cash equivalents (including restricted cash)
|
|
585,956
|
|
|
54,679
|
|
|
318,811
|
|
|
23,138
|
|
|
982,584
|
|
|||||
Funds held by reinsured companies
|
|
263,713
|
|
|
26,489
|
|
|
20,823
|
|
|
10,242
|
|
|
321,267
|
|
|||||
Total investable assets
|
|
$
|
10,309,863
|
|
|
$
|
261,164
|
|
|
$
|
1,807,611
|
|
|
$
|
167,274
|
|
|
$
|
12,545,912
|
|
Duration (in years) (1)
|
|
5.41
|
|
|
1.70
|
|
|
2.66
|
|
|
5.70
|
|
|
4.86
|
|
|||||
Average credit rating (2)
|
|
A+
|
|
|
AA-
|
|
|
A+
|
|
|
AA-
|
|
|
A+
|
|
|
|
2017
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Short-term investments, trading, at fair value
|
|
$
|
165,388
|
|
|
$
|
2,452
|
|
|
$
|
12,371
|
|
|
$
|
—
|
|
|
$
|
180,211
|
|
Fixed maturities, trading, at fair value
|
|
4,407,094
|
|
|
107,083
|
|
|
1,181,896
|
|
|
—
|
|
|
5,696,073
|
|
|||||
Fixed maturities, available-for-sale, at fair value
|
|
44
|
|
|
79,246
|
|
|
—
|
|
|
130,995
|
|
|
210,285
|
|
|||||
Funds held - directly managed
|
|
1,179,940
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,179,940
|
|
|||||
Equities, at fair value
|
|
97,187
|
|
|
2,671
|
|
|
6,745
|
|
|
—
|
|
|
106,603
|
|
|||||
Other investments, at fair value
|
|
732,482
|
|
|
6,523
|
|
|
159,239
|
|
|
15,148
|
|
|
913,392
|
|
|||||
Other investments, at cost
|
|
—
|
|
|
—
|
|
|
—
|
|
|
125,621
|
|
|
125,621
|
|
|||||
Equity method investments
|
|
343,005
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
343,005
|
|
|||||
Total investments
|
|
6,925,140
|
|
|
197,975
|
|
|
1,360,251
|
|
|
271,764
|
|
|
8,755,130
|
|
|||||
Cash and cash equivalents (including restricted cash)
|
|
868,243
|
|
|
51,500
|
|
|
264,664
|
|
|
28,429
|
|
|
1,212,836
|
|
|||||
Funds held by reinsured companies
|
|
133,731
|
|
|
26,646
|
|
|
15,006
|
|
|
—
|
|
|
175,383
|
|
|||||
Total investable assets
|
|
$
|
7,927,114
|
|
|
$
|
276,121
|
|
|
$
|
1,639,921
|
|
|
$
|
300,193
|
|
|
$
|
10,143,349
|
|
Duration (in years) (1)
|
|
5.67
|
|
|
1.86
|
|
|
2.33
|
|
|
5.52
|
|
|
4.98
|
|
|||||
Average credit rating (2)
|
|
A+
|
|
|
AA-
|
|
|
A+
|
|
|
AA-
|
|
|
A+
|
|
|
|
2018
|
||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
512,360
|
|
|
$
|
1,904
|
|
|
$
|
(4,019
|
)
|
|
$
|
510,245
|
|
U.K. government
|
|
301,749
|
|
|
6,526
|
|
|
(7,644
|
)
|
|
300,631
|
|
||||
Other government
|
|
814,614
|
|
|
5,261
|
|
|
(26,065
|
)
|
|
793,810
|
|
||||
Corporate
|
|
5,019,018
|
|
|
12,195
|
|
|
(191,373
|
)
|
|
4,839,840
|
|
||||
Municipal
|
|
132,928
|
|
|
494
|
|
|
(3,157
|
)
|
|
130,265
|
|
||||
Residential mortgage-backed
|
|
772,457
|
|
|
5,846
|
|
|
(4,746
|
)
|
|
773,557
|
|
||||
Commercial mortgage-backed
|
|
729,232
|
|
|
2,613
|
|
|
(18,782
|
)
|
|
713,063
|
|
||||
Asset-backed
|
|
642,618
|
|
|
1,032
|
|
|
(7,169
|
)
|
|
636,481
|
|
||||
|
|
$
|
8,924,976
|
|
|
$
|
35,871
|
|
|
$
|
(262,955
|
)
|
|
$
|
8,697,892
|
|
|
|
2017
|
||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
631,237
|
|
|
$
|
772
|
|
|
$
|
(3,936
|
)
|
|
$
|
628,073
|
|
U.K. government
|
|
288,949
|
|
|
22,073
|
|
|
(137
|
)
|
|
310,885
|
|
||||
Other government
|
|
379,084
|
|
|
7,831
|
|
|
(2,305
|
)
|
|
384,610
|
|
||||
Corporate
|
|
4,101,783
|
|
|
88,795
|
|
|
(16,907
|
)
|
|
4,173,671
|
|
||||
Municipal
|
|
159,821
|
|
|
4,967
|
|
|
(501
|
)
|
|
164,287
|
|
||||
Residential mortgage-backed
|
|
314,887
|
|
|
5,775
|
|
|
(2,479
|
)
|
|
318,183
|
|
||||
Commercial mortgage-backed
|
|
643,072
|
|
|
2,448
|
|
|
(12,786
|
)
|
|
632,734
|
|
||||
Asset-backed
|
|
632,426
|
|
|
7,642
|
|
|
(556
|
)
|
|
639,512
|
|
||||
|
|
$
|
7,151,259
|
|
|
$
|
140,303
|
|
|
$
|
(39,607
|
)
|
|
$
|
7,251,955
|
|
|
Fair Value
|
|
Average Credit Rating
|
||
|
(in thousands of U.S. dollars)
|
|
|
||
JPMorgan Chase & Co
|
$
|
108,973
|
|
|
A
|
Apple Inc
|
97,702
|
|
|
AA+
|
|
Citigroup Inc
|
82,585
|
|
|
A-
|
|
General Electric Co
|
76,811
|
|
|
BBB+
|
|
Morgan Stanley
|
76,345
|
|
|
A-
|
|
Wells Fargo & Co
|
73,372
|
|
|
A
|
|
Bank of America Corp
|
72,133
|
|
|
A-
|
|
HSBC Holdings PLC
|
62,765
|
|
|
A
|
|
Anheuser-Busch InBev SA/NV
|
59,512
|
|
|
BBB+
|
|
Comcast Corp
|
52,870
|
|
|
A-
|
|
|
$
|
763,068
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars, except percentages)
|
||||||||||||||||||
Fixed maturity investments
|
$
|
189,000
|
|
|
$
|
144,367
|
|
|
$
|
44,633
|
|
|
$
|
114,885
|
|
|
$
|
29,482
|
|
Short-term investments and cash and cash equivalents
|
12,117
|
|
|
9,314
|
|
|
2,803
|
|
|
4,491
|
|
|
4,823
|
|
|||||
Funds held
|
10,041
|
|
|
601
|
|
|
9,440
|
|
|
22,583
|
|
|
(21,982
|
)
|
|||||
Funds held – directly managed
|
37,623
|
|
|
32,479
|
|
|
5,144
|
|
|
5,769
|
|
|
26,710
|
|
|||||
Investment income from fixed maturities and cash and cash equivalents
|
248,781
|
|
|
186,761
|
|
|
62,020
|
|
|
147,728
|
|
|
39,033
|
|
|||||
Equity investments
|
5,397
|
|
|
4,355
|
|
|
1,042
|
|
|
4,874
|
|
|
(519
|
)
|
|||||
Other investments
|
19,703
|
|
|
14,337
|
|
|
5,366
|
|
|
22,515
|
|
|
(8,178
|
)
|
|||||
Life settlements and other
|
6,511
|
|
|
14,370
|
|
|
(7,859
|
)
|
|
18,191
|
|
|
(3,821
|
)
|
|||||
Investment income from equities and other investments
|
31,611
|
|
|
33,062
|
|
|
(1,451
|
)
|
|
45,580
|
|
|
(12,518
|
)
|
|||||
Gross investment income
|
280,392
|
|
|
219,823
|
|
|
60,569
|
|
|
193,308
|
|
|
26,515
|
|
|||||
Investment expenses
|
(9,721
|
)
|
|
(11,034
|
)
|
|
1,313
|
|
|
(7,845
|
)
|
|
(3,189
|
)
|
|||||
Net investment income
|
$
|
270,671
|
|
|
$
|
208,789
|
|
|
$
|
61,882
|
|
|
$
|
185,463
|
|
|
$
|
23,326
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net realized gains (losses) on fixed maturity securities
|
$
|
(27,709
|
)
|
|
$
|
5,186
|
|
|
$
|
(32,895
|
)
|
|
$
|
2,232
|
|
|
$
|
2,954
|
|
Net realized investment losses on fixed maturity securities in funds held - directly managed portfolios
|
(3,940
|
)
|
|
(4,219
|
)
|
|
279
|
|
|
(14,616
|
)
|
|
10,397
|
|
|||||
Net realized investment gains on equity investments, trading
|
4,016
|
|
|
701
|
|
|
3,315
|
|
|
5,348
|
|
|
(4,647
|
)
|
|||||
Total net realized gains (losses) on sale
|
(27,633
|
)
|
|
1,668
|
|
|
(29,301
|
)
|
|
(7,036
|
)
|
|
8,704
|
|
|||||
Fixed maturity securities, trading
|
(165,187
|
)
|
|
35,878
|
|
|
(201,065
|
)
|
|
36,314
|
|
|
(436
|
)
|
|||||
Fixed maturity securities in funds held - directly managed portfolios
|
(46,257
|
)
|
|
33,902
|
|
|
(80,159
|
)
|
|
(28,317
|
)
|
|
62,219
|
|
|||||
Equity investments, trading
|
(9,831
|
)
|
|
16,498
|
|
|
(26,329
|
)
|
|
6,561
|
|
|
9,937
|
|
|||||
Other investments
|
(163,976
|
)
|
|
102,388
|
|
|
(266,364
|
)
|
|
70,296
|
|
|
32,092
|
|
|||||
Total net unrealized gains (losses)
|
(385,251
|
)
|
|
188,666
|
|
|
(573,917
|
)
|
|
84,854
|
|
|
103,812
|
|
|||||
Net realized and unrealized gains (losses)
|
$
|
(412,884
|
)
|
|
$
|
190,334
|
|
|
$
|
(603,218
|
)
|
|
$
|
77,818
|
|
|
$
|
112,516
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from cash and fixed maturities
|
$
|
248,781
|
|
|
$
|
186,761
|
|
|
$
|
62,020
|
|
|
$
|
147,728
|
|
|
$
|
39,033
|
|
Average aggregate fixed maturities and cash and cash equivalents, at cost (1)
|
$
|
9,498,578
|
|
|
$
|
8,362,062
|
|
|
$
|
1,136,516
|
|
|
$
|
7,358,424
|
|
|
$
|
1,003,638
|
|
Investment book yield
|
2.62
|
%
|
|
2.23
|
%
|
|
0.39
|
%
|
|
2.01
|
%
|
|
0.22
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
$
|
(142,213
|
)
|
|
$
|
399,123
|
|
|
$
|
(541,336
|
)
|
|
$
|
263,281
|
|
|
$
|
135,842
|
|
Average aggregate invested assets, at fair value (1)
|
$
|
11,206,825
|
|
|
$
|
9,545,415
|
|
|
$
|
1,661,410
|
|
|
$
|
8,524,264
|
|
|
$
|
1,021,151
|
|
Financial statement portfolio return
|
(1.27
|
)%
|
|
4.18
|
%
|
|
(5.45
|
)%
|
|
3.09
|
%
|
|
1.09
|
%
|
•
|
net realized losses on sale of investments of $27.6 million in 2018, compared to net realized gains of $1.7 million in 2017, a decrease of $29.3 million;
|
•
|
net unrealized losses on fixed maturity securities, trading of $165.2 million in 2018, compared to net unrealized gains of $35.9 million in 2017, a decrease of $201.1 million, primarily driven by lower valuations due to increased sovereign yields and widening of corporate credit spreads in the current period;
|
•
|
net unrealized losses on fixed maturities securities in funds held - directly managed portfolios of $46.3 million in 2018, compared to net unrealized gains of $33.9 million in 2017, a decrease of $80.2 million, primarily driven by lower valuations due to increased sovereign yields and widening of corporate credit spreads in the current period.
|
•
|
net unrealized losses on equity investments, trading of $9.8 million in 2018, compared to net unrealized gains of $16.5 million in 2017, a decrease of $26.3 million, primarily driven by unfavorable volatility in equity markets in 2018; and
|
•
|
net unrealized losses on other investments of $164.0 million in 2018, compared to net unrealized gains of $102.4 million in 2017, a decrease of $266.4 million. The decrease for 2018 primarily comprised unrealized losses in our equity funds and hedge funds, principally driven by unfavorable volatility in the equity markets in 2018. The unrealized gains in 2017 primarily comprised unrealized gains in our equity funds, fixed income funds, hedge funds, private equities and CLO equities.
|
•
|
net realized gains on sale of investments of $1.7 million in 2017, compared to net realized losses of $7.0 million in 2016, an increase of $8.7 million;
|
•
|
net unrealized gains on fixed maturity securities, trading of $35.9 million in 2017, compared to net unrealized gains of $36.3 million in 2016, a decrease of $0.4 million, primarily driven by increased treasury yields in 2017, offset by tightening credit spreads;
|
•
|
net unrealized gains on fixed maturities securities in funds held - directly managed portfolios of $33.9 million in 2017, compared to an unrealized losses of $28.3 million in 2016, an increase of $62.2 million, primarily driven by the impact of tightening credit spreads.
|
•
|
net unrealized gains on equity investments, trading of $16.5 million in 2017, compared to net unrealized gains of $6.6 million in 2016, an increase of $9.9 million, primarily driven by strong returns in the equity markets in 2017; and
|
•
|
net unrealized gains on other investments of $102.4 million in 2017, compared to net unrealized gains on other investments of $70.3 million in 2016, an increase of $32.1 million, primarily driven by higher returns in
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
(in thousands of U.S. dollars, except percentages)
|
||||||||||||||||||
Fixed maturity investments
|
$
|
151,771
|
|
|
$
|
113,206
|
|
|
$
|
38,565
|
|
|
$
|
88,580
|
|
|
$
|
24,626
|
|
Short-term investments and cash and cash equivalents
|
8,574
|
|
|
7,516
|
|
|
1,058
|
|
|
2,973
|
|
|
4,543
|
|
|||||
Funds held
|
9,422
|
|
|
601
|
|
|
8,821
|
|
|
22,583
|
|
|
(21,982
|
)
|
|||||
Funds held – directly managed
|
37,623
|
|
|
32,479
|
|
|
5,144
|
|
|
5,769
|
|
|
26,710
|
|
|||||
Investment income from fixed maturities and cash and cash equivalents
|
207,390
|
|
|
153,802
|
|
|
53,588
|
|
|
119,905
|
|
|
33,897
|
|
|||||
Equity investments
|
3,831
|
|
|
4,234
|
|
|
(403
|
)
|
|
4,705
|
|
|
(471
|
)
|
|||||
Other investments
|
19,186
|
|
|
13,914
|
|
|
5,272
|
|
|
22,159
|
|
|
(8,245
|
)
|
|||||
Other
|
2,452
|
|
|
3,093
|
|
|
(641
|
)
|
|
3,897
|
|
|
(804
|
)
|
|||||
Investment income from equities and other investments
|
25,469
|
|
|
21,241
|
|
|
4,228
|
|
|
30,761
|
|
|
(9,520
|
)
|
|||||
Gross investment income
|
232,859
|
|
|
175,043
|
|
|
57,816
|
|
|
150,666
|
|
|
24,377
|
|
|||||
Investment expenses
|
(6,572
|
)
|
|
(8,365
|
)
|
|
1,793
|
|
|
(5,429
|
)
|
|
(2,936
|
)
|
|||||
Net investment income
|
$
|
226,287
|
|
|
$
|
166,678
|
|
|
$
|
59,609
|
|
|
$
|
145,237
|
|
|
$
|
21,441
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net realized gains (losses) on fixed maturity securities
|
$
|
(22,905
|
)
|
|
$
|
7,631
|
|
|
$
|
(30,536
|
)
|
|
$
|
(13
|
)
|
|
$
|
7,644
|
|
Net realized investment losses on fixed maturity securities in funds held - directly managed portfolios
|
(3,940
|
)
|
|
(4,219
|
)
|
|
279
|
|
|
(14,616
|
)
|
|
10,397
|
|
|||||
Net realized investment gains on equity investments, trading
|
3,272
|
|
|
659
|
|
|
2,613
|
|
|
4,871
|
|
|
(4,212
|
)
|
|||||
Total net realized gains (losses) on sale
|
(23,573
|
)
|
|
4,071
|
|
|
(27,644
|
)
|
|
(9,758
|
)
|
|
13,829
|
|
|||||
Fixed maturity securities, trading
|
(149,340
|
)
|
|
28,857
|
|
|
(178,197
|
)
|
|
36,599
|
|
|
(7,742
|
)
|
|||||
Fixed maturity securities in funds held - directly managed portfolios
|
(46,257
|
)
|
|
33,902
|
|
|
(80,159
|
)
|
|
(28,317
|
)
|
|
62,219
|
|
|||||
Equity investments, trading
|
(11,655
|
)
|
|
15,171
|
|
|
(26,826
|
)
|
|
6,063
|
|
|
9,108
|
|
|||||
Other investments
|
(150,887
|
)
|
|
97,544
|
|
|
(248,431
|
)
|
|
73,098
|
|
|
24,446
|
|
|||||
Total net unrealized gains (losses)
|
(358,139
|
)
|
|
175,474
|
|
|
(533,613
|
)
|
|
87,443
|
|
|
88,031
|
|
|||||
Net realized and unrealized gains (losses)
|
$
|
(381,712
|
)
|
|
$
|
179,545
|
|
|
$
|
(561,257
|
)
|
|
$
|
77,685
|
|
|
$
|
101,860
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from cash and fixed maturities
|
$
|
207,390
|
|
|
$
|
153,802
|
|
|
$
|
53,588
|
|
|
$
|
119,905
|
|
|
$
|
33,897
|
|
Average aggregate fixed maturities and cash and cash equivalents, at cost (1)
|
$
|
7,537,621
|
|
|
$
|
6,449,143
|
|
|
$
|
1,088,478
|
|
|
$
|
5,370,302
|
|
|
$
|
1,078,841
|
|
Investment book yield
|
2.75
|
%
|
|
2.38
|
%
|
|
0.37
|
%
|
|
2.23
|
%
|
|
0.15
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
$
|
(155,425
|
)
|
|
$
|
346,223
|
|
|
$
|
(501,648
|
)
|
|
$
|
222,922
|
|
|
$
|
123,301
|
|
Average aggregate invested assets, at fair value (1)
|
$
|
9,041,377
|
|
|
$
|
7,315,153
|
|
|
$
|
1,726,224
|
|
|
$
|
6,279,130
|
|
|
$
|
1,036,023
|
|
Financial statement portfolio return
|
(1.72
|
)%
|
|
4.73
|
%
|
|
(6.45
|
)%
|
|
3.55
|
%
|
|
1.18
|
%
|
•
|
net realized losses on sale of investments of $23.6 million in 2018, compared to net realized gains of $4.1 million in 2017, a decrease of $27.6 million;
|
•
|
net unrealized losses on fixed maturity securities, trading of $149.3 million in 2018, compared to net unrealized gains of $28.9 million in 2017, a decrease of $178.2 million, primarily driven by lower valuations due to increased sovereign yields and widening of corporate credit spreads in the current period;
|
•
|
net unrealized losses on fixed maturities securities in funds held - directly managed portfolios of $46.3 million in 2018, compared to unrealized gains of $33.9 million in 2017, representing a decrease of $80.2 million, primarily driven by lower valuations due to increased sovereign yields and widening of corporate credit spreads in the current period.
|
•
|
net unrealized losses on equity investments, trading of $11.7 million in 2018, compared to net unrealized gains of $15.2 million in 2017, a decrease of $26.8 million, primarily driven by unfavorable volatility in the equity markets in 2018; and
|
•
|
net unrealized losses on other investments of $150.9 million in 2018, compared to net unrealized gains of $97.5 million in 2017, a decrease of $248.4 million. The decrease for 2018 was primarily comprised of unrealized losses in our equity funds and hedge funds, principally due to the poor performance of the equity markets in 2018 The unrealized gains in 2017 primarily comprised unrealized gains in our equity funds, fixed income funds, hedge funds, private equities and CLO equities.
|
•
|
net realized gains on sale of investments of $4.1 million in 2017, compared to net realized losses of $9.8 million in 2016, a change of $13.8 million;
|
•
|
net unrealized gains on fixed maturity securities, trading of $28.9 million in 2017, compared to net unrealized gains of $36.6 million in 2016, a decrease of $7.7 million, primarily driven by increased treasury yields in 2017, offset by tightening credit spreads;
|
•
|
net unrealized gains on fixed maturities securities in funds held - directly managed portfolios of $33.9 million in 2017, compared to net unrealized losses of $28.3 million in 2016, representing an increase of $62.2 million, primarily driven by the impact of tighter credit spreads.
|
•
|
net unrealized gains on equity investments, trading of $15.2 million in 2017, compared to net unrealized gains of $6.1 million in 2016, an increase of $9.1 million, primarily driven by strong returns in the equity markets in 2017; and
|
•
|
net unrealized gains on other investments of $97.5 million in 2017, compared to net unrealized gains of $73.1 million in 2016, an increase of $24.4 million, primarily driven by higher returns in the private equity funds offset by lower returns on CLO equities, CLO equity funds, bond funds and hedge funds.
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
|
(in thousands of U.S. dollars, except percentages)
|
||||||||||||||||||
Fixed maturity investments
|
|
$
|
4,052
|
|
|
$
|
2,901
|
|
|
$
|
1,151
|
|
|
$
|
2,645
|
|
|
$
|
256
|
|
Short-term investments and cash and cash equivalents
|
|
550
|
|
|
394
|
|
|
156
|
|
|
652
|
|
|
(258
|
)
|
|||||
Funds held
|
|
619
|
|
|
—
|
|
|
619
|
|
|
—
|
|
|
—
|
|
|||||
Investment income from fixed maturities and cash and cash equivalents
|
|
5,221
|
|
|
3,295
|
|
|
1,926
|
|
|
3,297
|
|
|
(2
|
)
|
|||||
Equity investments
|
|
55
|
|
|
27
|
|
|
28
|
|
|
—
|
|
|
27
|
|
|||||
Other
|
|
684
|
|
|
1,155
|
|
|
(471
|
)
|
|
(171
|
)
|
|
1,326
|
|
|||||
Investment income from equities and other investments
|
|
739
|
|
|
1,182
|
|
|
(443
|
)
|
|
(171
|
)
|
|
1,353
|
|
|||||
Gross investment income
|
|
5,960
|
|
|
4,477
|
|
|
1,483
|
|
|
3,126
|
|
|
1,351
|
|
|||||
Investment expenses
|
|
(274
|
)
|
|
(259
|
)
|
|
(15
|
)
|
|
(186
|
)
|
|
(73
|
)
|
|||||
Net investment income
|
|
$
|
5,686
|
|
|
$
|
4,218
|
|
|
$
|
1,468
|
|
|
$
|
2,940
|
|
|
$
|
1,278
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net realized gains (losses) on fixed maturity securities
|
|
$
|
(485
|
)
|
|
$
|
(118
|
)
|
|
$
|
(367
|
)
|
|
$
|
131
|
|
|
$
|
(249
|
)
|
Net realized investment gains on equity investments, trading
|
|
226
|
|
|
17
|
|
|
209
|
|
|
—
|
|
|
17
|
|
|||||
Total net realized gains (losses) on sale
|
|
(259
|
)
|
|
(101
|
)
|
|
(158
|
)
|
|
131
|
|
|
(232
|
)
|
|||||
Fixed maturity securities, trading
|
|
(2,029
|
)
|
|
(90
|
)
|
|
(1,939
|
)
|
|
(732
|
)
|
|
642
|
|
|||||
Equity investments, trading
|
|
(380
|
)
|
|
317
|
|
|
(697
|
)
|
|
—
|
|
|
317
|
|
|||||
Other investments
|
|
(583
|
)
|
|
991
|
|
|
(1,574
|
)
|
|
—
|
|
|
991
|
|
|||||
Total net unrealized gains (losses)
|
|
(2,992
|
)
|
|
1,218
|
|
|
(4,210
|
)
|
|
(732
|
)
|
|
1,950
|
|
|||||
Net realized and unrealized gains (losses)
|
|
$
|
(3,251
|
)
|
|
$
|
1,117
|
|
|
$
|
(4,368
|
)
|
|
$
|
(601
|
)
|
|
$
|
1,718
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from cash and fixed maturities
|
|
$
|
5,221
|
|
|
$
|
3,295
|
|
|
$
|
1,926
|
|
|
$
|
3,297
|
|
|
$
|
(2
|
)
|
Average aggregate fixed maturities and cash and cash equivalents, at cost (1)
|
|
$
|
265,238
|
|
|
$
|
263,275
|
|
|
$
|
1,963
|
|
|
$
|
308,235
|
|
|
$
|
(44,960
|
)
|
Investment book yield
|
|
1.97
|
%
|
|
1.25
|
%
|
|
0.72
|
%
|
|
1.07
|
%
|
|
0.18
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
$
|
2,435
|
|
|
$
|
5,335
|
|
|
$
|
(2,900
|
)
|
|
$
|
2,339
|
|
|
$
|
2,996
|
|
Average aggregate invested assets, at fair value(1)
|
|
$
|
272,386
|
|
|
$
|
269,225
|
|
|
$
|
3,161
|
|
|
$
|
304,561
|
|
|
$
|
(35,336
|
)
|
Financial statement portfolio return
|
|
0.89
|
%
|
|
1.98
|
%
|
|
(1.09
|
)%
|
|
0.77
|
%
|
|
1.21
|
%
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
|
(in thousands of U.S. dollars, except percentages)
|
||||||||||||||||||
Fixed maturity investments
|
|
$
|
31,780
|
|
|
$
|
26,640
|
|
|
$
|
5,140
|
|
|
$
|
21,790
|
|
|
$
|
4,850
|
|
Short-term investments and cash and cash equivalents
|
|
2,839
|
|
|
1,280
|
|
|
1,559
|
|
|
689
|
|
|
591
|
|
|||||
Investment income from fixed maturities and cash and cash equivalents
|
|
34,619
|
|
|
27,920
|
|
|
6,699
|
|
|
22,479
|
|
|
5,441
|
|
|||||
Equity investments
|
|
1,511
|
|
|
94
|
|
|
1,417
|
|
|
169
|
|
|
(75
|
)
|
|||||
Other
|
|
2,522
|
|
|
1,865
|
|
|
657
|
|
|
1,528
|
|
|
337
|
|
|||||
Investment income from equities and other investments
|
|
4,033
|
|
|
1,959
|
|
|
2,074
|
|
|
1,697
|
|
|
262
|
|
|||||
Gross investment income
|
|
38,652
|
|
|
29,879
|
|
|
8,773
|
|
|
24,176
|
|
|
5,703
|
|
|||||
Investment expenses
|
|
(2,679
|
)
|
|
(2,173
|
)
|
|
(506
|
)
|
|
(1,955
|
)
|
|
(218
|
)
|
|||||
Net investment income
|
|
$
|
35,973
|
|
|
$
|
27,706
|
|
|
$
|
8,267
|
|
|
$
|
22,221
|
|
|
$
|
5,485
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net realized gains (losses) on fixed maturity securities
|
|
$
|
(4,325
|
)
|
|
$
|
(2,687
|
)
|
|
$
|
(1,638
|
)
|
|
$
|
1,409
|
|
|
$
|
(4,096
|
)
|
Net realized investment gains on equity investments, trading
|
|
518
|
|
|
24
|
|
|
494
|
|
|
477
|
|
|
(453
|
)
|
|||||
Total net realized gains (losses) on sale
|
|
(3,807
|
)
|
|
(2,663
|
)
|
|
(1,144
|
)
|
|
1,886
|
|
|
(4,549
|
)
|
|||||
Fixed maturity securities, trading
|
|
(13,818
|
)
|
|
7,227
|
|
|
(21,045
|
)
|
|
835
|
|
|
6,392
|
|
|||||
Equity investments, trading
|
|
2,204
|
|
|
1,010
|
|
|
1,194
|
|
|
498
|
|
|
512
|
|
|||||
Other investments
|
|
(2,251
|
)
|
|
11,039
|
|
|
(13,290
|
)
|
|
2,509
|
|
|
8,530
|
|
|||||
Total net unrealized gains (losses)
|
|
(13,865
|
)
|
|
19,276
|
|
|
(33,141
|
)
|
|
3,842
|
|
|
15,434
|
|
|||||
Net realized and unrealized gains (losses)
|
|
$
|
(17,672
|
)
|
|
$
|
16,613
|
|
|
$
|
(34,285
|
)
|
|
$
|
5,728
|
|
|
$
|
10,885
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Book Yield
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from cash and fixed maturities
|
|
$
|
34,619
|
|
|
$
|
27,920
|
|
|
$
|
6,699
|
|
|
$
|
22,479
|
|
|
$
|
5,441
|
|
Average aggregate fixed maturities and cash and cash equivalents, at cost (1)
|
|
$
|
1,535,360
|
|
|
$
|
1,482,437
|
|
|
$
|
52,923
|
|
|
$
|
1,484,121
|
|
|
$
|
(1,684
|
)
|
Investment book yield
|
|
2.25
|
%
|
|
1.88
|
%
|
|
0.37
|
%
|
|
1.51
|
%
|
|
0.37
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
$
|
18,301
|
|
|
$
|
44,319
|
|
|
$
|
(26,018
|
)
|
|
$
|
27,949
|
|
|
$
|
16,370
|
|
Average aggregate invested assets, at fair value(1)
|
|
$
|
1,670,240
|
|
|
$
|
1,650,429
|
|
|
$
|
19,811
|
|
|
$
|
1,609,747
|
|
|
$
|
40,682
|
|
Financial statement portfolio return
|
|
1.10
|
%
|
|
2.69
|
%
|
|
(1.59
|
)%
|
|
1.74
|
%
|
|
0.95
|
%
|
•
|
net realized losses on sale of investments of $3.8 million in 2018, compared to net realized losses of $2.7 million in 2017, an increase of $1.1 million;
|
•
|
net unrealized losses on fixed maturity securities, trading of $13.8 million in 2018 compared to net unrealized gains of $7.2 million in 2017, a decrease of $21.0 million, primarily driven by lower valuations due to increased sovereign yields and widening of corporate credit spreads in the current period;
|
•
|
net unrealized losses on other investments of $2.3 million in 2018, compared to net unrealized gains of $11.0 million, a decrease of $13.3 million. The decrease was due to lower returns on private equities, equity fund and hedge funds, partially offset by higher returns on bond funds.
|
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
|
(in thousands of U.S. dollars, except percentages)
|
||||||||||||||||||
Net investment income
|
|
$
|
2,725
|
|
|
$
|
10,187
|
|
|
$
|
(7,462
|
)
|
|
$
|
15,065
|
|
|
$
|
(4,878
|
)
|
Net realized and unrealized losses
|
|
$
|
(10,249
|
)
|
|
$
|
(6,941
|
)
|
|
$
|
(3,308
|
)
|
|
$
|
(4,994
|
)
|
|
$
|
(1,947
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Statement Portfolio Return
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total financial statement return
|
|
$
|
(7,524
|
)
|
|
$
|
3,246
|
|
|
$
|
(10,770
|
)
|
|
$
|
10,071
|
|
|
$
|
(6,825
|
)
|
Average aggregate invested assets, at fair value (1)
|
|
$
|
222,822
|
|
|
$
|
310,608
|
|
|
$
|
(87,786
|
)
|
|
$
|
330,826
|
|
|
$
|
(20,218
|
)
|
Financial statement portfolio return
|
|
(3.38
|
)%
|
|
1.05
|
%
|
|
(4.43
|
)%
|
|
3.04
|
%
|
|
(1.99
|
)%
|
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||
Ordinary shareholders' equity
|
|
$
|
3,391,933
|
|
|
$
|
3,136,684
|
|
|
$
|
255,249
|
|
Series D and E Preferred Shares
|
|
510,000
|
|
|
—
|
|
|
510,000
|
|
|||
Total Enstar Group Limited Shareholders' Equity (A)
|
|
3,901,933
|
|
|
3,136,684
|
|
|
765,249
|
|
|||
Noncontrolling interest
|
|
12,056
|
|
|
9,264
|
|
|
2,792
|
|
|||
Total Shareholders' Equity (B)
|
|
3,913,989
|
|
|
3,145,948
|
|
|
768,041
|
|
|||
|
|
|
|
|
|
|
||||||
Senior Notes
|
|
348,054
|
|
|
347,516
|
|
|
538
|
|
|||
Revolving credit facility
|
|
15,000
|
|
|
225,110
|
|
|
(210,110
|
)
|
|||
2018 EGL Term Loan Facility
|
|
498,485
|
|
|
—
|
|
|
498,485
|
|
|||
2016 EGL Term Loan Facility
|
|
—
|
|
|
74,063
|
|
|
(74,063
|
)
|
|||
Total debt (C)
|
|
861,539
|
|
|
646,689
|
|
|
214,850
|
|
|||
|
|
|
|
|
|
|
||||||
Redeemable noncontrolling interest (D)
|
|
458,543
|
|
|
479,606
|
|
|
(21,063
|
)
|
|||
|
|
|
|
|
|
|
||||||
Total capitalization = (B) + (C) + (D)
|
|
$
|
5,234,071
|
|
|
$
|
4,272,243
|
|
|
$
|
961,828
|
|
|
|
|
|
|
|
|
||||||
Total capitalization attributable to Enstar = (A) + (C)
|
|
$
|
4,763,472
|
|
|
$
|
3,783,373
|
|
|
$
|
980,099
|
|
|
|
|
|
|
|
|
||||||
Debt to total capitalization
|
|
16.5
|
%
|
|
15.1
|
%
|
|
1.4
|
%
|
|||
Debt and Series D and E Preferred Shares to total capitalization
|
|
26.2
|
%
|
|
15.1
|
%
|
|
11.1
|
%
|
|||
|
|
|
|
|
|
|
||||||
Debt to total capitalization attributable to Enstar
|
|
18.1
|
%
|
|
17.1
|
%
|
|
1.0
|
%
|
|||
Debt and Series D and E Preferred Shares to total capitalization attributable to Enstar
|
|
28.8
|
%
|
|
17.1
|
%
|
|
11.7
|
%
|
Cash provided by (used in):
|
|
2018
|
|
2017
|
|
Change
|
|
2016
|
|
Change
|
||||||||||
|
|
(in thousands of U.S. dollars)
|
||||||||||||||||||
Operating activities
|
|
$
|
(160,072
|
)
|
|
$
|
(343,107
|
)
|
|
$
|
183,035
|
|
|
$
|
(202,689
|
)
|
|
$
|
(140,418
|
)
|
Investing activities
|
|
(825,754
|
)
|
|
293,262
|
|
|
(1,119,016
|
)
|
|
156,709
|
|
|
136,553
|
|
|||||
Financing activities
|
|
752,986
|
|
|
(65,476
|
)
|
|
818,462
|
|
|
83,441
|
|
|
(148,917
|
)
|
|||||
Effect of exchange rate changes on cash
|
|
2,588
|
|
|
9,512
|
|
|
(6,924
|
)
|
|
(13,985
|
)
|
|
23,497
|
|
|||||
Net increase (decrease) in cash and cash equivalents
|
|
(230,252
|
)
|
|
(105,809
|
)
|
|
(124,443
|
)
|
|
23,476
|
|
|
(129,285
|
)
|
|||||
Cash and cash equivalents, beginning of year
|
|
1,212,836
|
|
|
1,318,645
|
|
|
(105,809
|
)
|
|
1,295,169
|
|
|
23,476
|
|
|||||
Cash and cash equivalents, end of year
|
|
$
|
982,584
|
|
|
$
|
1,212,836
|
|
|
$
|
(230,252
|
)
|
|
$
|
1,318,645
|
|
|
$
|
(105,809
|
)
|
Facility
|
|
Origination Date
|
|
Term
|
|
2018
|
|
2017
|
||||
Senior Notes
|
|
March 10, 2017
|
|
5 years
|
|
$
|
348,054
|
|
|
$
|
347,516
|
|
EGL Revolving Credit Facility
|
|
August 16, 2018
|
|
5 years
|
|
15,000
|
|
|
—
|
|
||
Previous EGL Revolving Credit Facility
|
|
September 16, 2014
|
|
5 years
|
|
—
|
|
|
225,110
|
|
||
2018 EGL Term Loan Facility
|
|
December 27, 2018
|
|
3 years
|
|
498,485
|
|
|
—
|
|
||
2016 EGL Term Loan Facility
|
|
November 18, 2016
|
|
3 years
|
|
—
|
|
|
74,063
|
|
||
Total debt obligations
|
|
|
|
$
|
861,539
|
|
|
$
|
646,689
|
|
|
Total
|
|
Less than
1 Year
|
|
1 - 3
years
|
|
3 - 5
years |
|
6 - 10
years |
|
More than
10 Years |
||||||||||||
|
(in millions of U.S. dollars)
|
||||||||||||||||||||||
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Estimated gross reserves for losses and LAE (1)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Asbestos
|
$
|
1,617.0
|
|
|
$
|
97.8
|
|
|
$
|
180.4
|
|
|
$
|
168.1
|
|
|
$
|
300.5
|
|
|
$
|
870.2
|
|
Environmental
|
222.7
|
|
|
20.4
|
|
|
37.8
|
|
|
33.4
|
|
|
52.8
|
|
|
78.3
|
|
||||||
General Casualty
|
879.5
|
|
|
201.4
|
|
|
254.8
|
|
|
143.9
|
|
|
135.0
|
|
|
144.4
|
|
||||||
Workers' compensation/personal accident
|
2,286.8
|
|
|
257.3
|
|
|
370.2
|
|
|
283.0
|
|
|
411.0
|
|
|
965.3
|
|
||||||
Marine, aviation and transit
|
374.7
|
|
|
106.7
|
|
|
115.1
|
|
|
49.8
|
|
|
51.6
|
|
|
51.5
|
|
||||||
Construction defect
|
120.0
|
|
|
26.4
|
|
|
40.9
|
|
|
24.9
|
|
|
18.8
|
|
|
9.0
|
|
||||||
Professional indemnity/ Directors & Officers
|
820.5
|
|
|
190.9
|
|
|
258.1
|
|
|
147.0
|
|
|
131.3
|
|
|
93.2
|
|
||||||
Motor
|
886.3
|
|
|
314.5
|
|
|
258.7
|
|
|
102.2
|
|
|
83.1
|
|
|
127.8
|
|
||||||
Property
|
205.9
|
|
|
97.1
|
|
|
59.6
|
|
|
21.6
|
|
|
15.5
|
|
|
12.1
|
|
||||||
Other
|
386.1
|
|
|
101.1
|
|
|
102.3
|
|
|
53.8
|
|
|
58.5
|
|
|
70.4
|
|
||||||
Total Non-Life Run-off
|
7,799.5
|
|
|
1,413.6
|
|
|
1,677.9
|
|
|
1,027.7
|
|
|
1,258.1
|
|
|
2,422.2
|
|
||||||
Atrium
|
235.4
|
|
|
96.7
|
|
|
85.0
|
|
|
32.5
|
|
|
17.8
|
|
|
3.4
|
|
||||||
StarStone
|
1,584.1
|
|
|
567.7
|
|
|
567.3
|
|
|
228.3
|
|
|
158.7
|
|
|
62.1
|
|
||||||
Other
|
18.9
|
|
|
3.0
|
|
|
7.5
|
|
|
3.6
|
|
|
3.2
|
|
|
1.6
|
|
||||||
ULAE
|
360.9
|
|
|
65.1
|
|
|
80.9
|
|
|
49.0
|
|
|
58.6
|
|
|
107.3
|
|
||||||
Estimated gross reserves for losses and LAE (1)
|
9,998.8
|
|
|
2,146.1
|
|
|
2,418.6
|
|
|
1,341.1
|
|
|
1,496.4
|
|
|
2,596.6
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Policy benefits for life and annuity contracts (2)
|
121.0
|
|
|
6.0
|
|
|
11.5
|
|
|
11.8
|
|
|
28.7
|
|
|
63.0
|
|
||||||
Operating lease obligations
|
65.4
|
|
|
9.5
|
|
|
20.5
|
|
|
14.1
|
|
|
19.2
|
|
|
2.1
|
|
||||||
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investment commitments to private equity funds
|
228.2
|
|
|
107.4
|
|
|
103.9
|
|
|
16.9
|
|
|
—
|
|
|
—
|
|
||||||
Investment commitments to equity method investments
|
167.2
|
|
|
167.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loan repayments (including estimated interest payments)
|
996.3
|
|
|
40.0
|
|
|
579.6
|
|
|
376.7
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
$
|
11,576.9
|
|
|
$
|
2,476.2
|
|
|
$
|
3,134.1
|
|
|
$
|
1,760.6
|
|
|
$
|
1,544.3
|
|
|
$
|
2,661.7
|
|
(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, 2018 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, 2018 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, 2018 of $105.1 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.
|
|
2018
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
341,544
|
|
|
$
|
1,275,476
|
|
|
$
|
1,617,020
|
|
|
$
|
321,356
|
|
|
$
|
1,171,754
|
|
|
$
|
1,493,110
|
|
Environmental
|
96,665
|
|
|
126,035
|
|
|
222,700
|
|
|
93,095
|
|
|
117,384
|
|
|
210,479
|
|
||||||
General casualty
|
500,033
|
|
|
379,484
|
|
|
879,517
|
|
|
416,097
|
|
|
298,612
|
|
|
714,709
|
|
||||||
Workers' compensation/personal accident
|
1,454,178
|
|
|
832,615
|
|
|
2,286,793
|
|
|
1,115,116
|
|
|
537,782
|
|
|
1,652,898
|
|
||||||
Marine, aviation and transit
|
301,783
|
|
|
72,888
|
|
|
374,671
|
|
|
227,994
|
|
|
78,023
|
|
|
306,017
|
|
||||||
Construction defect
|
20,712
|
|
|
99,288
|
|
|
120,000
|
|
|
19,310
|
|
|
94,736
|
|
|
114,046
|
|
||||||
Professional indemnity/Directors & Officers
|
603,665
|
|
|
216,839
|
|
|
820,504
|
|
|
426,020
|
|
|
166,898
|
|
|
592,918
|
|
||||||
Motor
|
564,307
|
|
|
321,992
|
|
|
886,299
|
|
|
414,847
|
|
|
304,874
|
|
|
719,721
|
|
||||||
Property
|
168,267
|
|
|
37,631
|
|
|
205,898
|
|
|
160,873
|
|
|
36,817
|
|
|
197,690
|
|
||||||
Other
|
220,615
|
|
|
165,519
|
|
|
386,134
|
|
|
175,289
|
|
|
111,453
|
|
|
286,742
|
|
||||||
|
$
|
4,271,769
|
|
|
$
|
3,527,767
|
|
|
$
|
7,799,536
|
|
|
$
|
3,369,997
|
|
|
$
|
2,918,333
|
|
|
$
|
6,288,330
|
|
Fair value adjustments
|
|
|
|
|
(217,527
|
)
|
|
|
|
|
|
(203,183
|
)
|
||||||||||
Fair value adjustments - fair value option
|
|
|
|
|
(374,752
|
)
|
|
|
|
|
|
(244,013
|
)
|
||||||||||
Deferred charge assets on retroactive reinsurance
|
|
|
|
|
—
|
|
|
|
|
|
|
(86,585
|
)
|
||||||||||
ULAE
|
|
|
|
|
333,405
|
|
|
|
|
|
|
333,405
|
|
||||||||||
Total
|
|
|
|
|
$
|
7,540,662
|
|
|
|
|
|
|
$
|
6,087,954
|
|
|
2017
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
366,446
|
|
|
$
|
1,434,598
|
|
|
$
|
1,801,044
|
|
|
$
|
341,355
|
|
|
$
|
1,337,467
|
|
|
$
|
1,678,822
|
|
Environmental
|
95,801
|
|
|
95,259
|
|
|
191,060
|
|
|
91,049
|
|
|
93,345
|
|
|
184,394
|
|
||||||
General casualty
|
344,425
|
|
|
266,526
|
|
|
610,951
|
|
|
276,791
|
|
|
194,747
|
|
|
471,538
|
|
||||||
Workers' compensation/personal accident
|
1,458,430
|
|
|
748,949
|
|
|
2,207,379
|
|
|
889,265
|
|
|
371,161
|
|
|
1,260,426
|
|
||||||
Marine, aviation and transit
|
109,102
|
|
|
56,284
|
|
|
165,386
|
|
|
90,101
|
|
|
51,904
|
|
|
142,005
|
|
||||||
Construction defect
|
28,701
|
|
|
135,608
|
|
|
164,309
|
|
|
27,406
|
|
|
122,307
|
|
|
149,713
|
|
||||||
Professional indemnity/Directors & Officers
|
214,803
|
|
|
40,265
|
|
|
255,068
|
|
|
181,027
|
|
|
39,591
|
|
|
220,618
|
|
||||||
Motor
|
242,213
|
|
|
30,734
|
|
|
272,947
|
|
|
98,866
|
|
|
19,321
|
|
|
118,187
|
|
||||||
Property
|
65,445
|
|
|
9,706
|
|
|
75,151
|
|
|
52,236
|
|
|
8,554
|
|
|
60,790
|
|
||||||
Other
|
260,337
|
|
|
85,998
|
|
|
346,335
|
|
|
205,322
|
|
|
75,376
|
|
|
280,698
|
|
||||||
|
$
|
3,185,703
|
|
|
$
|
2,903,927
|
|
|
$
|
6,089,630
|
|
|
$
|
2,253,418
|
|
|
$
|
2,313,773
|
|
|
$
|
4,567,191
|
|
Fair value adjustments
|
|
|
|
|
(125,998
|
)
|
|
|
|
|
|
(113,028
|
)
|
||||||||||
Fair value adjustments - fair value option
|
|
|
|
|
(314,748
|
)
|
|
|
|
|
|
(182,764
|
)
|
||||||||||
Deferred charge assets on retroactive reinsurance
|
|
|
|
|
—
|
|
|
|
|
|
|
(80,192
|
)
|
||||||||||
ULAE
|
|
|
|
|
300,588
|
|
|
|
|
|
|
300,588
|
|
||||||||||
Total
|
|
|
|
|
$
|
5,949,472
|
|
|
|
|
|
|
$
|
4,491,795
|
|
•
|
To the extent that the nature of the acquired loss reserves are conducive to commutation, our aim is to settle the majority of the acquired loss reserves within a time frame of approximately five to seven years from the date of acquisition.
|
•
|
To the extent that acquired reserves are not conducive to commutation, we will instead adopt a disciplined claims management approach to pay only valid claims on a timely basis and endeavor to reduce the level of acquired LAE provisions by streamlining claims handling procedures.
|
•
|
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.
|
•
|
Large loss advices and cash calls are provided to us as soon as practicable after an individual loss or claim is made or settled by the insured.
|
•
|
The remaining broker advices are issued monthly, quarterly or annually depending on the provisions of the individual policies or the ceding company’s practice.
|
•
|
For certain direct insurance policies where the claims are managed by Third Party Administrators (TPAs) and Managing General Agents (MGAs), loss bordereaux are received either monthly or quarterly depending on the arrangement with the TPA and MGA. Loss advices for direct insurance policies may be received from the broker, agent or directly from the insured.
|
•
|
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. The report highlights the causes of any unusual or significant loss development activity (including commutations).
|
•
|
Actual versus expected gross incurred loss development schedule - This schedule 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.
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
Low
|
|
Selected
|
|
High
|
|
Low
|
|
Selected
|
|
High
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
1,384,890
|
|
|
$
|
1,617,020
|
|
|
$
|
1,931,409
|
|
|
$
|
1,554,713
|
|
|
$
|
1,801,044
|
|
|
$
|
2,043,180
|
|
Environmental
|
184,749
|
|
|
222,700
|
|
|
267,159
|
|
|
170,461
|
|
|
191,060
|
|
|
217,643
|
|
||||||
General casualty
|
803,851
|
|
|
879,517
|
|
|
976,457
|
|
|
539,506
|
|
|
610,951
|
|
|
680,562
|
|
||||||
Workers' compensation/personal accident
|
2,063,005
|
|
|
2,286,793
|
|
|
2,577,116
|
|
|
1,973,167
|
|
|
2,207,379
|
|
|
2,434,441
|
|
||||||
Marine, aviation and transit
|
338,318
|
|
|
374,671
|
|
|
419,911
|
|
|
140,610
|
|
|
165,386
|
|
|
185,772
|
|
||||||
Construction defect
|
107,126
|
|
|
120,000
|
|
|
139,129
|
|
|
148,939
|
|
|
164,309
|
|
|
181,609
|
|
||||||
Professional indemnity/Directors & Officers
|
758,021
|
|
|
820,504
|
|
|
910,718
|
|
|
230,967
|
|
|
255,068
|
|
|
280,755
|
|
||||||
Motor
|
806,731
|
|
|
886,299
|
|
|
951,734
|
|
|
242,691
|
|
|
272,947
|
|
|
299,937
|
|
||||||
Property
|
192,869
|
|
|
205,898
|
|
|
225,013
|
|
|
66,697
|
|
|
75,151
|
|
|
83,403
|
|
||||||
Other
|
346,674
|
|
|
386,134
|
|
|
428,904
|
|
|
300,281
|
|
|
346,335
|
|
|
385,967
|
|
||||||
|
6,986,234
|
|
|
7,799,536
|
|
|
8,827,550
|
|
|
5,368,032
|
|
|
6,089,630
|
|
|
6,793,269
|
|
||||||
Fair value adjustments
|
(198,969
|
)
|
|
(217,527
|
)
|
|
(239,227
|
)
|
|
(108,145
|
)
|
|
(125,998
|
)
|
|
(141,880
|
)
|
||||||
Fair value adjustments - fair value option
|
(329,874
|
)
|
|
(374,752
|
)
|
|
(420,609
|
)
|
|
(273,680
|
)
|
|
(314,748
|
)
|
|
(349,607
|
)
|
||||||
ULAE
|
296,704
|
|
|
333,405
|
|
|
373,360
|
|
|
263,433
|
|
|
300,588
|
|
|
333,735
|
|
||||||
Total
|
$
|
6,754,095
|
|
|
$
|
7,540,662
|
|
|
$
|
8,541,074
|
|
|
$
|
5,249,640
|
|
|
$
|
5,949,472
|
|
|
$
|
6,635,517
|
|
•
|
For example, if it were found that large settlements were consistently leading to large negative, or favorable, incurred losses upon settlement, it might be an indication that reserves on remaining exposures are redundant.
|
•
|
Conversely, if it were found that large settlements were consistently leading to large positive, or adverse, incurred losses upon settlement, it might be an indication—particularly if the size of the losses were increasing—that certain loss reserves on remaining exposures are deficient.
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
Balance as at January 1
|
$
|
1,801,044
|
|
|
$
|
849,901
|
|
|
$
|
403,307
|
|
Less: reinsurance reserves recoverable
|
122,222
|
|
|
34,135
|
|
|
31,915
|
|
|||
Net balance as at January 1
|
1,678,822
|
|
|
815,766
|
|
|
371,392
|
|
|||
Total net incurred losses and LAE
|
(64,949
|
)
|
|
27,029
|
|
|
(25,295
|
)
|
|||
Total net paid losses
|
(108,248
|
)
|
|
(105,731
|
)
|
|
(33,334
|
)
|
|||
Effect of exchange rate movement
|
(70,084
|
)
|
|
79,515
|
|
|
(2,846
|
)
|
|||
Acquired on purchase of subsidiaries
|
7,569
|
|
|
—
|
|
|
6,977
|
|
|||
Assumed business
|
50,000
|
|
|
862,243
|
|
|
498,872
|
|
|||
Net balance as at December 31
|
1,493,110
|
|
|
1,678,822
|
|
|
815,766
|
|
|||
Plus: reinsurance reserves recoverable
|
123,910
|
|
|
122,222
|
|
|
34,135
|
|
|||
Balance as at December 31
|
$
|
1,617,020
|
|
|
$
|
1,801,044
|
|
|
$
|
849,901
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
Balance as at January 1
|
$
|
191,060
|
|
|
$
|
171,850
|
|
|
$
|
73,201
|
|
Less: reinsurance reserves recoverable
|
6,666
|
|
|
7,799
|
|
|
9,912
|
|
|||
Net balance as at January 1
|
184,394
|
|
|
164,051
|
|
|
63,289
|
|
|||
Total net incurred losses and LAE
|
14,153
|
|
|
9,356
|
|
|
(5,583
|
)
|
|||
Total net paid losses
|
(21,273
|
)
|
|
(26,542
|
)
|
|
(12,233
|
)
|
|||
Effect of exchange rate movement
|
(320
|
)
|
|
267
|
|
|
(490
|
)
|
|||
Acquired on purchase of subsidiaries
|
13,525
|
|
|
—
|
|
|
—
|
|
|||
Assumed business
|
20,000
|
|
|
37,262
|
|
|
119,068
|
|
|||
Net balance as at December 31
|
210,479
|
|
|
184,394
|
|
|
164,051
|
|
|||
Plus: reinsurance reserves recoverable
|
12,221
|
|
|
6,666
|
|
|
7,799
|
|
|||
Balance as at December 31
|
$
|
222,700
|
|
|
$
|
191,060
|
|
|
$
|
171,850
|
|
•
|
the mix of product types (e.g., primary insurance, excess insurance, reinsurance of primary, excess of loss reinsurance, retrocession)
|
•
|
the average attachment point and limit of coverages (e.g., first-dollar primary versus umbrella over primary versus high-excess)
|
•
|
payment and reporting lags related to the international domicile of our subsidiaries as well as the difference in lags between primary, excess and reinsurance policies
|
•
|
payment and reporting pattern acceleration due to large "wholesale" settlements (e.g., policy buy-backs and commutations) pursued by us, and
|
•
|
lists of individual risks remaining and general trends within the legal and tort environments.
|
|
2018
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Marine, Aviation and Transit
|
$
|
32,999
|
|
|
$
|
36,011
|
|
|
$
|
69,010
|
|
|
$
|
21,460
|
|
|
$
|
24,207
|
|
|
$
|
45,667
|
|
Binding Authorities
|
28,512
|
|
|
59,302
|
|
|
87,814
|
|
|
26,601
|
|
|
57,016
|
|
|
83,617
|
|
||||||
Reinsurance
|
18,547
|
|
|
27,653
|
|
|
46,200
|
|
|
15,180
|
|
|
24,823
|
|
|
40,003
|
|
||||||
Accident and Health
|
4,972
|
|
|
6,348
|
|
|
11,320
|
|
|
4,225
|
|
|
5,837
|
|
|
10,062
|
|
||||||
Non-Marine Direct and Facultative
|
9,855
|
|
|
11,207
|
|
|
21,062
|
|
|
8,529
|
|
|
9,389
|
|
|
17,918
|
|
||||||
Total
|
$
|
94,885
|
|
|
$
|
140,521
|
|
|
$
|
235,406
|
|
|
$
|
75,995
|
|
|
$
|
121,272
|
|
|
$
|
197,267
|
|
Fair value adjustments
|
|
|
|
|
3,476
|
|
|
|
|
|
|
2,847
|
|
||||||||||
ULAE
|
|
|
|
|
2,402
|
|
|
|
|
|
|
2,402
|
|
||||||||||
Total
|
|
|
|
|
$
|
241,284
|
|
|
|
|
|
|
$
|
202,516
|
|
|
2017
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Marine, Aviation and Transit
|
$
|
24,581
|
|
|
$
|
46,138
|
|
|
$
|
70,719
|
|
|
$
|
20,177
|
|
|
$
|
28,551
|
|
|
$
|
48,728
|
|
Binding Authorities
|
26,115
|
|
|
51,896
|
|
|
78,011
|
|
|
24,158
|
|
|
49,486
|
|
|
73,644
|
|
||||||
Reinsurance
|
14,381
|
|
|
34,489
|
|
|
48,870
|
|
|
13,815
|
|
|
26,336
|
|
|
40,151
|
|
||||||
Accident and Health
|
3,716
|
|
|
5,518
|
|
|
9,234
|
|
|
3,296
|
|
|
4,994
|
|
|
8,290
|
|
||||||
Non-Marine Direct and Facultative
|
9,570
|
|
|
12,467
|
|
|
22,037
|
|
|
9,444
|
|
|
9,665
|
|
|
19,109
|
|
||||||
Total
|
$
|
78,363
|
|
|
$
|
150,508
|
|
|
$
|
228,871
|
|
|
$
|
70,890
|
|
|
$
|
119,032
|
|
|
$
|
189,922
|
|
Fair value adjustments
|
|
|
|
|
9,547
|
|
|
|
|
|
|
7,965
|
|
||||||||||
ULAE
|
|
|
|
|
2,455
|
|
|
|
|
|
|
2,455
|
|
||||||||||
Total
|
|
|
|
|
$
|
240,873
|
|
|
|
|
|
|
$
|
200,342
|
|
|
2018
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Casualty
|
$
|
177,432
|
|
|
$
|
331,432
|
|
|
$
|
508,864
|
|
|
$
|
137,828
|
|
|
$
|
282,026
|
|
|
$
|
419,854
|
|
Marine
|
185,084
|
|
|
182,453
|
|
|
367,537
|
|
|
163,889
|
|
|
133,426
|
|
|
297,315
|
|
||||||
Property
|
317,102
|
|
|
123,511
|
|
|
440,613
|
|
|
151,774
|
|
|
65,522
|
|
|
217,296
|
|
||||||
Aerospace
|
67,203
|
|
|
40,416
|
|
|
107,619
|
|
|
45,879
|
|
|
36,167
|
|
|
82,046
|
|
||||||
Workers' Compensation
|
49,373
|
|
|
110,082
|
|
|
159,455
|
|
|
33,759
|
|
|
68,969
|
|
|
102,728
|
|
||||||
Total
|
$
|
796,194
|
|
|
$
|
787,894
|
|
|
$
|
1,584,088
|
|
|
$
|
533,129
|
|
|
$
|
586,110
|
|
|
$
|
1,119,239
|
|
Fair value adjustments
|
|
|
|
|
(467
|
)
|
|
|
|
|
|
1,432
|
|
||||||||||
ULAE
|
|
|
|
|
25,076
|
|
|
|
|
|
|
25,076
|
|
||||||||||
Total
|
|
|
|
|
$
|
1,608,697
|
|
|
|
|
|
|
$
|
1,145,747
|
|
|
2017
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Casualty
|
$
|
139,200
|
|
|
$
|
282,789
|
|
|
$
|
421,989
|
|
|
$
|
98,070
|
|
|
$
|
188,518
|
|
|
$
|
286,588
|
|
Marine
|
130,962
|
|
|
118,375
|
|
|
249,337
|
|
|
94,115
|
|
|
69,828
|
|
|
163,943
|
|
||||||
Property
|
208,777
|
|
|
89,963
|
|
|
298,740
|
|
|
115,148
|
|
|
39,280
|
|
|
154,428
|
|
||||||
Aerospace
|
63,920
|
|
|
26,070
|
|
|
89,990
|
|
|
40,781
|
|
|
17,055
|
|
|
57,836
|
|
||||||
Workers' Compensation
|
48,118
|
|
|
82,024
|
|
|
130,142
|
|
|
31,213
|
|
|
41,920
|
|
|
73,133
|
|
||||||
Total
|
$
|
590,977
|
|
|
$
|
599,221
|
|
|
$
|
1,190,198
|
|
|
$
|
379,327
|
|
|
$
|
356,601
|
|
|
$
|
735,928
|
|
Fair value adjustments
|
|
|
|
|
(555
|
)
|
|
|
|
|
|
1,698
|
|
||||||||||
ULAE
|
|
|
|
|
18,100
|
|
|
|
|
|
|
18,100
|
|
||||||||||
Total
|
|
|
|
|
$
|
1,207,743
|
|
|
|
|
|
|
$
|
755,726
|
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Policy benefits for life contracts
|
$
|
105,080
|
|
|
$
|
117,207
|
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Reinsurance balances recoverable on paid and unpaid losses
|
$
|
1,290,072
|
|
|
$
|
1,478,806
|
|
Reinsurance balances recoverable on paid and unpaid losses, fair value
|
739,591
|
|
|
542,224
|
|
||
Total reinsurance balances recoverable on paid and unpaid losses
|
$
|
2,029,663
|
|
|
$
|
2,021,030
|
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Intangible assets with a definite life
|
$
|
16,887
|
|
|
$
|
20,487
|
|
Intangible assets with an indefinite life
|
87,031
|
|
|
87,031
|
|
||
Total intangible assets
|
$
|
103,918
|
|
|
$
|
107,518
|
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Deferred charge asset
|
$
|
86,585
|
|
|
$
|
80,192
|
|
•
|
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.
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Short-term investments, trading, at fair value
|
$
|
114,116
|
|
|
$
|
180,211
|
|
Fixed maturities, trading, at fair value
|
7,248,793
|
|
|
5,696,073
|
|
||
Fixed maturities, available-for-sale, at fair value
|
151,609
|
|
|
210,285
|
|
||
Fixed maturity investments within funds held - directly managed
|
1,183,374
|
|
|
1,165,386
|
|
||
Total fixed maturity investments
|
$
|
8,697,892
|
|
|
$
|
7,251,955
|
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Publicly traded equity investments in common and preferred stocks
|
$
|
138,415
|
|
|
$
|
106,603
|
|
Privately held equity investments in common and preferred stocks
|
228,710
|
|
|
—
|
|
||
Total equity investments
|
$
|
367,125
|
|
|
$
|
106,603
|
|
|
|
2018
|
|
2017
|
||||
Hedge funds
|
|
$
|
852,584
|
|
|
$
|
63,773
|
|
Fixed income funds
|
|
403,858
|
|
|
229,999
|
|
||
Equity funds
|
|
333,681
|
|
|
249,475
|
|
||
Private equity funds
|
|
248,628
|
|
|
289,556
|
|
||
CLO equities
|
|
39,052
|
|
|
56,765
|
|
||
CLO equity funds
|
|
37,260
|
|
|
12,840
|
|
||
Private credit funds
|
|
33,381
|
|
|
10,156
|
|
||
Other
|
|
9,313
|
|
|
828
|
|
||
Total other investments
|
|
$
|
1,957,757
|
|
|
$
|
913,392
|
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Gross Losses and loss adjustment expenses, fair value
|
$
|
2,874,055
|
|
|
$
|
1,794,669
|
|
|
|
|
|
||||
Reinsurance balances recoverable on paid and unpaid losses, fair value
|
$
|
739,591
|
|
|
$
|
542,224
|
|
|
|
|
|
||||
Net losses and LAE, fair value
|
$
|
2,134,464
|
|
|
$
|
1,252,445
|
|
•
|
The discounted cash flow approach uses (i) estimated nominal cash flows based upon an appropriate payment pattern developed in accordance with standard actuarial techniques and (ii) a discount rate based upon a high quality rated corporate bond plus a credit spread for non-performance risk. The model uses corporate bond rates across the yield curve depending on the estimated timing of the future cash flows and specific to the currency of the risk.
|
•
|
The risk margin was calculated using the present value of the cost of capital. The cost of capital approach uses (i) projected capital requirements, (ii) multiplied by the risk cost of capital representing the return required for non-hedgeable risk based upon the weighted average cost of capital less investment income, and (iii) discounted using the weighted average cost of capital.
|
•
|
An increase in the corporate bond rate or credit spread for non-performance risk would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a decrease in the corporate bond rate or credit spread for non-performance risk would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
•
|
An increase in the weighted average cost of capital would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a decrease in the weighted average cost of capital would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
•
|
An increase in the risk cost of capital would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a decrease in the risk cost of capital would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
•
|
An acceleration of the estimated payment pattern would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a deceleration of the estimated payment pattern would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
|
2018
|
|
2017
|
||||
|
(in thousands of U.S. dollars)
|
||||||
Redeemable noncontrolling interest
|
$
|
458,543
|
|
|
$
|
479,606
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands of U.S. dollars, except per share data)
|
||||||||||
Net earnings (loss) attributable to Enstar Group Limited ordinary shareholders
|
$
|
(162,354
|
)
|
|
$
|
311,458
|
|
|
$
|
264,807
|
|
Adjustments:
|
|
|
|
|
|
||||||
Net realized and unrealized (gains) losses on fixed maturity investments and funds held - directly managed (1)
|
243,093
|
|
|
(70,747
|
)
|
|
4,387
|
|
|||
Change in fair value of insurance contracts for which we have elected the fair value option
|
6,664
|
|
|
30,256
|
|
|
—
|
|
|||
Loss on sale of subsidiary
|
—
|
|
|
16,349
|
|
|
—
|
|
|||
Net loss from discontinued operations
|
—
|
|
|
(14,183
|
)
|
|
(12,359
|
)
|
|||
Tax effects of adjustments (2)
|
(16,588
|
)
|
|
5,364
|
|
|
4,956
|
|
|||
Adjustments attributable to noncontrolling interest (3)
|
(9,166
|
)
|
|
4,840
|
|
|
5,990
|
|
|||
Non-GAAP operating income attributable to Enstar Group Limited ordinary shareholders (4)
|
$
|
61,649
|
|
|
$
|
283,337
|
|
|
$
|
267,781
|
|
|
|
|
|
|
|
||||||
Diluted net earnings (loss) per ordinary share (5)
|
$
|
(7.84
|
)
|
|
$
|
15.95
|
|
|
$
|
13.62
|
|
Adjustments:
|
|
|
|
|
|
||||||
Net realized and unrealized (gains) losses on fixed maturity investments and funds held - directly managed (1)
|
11.70
|
|
|
(3.62
|
)
|
|
0.23
|
|
|||
Change in fair value of insurance contracts for which we have elected the fair value option
|
0.32
|
|
|
1.55
|
|
|
—
|
|
|||
Loss on sale of subsidiary
|
—
|
|
|
0.84
|
|
|
—
|
|
|||
Net loss from discontinued operations
|
—
|
|
|
(0.73
|
)
|
|
(0.64
|
)
|
|||
Tax effects of adjustments (2)
|
(0.79
|
)
|
|
0.27
|
|
|
0.25
|
|
|||
Adjustments attributable to noncontrolling interest (3)
|
(0.44
|
)
|
|
0.25
|
|
|
0.31
|
|
|||
Diluted non-GAAP operating income per ordinary share (4)
|
$
|
2.95
|
|
|
$
|
14.51
|
|
|
$
|
13.77
|
|
|
|
|
|
|
|
||||||
Weighted average ordinary shares outstanding - diluted
|
20,904,176
|
|
|
19,527,591
|
|
|
19,447,241
|
|
|
|
Interest Rate Shift in Basis Points
|
||||||||||||||||||
As of December 31, 2018
|
|
-100
|
|
-50
|
|
—
|
|
+50
|
|
+100
|
||||||||||
|
|
(in millions of U.S. dollars)
|
||||||||||||||||||
Total Market Value
|
|
$
|
9,147
|
|
|
$
|
8,920
|
|
|
$
|
8,698
|
|
|
$
|
8,484
|
|
|
$
|
8,279
|
|
Market Value Change from Base
|
|
5.2
|
%
|
|
2.6
|
%
|
|
—
|
|
|
(2.5
|
)%
|
|
(4.8
|
)%
|
|||||
Change in Unrealized Value
|
|
$
|
449
|
|
|
$
|
222
|
|
|
$
|
—
|
|
|
$
|
(214
|
)
|
|
$
|
(419
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As of December 31, 2017
|
|
-100
|
|
-50
|
|
—
|
|
+50
|
|
+100
|
||||||||||
Total Market Value
|
|
$
|
7,685
|
|
|
$
|
7,466
|
|
|
$
|
7,252
|
|
|
$
|
7,047
|
|
|
$
|
6,852
|
|
Market Value Change from Base
|
|
6.0
|
%
|
|
3.0
|
%
|
|
—
|
|
|
(2.8
|
)%
|
|
(5.5
|
)%
|
|||||
Change in Unrealized Value
|
|
$
|
433
|
|
|
$
|
214
|
|
|
$
|
—
|
|
|
$
|
(205
|
)
|
|
$
|
(400
|
)
|
|
|
Credit Spread Shift in Basis Points
|
||||||||||
As at December 31, 2018
|
|
—
|
|
+50
|
|
+100
|
||||||
|
|
(in millions of U.S. dollars)
|
||||||||||
Total Market Value
|
|
$
|
8,698
|
|
|
$
|
8,502
|
|
|
$
|
8,314
|
|
Market Value Change from Base
|
|
—
|
|
|
(2.3
|
)%
|
|
(4.4
|
)%
|
|||
Change in Unrealized Value
|
|
$
|
—
|
|
|
$
|
(196
|
)
|
|
$
|
(384
|
)
|
|
|
|
|
|
|
|
||||||
As at December 31, 2017
|
|
—
|
|
+50
|
|
+100
|
||||||
Total Market Value
|
|
$
|
7,252
|
|
|
$
|
7,055
|
|
|
$
|
6,865
|
|
Market Value Change from Base
|
|
—
|
|
|
(2.7
|
)%
|
|
(5.3
|
)%
|
|||
Change in Unrealized Value
|
|
$
|
—
|
|
|
$
|
(197
|
)
|
|
$
|
(387
|
)
|
Credit rating
|
2018
|
|
2017
|
|
Change
|
|||
AAA
|
28.2
|
%
|
|
26.3
|
%
|
|
1.9
|
%
|
AA
|
14.4
|
%
|
|
13.7
|
%
|
|
0.7
|
%
|
A
|
30.2
|
%
|
|
33.9
|
%
|
|
(3.7
|
)%
|
BBB
|
23.4
|
%
|
|
20.4
|
%
|
|
3.0
|
%
|
Non-investment grade
|
3.6
|
%
|
|
5.4
|
%
|
|
(1.8
|
)%
|
Not rated
|
0.2
|
%
|
|
0.3
|
%
|
|
(0.1
|
)%
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|||
Average credit rating
|
A+
|
|
|
A+
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
(in millions of U.S. dollars)
|
||||||||||
Publicly traded equity investments in common and preferred stocks
|
$
|
138.4
|
|
|
$
|
106.6
|
|
|
$
|
31.8
|
|
Privately held equity investments in common and preferred stocks
|
228.7
|
|
|
—
|
|
|
228.7
|
|
|||
Private equities funds
|
248.6
|
|
|
289.6
|
|
|
(41.0
|
)
|
|||
Equity funds
|
333.7
|
|
|
249.5
|
|
|
84.2
|
|
|||
Fair value of equities at risk
|
$
|
949.4
|
|
|
$
|
645.7
|
|
|
$
|
303.7
|
|
|
|
|
|
|
|
||||||
Impact of 10% decline in fair value
|
$
|
94.9
|
|
|
$
|
64.6
|
|
|
$
|
30.3
|
|
2018
|
|
AUD
|
|
CAD
|
|
EUR
|
|
GBP
|
|
Other
|
|
Total
|
||||||||||||
|
|
(in millions of U.S. dollars)
|
||||||||||||||||||||||
Total net foreign currency exposure
|
|
$
|
17.5
|
|
|
$
|
20.2
|
|
|
$
|
17.2
|
|
|
$
|
(35.8
|
)
|
|
$
|
1.7
|
|
|
$
|
20.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Pre-tax impact of a 10% movement of the U.S. dollar(1)
|
|
$
|
1.8
|
|
|
$
|
2.0
|
|
|
$
|
1.7
|
|
|
$
|
(3.6
|
)
|
|
$
|
0.2
|
|
|
$
|
2.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2017
|
|
AUD
|
|
CAD
|
|
EUR
|
|
GBP
|
|
Other
|
|
Total
|
||||||||||||
|
|
(in millions of U.S. dollars)
|
||||||||||||||||||||||
Total net foreign currency exposure
|
|
$
|
(2.1
|
)
|
|
$
|
(3.4
|
)
|
|
$
|
11.0
|
|
|
$
|
7.0
|
|
|
$
|
3.7
|
|
|
$
|
16.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Pre-tax impact of a 10% movement of the U.S. dollar(1)
|
|
$
|
(0.2
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
1.1
|
|
|
$
|
0.7
|
|
|
$
|
0.4
|
|
|
$
|
1.6
|
|
(1)
|
Assumes 10% change in U.S. dollar relative to other currencies.
|
CONSOLIDATED FINANCIAL STATEMENTS
|
Page
|
FINANCIAL STATEMENT SCHEDULES
|
|
|
2018
|
|
2017
|
||||
|
(expressed in thousands of U.S. dollars, except share data)
|
||||||
ASSETS
|
|
|
|
||||
Short-term investments, trading, at fair value
|
$
|
114,116
|
|
|
$
|
180,211
|
|
Fixed maturities, trading, at fair value
|
7,248,793
|
|
|
5,696,073
|
|
||
Fixed maturities, available-for-sale, at fair value (amortized cost: 2018 — $151,433; 2017 — $208,097)
|
151,609
|
|
|
210,285
|
|
||
Funds held - directly managed
|
1,198,154
|
|
|
1,179,940
|
|
||
Equities, at fair value
|
367,125
|
|
|
106,603
|
|
||
Other investments, at fair value
|
1,957,757
|
|
|
913,392
|
|
||
Other investments, at cost
|
—
|
|
|
125,621
|
|
||
Equity method investments
|
204,507
|
|
|
343,005
|
|
||
Total investments (Note 6 and Note 11)
|
11,242,061
|
|
|
8,755,130
|
|
||
Cash and cash equivalents
|
602,096
|
|
|
955,150
|
|
||
Restricted cash and cash equivalents
|
380,488
|
|
|
257,686
|
|
||
Premiums receivable
|
787,468
|
|
|
425,702
|
|
||
Deferred tax assets (Note 20)
|
10,124
|
|
|
13,001
|
|
||
Prepaid reinsurance premiums
|
198,990
|
|
|
245,101
|
|
||
Reinsurance balances recoverable on paid and unpaid losses (Note 8)
|
1,290,072
|
|
|
1,478,806
|
|
||
Reinsurance balances recoverable on paid and unpaid losses, fair value (Note 8 and Note 11)
|
739,591
|
|
|
542,224
|
|
||
Funds held by reinsured companies
|
321,267
|
|
|
175,383
|
|
||
Deferred acquisition costs
|
121,101
|
|
|
64,984
|
|
||
Goodwill and intangible assets (Note 14)
|
218,725
|
|
|
180,589
|
|
||
Other assets
|
644,287
|
|
|
512,666
|
|
||
TOTAL ASSETS
|
$
|
16,556,270
|
|
|
$
|
13,606,422
|
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Losses and loss adjustment expenses (Note 10)
|
$
|
6,535,449
|
|
|
$
|
5,603,419
|
|
Losses and loss adjustment expenses, fair value (Note 10 and Note 11)
|
2,874,055
|
|
|
1,794,669
|
|
||
Policy benefits for life and annuity contracts (Note 12)
|
105,080
|
|
|
117,207
|
|
||
Unearned premiums
|
842,618
|
|
|
583,197
|
|
||
Insurance and reinsurance balances payable
|
388,086
|
|
|
236,697
|
|
||
Deferred tax liabilities (Note 20)
|
10,542
|
|
|
15,262
|
|
||
Debt obligations (Note 15)
|
861,539
|
|
|
646,689
|
|
||
Other liabilities
|
566,369
|
|
|
983,728
|
|
||
TOTAL LIABILITIES
|
12,183,738
|
|
|
9,980,868
|
|
||
|
|
|
|
||||
COMMITMENTS AND CONTINGENCIES (Note 23)
|
|
|
|
||||
|
|
|
|
||||
REDEEMABLE NONCONTROLLING INTEREST (Note 16)
|
458,543
|
|
|
479,606
|
|
||
|
|
|
|
||||
SHAREHOLDERS’ EQUITY (Note 17)
|
|
|
|
||||
|
|
|
|
||||
Ordinary shares (par value $1 each, issued and outstanding 2018: 21,459,997; 2017: 19,406,722):
|
|
|
|
||||
Voting Ordinary Shares (issued and outstanding 2018: 17,950,315; 2017: 16,402,279)
|
17,950
|
|
|
16,402
|
|
||
Non-voting convertible ordinary Series C Shares (issued and outstanding 2018 and 2017: 2,599,672)
|
2,600
|
|
|
2,600
|
|
||
Non-voting convertible ordinary Series E Shares (issued and outstanding 2018: 910,010; 2017: 404,771)
|
910
|
|
|
405
|
|
||
Preferred Shares:
|
|
|
|
||||
Series C Preferred Shares (issued and held in treasury 2018 and 2017: 388,571)
|
389
|
|
|
389
|
|
||
Series D Preferred Shares (issued and outstanding 2018: 16,000)
|
400,000
|
|
|
—
|
|
||
Series E Preferred Shares (issued and outstanding 2018: 4,400)
|
110,000
|
|
|
—
|
|
||
Treasury shares, at cost (Series C Preferred Shares 2018 and 2017: 388,571)
|
(421,559
|
)
|
|
(421,559
|
)
|
||
Additional paid-in capital
|
1,804,664
|
|
|
1,395,067
|
|
||
Accumulated other comprehensive income
|
10,440
|
|
|
10,468
|
|
||
Retained earnings
|
1,976,539
|
|
|
2,132,912
|
|
||
Total Enstar Group Limited Shareholders’ Equity
|
3,901,933
|
|
|
3,136,684
|
|
||
Noncontrolling interest
|
12,056
|
|
|
9,264
|
|
||
TOTAL SHAREHOLDERS’ EQUITY
|
$
|
3,913,989
|
|
|
$
|
3,145,948
|
|
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY
|
16,556,270
|
|
|
13,606,422
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(expressed in thousands of U.S.
dollars, except share and per share data) |
||||||||||
INCOME
|
|
|
|
|
|
||||||
Net premiums earned
|
$
|
895,575
|
|
|
$
|
613,121
|
|
|
$
|
823,514
|
|
Fees and commission income
|
35,088
|
|
|
66,103
|
|
|
39,364
|
|
|||
Net investment income
|
270,671
|
|
|
208,789
|
|
|
185,463
|
|
|||
Net realized and unrealized gains (losses)
|
(412,884
|
)
|
|
190,334
|
|
|
77,818
|
|
|||
Other income
|
35,085
|
|
|
22,605
|
|
|
10,236
|
|
|||
|
823,535
|
|
|
1,100,952
|
|
|
1,136,395
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Net incurred losses and loss adjustment expenses
|
454,025
|
|
|
193,551
|
|
|
174,099
|
|
|||
Life and annuity policy benefits
|
1,003
|
|
|
4,015
|
|
|
(2,038
|
)
|
|||
Acquisition costs
|
192,790
|
|
|
96,906
|
|
|
186,569
|
|
|||
General and administrative expenses
|
407,375
|
|
|
435,985
|
|
|
423,734
|
|
|||
Interest expense
|
26,217
|
|
|
28,102
|
|
|
20,642
|
|
|||
Net foreign exchange losses
|
2,668
|
|
|
17,537
|
|
|
665
|
|
|||
Loss on sale of subsidiary
|
—
|
|
|
16,349
|
|
|
—
|
|
|||
|
1,084,078
|
|
|
792,445
|
|
|
803,671
|
|
|||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
(260,543
|
)
|
|
308,507
|
|
|
332,724
|
|
|||
Income tax benefit (expense)
|
6,124
|
|
|
6,395
|
|
|
(34,874
|
)
|
|||
Earnings (losses) from equity method investments
|
42,147
|
|
|
5,904
|
|
|
(5,400
|
)
|
|||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS
|
(212,272
|
)
|
|
320,806
|
|
|
292,450
|
|
|||
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
10,993
|
|
|
11,963
|
|
|||
NET EARNINGS (LOSS)
|
(212,272
|
)
|
|
331,799
|
|
|
304,413
|
|
|||
Net loss (earnings) attributable to noncontrolling interest
|
62,051
|
|
|
(20,341
|
)
|
|
(39,606
|
)
|
|||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
(150,221
|
)
|
|
311,458
|
|
|
264,807
|
|
|||
Dividends on preferred shares
|
(12,133
|
)
|
|
—
|
|
|
—
|
|
|||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
(162,354
|
)
|
|
$
|
311,458
|
|
|
$
|
264,807
|
|
|
|
|
|
|
|
||||||
Earnings per ordinary share attributable to Enstar Group Limited:
|
|
|
|
|
|
||||||
Basic:
|
|
|
|
|
|
||||||
Net earnings (loss) from continuing operations
|
$
|
(7.84
|
)
|
|
$
|
15.50
|
|
|
$
|
13.10
|
|
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
0.56
|
|
|
0.62
|
|
|||
Net earnings (loss) per ordinary share
|
$
|
(7.84
|
)
|
|
$
|
16.06
|
|
|
$
|
13.72
|
|
Diluted:
|
|
|
|
|
|
||||||
Net earnings (loss) from continuing operations
|
$
|
(7.84
|
)
|
|
$
|
15.39
|
|
|
$
|
13.00
|
|
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
0.56
|
|
|
0.62
|
|
|||
Net earnings (loss) per ordinary share
|
$
|
(7.84
|
)
|
|
$
|
15.95
|
|
|
$
|
13.62
|
|
Weighted average ordinary shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
20,698,310
|
|
|
19,388,621
|
|
|
19,299,426
|
|
|||
Diluted
|
20,904,176
|
|
|
19,527,591
|
|
|
19,447,241
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(expressed in thousands of U.S. dollars)
|
||||||||||
NET EARNINGS (LOSS)
|
$
|
(212,272
|
)
|
|
$
|
331,799
|
|
|
$
|
304,413
|
|
|
|
|
|
|
|
||||||
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Unrealized holding gains (losses) on fixed income investments arising during the year
|
(2,284
|
)
|
|
4,776
|
|
|
4,776
|
|
|||
Reclassification adjustment for net realized gains (losses) included in net earnings
|
63
|
|
|
(491
|
)
|
|
(384
|
)
|
|||
Unrealized gains (losses) arising during the year, net of reclassification adjustment
|
(2,221
|
)
|
|
4,285
|
|
|
4,392
|
|
|||
Change in currency translation adjustment
|
(202
|
)
|
|
9,423
|
|
|
4,793
|
|
|||
Reclassification to earnings on disposal of subsidiary
|
—
|
|
|
20,751
|
|
|
—
|
|
|||
Total cumulative translation adjustment
|
(202
|
)
|
|
30,174
|
|
|
4,793
|
|
|||
Decrease in defined benefit pension liability
|
2,156
|
|
|
1,501
|
|
|
3,079
|
|
|||
Total other comprehensive gain (loss)
|
(267
|
)
|
|
35,960
|
|
|
12,264
|
|
|||
|
|
|
|
|
|
||||||
Comprehensive income (loss)
|
(212,539
|
)
|
|
367,759
|
|
|
316,677
|
|
|||
Comprehensive loss (income) attributable to noncontrolling interest
|
62,291
|
|
|
(22,285
|
)
|
|
(40,257
|
)
|
|||
|
|
|
|
|
|
||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
$
|
(150,248
|
)
|
|
$
|
345,474
|
|
|
$
|
276,420
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(expressed in thousands of U.S. dollars)
|
||||||||||
Share Capital — Voting Ordinary Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
16,402
|
|
|
$
|
16,175
|
|
|
$
|
16,133
|
|
Issue of shares
|
1,548
|
|
|
35
|
|
|
42
|
|
|||
Conversion of Series C Non-Voting Convertible Ordinary Shares
|
—
|
|
|
192
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
17,950
|
|
|
$
|
16,402
|
|
|
$
|
16,175
|
|
Share Capital — Non-Voting Convertible Ordinary Series A Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,973
|
|
Shares converted to Series C Convertible Participating Non-Voting Preferred Shares
|
—
|
|
|
—
|
|
|
(2,973
|
)
|
|||
Balance, end of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Share Capital — Non-Voting Convertible Ordinary Series C Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
2,600
|
|
|
$
|
2,792
|
|
|
$
|
2,726
|
|
Warrants exercised
|
—
|
|
|
—
|
|
|
66
|
|
|||
Conversion to Voting Ordinary Shares
|
—
|
|
|
(192
|
)
|
|
—
|
|
|||
Balance, end of year
|
$
|
2,600
|
|
|
$
|
2,600
|
|
|
$
|
2,792
|
|
Share Capital — Non-Voting Convertible Ordinary Series E Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
405
|
|
|
$
|
405
|
|
|
$
|
405
|
|
Issue of shares
|
505
|
|
|
—
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
910
|
|
|
$
|
405
|
|
|
$
|
405
|
|
Share Capital - Series C Convertible Participating Non-Voting Preferred Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
389
|
|
|
$
|
389
|
|
|
$
|
—
|
|
Conversion of Non-Voting Convertible Ordinary Series A Shares
|
—
|
|
|
—
|
|
|
389
|
|
|||
Balance, end of year
|
$
|
389
|
|
|
$
|
389
|
|
|
$
|
389
|
|
Share Capital - Series D Preferred Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Issue of shares
|
400,000
|
|
|
—
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
400,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Share Capital - Series E Preferred Shares
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Issue of shares
|
110,000
|
|
|
—
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
110,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Treasury Shares (Series C Preferred Shares)
|
|
|
|
|
|
||||||
Balance, beginning and end of year
|
$
|
(421,559
|
)
|
|
$
|
(421,559
|
)
|
|
$
|
(421,559
|
)
|
Additional Paid-in Capital
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
1,395,067
|
|
|
$
|
1,380,109
|
|
|
$
|
1,373,044
|
|
Issue of voting ordinary shares and warrants
|
413,141
|
|
|
450
|
|
|
529
|
|
|||
Issuance costs of preferred shares
|
(14,643
|
)
|
|
—
|
|
|
—
|
|
|||
Conversion of Series A Non-Voting Convertible Ordinary Stock
|
—
|
|
|
—
|
|
|
2,584
|
|
|||
Amortization of share-based compensation
|
11,099
|
|
|
14,508
|
|
|
3,952
|
|
|||
Balance, end of year
|
$
|
1,804,664
|
|
|
$
|
1,395,067
|
|
|
$
|
1,380,109
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
10,468
|
|
|
$
|
(23,549
|
)
|
|
$
|
(35,162
|
)
|
Cumulative translation adjustment
|
|
|
|
|
|
||||||
Balance, beginning of year
|
11,171
|
|
|
(18,993
|
)
|
|
(23,790
|
)
|
|||
Change in currency translation adjustment
|
(185
|
)
|
|
9,413
|
|
|
4,797
|
|
|||
Reclassification to earnings on disposal of subsidiary
|
—
|
|
|
20,751
|
|
|
—
|
|
|||
Balance, end of year
|
10,986
|
|
|
11,171
|
|
|
(18,993
|
)
|
|||
Defined benefit pension liability
|
|
|
|
|
|
||||||
Balance, beginning of year
|
(3,143
|
)
|
|
(4,644
|
)
|
|
(7,723
|
)
|
|||
Change in defined benefit pension liability
|
2,156
|
|
|
1,501
|
|
|
3,079
|
|
|||
Balance, end of year
|
(987
|
)
|
|
(3,143
|
)
|
|
(4,644
|
)
|
|||
Unrealized gains on investments
|
|
|
|
|
|
||||||
Balance, beginning of year
|
2,440
|
|
|
88
|
|
|
(3,649
|
)
|
|||
Change in unrealized gains (losses) on investments
|
(1,999
|
)
|
|
2,352
|
|
|
3,737
|
|
|||
Balance, end of year
|
441
|
|
|
2,440
|
|
|
88
|
|
Balance, end of year
|
$
|
10,440
|
|
|
$
|
10,468
|
|
|
$
|
(23,549
|
)
|
Retained Earnings
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
2,132,912
|
|
|
$
|
1,847,550
|
|
|
$
|
1,578,312
|
|
Net earnings (loss) attributable to Enstar Group Limited ordinary shareholders
|
(212,272
|
)
|
|
331,799
|
|
|
304,413
|
|
|||
Net loss (earnings) attributable to noncontrolling interest
|
62,051
|
|
|
(20,341
|
)
|
|
(39,606
|
)
|
|||
Dividends on preferred shares
|
(12,133
|
)
|
|
—
|
|
|
—
|
|
|||
Change in redemption value of redeemable noncontrolling interests
|
7,554
|
|
|
(30,978
|
)
|
|
4,431
|
|
|||
Cumulative effect of change in accounting principle
|
(1,573
|
)
|
|
4,882
|
|
|
—
|
|
|||
Balance, end of year
|
$
|
1,976,539
|
|
|
$
|
2,132,912
|
|
|
$
|
1,847,550
|
|
Noncontrolling Interest (excludes redeemable noncontrolling interests)
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
9,264
|
|
|
$
|
8,520
|
|
|
$
|
3,911
|
|
Contribution of capital
|
49
|
|
|
22
|
|
|
5,643
|
|
|||
Net earnings (loss) attributable to noncontrolling interest
|
2,743
|
|
|
722
|
|
|
(1,034
|
)
|
|||
Balance, end of year
|
$
|
12,056
|
|
|
$
|
9,264
|
|
|
$
|
8,520
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(expressed in thousands of U.S. dollars)
|
||||||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net earnings (loss)
|
$
|
(212,272
|
)
|
|
$
|
331,799
|
|
|
$
|
304,413
|
|
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
(10,993
|
)
|
|
(11,963
|
)
|
|||
Adjustments to reconcile net earnings to cash flows used in operating activities:
|
|
|
|
|
|
||||||
Realized losses (gains) on sale of investments
|
27,633
|
|
|
(1,668
|
)
|
|
7,036
|
|
|||
Unrealized losses (gains) on investments
|
385,251
|
|
|
(188,666
|
)
|
|
(84,854
|
)
|
|||
Depreciation and other amortization
|
33,295
|
|
|
36,115
|
|
|
34,938
|
|
|||
Net change in trading securities held on behalf of policyholders
|
—
|
|
|
25,597
|
|
|
(1,284
|
)
|
|||
Earnings from equity method investments
|
(42,147
|
)
|
|
(5,904
|
)
|
|
5,400
|
|
|||
Sales and maturities of trading securities
|
4,802,224
|
|
|
6,111,607
|
|
|
3,406,788
|
|
|||
Purchases of trading securities
|
(5,592,311
|
)
|
|
(7,544,649
|
)
|
|
(3,100,515
|
)
|
|||
Net loss on sale of subsidiary
|
—
|
|
|
16,349
|
|
|
—
|
|
|||
Other non-cash items
|
11,857
|
|
|
15,490
|
|
|
8,566
|
|
|||
Changes in:
|
|
|
|
|
|
||||||
Reinsurance balances recoverable on paid and unpaid losses
|
(268,039
|
)
|
|
(530,857
|
)
|
|
(21,866
|
)
|
|||
Funds held by reinsured companies
|
(126,897
|
)
|
|
(93,310
|
)
|
|
(967,379
|
)
|
|||
Losses and loss adjustment expenses
|
960,199
|
|
|
1,363,032
|
|
|
259,339
|
|
|||
Policy benefits for life and annuity contracts
|
(6,776
|
)
|
|
(3,314
|
)
|
|
(11,037
|
)
|
|||
Insurance and reinsurance balances payable
|
151,918
|
|
|
(157,741
|
)
|
|
120,515
|
|
|||
Unearned premiums
|
173,725
|
|
|
34,854
|
|
|
5,682
|
|
|||
Premiums receivable
|
(212,423
|
)
|
|
(19,026
|
)
|
|
(25,264
|
)
|
|||
Other operating assets and liabilities
|
(245,309
|
)
|
|
278,178
|
|
|
(131,204
|
)
|
|||
Net cash flows used in operating activities
|
(160,072
|
)
|
|
(343,107
|
)
|
|
(202,689
|
)
|
|||
INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Acquisitions, net of cash acquired
|
$
|
(245,151
|
)
|
|
$
|
(4,185
|
)
|
|
$
|
(18,454
|
)
|
Sale of subsidiary, net of cash sold
|
—
|
|
|
126,611
|
|
|
—
|
|
|||
Sales and maturities of available-for-sale securities
|
58,219
|
|
|
86,359
|
|
|
81,596
|
|
|||
Purchase of available-for-sale securities
|
(10,386
|
)
|
|
(14,848
|
)
|
|
(52,568
|
)
|
|||
Purchase of other investments
|
(901,071
|
)
|
|
(109,885
|
)
|
|
(91,093
|
)
|
|||
Redemption of other investments
|
436,396
|
|
|
232,827
|
|
|
245,069
|
|
|||
Purchase of equity method investments
|
(155,440
|
)
|
|
—
|
|
|
—
|
|
|||
Other investing activities
|
(8,321
|
)
|
|
(23,617
|
)
|
|
(7,841
|
)
|
|||
Net cash flows provided by (used in) investing activities
|
(825,754
|
)
|
|
293,262
|
|
|
156,709
|
|
|||
FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Net proceeds from the issuance of preferred shares
|
$
|
495,357
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Dividends on preferred shares
|
(12,133
|
)
|
|
—
|
|
|
—
|
|
|||
Contribution by noncontrolling interest
|
49
|
|
|
22
|
|
|
5,643
|
|
|||
Contribution by redeemable noncontrolling interest
|
55,377
|
|
|
—
|
|
|
—
|
|
|||
Dividends paid to noncontrolling interest
|
(3,852
|
)
|
|
(27,458
|
)
|
|
—
|
|
|||
Receipt of loans
|
1,132,507
|
|
|
874,100
|
|
|
571,048
|
|
|||
Repayment of loans
|
(914,319
|
)
|
|
(912,140
|
)
|
|
(493,250
|
)
|
|||
Net cash flows provided by (used in) financing activities
|
752,986
|
|
|
(65,476
|
)
|
|
83,441
|
|
|||
EFFECT OF EXCHANGE RATE CHANGES ON FOREIGN CURRENCY CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
2,588
|
|
|
9,512
|
|
|
(13,985
|
)
|
|||
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
(230,252
|
)
|
|
(105,809
|
)
|
|
23,476
|
|
|||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR
|
1,212,836
|
|
|
1,318,645
|
|
|
1,295,169
|
|
|||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF YEAR
|
$
|
982,584
|
|
|
$
|
1,212,836
|
|
|
$
|
1,318,645
|
|
|
|
|
|
|
|
||||||
Supplemental Cash Flow Information:
|
|
|
|
|
|
||||||
Income taxes paid, net of refunds
|
$
|
17,610
|
|
|
$
|
13,192
|
|
|
$
|
22,216
|
|
Interest paid
|
$
|
25,240
|
|
|
$
|
21,487
|
|
|
$
|
19,451
|
|
|
|
|
|
|
|
||||||
Reconciliation to Consolidated Balance Sheets:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
602,096
|
|
|
$
|
955,150
|
|
|
$
|
954,871
|
|
Restricted cash and cash equivalents
|
380,488
|
|
|
257,686
|
|
|
363,774
|
|
|||
Cash, cash equivalents and restricted cash
|
$
|
982,584
|
|
|
$
|
1,212,836
|
|
|
$
|
1,318,645
|
|
(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.
|
•
|
liability for losses and loss adjustment expenses ("LAE");
|
•
|
liability for policy benefits for life and annuity contracts;
|
•
|
reinsurance balances recoverable on paid and unpaid losses;
|
•
|
valuation allowances on reinsurance balances recoverable and deferred tax assets;
|
•
|
impairment charges, including other-than-temporary impairments on investment securities classified as available-for-sale, and impairments on goodwill, intangible assets and deferred charge assets;
|
•
|
gross and net premiums written and net premiums earned;
|
•
|
fair value measurements of investments;
|
•
|
fair value estimates associated with accounting for acquisitions;
|
•
|
fair value estimates associated with loss portfolio transfer reinsurance agreements for which we have elected the fair value option; and
|
•
|
redeemable noncontrolling interests.
|
•
|
Net losses paid: paid losses and LAE, net of related reinsurance recoveries.
|
•
|
Net change in case and LAE reserves: the change in case reserves and associated LAE, net of related reinsurance recoveries.
|
•
|
Net change in IBNR reserves: the change in IBNR reserves, net of related reinsurance recoveries.
|
•
|
Increase (reduction) in estimates of net ultimate losses: the total of net loses paid, net change in case and LAE reserves and the net change in IBNR.
|
•
|
Increase (reduction) in provisions for unallocated LAE: the net change in our provision for unallocated LAE.
|
•
|
Amortization of deferred charge assets: the amortization of the deferred charge assets associated with the retroactive reinsurance contracts which we assumed, where the estimated ultimate losses at inception were greater than the premiums received.
|
•
|
Amortization of fair value adjustments: the amortization of the fair value adjustments associated with the acquisitions of companies, where the acquired reserves and recoveries were fair valued upon acquisition.
|
•
|
Changes in fair value - fair value option: the changes in the fair value for reinsurance agreements where we have elected the fair value option. The change in fair value component includes the changes in the discounted cash flows and risk margin. The underlying net losses paid, net change in case and LAE reserves and the net change in IBNR reserves relating to these reinsurance agreements for which we have elected the fair value option is included in the appropriate line item described above.
|
•
|
Net incurred losses and LAE: the total of increase (reduction) in estimates of net ultimate losses, increase (reduction) in provisions for unallocated LAE, amortization of deferred charge assets, amortization of fair value adjustments and changes in fair value - fair value option.
|
Cash paid
|
|
$
|
286,375
|
|
Adjustment for the fair value of preexisting relationships
|
|
10,273
|
|
|
Total purchase price
|
|
$
|
296,648
|
|
Net assets acquired at fair value (excluding preexisting relationships)
|
|
$
|
296,648
|
|
Excess of purchase price over fair value of net assets acquired
|
|
$
|
—
|
|
ASSETS
|
|
|
||
Fixed maturities, trading, at fair value
|
|
$
|
1,098,593
|
|
Short-term investments, trading, at fair value
|
|
3,508
|
|
|
Total investments
|
|
1,102,101
|
|
|
Cash and cash equivalents
|
|
12,035
|
|
|
Restricted cash and cash equivalents
|
|
26,871
|
|
|
Premiums receivable
|
|
138,378
|
|
|
Prepaid reinsurance premiums
|
|
3,257
|
|
|
Reinsurance balances recoverable
|
|
87,018
|
|
|
Other assets
|
|
96,669
|
|
|
TOTAL ASSETS
|
|
$
|
1,466,329
|
|
LIABILITIES
|
|
|
||
Losses and LAE
|
|
$
|
1,027,367
|
|
Unearned premiums
|
|
85,696
|
|
|
Other liabilities
|
|
56,618
|
|
|
TOTAL LIABILITIES
|
|
1,169,681
|
|
|
NET ASSETS ACQUIRED AT FAIR VALUE
|
|
$
|
296,648
|
|
Net investment income
|
|
$
|
675
|
|
Net unrealized gains
|
|
3,749
|
|
|
General and administrative expenses
|
|
(435
|
)
|
|
Net earnings
|
|
$
|
3,989
|
|
Fair value of Enstar ordinary shares issued
|
|
$
|
414,750
|
|
Fair value of previously held equity method investment
|
|
336,137
|
|
|
Adjustment for the fair value of preexisting relationships
|
|
37,169
|
|
|
Total purchase price
|
|
$
|
788,056
|
|
Net assets acquired at fair value (excluding preexisting relationships)
|
|
$
|
746,320
|
|
Excess of purchase price over fair value of net assets acquired
|
|
$
|
41,736
|
|
Number of Enstar ordinary shares issued
|
|
2,007,017
|
||
Closing price of Enstar voting ordinary shares as of May 14, 2018
|
|
$
|
206.65
|
|
Fair value of Enstar ordinary shares issued to shareholders of KaylaRe
|
|
$
|
414,750
|
|
Carrying value of previously held equity method investment prior to the close of the transaction
|
|
$
|
320,130
|
|
Price-to-book multiple
|
|
1.05
|
||
Fair value of previously held equity method investment prior to the close of the transaction
|
|
$
|
336,137
|
|
|
|
|
||
Gain recognized on remeasurement of previously held equity method investment to fair value
|
|
$
|
16,007
|
|
ASSETS
|
Carrying value
|
|
Fair value
|
|
Loss on deemed settlement
|
||||||
Funds held by reinsured companies
|
$
|
386,793
|
|
|
$
|
386,793
|
|
|
$
|
—
|
|
Deferred acquisition costs/Value of business acquired
|
33,549
|
|
|
40,268
|
|
|
6,719
|
|
|||
TOTAL ASSETS
|
420,342
|
|
|
427,061
|
|
|
6,719
|
|
|||
LIABILITIES
|
|
|
|
|
|
||||||
Losses and LAE
|
339,747
|
|
|
333,205
|
|
|
(6,542
|
)
|
|||
Unearned premiums
|
105,602
|
|
|
105,602
|
|
|
—
|
|
|||
Insurance and reinsurance balances payable
|
25,897
|
|
|
23,559
|
|
|
(2,338
|
)
|
|||
Other liabilities
|
1,864
|
|
|
1,864
|
|
|
—
|
|
|||
TOTAL LIABILITIES
|
473,110
|
|
|
464,230
|
|
|
(8,880
|
)
|
|||
NET ASSETS (LIABILITIES)
|
$
|
(52,768
|
)
|
|
$
|
(37,169
|
)
|
|
$
|
15,599
|
|
ASSETS
|
|
|
||
Fixed maturities, trading, at fair value
|
|
$
|
126,393
|
|
Other investments, at fair value
|
|
626,476
|
|
|
Total investments
|
|
752,869
|
|
|
Cash and cash equivalents
|
|
5,657
|
|
|
Premiums receivable
|
|
10,965
|
|
|
Deferred acquisition costs
|
|
275
|
|
|
Other assets
|
|
614
|
|
|
TOTAL ASSETS
|
|
$
|
770,380
|
|
LIABILITIES
|
|
|
||
Losses and LAE
|
|
$
|
4,059
|
|
Unearned premiums
|
|
10,984
|
|
|
Insurance and reinsurance balances payable
|
|
13
|
|
|
Other liabilities
|
|
9,004
|
|
|
TOTAL LIABILITIES
|
|
24,060
|
|
|
NET ASSETS ACQUIRED AT FAIR VALUE
|
|
$
|
746,320
|
|
Premiums earned
|
|
$
|
10,188
|
|
Incurred losses and LAE
|
|
(9,190
|
)
|
|
Acquisition costs
|
|
(332
|
)
|
|
Underwriting income
|
|
666
|
|
|
Net investment income
|
|
1,972
|
|
|
Net unrealized gains
|
|
(6,621
|
)
|
|
Net loss
|
|
$
|
(4,556
|
)
|
|
|
|
Unaudited
|
||||||||||||||||
2018
|
Enstar Group Limited
|
|
Maiden Re North America
|
|
KaylaRe
|
|
Pro forma Adjustments
|
|
Enstar Group Limited - Pro forma
|
||||||||||
Total income
|
$
|
865,682
|
|
|
$
|
596,860
|
|
|
$
|
(20,554
|
)
|
|
$
|
86,842
|
|
|
$
|
1,528,830
|
|
Total expenses
|
(1,077,954
|
)
|
|
(618,719
|
)
|
|
(57,607
|
)
|
|
2,208
|
|
|
(1,752,072
|
)
|
|||||
Total noncontrolling interest
|
62,051
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,051
|
|
|||||
Net earnings (loss)
|
$
|
(150,221
|
)
|
|
$
|
(21,859
|
)
|
|
$
|
(78,161
|
)
|
|
$
|
89,050
|
|
|
$
|
(161,191
|
)
|
Income
|
|
||
(a) Share of net earnings related to KaylaRe as an equity method investee through to May 14, 2018, the date of acquisition
|
$
|
(10,503
|
)
|
(b) Loss on settlement of pre-existing relationships on acquisition of KaylaRe
|
15,598
|
|
|
(c) Revaluation gain on previously held equity method investment in KaylaRe as of the acquisition date
|
(16,007
|
)
|
|
(d) Total income for the period subsequent to the acquisition of KaylaRe already included within Enstar's full year results
|
97,754
|
|
|
|
$
|
86,842
|
|
|
|
||
Expenses
|
|
||
(a) Total expenses for the period subsequent to the acquisition of KaylaRe already included within Enstar's full year results
|
$
|
2,208
|
|
|
|
|
Unaudited
|
||||||||||||||||
2017
|
Enstar Group Limited
|
|
Maiden Re North America
|
|
KaylaRe
|
|
Pro forma Adjustments
|
|
Enstar Group Limited - Pro forma
|
||||||||||
Total income
|
$
|
1,106,856
|
|
|
$
|
498,233
|
|
|
$
|
85,528
|
|
|
$
|
(16,203
|
)
|
|
$
|
1,674,414
|
|
Total expenses
|
(786,050
|
)
|
|
(498,679
|
)
|
|
(51,932
|
)
|
|
—
|
|
|
(1,336,661
|
)
|
|||||
Total noncontrolling interest
|
(20,341
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,341
|
)
|
|||||
Net earnings (loss)
|
$
|
300,465
|
|
|
$
|
(446
|
)
|
|
$
|
33,596
|
|
|
$
|
(16,203
|
)
|
|
$
|
317,412
|
|
Income
|
|
|
(a) Share of net earnings related to KaylaRe as an equity method investee for the full year to December 31, 2017
|
(16,203
|
)
|
Purchase price
|
$
|
88,500
|
|
Net assets acquired at fair value
|
$
|
88,500
|
|
Excess of purchase price over fair value of net assets acquired
|
$
|
—
|
|
|
2017
|
|
2016
|
||||
Operations:
|
|
|
|
||||
INCOME
|
|
|
|
||||
Net premiums earned
|
$
|
55,906
|
|
|
$
|
69,089
|
|
Net investment income
|
41,117
|
|
|
38,140
|
|
||
Net realized and unrealized gains
|
577
|
|
|
4,263
|
|
||
Other income
|
1,564
|
|
|
1,912
|
|
||
|
$
|
99,164
|
|
|
$
|
113,404
|
|
EXPENSES
|
|
|
|
||||
Life and annuity policy benefits
|
84,029
|
|
|
76,594
|
|
||
Acquisition costs
|
9,025
|
|
|
9,836
|
|
||
General and administrative expenses
|
12,813
|
|
|
14,416
|
|
||
Other expenses
|
(26
|
)
|
|
199
|
|
||
|
$
|
105,841
|
|
|
$
|
101,045
|
|
EARNINGS (LOSS) BEFORE INCOME TAXES
|
(6,677
|
)
|
|
12,359
|
|
||
INCOME TAXES
|
$
|
(3,190
|
)
|
|
(396
|
)
|
|
NET EARNINGS (LOSS) FROM DISCONTINUED OPERATIONS BEFORE GAIN ON SALE
|
$
|
(9,867
|
)
|
|
$
|
11,963
|
|
|
|
|
|
||||
Disposal:
|
|
|
|
||||
Consideration received
|
120,000
|
|
|
—
|
|
||
Less: Carrying value of subsidiary
|
86,961
|
|
|
—
|
|
||
Less: Cumulative currency translation adjustment previously recorded in accumulated other comprehensive income
|
12,179
|
|
|
—
|
|
||
Gain on sale of subsidiary
|
$
|
20,860
|
|
|
$
|
—
|
|
|
|
|
|
||||
NET EARNINGS (LOSS) FROM DISCONTINUED OPERATIONS
|
$
|
10,993
|
|
|
$
|
11,963
|
|
|
2017
|
|
2016
|
||||
Operating activities
|
$
|
75,714
|
|
|
$
|
(71,521
|
)
|
Investing activities
|
42,542
|
|
|
56,646
|
|
||
Change in cash of businesses held for sale
|
$
|
118,256
|
|
|
$
|
(14,875
|
)
|
|
2018
|
||||||||||||||||||
|
Short-term Investments
|
|
Trading
|
|
Available-for-sale
|
|
Funds Held - Directly Managed
|
|
Total
|
||||||||||
U.S. government and agency
|
$
|
45,885
|
|
|
$
|
389,735
|
|
|
$
|
573
|
|
|
$
|
74,052
|
|
|
$
|
510,245
|
|
U.K. government
|
2,275
|
|
|
298,356
|
|
|
—
|
|
|
—
|
|
|
300,631
|
|
|||||
Other government
|
19,064
|
|
|
679,525
|
|
|
73,185
|
|
|
22,036
|
|
|
793,810
|
|
|||||
Corporate
|
44,900
|
|
|
4,081,793
|
|
|
75,359
|
|
|
637,788
|
|
|
4,839,840
|
|
|||||
Municipal
|
—
|
|
|
73,856
|
|
|
2,480
|
|
|
53,929
|
|
|
130,265
|
|
|||||
Residential mortgage-backed
|
—
|
|
|
682,962
|
|
|
12
|
|
|
90,583
|
|
|
773,557
|
|
|||||
Commercial mortgage-backed
|
—
|
|
|
488,598
|
|
|
—
|
|
|
224,465
|
|
|
713,063
|
|
|||||
Asset-backed
|
1,992
|
|
|
553,968
|
|
|
—
|
|
|
80,521
|
|
|
636,481
|
|
|||||
Total fixed maturity and short-term investments
|
$
|
114,116
|
|
|
$
|
7,248,793
|
|
|
$
|
151,609
|
|
|
$
|
1,183,374
|
|
|
$
|
8,697,892
|
|
|
2017
|
||||||||||||||||||
|
Short-term Investments
|
|
Trading
|
|
Available-for-sale
|
|
Funds Held - Directly Managed
|
|
Total
|
||||||||||
U.S. government and agency
|
$
|
25,083
|
|
|
$
|
528,953
|
|
|
$
|
4,187
|
|
|
$
|
69,850
|
|
|
$
|
628,073
|
|
U.K. government
|
6,528
|
|
|
304,357
|
|
|
—
|
|
|
—
|
|
|
310,885
|
|
|||||
Other government
|
532
|
|
|
295,715
|
|
|
85,437
|
|
|
2,926
|
|
|
384,610
|
|
|||||
Corporate
|
147,766
|
|
|
3,215,294
|
|
|
115,121
|
|
|
695,490
|
|
|
4,173,671
|
|
|||||
Municipal
|
201
|
|
|
100,020
|
|
|
5,136
|
|
|
58,930
|
|
|
164,287
|
|
|||||
Residential mortgage-backed
|
—
|
|
|
288,713
|
|
|
31
|
|
|
29,439
|
|
|
318,183
|
|
|||||
Commercial mortgage-backed
|
101
|
|
|
421,447
|
|
|
—
|
|
|
211,186
|
|
|
632,734
|
|
|||||
Asset-backed
|
—
|
|
|
541,574
|
|
|
373
|
|
|
97,565
|
|
|
639,512
|
|
|||||
Total fixed maturity and short-term investments
|
$
|
180,211
|
|
|
$
|
5,696,073
|
|
|
$
|
210,285
|
|
|
$
|
1,165,386
|
|
|
$
|
7,251,955
|
|
As of December 31, 2018
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
Fair
Value
|
|||||
One year or less
|
|
$
|
338,175
|
|
|
$
|
333,037
|
|
|
3.8
|
%
|
More than one year through two years
|
|
646,924
|
|
|
630,858
|
|
|
7.3
|
%
|
||
More than two years through five years
|
|
2,037,268
|
|
|
1,991,016
|
|
|
22.9
|
%
|
||
More than five years through ten years
|
|
2,225,632
|
|
|
2,163,507
|
|
|
24.9
|
%
|
||
More than ten years
|
|
1,532,670
|
|
|
1,456,373
|
|
|
16.7
|
%
|
||
Residential mortgage-backed
|
|
772,457
|
|
|
773,557
|
|
|
8.9
|
%
|
||
Commercial mortgage-backed
|
|
729,232
|
|
|
713,063
|
|
|
8.2
|
%
|
||
Asset-backed
|
|
642,618
|
|
|
636,481
|
|
|
7.3
|
%
|
||
|
|
$
|
8,924,976
|
|
|
$
|
8,697,892
|
|
|
100.0
|
%
|
|
|
Amortized
Cost
|
|
Fair Value
|
|
% of Total
|
|
AAA
Rated
|
|
AA Rated
|
|
A Rated
|
|
BBB
Rated
|
|
Non-
Investment
Grade
|
|
Not Rated
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
U.S. government and agency
|
|
$
|
512,360
|
|
|
$
|
510,245
|
|
|
5.9
|
%
|
|
$
|
502,819
|
|
|
$
|
7,426
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
U.K. government
|
|
301,749
|
|
|
300,631
|
|
|
3.5
|
%
|
|
2,144
|
|
|
298,487
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Other government
|
|
814,614
|
|
|
793,810
|
|
|
9.1
|
%
|
|
322,606
|
|
|
213,639
|
|
|
69,601
|
|
|
154,800
|
|
|
32,592
|
|
|
572
|
|
||||||||
Corporate
|
|
5,019,018
|
|
|
4,839,840
|
|
|
55.6
|
%
|
|
129,059
|
|
|
470,571
|
|
|
2,306,532
|
|
|
1,731,398
|
|
|
197,822
|
|
|
4,458
|
|
||||||||
Municipal
|
|
132,928
|
|
|
130,265
|
|
|
1.5
|
%
|
|
7,934
|
|
|
69,270
|
|
|
41,666
|
|
|
11,395
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage-backed
|
|
772,457
|
|
|
773,557
|
|
|
8.9
|
%
|
|
644,418
|
|
|
51,729
|
|
|
8,658
|
|
|
10,495
|
|
|
54,727
|
|
|
3,530
|
|
||||||||
Commercial mortgage-backed
|
|
729,232
|
|
|
713,063
|
|
|
8.2
|
%
|
|
487,054
|
|
|
70,620
|
|
|
77,538
|
|
|
60,879
|
|
|
7,297
|
|
|
9,675
|
|
||||||||
Asset-backed
|
|
642,618
|
|
|
636,481
|
|
|
7.3
|
%
|
|
358,574
|
|
|
68,174
|
|
|
125,644
|
|
|
66,136
|
|
|
17,573
|
|
|
380
|
|
||||||||
Total
|
|
$
|
8,924,976
|
|
|
$
|
8,697,892
|
|
|
100.0
|
%
|
|
$
|
2,454,608
|
|
|
$
|
1,249,916
|
|
|
$
|
2,629,639
|
|
|
$
|
2,035,103
|
|
|
$
|
310,011
|
|
|
$
|
18,615
|
|
% of total fair value
|
|
|
|
|
|
|
|
28.2
|
%
|
|
14.4
|
%
|
|
30.2
|
%
|
|
23.4
|
%
|
|
3.6
|
%
|
|
0.2
|
%
|
2018
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
576
|
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
573
|
|
Other government
|
|
72,811
|
|
|
1,219
|
|
|
(845
|
)
|
|
73,185
|
|
||||
Corporate
|
|
75,535
|
|
|
1,006
|
|
|
(1,182
|
)
|
|
75,359
|
|
||||
Municipal
|
|
2,499
|
|
|
—
|
|
|
(19
|
)
|
|
2,480
|
|
||||
Residential mortgage-backed
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
||||
|
|
$
|
151,433
|
|
|
$
|
2,225
|
|
|
$
|
(2,049
|
)
|
|
$
|
151,609
|
|
2017
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
Non-OTTI
|
|
Fair
Value
|
||||||||
U.S. government and agency
|
|
$
|
4,210
|
|
|
$
|
—
|
|
|
$
|
(23
|
)
|
|
$
|
4,187
|
|
Other government
|
|
84,776
|
|
|
1,249
|
|
|
(588
|
)
|
|
85,437
|
|
||||
Corporate
|
|
113,561
|
|
|
2,436
|
|
|
(876
|
)
|
|
115,121
|
|
||||
Municipal
|
|
5,146
|
|
|
8
|
|
|
(18
|
)
|
|
5,136
|
|
||||
Residential mortgage-backed
|
|
31
|
|
|
—
|
|
|
—
|
|
|
31
|
|
||||
Asset-backed
|
|
373
|
|
|
—
|
|
|
—
|
|
|
373
|
|
||||
|
|
$
|
208,097
|
|
|
$
|
3,693
|
|
|
$
|
(1,505
|
)
|
|
$
|
210,285
|
|
|
|
|
12 Months or Greater
|
|
Less Than 12 Months
|
|
Total
|
||||||||||||||||||
2018
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|||||||||||||
Fixed maturity investments, at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
U.S. government and agency
|
|
$
|
573
|
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
573
|
|
|
$
|
(3
|
)
|
|
Other government
|
|
7,351
|
|
|
(345
|
)
|
|
11,000
|
|
|
(500
|
)
|
|
18,351
|
|
|
(845
|
)
|
||||||
|
Corporate
|
|
11,888
|
|
|
(629
|
)
|
|
25,227
|
|
|
(553
|
)
|
|
37,115
|
|
|
(1,182
|
)
|
||||||
|
Municipal
|
|
1,783
|
|
|
(18
|
)
|
|
283
|
|
|
(1
|
)
|
|
2,066
|
|
|
(19
|
)
|
||||||
|
Residential mortgage-backed
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
||||||
Total fixed maturity investments
|
|
$
|
21,607
|
|
|
$
|
(995
|
)
|
|
$
|
36,510
|
|
|
$
|
(1,054
|
)
|
|
$
|
58,117
|
|
|
$
|
(2,049
|
)
|
|
|
|
12 Months or Greater
|
|
Less Than 12 Months
|
|
Total
|
||||||||||||||||||
2017
|
|
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
|
|
$
|
2,344
|
|
|
$
|
(16
|
)
|
|
$
|
1,842
|
|
|
$
|
(7
|
)
|
|
$
|
4,186
|
|
|
$
|
(23
|
)
|
|
Other government
|
|
11,101
|
|
|
(373
|
)
|
|
20,965
|
|
|
(215
|
)
|
|
32,066
|
|
|
(588
|
)
|
||||||
|
Corporate
|
|
9,177
|
|
|
(807
|
)
|
|
24,200
|
|
|
(69
|
)
|
|
33,377
|
|
|
(876
|
)
|
||||||
|
Municipal
|
|
369
|
|
|
(5
|
)
|
|
3,605
|
|
|
(13
|
)
|
|
3,974
|
|
|
(18
|
)
|
||||||
Total fixed maturity investments
|
|
$
|
22,991
|
|
|
$
|
(1,201
|
)
|
|
$
|
50,612
|
|
|
$
|
(304
|
)
|
|
$
|
73,603
|
|
|
$
|
(1,505
|
)
|
|
2018
|
|
2017
|
||||
Publicly traded equity investments in common and preferred stocks
|
$
|
138,415
|
|
|
$
|
106,603
|
|
Privately held equity investments in common and preferred stocks
|
228,710
|
|
|
—
|
|
||
|
$
|
367,125
|
|
|
$
|
106,603
|
|
|
|
2018
|
|
2017
|
||||
Hedge funds
|
|
$
|
852,584
|
|
|
$
|
63,773
|
|
Fixed income funds
|
|
403,858
|
|
|
229,999
|
|
||
Equity funds
|
|
333,681
|
|
|
249,475
|
|
||
Private equity funds
|
|
248,628
|
|
|
289,556
|
|
||
CLO equities
|
|
39,052
|
|
|
56,765
|
|
||
CLO equity fund
|
|
37,260
|
|
|
12,840
|
|
||
Private credit funds
|
|
33,381
|
|
|
10,156
|
|
||
Others
|
|
9,313
|
|
|
828
|
|
||
|
|
$
|
1,957,757
|
|
|
$
|
913,392
|
|
•
|
Hedge funds may invest in a wide range of instruments, including debt and equity securities, and utilize various sophisticated strategies to achieve their objectives. We invest in a mixture of fixed income, equity and multi-strategy hedge funds. The hedge funds in which we invest have various imposed lock-up periods of up to three years and redemption terms, predominantly 60 and 90 days. Certain of the hedge funds in which we invest that are past their lock up periods are currently eligible for redemption, while others, with a market value of $766.1 million, are still in the lock-up period. Investments of $71.5 million in fixed income hedge funds were subject to gates or side-pockets, where redemptions are subject to the sale of underlying investments. A gate is the ability to deny or delay a redemption request, whereas a side-pocket is a designated account for which the investor loses its redemption rights.
|
•
|
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. One of the funds, with a market value of $44.2 million in which we invest has a lock-up period of up to two years and is eligible for quarterly redemptions thereafter with 65 days' notice. Another fund, with a market value of $68.8 million, is not currently eligible for redemption. All other funds have liquidity terms that vary from daily up to 30 days' notice.
|
•
|
Equity funds invest in a diversified portfolio of U.S. and international publicly-traded equity securities. The funds have liquidity terms that vary from daily up to quarterly.
|
•
|
Private equity funds invest primarily in the financial services industry. All of our investments in 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.
|
•
|
CLO equities comprise investments in the equity tranches of term-financed securitizations of diversified pools of corporate bank loans.
|
•
|
CLO equity fund invests primarily in the equity tranches of term-financed securitizations of diversified pools of corporate bank loans. This fund has a fair value of $37.3 million and approximately 28% of the fund is eligible for redemption.
|
•
|
Private credit funds invest in direct senior or collateralized loans. The investments are subject to restrictions on redemption and sales that are determined by the governing documents and limit our ability to liquidate our positions in the funds.
|
•
|
Others comprise of various investments including a real estate debt fund that invests primarily in European commercial real estate equity, call options on equities and a fund that provides loans to educational institutions throughout the United States and its territories.
|
|
2018
|
|
2017
|
||||||||||||||||||
|
Investment
|
|
Ownership %
|
|
Carrying Value
|
|
Investment
|
|
Ownership %
|
|
Carrying Value
|
||||||||||
Enhanzed Re
|
$
|
94,800
|
|
|
47.4
|
%
|
|
$
|
94,800
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
Citco
|
50,000
|
|
|
31.9
|
%
|
|
50,812
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
||||
Monument
|
26,600
|
|
|
26.6
|
%
|
|
42,193
|
|
|
15,960
|
|
|
26.6
|
%
|
|
15,960
|
|
||||
Clear Spring
|
11,210
|
|
|
20.0
|
%
|
|
$
|
10,070
|
|
|
11,210
|
|
|
20.0
|
%
|
|
10,596
|
|
|||
Other
|
15,250
|
|
|
~30%
|
|
|
6,632
|
|
|
15,250
|
|
|
~30%
|
|
|
6,633
|
|
||||
KaylaRe
|
—
|
|
|
—
|
%
|
|
—
|
|
|
299,026
|
|
|
48.2
|
%
|
|
309,816
|
|
||||
|
$
|
197,860
|
|
|
|
|
$
|
204,507
|
|
|
$
|
341,446
|
|
|
|
|
$
|
343,005
|
|
|
2018
|
|
2017
|
||||
Fixed maturity investments, trading
|
$
|
1,183,374
|
|
|
$
|
1,165,386
|
|
Other assets
|
14,780
|
|
|
14,554
|
|
||
|
$
|
1,198,154
|
|
|
$
|
1,179,940
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
Funds held - Directly Managed - Fair Value Option
|
|
Funds held - Directly Managed - Variable Return
|
|
Total
|
|
Funds held - Directly Managed - Fair Value Option
|
|
Funds held - Directly Managed - Variable Return
|
|
Total
|
|
|||||||||||
Fixed maturity investments, at amortized cost
|
$
|
179,670
|
|
|
$
|
1,044,377
|
|
|
$
|
1,224,047
|
|
|
$
|
174,227
|
|
|
$
|
985,486
|
|
|
$
|
1,159,713
|
|
Net unrealized gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in fair value - fair value option accounting
|
(2,733
|
)
|
|
—
|
|
|
(2,733
|
)
|
|
973
|
|
|
—
|
|
|
973
|
|
||||||
Change in fair value - embedded derivative accounting
|
—
|
|
|
(37,940
|
)
|
|
(37,940
|
)
|
|
—
|
|
|
4,700
|
|
|
4,700
|
|
||||||
Fixed maturity investments within funds held - directly managed, at fair value
|
$
|
176,937
|
|
|
$
|
1,006,437
|
|
|
$
|
1,183,374
|
|
|
$
|
175,200
|
|
|
$
|
990,186
|
|
|
$
|
1,165,386
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Fixed maturity investments
|
|
$
|
189,000
|
|
|
$
|
144,367
|
|
|
$
|
114,885
|
|
Short-term investments and cash and cash equivalents
|
|
12,117
|
|
|
9,314
|
|
|
4,491
|
|
|||
Funds held
|
|
10,041
|
|
|
601
|
|
|
22,583
|
|
|||
Funds held – directly managed
|
|
37,623
|
|
|
32,479
|
|
|
5,769
|
|
|||
Investment income from fixed maturities and cash and cash equivalents
|
|
248,781
|
|
|
186,761
|
|
|
147,728
|
|
|||
Equity investments
|
|
5,397
|
|
|
4,355
|
|
|
4,874
|
|
|||
Other investments
|
|
19,703
|
|
|
14,337
|
|
|
22,515
|
|
|||
Life settlements and other
|
|
6,511
|
|
|
14,370
|
|
|
18,191
|
|
|||
Investment income from equities and other investments
|
|
31,611
|
|
|
33,062
|
|
|
45,580
|
|
|||
Gross investment income
|
|
280,392
|
|
|
219,823
|
|
|
193,308
|
|
|||
Investment expenses
|
|
(9,721
|
)
|
|
(11,034
|
)
|
|
(7,845
|
)
|
|||
Net investment income
|
|
$
|
270,671
|
|
|
$
|
208,789
|
|
|
$
|
185,463
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net realized gains (losses) on sale:
|
|
|
|
|
|
|
||||||
Gross realized gains on fixed maturity securities, available-for-sale securities (1)
|
|
$
|
27
|
|
|
$
|
616
|
|
|
$
|
405
|
|
Gross realized losses on fixed maturity securities, available-for-sale securities (1)
|
|
(90
|
)
|
|
(125
|
)
|
|
(21
|
)
|
|||
Net realized gains (losses) on fixed maturity securities, trading
|
|
(27,646
|
)
|
|
4,695
|
|
|
1,848
|
|
|||
Net realized losses on fixed maturity securities in funds held - directly managed portfolios
|
|
(3,940
|
)
|
|
(4,219
|
)
|
|
(14,616
|
)
|
|||
Net realized gains on equity investments, trading
|
|
4,016
|
|
|
701
|
|
|
5,348
|
|
|||
Total net realized gains (losses) on sale
|
|
(27,633
|
)
|
|
1,668
|
|
|
(7,036
|
)
|
|||
Net unrealized gains (losses):
|
|
|
|
|
|
|
||||||
Fixed maturity securities, trading
|
|
(165,187
|
)
|
|
35,878
|
|
|
36,314
|
|
|||
Fixed maturity securities in funds held - directly managed portfolios
|
|
(46,257
|
)
|
|
33,902
|
|
|
(28,317
|
)
|
|||
Equity investments, trading
|
|
(9,831
|
)
|
|
16,498
|
|
|
6,561
|
|
|||
Other investments
|
|
(163,976
|
)
|
|
102,388
|
|
|
70,296
|
|
|||
Total net unrealized gains (losses)
|
|
(385,251
|
)
|
|
188,666
|
|
|
84,854
|
|
|||
Net realized and unrealized gains (losses)
|
|
$
|
(412,884
|
)
|
|
$
|
190,334
|
|
|
$
|
77,818
|
|
|
|
2018
|
|
2017
|
||||
Collateral in trust for third party agreements
|
|
$
|
4,336,752
|
|
|
$
|
3,118,892
|
|
Assets on deposit with regulatory authorities
|
|
579,048
|
|
|
599,829
|
|
||
Collateral for secured letter of credit facilities
|
|
127,841
|
|
|
151,467
|
|
||
Funds at Lloyd's (1)
|
|
354,589
|
|
|
234,833
|
|
||
|
|
$
|
5,398,230
|
|
|
$
|
4,105,021
|
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
|
|
|
Fair Value
|
|
|
|
Fair Value
|
||||||||||||||||
|
|
Gross Notional Amount
|
|
Assets
|
|
Liabilities
|
|
Gross Notional Amount
|
|
Assets
|
|
Liabilities
|
||||||||||||
Foreign exchange forward - AUD
|
|
$
|
42,258
|
|
|
$
|
1,377
|
|
|
$
|
—
|
|
|
$
|
32,810
|
|
|
$
|
—
|
|
|
$
|
965
|
|
Foreign exchange forward - EUR
|
|
66,422
|
|
|
238
|
|
|
300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Foreign exchange forward - CAD
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,141
|
|
|
11
|
|
|
512
|
|
||||||
Total qualifying hedges
|
|
$
|
108,680
|
|
|
$
|
1,615
|
|
|
$
|
300
|
|
|
$
|
59,951
|
|
|
$
|
11
|
|
|
$
|
1,477
|
|
|
|
Amount of Gains (Losses) Deferred in AOCI
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Foreign exchange forward - AUD
|
|
$
|
3,438
|
|
|
$
|
(1,247
|
)
|
|
$
|
2,568
|
|
Foreign exchange forward - EUR
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|||
Foreign exchange forward - CAD
|
|
—
|
|
|
—
|
|
|
1,186
|
|
|||
Total qualifying hedges
|
|
$
|
4,438
|
|
|
$
|
(1,247
|
)
|
|
$
|
3,754
|
|
|
Amount of Gains (Losses) Deferred in AOCI
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net gains (losses) on qualifying non-derivative hedges
|
$
|
3,144
|
|
|
$
|
(9,375
|
)
|
|
$
|
6,000
|
|
|
|
December 31, 2018
|
|
2018
|
||||||||||||
|
|
|
|
Fair Value
|
|
|
||||||||||
|
|
Gross Notional Amount
|
|
Assets
|
|
Liabilities
|
|
Gains (losses) on non-qualifying hedges charged to earnings
|
||||||||
Foreign exchange forward - AUD
|
|
$
|
45,427
|
|
|
$
|
1,952
|
|
|
$
|
310
|
|
|
$
|
4,958
|
|
Foreign exchange forward - CAD
|
|
55,050
|
|
|
1,441
|
|
|
—
|
|
|
9,311
|
|
||||
Foreign exchange forward - EUR
|
|
54,282
|
|
|
139
|
|
|
301
|
|
|
2,296
|
|
||||
Foreign exchange forward - GBP
|
|
256,959
|
|
|
1,554
|
|
|
72
|
|
|
15,078
|
|
||||
Total non-qualifying hedges
|
|
$
|
411,718
|
|
|
$
|
5,086
|
|
|
$
|
683
|
|
|
$
|
31,643
|
|
|
|
December 31, 2017
|
|
2017
|
||||||||||||
|
|
|
|
Fair Value
|
|
|
||||||||||
|
|
Gross Notional Amount
|
|
Assets
|
|
Liabilities
|
|
Gains (losses) on non-qualifying hedges charged to earnings
|
||||||||
Foreign exchange forward - AUD
|
|
$
|
57,028
|
|
|
$
|
—
|
|
|
$
|
1,002
|
|
|
$
|
(1,002
|
)
|
Foreign exchange forward - EUR
|
|
19,235
|
|
|
46
|
|
|
455
|
|
|
(971
|
)
|
||||
Foreign exchange forward - GBP
|
|
207,323
|
|
|
262
|
|
|
4,312
|
|
|
(6,367
|
)
|
||||
Total non-qualifying hedges
|
|
$
|
283,586
|
|
|
$
|
308
|
|
|
$
|
5,769
|
|
|
$
|
(8,340
|
)
|
|
|
2018
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Recoverable from reinsurers on unpaid:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outstanding losses
|
|
$
|
901,772
|
|
|
$
|
18,891
|
|
|
$
|
263,065
|
|
|
$
|
—
|
|
|
$
|
1,183,728
|
|
IBNR
|
|
609,434
|
|
|
19,247
|
|
|
201,784
|
|
|
—
|
|
|
830,465
|
|
|||||
Fair value adjustments - acquired companies
|
|
(14,344
|
)
|
|
630
|
|
|
(1,899
|
)
|
|
—
|
|
|
(15,613
|
)
|
|||||
Fair value adjustments - fair value option
|
|
(130,739
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(130,739
|
)
|
|||||
Total reinsurance reserves recoverable
|
|
1,366,123
|
|
|
38,768
|
|
|
462,950
|
|
|
—
|
|
|
1,867,841
|
|
|||||
Paid losses recoverable
|
|
138,265
|
|
|
(256
|
)
|
|
23,813
|
|
|
—
|
|
|
161,822
|
|
|||||
|
|
$
|
1,504,388
|
|
|
$
|
38,512
|
|
|
$
|
486,763
|
|
|
$
|
—
|
|
|
$
|
2,029,663
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reinsurance balances recoverable on paid and unpaid losses
|
|
$
|
764,797
|
|
|
$
|
38,512
|
|
|
$
|
486,763
|
|
|
$
|
—
|
|
|
$
|
1,290,072
|
|
Reinsurance balances recoverable on paid and unpaid losses - fair value option
|
|
739,591
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
739,591
|
|
|||||
Total
|
|
$
|
1,504,388
|
|
|
$
|
38,512
|
|
|
$
|
486,763
|
|
|
$
|
—
|
|
|
$
|
2,029,663
|
|
|
|
2017
|
||||||||||||||||||
|
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Recoverable from reinsurers on unpaid:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outstanding losses
|
|
$
|
932,284
|
|
|
$
|
7,472
|
|
|
$
|
211,650
|
|
|
$
|
—
|
|
|
$
|
1,151,406
|
|
IBNR
|
|
590,154
|
|
|
31,476
|
|
|
242,620
|
|
|
—
|
|
|
864,250
|
|
|||||
Fair value adjustments - acquired companies
|
|
(12,970
|
)
|
|
1,583
|
|
|
(2,253
|
)
|
|
—
|
|
|
(13,640
|
)
|
|||||
Fair value adjustments - fair value option
|
|
(131,983
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(131,983
|
)
|
|||||
Total reinsurance reserves recoverable
|
|
1,377,485
|
|
|
40,531
|
|
|
452,017
|
|
|
—
|
|
|
1,870,033
|
|
|||||
Paid losses recoverable
|
|
128,253
|
|
|
(451
|
)
|
|
23,179
|
|
|
16
|
|
|
150,997
|
|
|||||
|
|
$
|
1,505,738
|
|
|
$
|
40,080
|
|
|
$
|
475,196
|
|
|
$
|
16
|
|
|
$
|
2,021,030
|
|
Reconciliation to Consolidated Balance Sheet:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reinsurance balances recoverable on paid and unpaid losses
|
|
$
|
963,514
|
|
|
$
|
40,080
|
|
|
$
|
475,196
|
|
|
$
|
16
|
|
|
$
|
1,478,806
|
|
Reinsurance balances recoverable on paid and unpaid losses - fair value option
|
|
542,224
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
542,224
|
|
|||||
Total
|
|
$
|
1,505,738
|
|
|
$
|
40,080
|
|
|
$
|
475,196
|
|
|
$
|
16
|
|
|
$
|
2,021,030
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||||||||||||||
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
|
% of
Total |
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
|
% of
Total |
||||||||||||||||||||||
Top ten reinsurers
|
$
|
1,124,079
|
|
|
$
|
25,239
|
|
|
$
|
263,192
|
|
|
$
|
—
|
|
|
$
|
1,412,510
|
|
|
69.6
|
%
|
|
$
|
1,166,057
|
|
|
$
|
22,422
|
|
|
$
|
328,257
|
|
|
$
|
—
|
|
|
$
|
1,516,736
|
|
|
75.0
|
%
|
Other reinsurers > $1 million
|
364,098
|
|
|
12,091
|
|
|
220,123
|
|
|
—
|
|
|
596,312
|
|
|
29.4
|
%
|
|
322,722
|
|
|
16,631
|
|
|
144,336
|
|
|
—
|
|
|
483,689
|
|
|
24.0
|
%
|
||||||||||
Other reinsurers < $1 million
|
16,211
|
|
|
1,182
|
|
|
3,448
|
|
|
—
|
|
|
20,841
|
|
|
1.0
|
%
|
|
16,959
|
|
|
1,027
|
|
|
2,603
|
|
|
16
|
|
|
20,605
|
|
|
1.0
|
%
|
||||||||||
Total
|
$
|
1,504,388
|
|
|
$
|
38,512
|
|
|
$
|
486,763
|
|
|
$
|
—
|
|
|
$
|
2,029,663
|
|
|
100.0
|
%
|
|
$
|
1,505,738
|
|
|
$
|
40,080
|
|
|
$
|
475,196
|
|
|
$
|
16
|
|
|
$
|
2,021,030
|
|
|
100.0
|
%
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
||
Information regarding top ten reinsurers:
|
|
|
|
||||
Number of top 10 reinsurers rated A- or better
|
7
|
|
|
6
|
|
||
Number of top 10 non-rated reinsurers (1)
|
3
|
|
|
4
|
|
||
|
|
|
|
||||
Top 10 rated A- or better reinsurers recoverables
|
$
|
1,096,272
|
|
|
$
|
829,164
|
|
Top 10 collaterized non-rated reinsurers recoverables (1)
|
316,238
|
|
|
687,572
|
|
||
|
$
|
1,412,510
|
|
|
$
|
1,516,736
|
|
|
|
|
|
||||
Single reinsurers that represent 10% or more of total reinsurance balance recoverables as at September 30, 2018:
|
|
|
|
||||
|
|
|
|
||||
Hannover Ruck SE (2)
|
$
|
279,723
|
|
|
$
|
320,047
|
|
Lloyd's Syndicates (3)
|
$
|
334,509
|
|
|
$
|
193,838
|
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||
|
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
|
$
|
1,612,464
|
|
|
$
|
51,519
|
|
|
$
|
1,560,945
|
|
|
3.2
|
%
|
|
$
|
1,252,887
|
|
|
$
|
51,115
|
|
|
$
|
1,201,772
|
|
|
4.1
|
%
|
Reinsurers rated below A-, secured
|
430,852
|
|
|
—
|
|
|
430,852
|
|
|
—
|
%
|
|
771,097
|
|
|
—
|
|
|
771,097
|
|
|
—
|
%
|
||||||
Reinsurers rated below A-, unsecured
|
143,079
|
|
|
105,213
|
|
|
37,866
|
|
|
73.5
|
%
|
|
162,259
|
|
|
114,098
|
|
|
48,161
|
|
|
70.3
|
%
|
||||||
Total
|
$
|
2,186,395
|
|
|
$
|
156,732
|
|
|
$
|
2,029,663
|
|
|
7.2
|
%
|
|
$
|
2,186,243
|
|
|
$
|
165,213
|
|
|
$
|
2,021,030
|
|
|
7.6
|
%
|
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning carrying value
|
$
|
80,192
|
|
|
$
|
94,551
|
|
|
$
|
255,911
|
|
Recorded during the year
|
20,174
|
|
|
—
|
|
|
7,467
|
|
|||
Amortization
|
(13,781
|
)
|
|
(14,359
|
)
|
|
(130,194
|
)
|
|||
Impairment
|
—
|
|
|
—
|
|
|
(38,633
|
)
|
|||
Ending carrying value
|
$
|
86,585
|
|
|
$
|
80,192
|
|
|
$
|
94,551
|
|
|
2018
|
||||||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Outstanding losses
|
$
|
4,271,769
|
|
|
$
|
94,885
|
|
|
$
|
796,194
|
|
|
$
|
6,052
|
|
|
$
|
5,168,900
|
|
IBNR
|
3,527,767
|
|
|
140,521
|
|
|
787,894
|
|
|
12,809
|
|
|
4,468,991
|
|
|||||
Fair value adjustments
|
(217,527
|
)
|
|
3,476
|
|
|
(467
|
)
|
|
—
|
|
|
(214,518
|
)
|
|||||
Fair value adjustments - fair value option
|
(374,752
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(374,752
|
)
|
|||||
ULAE
|
333,405
|
|
|
2,402
|
|
|
25,076
|
|
|
—
|
|
|
360,883
|
|
|||||
Total
|
$
|
7,540,662
|
|
|
$
|
241,284
|
|
|
$
|
1,608,697
|
|
|
$
|
18,861
|
|
|
$
|
9,409,504
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation to Consolidated Balance Sheet:
|
|
|
|
|
|
|
|
|
|
||||||||||
Losses and loss adjustment expenses
|
$
|
4,666,607
|
|
|
$
|
241,284
|
|
|
$
|
1,608,697
|
|
|
$
|
18,861
|
|
|
$
|
6,535,449
|
|
Losses and loss adjustment expenses, at fair value
|
2,874,055
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,874,055
|
|
|||||
Total
|
$
|
7,540,662
|
|
|
$
|
241,284
|
|
|
$
|
1,608,697
|
|
|
$
|
18,861
|
|
|
$
|
9,409,504
|
|
|
2017
|
||||||||||||||||||
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Outstanding losses
|
$
|
3,185,703
|
|
|
$
|
78,363
|
|
|
$
|
590,977
|
|
|
$
|
—
|
|
|
$
|
3,855,043
|
|
IBNR
|
2,903,927
|
|
|
150,508
|
|
|
599,221
|
|
|
—
|
|
|
3,653,656
|
|
|||||
Fair value adjustments
|
(125,998
|
)
|
|
9,547
|
|
|
(555
|
)
|
|
—
|
|
|
(117,006
|
)
|
|||||
Fair value adjustments - fair value option
|
(314,748
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(314,748
|
)
|
|||||
ULAE
|
300,588
|
|
|
2,455
|
|
|
18,100
|
|
|
—
|
|
|
321,143
|
|
|||||
Total
|
$
|
5,949,472
|
|
|
$
|
240,873
|
|
|
$
|
1,207,743
|
|
|
$
|
—
|
|
|
$
|
7,398,088
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation to Consolidated Balance Sheet:
|
|
|
|
|
|
|
|
|
|
||||||||||
Losses and loss adjustment expenses
|
$
|
4,154,803
|
|
|
$
|
240,873
|
|
|
$
|
1,207,743
|
|
|
$
|
—
|
|
|
$
|
5,603,419
|
|
Losses and loss adjustment expenses, at fair value
|
1,794,669
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,794,669
|
|
|||||
Total
|
$
|
5,949,472
|
|
|
$
|
240,873
|
|
|
$
|
1,207,743
|
|
|
$
|
—
|
|
|
$
|
7,398,088
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance as at January 1
|
$
|
7,398,088
|
|
|
$
|
5,987,867
|
|
|
$
|
5,720,149
|
|
Less: reinsurance reserves recoverable
|
1,870,033
|
|
|
1,388,193
|
|
|
1,360,382
|
|
|||
Less: deferred charge assets on retroactive reinsurance
|
80,192
|
|
|
94,551
|
|
|
255,911
|
|
|||
Net balance as at January 1
|
5,447,863
|
|
|
4,505,123
|
|
|
4,103,856
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
|
|||||
Current period
|
689,782
|
|
|
437,853
|
|
|
493,016
|
|
|||
Prior periods
|
(235,757
|
)
|
|
(244,302
|
)
|
|
(318,917
|
)
|
|||
Total net incurred losses and LAE
|
454,025
|
|
|
193,551
|
|
|
174,099
|
|
|||
Net paid losses:
|
|
|
|
|
|
|
|||||
Current period
|
(189,560
|
)
|
|
(82,273
|
)
|
|
(79,579
|
)
|
|||
Prior periods
|
(1,194,985
|
)
|
|
(862,921
|
)
|
|
(753,478
|
)
|
|||
Total net paid losses
|
(1,384,545
|
)
|
|
(945,194
|
)
|
|
(833,057
|
)
|
|||
Effect of exchange rate movement
|
(145,243
|
)
|
|
158,429
|
|
|
(46,903
|
)
|
|||
Acquired on purchase of subsidiaries
|
1,310,874
|
|
|
10,251
|
|
|
10,019
|
|
|||
Assumed business
|
1,772,104
|
|
|
1,525,703
|
|
|
1,340,444
|
|
|||
Ceded business
|
—
|
|
|
—
|
|
|
(243,335
|
)
|
|||
Net balance as at December 31
|
7,455,078
|
|
|
5,447,863
|
|
|
4,505,123
|
|
|||
Plus: reinsurance reserves recoverable
|
1,867,841
|
|
|
1,870,033
|
|
|
1,388,193
|
|
|||
Plus: deferred charge assets on retroactive reinsurance
|
86,585
|
|
|
80,192
|
|
|
94,551
|
|
|||
Balance as at December 31
|
$
|
9,409,504
|
|
|
$
|
7,398,088
|
|
|
$
|
5,987,867
|
|
|
2018
|
||||||||||||||||||
|
Non-life
Run-off |
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Net losses paid
|
$
|
838,817
|
|
|
$
|
64,506
|
|
|
$
|
477,130
|
|
|
$
|
4,092
|
|
|
$
|
1,384,545
|
|
Net change in case and LAE reserves
|
(547,420
|
)
|
|
6,331
|
|
|
75,887
|
|
|
4,808
|
|
|
(460,394
|
)
|
|||||
Net change in IBNR reserves
|
(565,385
|
)
|
|
4,091
|
|
|
113,879
|
|
|
7,999
|
|
|
(439,416
|
)
|
|||||
Increase (reduction) in estimates of net ultimate losses
|
(273,988
|
)
|
|
74,928
|
|
|
666,896
|
|
|
16,899
|
|
|
484,735
|
|
|||||
Increase (reduction) in provisions for unallocated LAE
|
(65,401
|
)
|
|
—
|
|
|
6,753
|
|
|
—
|
|
|
(58,648
|
)
|
|||||
Amortization of deferred charge assets
|
13,781
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,781
|
|
|||||
Amortization of fair value adjustments
|
12,877
|
|
|
(5,118
|
)
|
|
(266
|
)
|
|
—
|
|
|
7,493
|
|
|||||
Changes in fair value - fair value option
|
6,664
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,664
|
|
|||||
Net incurred losses and LAE
|
$
|
(306,067
|
)
|
|
$
|
69,810
|
|
|
$
|
673,383
|
|
|
$
|
16,899
|
|
|
$
|
454,025
|
|
|
2017
|
||||||||||||||
|
Non-life
Run-off
|
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||
Net losses paid
|
$
|
581,723
|
|
|
$
|
55,678
|
|
|
$
|
307,793
|
|
|
$
|
945,194
|
|
Net change in case and LAE reserves
|
(381,053
|
)
|
|
8,338
|
|
|
31,685
|
|
|
(341,030
|
)
|
||||
Net change in IBNR reserves
|
(390,727
|
)
|
|
7,679
|
|
|
(23,540
|
)
|
|
(406,588
|
)
|
||||
Increase (reduction) in estimates of net ultimate losses
|
(190,057
|
)
|
|
71,695
|
|
|
315,938
|
|
|
197,576
|
|
||||
Increase (reduction) in provisions for bad debt
|
(1,536
|
)
|
|
159
|
|
|
—
|
|
|
(1,377
|
)
|
||||
Increase (reduction) in provisions for unallocated LAE
|
(53,810
|
)
|
|
285
|
|
|
(187
|
)
|
|
(53,712
|
)
|
||||
Amortization of deferred charge assets
|
14,359
|
|
|
—
|
|
|
—
|
|
|
14,359
|
|
||||
Amortization of fair value adjustments
|
10,114
|
|
|
(2,720
|
)
|
|
(945
|
)
|
|
6,449
|
|
||||
Changes in fair value - fair value option
|
30,256
|
|
|
—
|
|
|
—
|
|
|
30,256
|
|
||||
Net incurred losses and LAE
|
$
|
(190,674
|
)
|
|
$
|
69,419
|
|
|
$
|
314,806
|
|
|
$
|
193,551
|
|
|
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
|
)
|
||||
Increase (reduction) in estimates of net ultimate losses
|
(422,363
|
)
|
|
61,550
|
|
|
399,945
|
|
|
39,132
|
|
||||
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 deferred charge assets
|
168,827
|
|
|
—
|
|
|
—
|
|
|
168,827
|
|
||||
Amortization of fair value adjustments
|
25,432
|
|
|
(3,308
|
)
|
|
(1,895
|
)
|
|
20,229
|
|
||||
Changes in fair value - fair value option
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net incurred losses and LAE
|
$
|
(285,881
|
)
|
|
$
|
58,387
|
|
|
$
|
401,593
|
|
|
$
|
174,099
|
|
•
|
Non-Life Run-off - Presented by acquisition year, if significant, and further disaggregated, if significant, by line of business within that acquisition year. The lines of business disclosed include Asbestos, Environmental, General Casualty, Workers’ Compensation, Professional Indemnity/Directors & Officers, Motor and Property.
|
•
|
StarStone - All the lines of business related to the StarStone segment have been included within the loss development disclosures below, namely, Casualty, Marine, Property, Aerospace and Workers’ Compensation.
|
•
|
Atrium - The loss development disclosures for our Atrium segment have not been disaggregated further by line of business as the segment comprised approximately only 3% of our total consolidated liability for losses and LAE as at December 31, 2018 and was, therefore, not considered material for further disaggregation.
|
•
|
The incurred loss development tables include both reported case reserves and IBNR liabilities, as well as cumulative paid losses;
|
•
|
Both the incurred and cumulative paid loss development tables include allocated LAE (i.e. claims handling costs allocated to specific individual claims) but exclude unallocated LAE (i.e. the costs associated with internal claims staff and third party administrators as well as consultants that cannot be allocated to specific individual claims);
|
•
|
The fair value adjustments related to business acquisitions are excluded from the loss development tables, however the undiscounted incurred losses, cumulative paid losses and allocated LAE related to business acquisitions are included in the loss development tables;
|
•
|
The fair value adjustments related to retroactive reinsurance agreements for which we have elected the fair value option are excluded from the loss development tables, however the undiscounted incurred losses, cumulative paid losses and allocated LAE related to retroactive reinsurance agreements for which we have elected the fair value option are included in the loss development tables;
|
•
|
The amounts relating to the amortization of deferred charge assets are excluded from the loss development tables;
|
•
|
The amounts relating to the increase (reduction) in provisions for unallocated LAE are excluded from the loss development tables;
|
•
|
The amounts included within the loss development tables for the years ended December 31, 2009 through to December 31, 2017 (April 1, 2014 through to December 31, 2017 in the case of StarStone since its date of acquisition), as well as the historical average annual percentage payout ratios as of December 31, 2018, are presented as supplementary information and are therefore unaudited;
|
•
|
All data presented within the loss development tables is net of reinsurance recoveries, excluding provisions for uncollectible reinsurance recoverables;
|
•
|
The IBNR reserves included within each incurred loss development table by accident year, reflect the net IBNR recorded as of December 31, 2018, including expected development on reported losses;
|
•
|
For the Non-life Run-off segment loss development tables, all information for both acquisitions and retroactive reinsurance agreements is presented prospectively. As the reserves are effectively re-underwritten at the date the reserves are acquired or assumed, we believe that the historical loss development prior to being acquired is not relevant to our own experience managing these reserves. In addition, the information required to prepare the loss development disclosures on a retrospective basis is not always available to us and a mixed approach would result in loss development tables that are not entirely reflective of the actual loss development;
|
•
|
For the StarStone segment loss development tables, all information has been presented on a prospective basis from the date of our acquisition of StarStone, which was effective on April 1, 2014. Providing pre-acquisition incurred and paid losses by accident year for years prior to 2014 was determined to be impracticable due to significant data limitations; and
|
•
|
For the Atrium segment loss development tables, all information has been presented on a retrospective basis.
|
•
|
Non-Life Run-off - The claim frequency information for the exposures included within our Non-life Run-off lines of business includes direct and assumed open and closed claims by accident year at the claimant level. Reported claims that are closed without a payment are included within our cumulative number of reported claims because we typically incur claim adjustment expenses on them prior to their closure. The claim count numbers exclude counts related to claims within policy deductibles where the insured is responsible for the payment of losses within the deductible layer. Individual claim counts related to certain assumed reinsurance contracts such as excess-of-loss and quota share treaties are not available to us, and the losses arising from these treaties have been treated as single claims for the purposes of determining claim counts. Therefore, each treaty year within the reinsurance contract is deemed a single claim because the detailed underlying individual claim information is generally not reported to us by our cedents; and
|
•
|
StarStone and Atrium - The claim frequency information is determined at the claimant level for the exposures within the lines of business related to these segments. Our claims system assigns a unique claim identifier to each reported claim we receive. Each unique claim identifier is deemed to be a single claim, irrespective of whether the claim remains open or has been closed with or without payment. For certain insurance facilities and business produced or managed by managing general agents, coverholders and third party administrators where the underlying claims data is reported to us in an aggregated format, the information necessary to provide cumulative claims frequency is not available. In such cases, we typically record a “block” claim in our system. This also applies to a small amount of assumed reinsurance business that we write where, similarly, the underlying claims data is reported to us in an aggregated format. In such instances, each assumed reinsurance contract is deemed a single claim.
|
•
|
Claim counts are presented only on a reported and not on an ultimate basis. Therefore, reported claim counts include open claims which have outstanding reserves but exclude IBNR claims. As such the reported claims are consistent with reported losses, which can be calculated by subtracting IBNR losses from incurred losses. However, the reported claim counts are inconsistent with the losses in the incurred loss development tables, which include IBNR losses, and to losses in the paid loss development tables, which exclude outstanding reserves;
|
•
|
Reported claim counts have not been adjusted for ceded reinsurance, which may distort any measures of frequency or severity;
|
•
|
For lines of business that have a mix of primary and excess layer exposures, such as our general casualty and workers’ compensation lines of business, the reported claim counts may fluctuate from period to period between exposure layers, thereby distorting any measure of frequency and severity; and
|
•
|
The use of our reported claim frequency information to project ultimate loss payouts by disaggregated disclosure category or line of business may not be as meaningful as claim count information related to individual contracts at a more granular level.
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance as at January 1
|
$
|
5,949,472
|
|
|
$
|
4,716,363
|
|
|
$
|
4,585,454
|
|
Less: reinsurance reserves recoverable
|
1,377,485
|
|
|
1,000,953
|
|
|
1,034,747
|
|
|||
Less: deferred charge assets on retroactive reinsurance
|
80,192
|
|
|
94,551
|
|
|
255,911
|
|
|||
Net balance as at January 1
|
4,491,795
|
|
|
3,620,859
|
|
|
3,294,796
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
||||||
Current period
|
12,451
|
|
|
5,866
|
|
|
5,829
|
|
|||
Prior periods
|
(318,518
|
)
|
|
(196,540
|
)
|
|
(291,710
|
)
|
|||
Total net incurred losses and LAE
|
(306,067
|
)
|
|
(190,674
|
)
|
|
(285,881
|
)
|
|||
Net paid losses:
|
|
|
|
|
|
||||||
Current period
|
(5
|
)
|
|
(2,835
|
)
|
|
(3,869
|
)
|
|||
Prior periods
|
(838,812
|
)
|
|
(578,888
|
)
|
|
(529,937
|
)
|
|||
Total net paid losses
|
(838,817
|
)
|
|
(581,723
|
)
|
|
(533,806
|
)
|
|||
Effect of exchange rate movement
|
(132,632
|
)
|
|
138,772
|
|
|
(27,478
|
)
|
|||
Acquired on purchase of subsidiaries
|
1,111,839
|
|
|
10,251
|
|
|
10,019
|
|
|||
Assumed business
|
1,761,836
|
|
|
1,494,310
|
|
|
1,340,444
|
|
|||
Ceded business
|
—
|
|
|
—
|
|
|
(177,235
|
)
|
|||
Net balance as at December 31
|
6,087,954
|
|
|
4,491,795
|
|
|
3,620,859
|
|
|||
Plus: reinsurance reserves recoverable
|
1,366,123
|
|
|
1,377,485
|
|
|
1,000,953
|
|
|||
Plus: deferred charge assets on retroactive reinsurance
|
86,585
|
|
|
80,192
|
|
|
94,551
|
|
|||
Balance as at December 31
|
$
|
7,540,662
|
|
|
$
|
5,949,472
|
|
|
$
|
4,716,363
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
||||||||||||||||||
Net losses paid
|
$
|
838,812
|
|
|
$
|
5
|
|
|
$
|
838,817
|
|
|
$
|
578,888
|
|
|
$
|
2,835
|
|
|
$
|
581,723
|
|
|
$
|
529,937
|
|
|
$
|
3,869
|
|
|
$
|
533,806
|
|
Net change in case and LAE reserves
|
(552,124
|
)
|
|
4,704
|
|
|
(547,420
|
)
|
|
(381,450
|
)
|
|
397
|
|
|
(381,053
|
)
|
|
(608,168
|
)
|
|
(617
|
)
|
|
(608,785
|
)
|
|||||||||
Net change in IBNR reserves
|
(573,127
|
)
|
|
7,742
|
|
|
(565,385
|
)
|
|
(393,100
|
)
|
|
2,373
|
|
|
(390,727
|
)
|
|
(349,726
|
)
|
|
2,342
|
|
|
(347,384
|
)
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
(286,439
|
)
|
|
12,451
|
|
|
(273,988
|
)
|
|
(195,662
|
)
|
|
5,605
|
|
|
(190,057
|
)
|
|
(427,957
|
)
|
|
5,594
|
|
|
(422,363
|
)
|
|||||||||
Reduction in provisions for bad debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,536
|
)
|
|
|
|
|
(1,536
|
)
|
|
(13,822
|
)
|
|
—
|
|
|
(13,822
|
)
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
(65,401
|
)
|
|
—
|
|
|
(65,401
|
)
|
|
(54,071
|
)
|
|
261
|
|
|
(53,810
|
)
|
|
(44,190
|
)
|
|
235
|
|
|
(43,955
|
)
|
|||||||||
Amortization of deferred charge assets
|
13,781
|
|
|
—
|
|
|
13,781
|
|
|
14,359
|
|
|
—
|
|
|
14,359
|
|
|
168,827
|
|
|
—
|
|
|
168,827
|
|
|||||||||
Amortization of fair value adjustments
|
12,877
|
|
|
—
|
|
|
12,877
|
|
|
10,114
|
|
|
—
|
|
|
10,114
|
|
|
25,432
|
|
|
—
|
|
|
25,432
|
|
|||||||||
Changes in fair value - fair value option
|
6,664
|
|
|
—
|
|
|
6,664
|
|
|
30,256
|
|
|
—
|
|
|
30,256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Net incurred losses and LAE
|
$
|
(318,518
|
)
|
|
$
|
12,451
|
|
|
$
|
(306,067
|
)
|
|
$
|
(196,540
|
)
|
|
$
|
5,866
|
|
|
$
|
(190,674
|
)
|
|
$
|
(291,710
|
)
|
|
$
|
5,829
|
|
|
$
|
(285,881
|
)
|
|
Net losses paid
|
|
Net change in case and LAE reserves
|
|
Net change in IBNR reserves
|
|
Increase (reduction) in estimates of net ultimate losses
|
||||||||
Asbestos
|
$
|
108,248
|
|
|
$
|
(21,535
|
)
|
|
$
|
(151,662
|
)
|
|
$
|
(64,949
|
)
|
Environmental
|
21,273
|
|
|
479
|
|
|
(7,599
|
)
|
|
14,153
|
|
||||
General Casualty
|
141,624
|
|
|
(115,240
|
)
|
|
(60,828
|
)
|
|
(34,444
|
)
|
||||
Workers' Compensation
|
139,226
|
|
|
(178,138
|
)
|
|
(115,648
|
)
|
|
(154,560
|
)
|
||||
Marine, aviation and transit
|
67,831
|
|
|
(44,200
|
)
|
|
(21,188
|
)
|
|
2,443
|
|
||||
Construction defect
|
22,182
|
|
|
(7,257
|
)
|
|
(33,146
|
)
|
|
(18,221
|
)
|
||||
Professional indemnity/ Directors & Officers
|
161,797
|
|
|
(11,159
|
)
|
|
(130,957
|
)
|
|
19,681
|
|
||||
Motor
|
104,182
|
|
|
(109,962
|
)
|
|
(34,215
|
)
|
|
(39,995
|
)
|
||||
Property
|
22,178
|
|
|
(24,271
|
)
|
|
(11,497
|
)
|
|
(13,590
|
)
|
||||
All Other
|
50,271
|
|
|
(40,841
|
)
|
|
(6,387
|
)
|
|
3,043
|
|
||||
Total
|
$
|
838,812
|
|
|
$
|
(552,124
|
)
|
|
$
|
(573,127
|
)
|
|
$
|
(286,439
|
)
|
|
Net losses paid
|
|
Net change in case and LAE reserves
|
|
Net change in IBNR reserves
|
|
Increase (reduction) in estimates of net ultimate losses
|
||||||||
Asbestos
|
$
|
105,731
|
|
|
$
|
(1,865
|
)
|
|
$
|
(76,837
|
)
|
|
$
|
27,029
|
|
Environmental
|
26,542
|
|
|
(9,438
|
)
|
|
(7,748
|
)
|
|
9,356
|
|
||||
General Casualty
|
94,526
|
|
|
(54,292
|
)
|
|
(49,025
|
)
|
|
(8,791
|
)
|
||||
Workers' Compensation
|
187,712
|
|
|
(190,924
|
)
|
|
(151,797
|
)
|
|
(155,009
|
)
|
||||
Marine, aviation and transit
|
18,272
|
|
|
(9,322
|
)
|
|
(11,517
|
)
|
|
(2,567
|
)
|
||||
Construction defect
|
33,802
|
|
|
(24,023
|
)
|
|
(42,804
|
)
|
|
(33,025
|
)
|
||||
Professional indemnity/ Directors & Officers
|
33,402
|
|
|
(19,054
|
)
|
|
(24,559
|
)
|
|
(10,211
|
)
|
||||
Motor
|
24,391
|
|
|
(15,990
|
)
|
|
(8,513
|
)
|
|
(112
|
)
|
||||
Property
|
13,440
|
|
|
(11,196
|
)
|
|
(5,162
|
)
|
|
(2,918
|
)
|
||||
All Other
|
41,070
|
|
|
(45,346
|
)
|
|
(15,138
|
)
|
|
(19,414
|
)
|
||||
Total
|
$
|
578,888
|
|
|
$
|
(381,450
|
)
|
|
$
|
(393,100
|
)
|
|
$
|
(195,662
|
)
|
|
Net losses paid
|
|
Net change in case and LAE reserves
|
|
Net change in IBNR reserves
|
|
Increase (reduction) in estimates of net ultimate losses
|
||||||||
Asbestos
|
$
|
33,334
|
|
|
$
|
544
|
|
|
$
|
(59,173
|
)
|
|
$
|
(25,295
|
)
|
Environmental
|
12,233
|
|
|
7,922
|
|
|
(25,738
|
)
|
|
(5,583
|
)
|
||||
General Casualty
|
83,821
|
|
|
(51,885
|
)
|
|
(47,209
|
)
|
|
(15,273
|
)
|
||||
Workers' Compensation
|
255,886
|
|
|
(405,102
|
)
|
|
(173,846
|
)
|
|
(323,062
|
)
|
||||
Marine, aviation and transit
|
15,885
|
|
|
(15,738
|
)
|
|
(7,773
|
)
|
|
(7,626
|
)
|
||||
Construction defect
|
39,915
|
|
|
(19,491
|
)
|
|
(10,014
|
)
|
|
10,410
|
|
||||
Professional indemnity/ Directors & Officers
|
32,397
|
|
|
(45,530
|
)
|
|
616
|
|
|
(12,517
|
)
|
||||
Motor
|
11,788
|
|
|
(24,832
|
)
|
|
(4,103
|
)
|
|
(17,147
|
)
|
||||
Property
|
29,203
|
|
|
(34,543
|
)
|
|
(13,137
|
)
|
|
(18,477
|
)
|
||||
All Other
|
15,475
|
|
|
(19,513
|
)
|
|
(9,349
|
)
|
|
(13,387
|
)
|
||||
Total
|
$
|
529,937
|
|
|
$
|
(608,168
|
)
|
|
$
|
(349,726
|
)
|
|
$
|
(427,957
|
)
|
|
2018
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
341,544
|
|
|
$
|
1,275,476
|
|
|
$
|
1,617,020
|
|
|
$
|
321,356
|
|
|
$
|
1,171,754
|
|
|
$
|
1,493,110
|
|
Environmental
|
96,665
|
|
|
126,035
|
|
|
222,700
|
|
|
93,095
|
|
|
117,384
|
|
|
210,479
|
|
||||||
General casualty
|
500,033
|
|
|
379,484
|
|
|
879,517
|
|
|
416,097
|
|
|
298,612
|
|
|
714,709
|
|
||||||
Workers' compensation/personal accident
|
1,454,178
|
|
|
832,615
|
|
|
2,286,793
|
|
|
1,115,116
|
|
|
537,782
|
|
|
1,652,898
|
|
||||||
Marine, aviation and transit
|
301,783
|
|
|
72,888
|
|
|
374,671
|
|
|
227,994
|
|
|
78,023
|
|
|
306,017
|
|
||||||
Construction defect
|
20,712
|
|
|
99,288
|
|
|
120,000
|
|
|
19,310
|
|
|
94,736
|
|
|
114,046
|
|
||||||
Professional indemnity/Directors & Officers
|
603,665
|
|
|
216,839
|
|
|
820,504
|
|
|
426,020
|
|
|
166,898
|
|
|
592,918
|
|
||||||
Motor
|
564,307
|
|
|
321,992
|
|
|
886,299
|
|
|
414,847
|
|
|
304,874
|
|
|
719,721
|
|
||||||
Property
|
168,267
|
|
|
37,631
|
|
|
205,898
|
|
|
160,873
|
|
|
36,817
|
|
|
197,690
|
|
||||||
Other
|
220,615
|
|
|
165,519
|
|
|
386,134
|
|
|
175,289
|
|
|
111,453
|
|
|
286,742
|
|
||||||
|
$
|
4,271,769
|
|
|
$
|
3,527,767
|
|
|
$
|
7,799,536
|
|
|
$
|
3,369,997
|
|
|
$
|
2,918,333
|
|
|
$
|
6,288,330
|
|
Fair value adjustments
|
|
|
|
|
(217,527
|
)
|
|
|
|
|
|
(203,183
|
)
|
||||||||||
Fair value adjustments - fair value option
|
|
|
|
|
(374,752
|
)
|
|
|
|
|
|
(244,013
|
)
|
||||||||||
Deferred charge on retroactive reinsurance
|
|
|
|
|
—
|
|
|
|
|
|
|
(86,585
|
)
|
||||||||||
ULAE
|
|
|
|
|
333,405
|
|
|
|
|
|
|
333,405
|
|
||||||||||
Total
|
|
|
|
|
$
|
7,540,662
|
|
|
|
|
|
|
$
|
6,087,954
|
|
|
2017
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Asbestos
|
$
|
366,446
|
|
|
$
|
1,434,598
|
|
|
$
|
1,801,044
|
|
|
$
|
341,355
|
|
|
$
|
1,337,467
|
|
|
$
|
1,678,822
|
|
Environmental
|
95,801
|
|
|
95,259
|
|
|
191,060
|
|
|
91,049
|
|
|
93,345
|
|
|
184,394
|
|
||||||
General casualty
|
344,425
|
|
|
266,526
|
|
|
610,951
|
|
|
276,791
|
|
|
194,747
|
|
|
471,538
|
|
||||||
Workers' compensation/personal accident
|
1,458,430
|
|
|
748,949
|
|
|
2,207,379
|
|
|
889,265
|
|
|
371,161
|
|
|
1,260,426
|
|
||||||
Marine, aviation and transit
|
109,102
|
|
|
56,284
|
|
|
165,386
|
|
|
90,101
|
|
|
51,904
|
|
|
142,005
|
|
||||||
Construction defect
|
28,701
|
|
|
135,608
|
|
|
164,309
|
|
|
27,406
|
|
|
122,307
|
|
|
149,713
|
|
||||||
Professional indemnity/Directors & Officers
|
214,803
|
|
|
40,265
|
|
|
255,068
|
|
|
181,027
|
|
|
39,591
|
|
|
220,618
|
|
||||||
Motor
|
242,213
|
|
|
30,734
|
|
|
272,947
|
|
|
98,866
|
|
|
19,321
|
|
|
118,187
|
|
||||||
Property
|
65,445
|
|
|
9,706
|
|
|
75,151
|
|
|
52,236
|
|
|
8,554
|
|
|
60,790
|
|
||||||
Other
|
260,337
|
|
|
85,998
|
|
|
346,335
|
|
|
205,322
|
|
|
75,376
|
|
|
280,698
|
|
||||||
|
$
|
3,185,703
|
|
|
$
|
2,903,927
|
|
|
$
|
6,089,630
|
|
|
$
|
2,253,418
|
|
|
$
|
2,313,773
|
|
|
$
|
4,567,191
|
|
Fair value adjustments
|
|
|
|
|
(125,998
|
)
|
|
|
|
|
|
(113,028
|
)
|
||||||||||
Fair value adjustments - fair value option
|
|
|
|
|
(314,748
|
)
|
|
|
|
|
|
(182,764
|
)
|
||||||||||
Deferred charge on retroactive reinsurance
|
|
|
|
|
—
|
|
|
|
|
|
|
(80,192
|
)
|
||||||||||
ULAE
|
|
|
|
|
300,588
|
|
|
|
|
|
|
300,588
|
|
||||||||||
Total
|
|
|
|
|
$
|
5,949,472
|
|
|
|
|
|
|
$
|
4,491,795
|
|
|
Acquisition Year
|
|
||||||||||||||||||||||||||||||||||
|
2008 and Prior
|
2009
|
2010
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
2017
|
2018
|
Total
|
||||||||||||||||||||||||
Asbestos
|
$
|
205,298
|
|
$
|
3,936
|
|
$
|
43,316
|
|
$
|
17
|
|
$
|
653
|
|
$
|
11,860
|
|
$
|
—
|
|
$
|
931
|
|
$
|
440,388
|
|
$
|
709,758
|
|
$
|
50,139
|
|
$
|
1,466,296
|
|
Environmental
|
35,045
|
|
1,331
|
|
8,847
|
|
87
|
|
—
|
|
—
|
|
—
|
|
—
|
|
97,424
|
|
32,007
|
|
29,238
|
|
203,979
|
|
||||||||||||
General casualty
|
69,876
|
|
3,759
|
|
15,743
|
|
29,110
|
|
13,715
|
|
15,300
|
|
35,645
|
|
46,730
|
|
5,610
|
|
99,801
|
|
372,058
|
|
707,347
|
|
||||||||||||
Workers' compensation/personal accident
|
4,444
|
|
218
|
|
66,030
|
|
177,572
|
|
2,524
|
|
77,629
|
|
—
|
|
426,225
|
|
315,788
|
|
80,525
|
|
498,872
|
|
1,649,827
|
|
||||||||||||
Marine, aviation and transit
|
4,127
|
|
7,519
|
|
4,132
|
|
10,739
|
|
—
|
|
—
|
|
13,968
|
|
2,126
|
|
—
|
|
75,303
|
|
186,721
|
|
304,635
|
|
||||||||||||
Construction defect
|
—
|
|
—
|
|
230
|
|
413
|
|
—
|
|
—
|
|
—
|
|
55,727
|
|
29,569
|
|
28,102
|
|
—
|
|
114,041
|
|
||||||||||||
Professional indemnity/Directors & Officers
|
6,778
|
|
5,278
|
|
5,622
|
|
10,040
|
|
36,836
|
|
—
|
|
36,252
|
|
—
|
|
90,260
|
|
—
|
|
401,029
|
|
592,095
|
|
||||||||||||
Motor
|
24,407
|
|
1,560
|
|
6,097
|
|
209
|
|
1,290
|
|
617
|
|
332
|
|
20,820
|
|
1,050
|
|
7,201
|
|
653,103
|
|
716,686
|
|
||||||||||||
Property
|
4,099
|
|
1,553
|
|
5,108
|
|
672
|
|
9,352
|
|
—
|
|
14,268
|
|
6,112
|
|
—
|
|
2,633
|
|
151,939
|
|
195,736
|
|
||||||||||||
All Other
|
19,773
|
|
3,560
|
|
16,083
|
|
1,134
|
|
8,291
|
|
3,663
|
|
16,453
|
|
16,044
|
|
26,474
|
|
135,951
|
|
35,709
|
|
283,135
|
|
||||||||||||
Total
|
$
|
373,847
|
|
$
|
28,714
|
|
$
|
171,208
|
|
$
|
229,993
|
|
$
|
72,661
|
|
$
|
109,069
|
|
$
|
116,918
|
|
$
|
574,715
|
|
$
|
1,006,563
|
|
$
|
1,171,281
|
|
$
|
2,378,808
|
|
$
|
6,233,777
|
|
|
|
2018
|
||||||||||
|
|
Total Net Reserves per all Acquisition Years
|
|
Provision for Bad Debt
|
|
Total Net Reserves
|
||||||
Asbestos
|
|
$
|
1,466,296
|
|
|
$
|
26,814
|
|
|
$
|
1,493,110
|
|
Environmental
|
|
203,979
|
|
|
6,500
|
|
|
210,479
|
|
|||
General casualty
|
|
707,347
|
|
|
7,362
|
|
|
714,709
|
|
|||
Workers' compensation/personal accident
|
|
1,649,827
|
|
|
3,071
|
|
|
1,652,898
|
|
|||
Marine, aviation and transit
|
|
304,635
|
|
|
1,382
|
|
|
306,017
|
|
|||
Construction defect
|
|
114,041
|
|
|
5
|
|
|
114,046
|
|
|||
Professional indemnity/Directors & Officers
|
|
592,095
|
|
|
823
|
|
|
592,918
|
|
|||
Motor
|
|
716,686
|
|
|
3,035
|
|
|
719,721
|
|
|||
Property
|
|
195,736
|
|
|
1,954
|
|
|
197,690
|
|
|||
All Other
|
|
283,135
|
|
|
3,607
|
|
|
286,742
|
|
|||
Total
|
|
$
|
6,233,777
|
|
|
$
|
54,553
|
|
|
$
|
6,288,330
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||||||||||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||||||||||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2009 (unaudited)
|
2010 (unaudited)
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||||||||||||||
2008 and Prior
|
$
|
131,793
|
|
$
|
96,548
|
|
$
|
91,326
|
|
$
|
83,838
|
|
$
|
81,452
|
|
$
|
75,169
|
|
$
|
68,177
|
|
$
|
63,682
|
|
$
|
63,950
|
|
$
|
66,807
|
|
$
|
63,986
|
|
|
$
|
9,519
|
|
35,356
|
|
|
$
|
131,793
|
|
|
|
|
|
|
|
|
|
|
$
|
63,986
|
|
|
$
|
9,519
|
|
35,356
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
||||||||||||||||||||||||||||||||||
Accident Year
|
|
2009 (unaudited)
|
2010 (unaudited)
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
|
|
|||||||||||||||||||||||||
2008 and Prior
|
|
$
|
685
|
|
$
|
5,630
|
|
$
|
12,385
|
|
$
|
13,836
|
|
$
|
19,409
|
|
$
|
23,324
|
|
$
|
25,377
|
|
$
|
30,210
|
|
$
|
32,498
|
|
$
|
35,272
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
$
|
35,272
|
|
|
|
|
|||||||||||||||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
28,714
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
||||||||||||||||||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|||||||||||||||||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2010 (unaudited)
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||||||||||||
2008 and Prior
|
$
|
1,096,347
|
|
$
|
854,415
|
|
$
|
849,383
|
|
$
|
883,938
|
|
$
|
864,842
|
|
$
|
796,083
|
|
$
|
794,240
|
|
$
|
733,381
|
|
$
|
737,257
|
|
$
|
742,236
|
|
|
$
|
48,175
|
|
162,496
|
|
|
$
|
1,096,347
|
|
|
|
|
|
|
|
|
|
$
|
742,236
|
|
|
$
|
48,175
|
|
162,496
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|||||||||||||||||||||||||||||||
Accident Year
|
|
2010 (unaudited)
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
|
|
|||||||||||||||||||||||
2008 and Prior
|
|
$
|
101,867
|
|
$
|
218,628
|
|
$
|
377,473
|
|
$
|
456,666
|
|
$
|
483,460
|
|
$
|
510,815
|
|
$
|
527,521
|
|
$
|
555,686
|
|
$
|
571,028
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
$
|
571,028
|
|
|
|
|
|||||||||||||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
171,208
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||||||||||
2008 and Prior
|
$
|
584,503
|
|
$
|
619,722
|
|
$
|
584,875
|
|
$
|
489,467
|
|
$
|
422,779
|
|
$
|
369,809
|
|
$
|
314,713
|
|
$
|
269,695
|
|
$
|
256,086
|
|
|
$
|
41,675
|
|
112,695
|
|
2009
|
794
|
|
651
|
|
605
|
|
360
|
|
365
|
|
362
|
|
360
|
|
485
|
|
484
|
|
|
—
|
|
—
|
|
||||||||||
2010
|
285
|
|
412
|
|
450
|
|
140
|
|
140
|
|
140
|
|
139
|
|
142
|
|
142
|
|
|
—
|
|
26
|
|
||||||||||
2011
|
—
|
|
102
|
|
36
|
|
45
|
|
54
|
|
61
|
|
71
|
|
79
|
|
86
|
|
|
—
|
|
19
|
|
||||||||||
2012
|
—
|
|
|
122
|
|
11
|
|
10
|
|
10
|
|
10
|
|
17
|
|
18
|
|
|
—
|
|
7
|
|
|||||||||||
2013
|
—
|
|
|
|
23
|
|
43
|
|
15
|
|
15
|
|
15
|
|
15
|
|
|
—
|
|
16
|
|
||||||||||||
2014
|
—
|
|
|
|
|
1
|
|
3
|
|
3
|
|
3
|
|
18
|
|
|
—
|
|
14
|
|
|||||||||||||
2015
|
—
|
|
|
|
|
|
—
|
|
(2
|
)
|
(2
|
)
|
32
|
|
|
5
|
|
—
|
|
||||||||||||||
2016
|
—
|
|
|
|
|
|
|
2
|
|
(139
|
)
|
(111
|
)
|
|
11
|
|
—
|
|
|||||||||||||||
2017
|
—
|
|
|
|
|
|
|
|
—
|
|
21
|
|
|
6
|
|
2
|
|
||||||||||||||||
2018
|
—
|
|
|
|
|
|
|
|
|
7
|
|
|
9
|
|
1
|
|
|||||||||||||||||
|
$
|
585,582
|
|
|
|
|
|
|
|
|
$
|
256,798
|
|
|
$
|
41,706
|
|
112,780
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
||||||||||||||||||||||||||||
Accident Year
|
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
|
|
|||||||||||||||||||||
2008 and Prior
|
|
$
|
59,722
|
|
$
|
96,783
|
|
$
|
91,615
|
|
$
|
21,241
|
|
$
|
14,849
|
|
$
|
23,759
|
|
$
|
15,936
|
|
$
|
26,176
|
|
|
|
|
|||||
2009
|
|
164
|
|
326
|
|
336
|
|
357
|
|
359
|
|
359
|
|
484
|
|
484
|
|
|
|
|
|||||||||||||
2010
|
|
91
|
|
115
|
|
140
|
|
139
|
|
140
|
|
139
|
|
142
|
|
142
|
|
|
|
|
|||||||||||||
2011
|
|
27
|
|
36
|
|
46
|
|
54
|
|
61
|
|
71
|
|
79
|
|
86
|
|
|
|
|
|||||||||||||
2012
|
|
|
6
|
|
10
|
|
10
|
|
10
|
|
10
|
|
17
|
|
17
|
|
|
|
|
||||||||||||||
2013
|
|
|
|
6
|
|
11
|
|
15
|
|
15
|
|
15
|
|
15
|
|
|
|
|
|||||||||||||||
2014
|
|
|
|
|
1
|
|
3
|
|
3
|
|
3
|
|
4
|
|
|
|
|
||||||||||||||||
2015
|
|
|
|
|
|
(1
|
)
|
(2
|
)
|
(2
|
)
|
2
|
|
|
|
|
|||||||||||||||||
2016
|
|
|
|
|
|
|
2
|
|
(153
|
)
|
(125
|
)
|
|
|
|
||||||||||||||||||
2017
|
|
|
|
|
|
|
|
—
|
|
3
|
|
|
|
|
|||||||||||||||||||
2018
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
$
|
26,805
|
|
|
|
|
|||||||||||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
229,993
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
||||||||||||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|||||||||||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||||||||
2008 and Prior
|
$
|
264,599
|
|
$
|
258,299
|
|
$
|
239,637
|
|
$
|
228,316
|
|
$
|
211,171
|
|
$
|
203,818
|
|
$
|
197,435
|
|
$
|
190,413
|
|
|
$
|
14,730
|
|
39,243
|
|
2009
|
50,431
|
|
50,351
|
|
58,008
|
|
63,730
|
|
68,503
|
|
66,344
|
|
66,507
|
|
65,567
|
|
|
4,183
|
|
8,402
|
|
|||||||||
2010
|
848
|
|
852
|
|
2,710
|
|
2,602
|
|
2,378
|
|
2,474
|
|
1,404
|
|
1,268
|
|
|
97
|
|
6
|
|
|||||||||
2011
|
1,388
|
|
1,001
|
|
989
|
|
984
|
|
972
|
|
971
|
|
969
|
|
964
|
|
|
—
|
|
5
|
|
|||||||||
2012
|
52
|
|
61
|
|
46
|
|
254
|
|
257
|
|
329
|
|
329
|
|
156
|
|
|
—
|
|
6
|
|
|||||||||
2013
|
—
|
|
|
626
|
|
112
|
|
334
|
|
342
|
|
342
|
|
127
|
|
|
—
|
|
5
|
|
||||||||||
2014
|
—
|
|
|
|
2,492
|
|
2,792
|
|
1,423
|
|
1,221
|
|
1,116
|
|
|
63
|
|
7
|
|
|||||||||||
2015
|
—
|
|
|
|
|
545
|
|
1,125
|
|
690
|
|
690
|
|
|
—
|
|
5
|
|
||||||||||||
2016
|
—
|
|
|
|
|
|
61
|
|
1,196
|
|
1,039
|
|
|
193
|
|
3
|
|
|||||||||||||
2017
|
—
|
|
|
|
|
|
|
71
|
|
156
|
|
|
23
|
|
4
|
|
||||||||||||||
2018
|
—
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
—
|
|
|||||||||||||||
|
$
|
317,318
|
|
|
|
|
|
|
|
$
|
261,496
|
|
|
$
|
19,289
|
|
47,686
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|||||||||||||||||||||||||
Accident Year
|
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
|
|
|||||||||||||||||||
2008 and Prior
|
|
$
|
2,688
|
|
$
|
44,936
|
|
$
|
72,959
|
|
$
|
95,345
|
|
$
|
113,135
|
|
$
|
120,239
|
|
$
|
130,651
|
|
|
|
|
|||||
2009
|
|
124
|
|
22,143
|
|
34,680
|
|
42,632
|
|
48,856
|
|
51,911
|
|
54,517
|
|
|
|
|
||||||||||||
2010
|
|
171
|
|
472
|
|
631
|
|
699
|
|
727
|
|
764
|
|
792
|
|
|
|
|
||||||||||||
2011
|
|
112
|
|
463
|
|
693
|
|
809
|
|
866
|
|
924
|
|
964
|
|
|
|
|
||||||||||||
2012
|
|
28
|
|
46
|
|
46
|
|
48
|
|
156
|
|
156
|
|
156
|
|
|
|
|
||||||||||||
2013
|
|
|
102
|
|
112
|
|
127
|
|
127
|
|
127
|
|
127
|
|
|
|
|
|||||||||||||
2014
|
|
|
|
63
|
|
209
|
|
429
|
|
630
|
|
807
|
|
|
|
|
||||||||||||||
2015
|
|
|
|
|
105
|
|
109
|
|
690
|
|
690
|
|
|
|
|
|||||||||||||||
2016
|
|
|
|
|
|
2
|
|
52
|
|
91
|
|
|
|
|
||||||||||||||||
2017
|
|
|
|
|
|
|
12
|
|
40
|
|
|
|
|
|||||||||||||||||
2018
|
|
|
|
|
|
|
|
—
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
$
|
188,835
|
|
|
|
|
|||||||||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
72,661
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||||||
2008 and Prior
|
$
|
141,479
|
|
$
|
154,707
|
|
$
|
161,367
|
|
$
|
149,397
|
|
$
|
140,275
|
|
$
|
163,936
|
|
$
|
117,398
|
|
|
$
|
20,406
|
|
35,539
|
|
2009
|
73,355
|
|
79,859
|
|
84,556
|
|
83,495
|
|
85,782
|
|
77,425
|
|
75,458
|
|
|
2,249
|
|
10,798
|
|
||||||||
2010
|
110,815
|
|
118,740
|
|
113,479
|
|
133,045
|
|
135,120
|
|
124,905
|
|
122,412
|
|
|
4,000
|
|
10,968
|
|
||||||||
2011
|
94,482
|
|
99,857
|
|
99,107
|
|
100,243
|
|
95,848
|
|
87,913
|
|
86,554
|
|
|
2,203
|
|
9,063
|
|
||||||||
2012
|
131,066
|
|
127,271
|
|
121,328
|
|
118,085
|
|
114,772
|
|
110,045
|
|
107,853
|
|
|
2,654
|
|
3,503
|
|
||||||||
2013
|
13,062
|
|
90,739
|
|
91,634
|
|
88,920
|
|
85,791
|
|
81,732
|
|
80,036
|
|
|
2,202
|
|
5,676
|
|
||||||||
2014
|
—
|
|
|
4,514
|
|
3,714
|
|
3,425
|
|
16,800
|
|
16,225
|
|
|
124
|
|
175
|
|
|||||||||
2015
|
—
|
|
|
|
265
|
|
280
|
|
982
|
|
329
|
|
|
136
|
|
2
|
|
||||||||||
2016
|
—
|
|
|
|
|
103
|
|
71
|
|
70
|
|
|
4
|
|
—
|
|
|||||||||||
2017
|
—
|
|
|
|
|
|
30
|
|
13
|
|
|
—
|
|
—
|
|
||||||||||||
2018
|
—
|
|
|
|
|
|
|
22
|
|
|
4
|
|
—
|
|
|||||||||||||
|
$
|
564,259
|
|
|
|
|
|
|
$
|
606,370
|
|
|
$
|
33,982
|
|
75,724
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
||||||||||||||||||||||
Accident Year
|
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
|
|
|||||||||||||||||
2008 and Prior
|
|
$
|
24,794
|
|
$
|
42,185
|
|
$
|
56,732
|
|
$
|
67,472
|
|
$
|
64,574
|
|
$
|
66,269
|
|
|
|
|
|||||
2009
|
|
23,624
|
|
41,720
|
|
52,664
|
|
60,486
|
|
59,810
|
|
65,201
|
|
|
|
|
|||||||||||
2010
|
|
24,617
|
|
48,579
|
|
75,114
|
|
92,540
|
|
98,098
|
|
104,253
|
|
|
|
|
|||||||||||
2011
|
|
30,323
|
|
52,455
|
|
63,952
|
|
70,498
|
|
75,055
|
|
77,096
|
|
|
|
|
|||||||||||
2012
|
|
33,361
|
|
59,095
|
|
74,663
|
|
86,916
|
|
92,445
|
|
96,780
|
|
|
|
|
|||||||||||
2013
|
|
17,022
|
|
37,653
|
|
52,638
|
|
62,876
|
|
68,866
|
|
71,487
|
|
|
|
|
|||||||||||
2014
|
|
|
993
|
|
1,747
|
|
2,256
|
|
15,804
|
|
15,959
|
|
|
|
|
||||||||||||
2015
|
|
|
|
43
|
|
102
|
|
112
|
|
165
|
|
|
|
|
|||||||||||||
2016
|
|
|
|
|
34
|
|
64
|
|
65
|
|
|
|
|
||||||||||||||
2017
|
|
|
|
|
|
9
|
|
13
|
|
|
|
|
|||||||||||||||
2018
|
|
|
|
|
|
|
13
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
$
|
497,301
|
|
|
|
|
|||||||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
109,069
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
||||||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|||||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||||
2008 and Prior
|
$
|
6,408
|
|
$
|
4,008
|
|
$
|
12,807
|
|
$
|
10,342
|
|
$
|
10,890
|
|
$
|
10,005
|
|
|
$
|
(82
|
)
|
3,102
|
|
2009
|
16,653
|
|
16,660
|
|
11,135
|
|
11,188
|
|
12,142
|
|
11,799
|
|
|
1,010
|
|
3,250
|
|
|||||||
2010
|
88,445
|
|
85,176
|
|
100,646
|
|
133,824
|
|
119,628
|
|
115,867
|
|
|
6,740
|
|
6,416
|
|
|||||||
2011
|
71,579
|
|
127,132
|
|
153,758
|
|
133,072
|
|
135,430
|
|
141,102
|
|
|
12,270
|
|
6,667
|
|
|||||||
2012
|
111,052
|
|
116,752
|
|
177,374
|
|
185,033
|
|
178,528
|
|
165,648
|
|
|
8,088
|
|
5,076
|
|
|||||||
2013
|
86,920
|
|
75,991
|
|
93,508
|
|
82,007
|
|
86,415
|
|
85,571
|
|
|
13,620
|
|
3,162
|
|
|||||||
2014
|
—
|
|
14,448
|
|
9,917
|
|
8,740
|
|
7,394
|
|
6,154
|
|
|
4,328
|
|
1,113
|
|
|||||||
2015
|
—
|
|
|
33,543
|
|
20,004
|
|
20,738
|
|
18,736
|
|
|
1,873
|
|
184
|
|
||||||||
2016
|
—
|
|
|
|
393
|
|
1,038
|
|
4,728
|
|
|
87
|
|
37
|
|
|||||||||
2017
|
—
|
|
|
|
|
5,071
|
|
4,087
|
|
|
998
|
|
32
|
|
||||||||||
2018
|
—
|
|
|
|
|
|
6
|
|
|
4
|
|
13
|
|
|||||||||||
|
$
|
381,057
|
|
|
|
|
|
$
|
563,703
|
|
|
$
|
48,936
|
|
29,052
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
2015
(unaudited)
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||||||||
2008 and Prior
|
|
$
|
—
|
|
$
|
6,195
|
|
$
|
7,509
|
|
$
|
8,097
|
|
$
|
8,079
|
|
|
|
|
|||||
2009
|
|
6,244
|
|
5,956
|
|
8,140
|
|
8,256
|
|
8,525
|
|
|
|
|
||||||||||
2010
|
|
29,403
|
|
69,303
|
|
86,997
|
|
101,876
|
|
101,494
|
|
|
|
|
||||||||||
2011
|
|
83,733
|
|
109,089
|
|
109,761
|
|
107,670
|
|
121,972
|
|
|
|
|
||||||||||
2012
|
|
47,291
|
|
89,180
|
|
119,165
|
|
127,955
|
|
125,635
|
|
|
|
|
||||||||||
2013
|
|
21,624
|
|
39,847
|
|
47,052
|
|
55,262
|
|
60,093
|
|
|
|
|
||||||||||
2014
|
|
1,455
|
|
2,479
|
|
3,260
|
|
3,954
|
|
5,902
|
|
|
|
|
||||||||||
2015
|
|
|
1,740
|
|
4,282
|
|
11,466
|
|
12,956
|
|
|
|
|
|||||||||||
2016
|
|
|
|
20
|
|
556
|
|
571
|
|
|
|
|
||||||||||||
2017
|
|
|
|
|
537
|
|
1,553
|
|
|
|
|
|||||||||||||
2018
|
|
|
|
|
|
5
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
$
|
446,785
|
|
|
|
|
|||||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
116,918
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2015
(unaudited)
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||
2008 and Prior
|
$
|
937,917
|
|
$
|
851,896
|
|
$
|
558,013
|
|
$
|
518,739
|
|
$
|
467,433
|
|
|
$
|
87,408
|
|
10,507
|
|
2009
|
15,534
|
|
21,850
|
|
24,324
|
|
22,490
|
|
25,519
|
|
|
5,050
|
|
968
|
|
||||||
2010
|
49,125
|
|
53,990
|
|
52,966
|
|
55,899
|
|
51,485
|
|
|
10,976
|
|
2,284
|
|
||||||
2011
|
124,473
|
|
137,175
|
|
131,062
|
|
129,445
|
|
127,203
|
|
|
27,098
|
|
5,109
|
|
||||||
2012
|
178,981
|
|
187,333
|
|
197,756
|
|
200,809
|
|
192,957
|
|
|
33,953
|
|
4,504
|
|
||||||
2013
|
229,274
|
|
189,521
|
|
196,290
|
|
199,681
|
|
188,635
|
|
|
28,841
|
|
5,143
|
|
||||||
2014
|
143,795
|
|
142,596
|
|
137,196
|
|
142,468
|
|
136,522
|
|
|
12,854
|
|
10,664
|
|
||||||
2015
|
22,811
|
|
69,337
|
|
68,322
|
|
65,446
|
|
63,986
|
|
|
4,703
|
|
20,998
|
|
||||||
2016
|
—
|
|
|
14,329
|
|
12,646
|
|
12,900
|
|
|
1,039
|
|
3,311
|
|
|||||||
2017
|
—
|
|
|
|
4,065
|
|
4,502
|
|
|
325
|
|
855
|
|
||||||||
2018
|
—
|
|
|
|
|
2,979
|
|
|
2,164
|
|
242
|
|
|||||||||
|
$
|
1,701,910
|
|
|
|
|
$
|
1,274,121
|
|
|
$
|
214,411
|
|
64,585
|
|
||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
||||||||||||||||
Accident Year
|
|
2015
(unaudited)
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||||||
2008 and Prior
|
|
$
|
17,038
|
|
$
|
58,929
|
|
$
|
89,533
|
|
$
|
112,037
|
|
|
|
|
|||||
2009
|
|
2,336
|
|
5,400
|
|
10,340
|
|
13,953
|
|
|
|
|
|||||||||
2010
|
|
9,191
|
|
15,304
|
|
19,675
|
|
25,640
|
|
|
|
|
|||||||||
2011
|
|
33,826
|
|
55,084
|
|
70,985
|
|
86,339
|
|
|
|
|
|||||||||
2012
|
|
52,728
|
|
94,781
|
|
119,413
|
|
142,208
|
|
|
|
|
|||||||||
2013
|
|
46,761
|
|
89,882
|
|
120,448
|
|
145,688
|
|
|
|
|
|||||||||
2014
|
|
30,747
|
|
64,381
|
|
90,801
|
|
109,217
|
|
|
|
|
|||||||||
2015
|
|
20,653
|
|
38,309
|
|
46,202
|
|
51,467
|
|
|
|
|
|||||||||
2016
|
|
|
5,386
|
|
7,112
|
|
8,385
|
|
|
|
|
||||||||||
2017
|
|
|
|
2,312
|
|
3,912
|
|
|
|
|
|||||||||||
2018
|
|
|
|
|
560
|
|
|
|
|
||||||||||||
|
|
|
|
|
$
|
699,406
|
|
|
|
|
|||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
574,715
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2015
(unaudited)
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||||
2008 and Prior
|
$
|
919,158
|
|
$
|
822,252
|
|
$
|
526,222
|
|
$
|
485,189
|
|
$
|
435,607
|
|
|
$
|
80,160
|
|
7,963
|
|
2009
|
8,741
|
|
12,207
|
|
12,350
|
|
11,559
|
|
12,069
|
|
|
1,941
|
|
171
|
|
||||||
2010
|
31,919
|
|
34,360
|
|
31,402
|
|
30,407
|
|
27,360
|
|
|
4,003
|
|
468
|
|
||||||
2011
|
76,789
|
|
73,723
|
|
69,009
|
|
68,013
|
|
66,216
|
|
|
6,325
|
|
1,235
|
|
||||||
2012
|
120,298
|
|
110,007
|
|
108,251
|
|
106,625
|
|
99,446
|
|
|
10,793
|
|
1,800
|
|
||||||
2013
|
146,237
|
|
124,726
|
|
122,238
|
|
121,010
|
|
112,590
|
|
|
13,657
|
|
2,369
|
|
||||||
2014
|
82,141
|
|
86,852
|
|
82,038
|
|
83,095
|
|
77,884
|
|
|
6,223
|
|
3,665
|
|
||||||
2015
|
4,089
|
|
18,647
|
|
12,623
|
|
13,488
|
|
12,071
|
|
|
793
|
|
2,895
|
|
||||||
2016
|
—
|
|
|
873
|
|
955
|
|
583
|
|
|
138
|
|
38
|
|
|||||||
2017
|
—
|
|
|
|
358
|
|
61
|
|
|
48
|
|
10
|
|
||||||||
2018
|
—
|
|
|
|
|
—
|
|
|
—
|
|
1
|
|
|||||||||
|
$
|
1,389,372
|
|
|
|
|
$
|
843,887
|
|
|
$
|
124,081
|
|
20,615
|
|
||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
||||||||||||||||
Accident Year
|
|
2015
(unaudited)
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||||||
2008 and Prior
|
|
$
|
15,493
|
|
$
|
53,889
|
|
$
|
79,228
|
|
$
|
97,797
|
|
|
|
|
|||||
2009
|
|
1,061
|
|
2,952
|
|
5,854
|
|
7,171
|
|
|
|
|
|||||||||
2010
|
|
4,352
|
|
8,446
|
|
11,906
|
|
16,141
|
|
|
|
|
|||||||||
2011
|
|
16,032
|
|
30,462
|
|
39,635
|
|
50,470
|
|
|
|
|
|||||||||
2012
|
|
25,103
|
|
52,851
|
|
66,092
|
|
79,367
|
|
|
|
|
|||||||||
2013
|
|
27,737
|
|
55,675
|
|
75,065
|
|
91,559
|
|
|
|
|
|||||||||
2014
|
|
17,824
|
|
38,051
|
|
53,308
|
|
65,561
|
|
|
|
|
|||||||||
2015
|
|
3,034
|
|
5,672
|
|
7,917
|
|
9,169
|
|
|
|
|
|||||||||
2016
|
|
|
134
|
|
363
|
|
417
|
|
|
|
|
||||||||||
2017
|
|
|
|
2
|
|
10
|
|
|
|
|
|||||||||||
2018
|
|
|
|
|
—
|
|
|
|
|
||||||||||||
|
|
|
|
|
$
|
417,662
|
|
|
|
|
|||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
426,225
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||
2008 and Prior
|
$
|
1,253,129
|
|
$
|
1,264,108
|
|
$
|
1,289,089
|
|
$
|
1,270,673
|
|
|
$
|
441,087
|
|
21,229
|
|
2009
|
29,081
|
|
28,961
|
|
31,299
|
|
28,023
|
|
|
9,296
|
|
739
|
|
|||||
2010
|
15,312
|
|
15,312
|
|
16,599
|
|
14,282
|
|
|
4,542
|
|
613
|
|
|||||
2011
|
17,291
|
|
17,291
|
|
19,920
|
|
19,754
|
|
|
3,673
|
|
747
|
|
|||||
2012
|
13,717
|
|
13,717
|
|
17,020
|
|
14,765
|
|
|
4,663
|
|
748
|
|
|||||
2013
|
373
|
|
373
|
|
1,312
|
|
1,237
|
|
|
946
|
|
96
|
|
|||||
2014
|
391
|
|
391
|
|
1,380
|
|
1,056
|
|
|
765
|
|
43
|
|
|||||
2015
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||||
2016
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||||
2017
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||
2018
|
—
|
|
|
|
—
|
|
|
—
|
|
—
|
|
|||||||
|
$
|
1,329,294
|
|
|
|
$
|
1,349,790
|
|
|
$
|
464,972
|
|
24,215
|
|
||||
|
|
|
|
|
|
|
|
|||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
|||||||||||||
Accident Year
|
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||||
2008 and Prior
|
|
$
|
94,972
|
|
$
|
208,671
|
|
$
|
311,721
|
|
|
|
|
|||||
2009
|
|
2,832
|
|
7,946
|
|
10,360
|
|
|
|
|
||||||||
2010
|
|
2,068
|
|
4,137
|
|
5,905
|
|
|
|
|
||||||||
2011
|
|
2,758
|
|
6,647
|
|
8,218
|
|
|
|
|
||||||||
2012
|
|
2,734
|
|
5,206
|
|
6,461
|
|
|
|
|
||||||||
2013
|
|
145
|
|
191
|
|
278
|
|
|
|
|
||||||||
2014
|
|
178
|
|
207
|
|
284
|
|
|
|
|
||||||||
2015
|
|
—
|
|
—
|
|
—
|
|
|
|
|
||||||||
2016
|
|
—
|
|
—
|
|
—
|
|
|
|
|
||||||||
2017
|
|
|
—
|
|
—
|
|
|
|
|
|||||||||
2018
|
|
|
|
—
|
|
|
|
|
||||||||||
|
|
|
|
$
|
343,227
|
|
|
|
|
|||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
1,006,563
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||
2008 and Prior
|
$
|
506,930
|
|
$
|
505,241
|
|
$
|
565,448
|
|
$
|
563,630
|
|
|
$
|
325,953
|
|
1,397
|
|
|
$
|
506,930
|
|
|
|
$
|
563,630
|
|
|
$
|
325,953
|
|
1,397
|
|
||||
|
|
|
|
|
|
|
|
|||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
|||||||||||||
Accident Year
|
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||||
2008 and Prior
|
|
$
|
20,256
|
|
$
|
70,443
|
|
$
|
123,242
|
|
|
|
|
|||||
|
|
|
|
123,242
|
|
|
|
|
||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
440,388
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||
2008 and Prior
|
$
|
118,691
|
|
$
|
118,691
|
|
$
|
129,591
|
|
$
|
136,557
|
|
|
$
|
41,424
|
|
947
|
|
|
$
|
118,691
|
|
|
|
$
|
136,557
|
|
|
$
|
41,424
|
|
947
|
|
||||
|
|
|
|
|
|
|
|
|||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
|||||||||||||
Accident Year
|
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||||
2008 and Prior
|
|
$
|
8,330
|
|
$
|
25,633
|
|
$
|
39,133
|
|
|
|
|
|||||
|
|
|
|
39,133
|
|
|
|
|
||||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
97,424
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
||||||||||||||||
|
|
For the Years Ended December 31,
|
|
|||||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||||
2008 and Prior
|
$
|
408,373
|
|
$
|
406,992
|
|
$
|
369,993
|
|
$
|
362,829
|
|
|
$
|
27,133
|
|
8,416
|
|
2009
|
20,892
|
|
20,772
|
|
21,474
|
|
18,476
|
|
|
5,637
|
|
191
|
|
|||||
2010
|
8,191
|
|
8,191
|
|
9,767
|
|
8,572
|
|
|
2,655
|
|
268
|
|
|||||
2011
|
15,376
|
|
15,376
|
|
16,399
|
|
16,501
|
|
|
1,566
|
|
473
|
|
|||||
2012
|
13,074
|
|
13,074
|
|
15,465
|
|
13,276
|
|
|
3,518
|
|
607
|
|
|||||
2013
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||||
2014
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||||
2015
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||||
2016
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|||||
2017
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||
2018
|
—
|
|
|
|
—
|
|
|
—
|
|
—
|
|
|||||||
|
$
|
465,906
|
|
|
|
$
|
419,654
|
|
|
$
|
40,509
|
|
9,955
|
|
||||
|
|
|
|
|
|
|
|
|||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
|||||||||||||
Accident Year
|
|
2016
(unaudited)
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||||
2008 and Prior
|
|
$
|
32,768
|
|
$
|
58,133
|
|
$
|
81,166
|
|
|
|
|
|||||
2009
|
|
1,482
|
|
4,439
|
|
5,918
|
|
|
|
|
||||||||
2010
|
|
1,219
|
|
2,565
|
|
3,230
|
|
|
|
|
||||||||
2011
|
|
2,631
|
|
5,871
|
|
7,305
|
|
|
|
|
||||||||
2012
|
|
2,638
|
|
5,028
|
|
6,247
|
|
|
|
|
||||||||
2013
|
|
—
|
|
—
|
|
—
|
|
|
|
|
||||||||
2014
|
|
—
|
|
—
|
|
—
|
|
|
|
|
||||||||
2015
|
|
—
|
|
—
|
|
—
|
|
|
|
|
||||||||
2016
|
|
—
|
|
—
|
|
—
|
|
|
|
|
||||||||
2017
|
|
|
—
|
|
—
|
|
|
|
|
|||||||||
2018
|
|
|
|
—
|
|
|
|
|
||||||||||
|
|
|
|
$
|
103,866
|
|
|
|
|
|||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
315,788
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||
2008 and Prior
|
$
|
1,364,332
|
|
$
|
1,297,232
|
|
$
|
1,233,017
|
|
|
$
|
786,519
|
|
9,003
|
|
2009
|
36,488
|
|
35,015
|
|
32,763
|
|
|
12,799
|
|
20
|
|
||||
2010
|
33,609
|
|
28,417
|
|
18,901
|
|
|
6,633
|
|
36
|
|
||||
2011
|
40,742
|
|
29,226
|
|
25,389
|
|
|
8,388
|
|
7
|
|
||||
2012
|
43,647
|
|
34,946
|
|
31,230
|
|
|
8,237
|
|
11
|
|
||||
2013
|
35,667
|
|
30,029
|
|
28,134
|
|
|
5,623
|
|
10
|
|
||||
2014
|
32,858
|
|
20,315
|
|
16,984
|
|
|
3,306
|
|
19
|
|
||||
2015
|
8,808
|
|
6,494
|
|
7,002
|
|
|
982
|
|
8
|
|
||||
2016
|
362
|
|
(4
|
)
|
126
|
|
|
58
|
|
3
|
|
||||
2017
|
—
|
|
174
|
|
—
|
|
|
—
|
|
1
|
|
||||
2018
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|||||
|
$
|
1,596,513
|
|
|
$
|
1,393,546
|
|
|
$
|
832,545
|
|
9,118
|
|
||
|
|
|
|
|
|
|
|||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
||||||||||
Accident Year
|
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||
2008 and Prior
|
|
$
|
71,708
|
|
$
|
150,472
|
|
|
|
|
|||||
2009
|
|
7,088
|
|
11,288
|
|
|
|
|
|||||||
2010
|
|
4,286
|
|
7,393
|
|
|
|
|
|||||||
2011
|
|
4,125
|
|
9,257
|
|
|
|
|
|||||||
2012
|
|
10,348
|
|
15,371
|
|
|
|
|
|||||||
2013
|
|
9,509
|
|
15,712
|
|
|
|
|
|||||||
2014
|
|
6,482
|
|
8,986
|
|
|
|
|
|||||||
2015
|
|
1,361
|
|
3,720
|
|
|
|
|
|||||||
2016
|
|
(56
|
)
|
66
|
|
|
|
|
|||||||
2017
|
|
4
|
|
—
|
|
|
|
|
|||||||
2018
|
|
|
—
|
|
|
|
|
||||||||
|
|
|
$
|
222,265
|
|
|
|
|
|||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
1,171,281
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||
2008 and Prior
|
$
|
888,394
|
|
$
|
847,036
|
|
$
|
766,788
|
|
|
$
|
613,475
|
|
4,477
|
|
2009
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||
2010
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||
2011
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||
2012
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||
2013
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||
|
$
|
888,394
|
|
|
$
|
766,788
|
|
|
$
|
613,475
|
|
4,477
|
|
||
|
|
|
|
|
|
|
|||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
||||||||||
Accident Year
|
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||
2008 and Prior
|
|
$
|
19,733
|
|
$
|
57,030
|
|
|
|
|
|||||
2009
|
|
—
|
|
—
|
|
|
|
|
|||||||
2010
|
|
—
|
|
—
|
|
|
|
|
|||||||
2011
|
|
—
|
|
—
|
|
|
|
|
|||||||
2012
|
|
—
|
|
—
|
|
|
|
|
|||||||
2013
|
|
—
|
|
—
|
|
|
|
|
|||||||
2014
|
|
—
|
|
—
|
|
|
|
|
|||||||
2015
|
|
—
|
|
—
|
|
|
|
|
|||||||
2016
|
|
—
|
|
—
|
|
|
|
|
|||||||
2017
|
|
—
|
|
—
|
|
|
|
|
|||||||
2018
|
|
|
—
|
|
|
|
|
||||||||
|
|
|
57,030
|
|
|
|
|
||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
709,758
|
|
|
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
As of December 31, 2018
|
|||||||||||||
|
|
For the Years Ended December 31,
|
|
||||||||||||
Accident Year
|
Total Net Reserves Acquired
|
2017
(unaudited)
|
2018
|
|
IBNR
|
Cumulative Number of Claims
|
|||||||||
2008 and Prior
|
$
|
98,580
|
|
$
|
90,256
|
|
$
|
79,420
|
|
|
$
|
17,112
|
|
2,371
|
|
2009
|
17,641
|
|
18,897
|
|
16,904
|
|
|
5,638
|
|
1
|
|
||||
2010
|
14,642
|
|
10,985
|
|
7,321
|
|
|
1,883
|
|
1
|
|
||||
2011
|
17,902
|
|
11,459
|
|
11,418
|
|
|
4,529
|
|
1
|
|
||||
2012
|
16,756
|
|
15,861
|
|
17,398
|
|
|
4,796
|
|
1
|
|
||||
2013
|
16,870
|
|
17,720
|
|
17,358
|
|
|
3,159
|
|
1
|
|
||||
2014
|
12,730
|
|
6,651
|
|
6,526
|
|
|
1,590
|
|
1
|
|
||||
2015
|
3,112
|
|
3,464
|
|
4,424
|
|
|
818
|
|
1
|
|
||||
2016
|
(72
|
)
|
(77
|
)
|
(21
|
)
|
|
56
|
|
1
|
|
||||
2017
|
—
|
|
—
|
|
—
|
|
|
—
|
|
1
|
|
||||
2018
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|||||
|
$
|
198,161
|
|
|
$
|
160,748
|
|
|
$
|
39,581
|
|
2,380
|
|
||
|
|
|
|
|
|
|
|||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
||||||||||||
|
|
For the Years Ended December 31,
|
|
|
|
||||||||||
Accident Year
|
|
2017
(unaudited)
|
2018
|
|
|
|
|||||||||
2008 and Prior
|
|
$
|
10,363
|
|
$
|
22,697
|
|
|
|
|
|||||
2009
|
|
3,341
|
|
6,237
|
|
|
|
|
|||||||
2010
|
|
1,958
|
|
3,659
|
|
|
|
|
|||||||
2011
|
|
753
|
|
3,724
|
|
|
|
|
|||||||
2012
|
|
6,850
|
|
10,050
|
|
|
|
|
|||||||
2013
|
|
5,927
|
|
9,667
|
|
|
|
|
|||||||
2014
|
|
1,581
|
|
2,426
|
|
|
|
|
|||||||
2015
|
|
469
|
|
2,487
|
|
|
|
|
|||||||
2016
|
|
—
|
|
—
|
|
|
|
|
|||||||
2017
|
|
—
|
|
—
|
|
|
|
|
|||||||
2018
|
|
|
—
|
|
|
|
|
||||||||
|
|
|
60,947
|
|
|
|
|
||||||||
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
99,801
|
|
|
|
|
|
Annual Percentage Payout of Incurred Losses since Year of Acquisition, Net of Reinsurance
|
|||||||||||||||||||
Year of Acquisition
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Year 6
|
Year 7
|
Year 8
|
Year 9
|
Year 10
|
||||||||||
2009 - All lines of business
|
1.07
|
%
|
7.73
|
%
|
10.56
|
%
|
2.27
|
%
|
8.71
|
%
|
6.12
|
%
|
3.21
|
%
|
7.55
|
%
|
3.57
|
%
|
4.34
|
%
|
2010 - All lines of business
|
13.72
|
%
|
15.73
|
%
|
21.40
|
%
|
10.67
|
%
|
3.61
|
%
|
3.69
|
%
|
2.25
|
%
|
3.79
|
%
|
2.07
|
%
|
|
|
2011 - All lines of business
|
23.37
|
%
|
14.51
|
%
|
(1.99
|
)%
|
(27.39
|
)%
|
(2.48
|
)%
|
3.47
|
%
|
(3.05
|
)%
|
4.01
|
%
|
|
|
||
2012 - All lines of business
|
1.19
|
%
|
24.87
|
%
|
15.69
|
%
|
11.77
|
%
|
9.34
|
%
|
4.24
|
%
|
5.10
|
%
|
|
|
|
|||
2013 - All lines of business
|
25.35
|
%
|
21.26
|
%
|
15.65
|
%
|
10.82
|
%
|
5.22
|
%
|
3.70
|
%
|
|
|
|
|
||||
2014 - All lines of business
|
33.66
|
%
|
23.78
|
%
|
11.07
|
%
|
7.00
|
%
|
3.75
|
%
|
|
|
|
|
|
|||||
2015 - All lines of business
|
16.74
|
%
|
16.81
|
%
|
11.72
|
%
|
9.62
|
%
|
|
|
|
|
|
|
||||||
2015 - Workers' compensation
|
13.11
|
%
|
16.29
|
%
|
10.81
|
%
|
9.28
|
%
|
|
|
|
|
|
|
||||||
2016 - All lines of business
|
7.83
|
%
|
9.43
|
%
|
8.17
|
%
|
|
|
|
|
|
|
|
|||||||
2016 - Asbestos
|
3.59
|
%
|
8.90
|
%
|
9.37
|
%
|
|
|
|
|
|
|
|
|||||||
2016 - Environment
|
6.10
|
%
|
12.67
|
%
|
9.89
|
%
|
|
|
|
|
|
|
|
|||||||
2016 - Workers' Compensation
|
9.71
|
%
|
8.41
|
%
|
6.63
|
%
|
|
|
|
|
|
|
|
|||||||
2017 - All lines of business
|
8.24
|
%
|
7.71
|
%
|
|
|
|
|
|
|
|
|
||||||||
2017 - Asbestos
|
2.57
|
%
|
4.86
|
%
|
|
|
|
|
|
|
|
|
||||||||
2017 - General Casualty
|
19.44
|
%
|
18.48
|
%
|
|
|
|
|
|
|
|
|
||||||||
2018 - All lines of business
|
12.89
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||
2018 - General Casualty
|
13.29
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||
2018 - Workers' Compensation
|
1.84
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||
2018 - Marine, Aviation & Transit
|
24.88
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||
2018 - Professional Indemnity/Directors & Officers
|
21.35
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||
2018 - Motor
|
11.38
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||
2018 - Property
|
15.00
|
%
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance as at January 1
|
$
|
240,873
|
|
|
$
|
212,122
|
|
|
$
|
201,017
|
|
Less: reinsurance reserves recoverable
|
40,531
|
|
|
30,009
|
|
|
25,852
|
|
|||
Net balance as at January 1
|
200,342
|
|
|
182,113
|
|
|
175,165
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
||||||
Current period
|
83,627
|
|
|
90,359
|
|
|
71,358
|
|
|||
Prior periods
|
(13,817
|
)
|
|
(20,940
|
)
|
|
(12,971
|
)
|
|||
Total net incurred losses and LAE
|
69,810
|
|
|
69,419
|
|
|
58,387
|
|
|||
Net paid losses:
|
|
|
|
|
|
||||||
Current period
|
(35,537
|
)
|
|
(24,571
|
)
|
|
(23,582
|
)
|
|||
Prior periods
|
(28,969
|
)
|
|
(31,107
|
)
|
|
(24,416
|
)
|
|||
Total net paid losses
|
(64,506
|
)
|
|
(55,678
|
)
|
|
(47,998
|
)
|
|||
Effect of exchange rate movement
|
(3,130
|
)
|
|
4,488
|
|
|
(3,441
|
)
|
|||
Net balance as at December 31
|
202,516
|
|
|
200,342
|
|
|
182,113
|
|
|||
Plus: reinsurance reserves recoverable
|
38,768
|
|
|
40,531
|
|
|
30,009
|
|
|||
Balance as at December 31
|
$
|
241,284
|
|
|
$
|
240,873
|
|
|
$
|
212,122
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
|
Prior
Period
|
|
Current
Period
|
|
Total
|
||||||||||||||||||
Net losses paid
|
$
|
28,969
|
|
|
$
|
35,537
|
|
|
$
|
64,506
|
|
|
$
|
31,107
|
|
|
$
|
24,571
|
|
|
$
|
55,678
|
|
|
$
|
24,416
|
|
|
$
|
23,582
|
|
|
$
|
47,998
|
|
Net change in case and LAE reserves
|
(10,161
|
)
|
|
16,492
|
|
|
6,331
|
|
|
(13,324
|
)
|
|
21,662
|
|
|
8,338
|
|
|
(13,115
|
)
|
|
12,967
|
|
|
(148
|
)
|
|||||||||
Net change in IBNR reserves
|
(27,507
|
)
|
|
31,598
|
|
|
4,091
|
|
|
(35,650
|
)
|
|
43,329
|
|
|
7,679
|
|
|
(20,543
|
)
|
|
34,243
|
|
|
13,700
|
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
(8,699
|
)
|
|
83,627
|
|
|
74,928
|
|
|
(17,867
|
)
|
|
89,562
|
|
|
71,695
|
|
|
(9,242
|
)
|
|
70,792
|
|
|
61,550
|
|
|||||||||
Increase in provisions for bad debt
|
—
|
|
|
—
|
|
|
—
|
|
|
89
|
|
|
70
|
|
|
159
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
—
|
|
|
—
|
|
|
—
|
|
|
(442
|
)
|
|
727
|
|
|
285
|
|
|
(421
|
)
|
|
566
|
|
|
145
|
|
|||||||||
Amortization of fair value adjustments
|
(5,118
|
)
|
|
—
|
|
|
(5,118
|
)
|
|
(2,720
|
)
|
|
—
|
|
|
(2,720
|
)
|
|
(3,308
|
)
|
|
—
|
|
|
(3,308
|
)
|
|||||||||
Net incurred losses and LAE
|
$
|
(13,817
|
)
|
|
$
|
83,627
|
|
|
$
|
69,810
|
|
|
$
|
(20,940
|
)
|
|
$
|
90,359
|
|
|
$
|
69,419
|
|
|
$
|
(12,971
|
)
|
|
$
|
71,358
|
|
|
$
|
58,387
|
|
|
2018
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Marine, Aviation and Transit
|
$
|
32,999
|
|
|
$
|
36,011
|
|
|
$
|
69,010
|
|
|
$
|
21,460
|
|
|
$
|
24,207
|
|
|
$
|
45,667
|
|
Binding Authorities
|
28,512
|
|
|
59,302
|
|
|
87,814
|
|
|
26,601
|
|
|
57,016
|
|
|
83,617
|
|
||||||
Reinsurance
|
18,547
|
|
|
27,653
|
|
|
46,200
|
|
|
15,180
|
|
|
24,823
|
|
|
40,003
|
|
||||||
Accident and Health
|
4,972
|
|
|
6,348
|
|
|
11,320
|
|
|
4,225
|
|
|
5,837
|
|
|
10,062
|
|
||||||
Non-Marine Direct and Facultative
|
9,855
|
|
|
11,207
|
|
|
21,062
|
|
|
8,529
|
|
|
9,389
|
|
|
17,918
|
|
||||||
Total
|
$
|
94,885
|
|
|
$
|
140,521
|
|
|
$
|
235,406
|
|
|
$
|
75,995
|
|
|
$
|
121,272
|
|
|
$
|
197,267
|
|
Fair value adjustments
|
|
|
|
|
3,476
|
|
|
|
|
|
|
2,847
|
|
||||||||||
ULAE
|
|
|
|
|
2,402
|
|
|
|
|
|
|
2,402
|
|
||||||||||
Total
|
|
|
|
|
$
|
241,284
|
|
|
|
|
|
|
$
|
202,516
|
|
|
2017
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Marine, Aviation and Transit
|
$
|
24,581
|
|
|
$
|
46,138
|
|
|
$
|
70,719
|
|
|
$
|
20,177
|
|
|
$
|
28,551
|
|
|
$
|
48,728
|
|
Binding Authorities
|
26,115
|
|
|
51,896
|
|
|
78,011
|
|
|
24,158
|
|
|
49,486
|
|
|
73,644
|
|
||||||
Reinsurance
|
14,381
|
|
|
34,489
|
|
|
48,870
|
|
|
13,815
|
|
|
26,336
|
|
|
40,151
|
|
||||||
Accident and Health
|
3,716
|
|
|
5,518
|
|
|
9,234
|
|
|
3,296
|
|
|
4,994
|
|
|
8,290
|
|
||||||
Non-Marine Direct and Facultative
|
9,570
|
|
|
12,467
|
|
|
22,037
|
|
|
9,444
|
|
|
9,665
|
|
|
19,109
|
|
||||||
Total
|
$
|
78,363
|
|
|
$
|
150,508
|
|
|
$
|
228,871
|
|
|
$
|
70,890
|
|
|
$
|
119,032
|
|
|
$
|
189,922
|
|
Fair value adjustments
|
|
|
|
|
9,547
|
|
|
|
|
|
|
7,965
|
|
||||||||||
ULAE
|
|
|
|
|
2,455
|
|
|
|
|
|
|
2,455
|
|
||||||||||
Total
|
|
|
|
|
$
|
240,873
|
|
|
|
|
|
|
$
|
200,342
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
||||||||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
|
As of December 31, 2018
|
|||||||||||||||||||||||||||||||||
Accident Year
|
2009 (unaudited)
|
2010 (unaudited)
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
IBNR(1)
|
Cumulative Number of Claims
|
|||||||||||||||||||||||
2008 and Prior
|
500,211
|
|
503,236
|
|
549,063
|
|
538,463
|
|
521,835
|
|
519,162
|
|
515,066
|
|
512,187
|
|
510,687
|
|
499,948
|
|
|
5,514
|
|
1,439
|
|
|||||||||||
2009
|
27,570
|
|
40,073
|
|
56,949
|
|
51,804
|
|
48,592
|
|
47,663
|
|
45,919
|
|
45,197
|
|
44,947
|
|
54,509
|
|
|
1,112
|
|
216
|
|
|||||||||||
2010
|
|
26,676
|
|
64,641
|
|
57,524
|
|
51,433
|
|
47,309
|
|
45,776
|
|
45,293
|
|
44,049
|
|
43,501
|
|
|
863
|
|
280
|
|
||||||||||||
2011
|
|
|
85,641
|
|
84,006
|
|
72,297
|
|
70,524
|
|
68,799
|
|
67,505
|
|
66,773
|
|
66,317
|
|
|
1,487
|
|
378
|
|
|||||||||||||
2012
|
|
|
|
70,040
|
|
57,094
|
|
55,745
|
|
53,582
|
|
51,800
|
|
50,880
|
|
50,399
|
|
|
989
|
|
517
|
|
||||||||||||||
2013
|
|
|
|
|
58,144
|
|
63,518
|
|
57,599
|
|
54,288
|
|
51,534
|
|
51,894
|
|
|
2,405
|
|
829
|
|
|||||||||||||||
2014
|
|
|
|
|
|
68,975
|
|
69,230
|
|
65,812
|
|
60,255
|
|
57,384
|
|
|
5,237
|
|
1,290
|
|
||||||||||||||||
2015
|
|
|
|
|
|
|
69,347
|
|
71,112
|
|
63,198
|
|
59,906
|
|
|
9,190
|
|
2,183
|
|
|||||||||||||||||
2016
|
|
|
|
|
|
|
|
72,753
|
|
74,799
|
|
69,704
|
|
|
14,229
|
|
3,856
|
|
||||||||||||||||||
2017
|
|
|
|
|
|
|
|
|
89,814
|
|
94,485
|
|
|
27,401
|
|
6,287
|
|
|||||||||||||||||||
2018
|
|
|
|
|
|
|
|
|
|
84,612
|
|
|
52,845
|
|
5,590
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,132,659
|
|
|
$
|
121,272
|
|
22,865
|
|
|||||||||||||||||
(1) Total of IBNR plus expected development on reported losses.
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|||||||||||||||||||||||||||||||||
|
For The Years Ended December 31,
|
|
|
|
||||||||||||||||||||||||||||||||
Accident Year
|
2009 (unaudited)
|
2010 (unaudited)
|
2011 (unaudited)
|
2012 (unaudited)
|
2013 (unaudited)
|
2014 (unaudited)
|
2015 (unaudited)
|
2016 (unaudited)
|
2017 (unaudited)
|
2018
|
|
|
|
|||||||||||||||||||||||
2008 and Prior
|
$
|
438,313
|
|
$
|
461,160
|
|
$
|
472,617
|
|
$
|
480,751
|
|
$
|
488,939
|
|
$
|
492,516
|
|
$
|
496,718
|
|
$
|
498,426
|
|
$
|
499,533
|
|
$
|
497,063
|
|
|
|
|
|||
2009
|
11,910
|
|
27,487
|
|
34,408
|
|
37,887
|
|
39,882
|
|
41,069
|
|
41,741
|
|
42,023
|
|
42,278
|
|
43,212
|
|
|
|
|
|||||||||||||
2010
|
|
11,425
|
|
25,006
|
|
32,075
|
|
36,349
|
|
38,815
|
|
39,829
|
|
40,416
|
|
40,989
|
|
41,151
|
|
|
|
|
||||||||||||||
2011
|
|
|
16,991
|
|
39,667
|
|
51,975
|
|
58,114
|
|
62,012
|
|
63,351
|
|
64,631
|
|
64,102
|
|
|
|
|
|||||||||||||||
2012
|
|
|
|
11,211
|
|
31,366
|
|
37,869
|
|
42,026
|
|
44,308
|
|
45,194
|
|
46,757
|
|
|
|
|
||||||||||||||||
2013
|
|
|
|
|
14,552
|
|
31,972
|
|
40,314
|
|
43,375
|
|
45,249
|
|
45,963
|
|
|
|
|
|||||||||||||||||
2014
|
|
|
|
|
|
17,524
|
|
34,232
|
|
41,425
|
|
46,663
|
|
48,298
|
|
|
|
|
||||||||||||||||||
2015
|
|
|
|
|
|
|
11,993
|
|
29,562
|
|
38,806
|
|
44,324
|
|
|
|
|
|||||||||||||||||||
2016
|
|
|
|
|
|
|
|
13,665
|
|
34,408
|
|
43,992
|
|
|
|
|
||||||||||||||||||||
2017
|
|
|
|
|
|
|
|
|
14,312
|
|
47,500
|
|
|
|
|
|||||||||||||||||||||
2018
|
|
|
|
|
|
|
|
|
|
13,030
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
935,392
|
|
|
|
|
||||||||||||||||||||
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
$
|
197,267
|
|
|
|
|
|
2018
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
197,267
|
|
Reinsurance recoverable on unpaid losses
|
38,139
|
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses and fair value adjustments
|
$
|
235,406
|
|
|
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
|
22.47
|
%
|
32.32
|
%
|
14.77
|
%
|
8.28
|
%
|
4.37
|
%
|
1.93
|
%
|
1.90
|
%
|
0.35
|
%
|
0.42
|
%
|
1.71
|
%
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance as at January 1
|
$
|
1,207,743
|
|
|
$
|
1,059,382
|
|
|
$
|
933,678
|
|
Less: reinsurance reserves recoverable
|
452,017
|
|
|
357,231
|
|
|
299,783
|
|
|||
Net balance as at January 1
|
755,726
|
|
|
702,151
|
|
|
633,895
|
|
|||
Net incurred losses and LAE:
|
|
|
|
|
|
||||||
Current period
|
578,892
|
|
|
341,628
|
|
|
415,829
|
|
|||
Prior periods
|
94,491
|
|
|
(26,822
|
)
|
|
(14,236
|
)
|
|||
Total net incurred losses and LAE
|
673,383
|
|
|
314,806
|
|
|
401,593
|
|
|||
Net paid losses:
|
|
|
|
|
|
||||||
Current period
|
(150,778
|
)
|
|
(54,867
|
)
|
|
(52,128
|
)
|
|||
Prior periods
|
(326,352
|
)
|
|
(252,926
|
)
|
|
(199,125
|
)
|
|||
Total net paid losses
|
(477,130
|
)
|
|
(307,793
|
)
|
|
(251,253
|
)
|
|||
Effect of exchange rate movement
|
(9,481
|
)
|
|
15,169
|
|
|
(15,984
|
)
|
|||
Acquired on purchase of subsidiaries
|
192,981
|
|
|
—
|
|
|
—
|
|
|||
Assumed business
|
10,268
|
|
|
31,393
|
|
|
—
|
|
|||
Ceded business
|
—
|
|
|
—
|
|
|
(66,100
|
)
|
|||
Net balance as at December 31
|
1,145,747
|
|
|
755,726
|
|
|
702,151
|
|
|||
Plus: reinsurance reserves recoverable
|
462,950
|
|
|
452,017
|
|
|
357,231
|
|
|||
Balance as at December 31
|
$
|
1,608,697
|
|
|
$
|
1,207,743
|
|
|
$
|
1,059,382
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
Prior
Period |
|
Current
Period |
|
Total
|
|
Prior
Period |
|
Current
Period |
|
Total
|
|
Prior
Period |
|
Current
Period |
|
Total
|
||||||||||||||||||
Net losses paid
|
$
|
326,352
|
|
|
$
|
150,778
|
|
|
$
|
477,130
|
|
|
$
|
252,926
|
|
|
$
|
54,867
|
|
|
$
|
307,793
|
|
|
$
|
199,125
|
|
|
$
|
52,128
|
|
|
$
|
251,253
|
|
Net change in case and LAE reserves
|
(81,491
|
)
|
|
157,378
|
|
|
75,887
|
|
|
(63,785
|
)
|
|
95,470
|
|
|
31,685
|
|
|
(51,309
|
)
|
|
124,358
|
|
|
73,049
|
|
|||||||||
Net change in IBNR reserves
|
(144,212
|
)
|
|
258,091
|
|
|
113,879
|
|
|
(208,244
|
)
|
|
184,704
|
|
|
(23,540
|
)
|
|
(156,546
|
)
|
|
232,189
|
|
|
75,643
|
|
|||||||||
Increase (reduction) in estimates of net ultimate losses
|
100,649
|
|
|
566,247
|
|
|
666,896
|
|
|
(19,103
|
)
|
|
335,041
|
|
|
315,938
|
|
|
(8,730
|
)
|
|
408,675
|
|
|
399,945
|
|
|||||||||
Increase (reduction) in provisions for unallocated LAE
|
(5,892
|
)
|
|
12,645
|
|
|
6,753
|
|
|
(6,774
|
)
|
|
6,587
|
|
|
(187
|
)
|
|
(3,611
|
)
|
|
7,154
|
|
|
3,543
|
|
|||||||||
Amortization of fair value adjustments
|
(266
|
)
|
|
—
|
|
|
(266
|
)
|
|
(945
|
)
|
|
—
|
|
|
(945
|
)
|
|
(1,895
|
)
|
|
—
|
|
|
(1,895
|
)
|
|||||||||
Net incurred losses and LAE
|
$
|
94,491
|
|
|
$
|
578,892
|
|
|
$
|
673,383
|
|
|
$
|
(26,822
|
)
|
|
$
|
341,628
|
|
|
$
|
314,806
|
|
|
$
|
(14,236
|
)
|
|
$
|
415,829
|
|
|
$
|
401,593
|
|
|
2018
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Casualty
|
$
|
177,432
|
|
|
$
|
331,432
|
|
|
$
|
508,864
|
|
|
$
|
137,828
|
|
|
$
|
282,026
|
|
|
$
|
419,854
|
|
Marine
|
185,084
|
|
|
182,453
|
|
|
367,537
|
|
|
163,889
|
|
|
133,426
|
|
|
297,315
|
|
||||||
Property
|
317,102
|
|
|
123,511
|
|
|
440,613
|
|
|
151,774
|
|
|
65,522
|
|
|
217,296
|
|
||||||
Aerospace
|
67,203
|
|
|
40,416
|
|
|
107,619
|
|
|
45,879
|
|
|
36,167
|
|
|
82,046
|
|
||||||
Workers' Compensation
|
49,373
|
|
|
110,082
|
|
|
159,455
|
|
|
33,759
|
|
|
68,969
|
|
|
102,728
|
|
||||||
Total
|
$
|
796,194
|
|
|
$
|
787,894
|
|
|
$
|
1,584,088
|
|
|
$
|
533,129
|
|
|
$
|
586,110
|
|
|
$
|
1,119,239
|
|
Fair value adjustments
|
|
|
|
|
(467
|
)
|
|
|
|
|
|
1,432
|
|
||||||||||
ULAE
|
|
|
|
|
25,076
|
|
|
|
|
|
|
25,076
|
|
||||||||||
Total
|
|
|
|
|
$
|
1,608,697
|
|
|
|
|
|
|
$
|
1,145,747
|
|
|
2017
|
||||||||||||||||||||||
|
Gross
|
|
Net
|
||||||||||||||||||||
|
OLR
|
|
IBNR
|
|
Total
|
|
OLR
|
|
IBNR
|
|
Total
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||||||||||||
Casualty
|
$
|
139,200
|
|
|
$
|
282,789
|
|
|
$
|
421,989
|
|
|
$
|
98,070
|
|
|
$
|
188,518
|
|
|
$
|
286,588
|
|
Marine
|
130,962
|
|
|
118,375
|
|
|
249,337
|
|
|
94,115
|
|
|
69,828
|
|
|
163,943
|
|
||||||
Property
|
208,777
|
|
|
89,963
|
|
|
298,740
|
|
|
115,148
|
|
|
39,280
|
|
|
154,428
|
|
||||||
Aerospace
|
63,920
|
|
|
26,070
|
|
|
89,990
|
|
|
40,781
|
|
|
17,055
|
|
|
57,836
|
|
||||||
Workers' Compensation
|
48,118
|
|
|
82,024
|
|
|
130,142
|
|
|
31,213
|
|
|
41,920
|
|
|
73,133
|
|
||||||
Total
|
$
|
590,977
|
|
|
$
|
599,221
|
|
|
$
|
1,190,198
|
|
|
$
|
379,327
|
|
|
$
|
356,601
|
|
|
$
|
735,928
|
|
Fair value adjustments
|
|
|
|
|
(555
|
)
|
|
|
|
|
|
1,698
|
|
||||||||||
ULAE
|
|
|
|
|
18,100
|
|
|
|
|
|
|
18,100
|
|
||||||||||
Total
|
|
|
|
|
$
|
1,207,743
|
|
|
|
|
|
|
$
|
755,726
|
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
As of December 31, 2018
|
|||||||||||||||||||||||
Accident Year
|
|
2014
(Unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
IBNR(1)
|
|
Cumulative Number of Claims
|
|||||||||||||
2008 and Prior
|
|
$
|
60,044
|
|
|
$
|
60,046
|
|
|
$
|
60,119
|
|
|
$
|
60,041
|
|
|
$
|
60,077
|
|
|
$
|
—
|
|
|
2,080
|
|
2009
|
|
20,026
|
|
|
20,085
|
|
|
20,085
|
|
|
20,089
|
|
|
20,261
|
|
|
3
|
|
|
463
|
|
||||||
2010
|
|
16,173
|
|
|
17,320
|
|
|
17,406
|
|
|
18,085
|
|
|
18,103
|
|
|
171
|
|
|
728
|
|
||||||
2011
|
|
20,969
|
|
|
25,275
|
|
|
25,633
|
|
|
24,861
|
|
|
25,301
|
|
|
816
|
|
|
2,034
|
|
||||||
2012
|
|
56,901
|
|
|
48,179
|
|
|
43,901
|
|
|
40,082
|
|
|
39,468
|
|
|
978
|
|
|
3,121
|
|
||||||
2013
|
|
72,918
|
|
|
66,628
|
|
|
77,630
|
|
|
76,072
|
|
|
78,777
|
|
|
6,811
|
|
|
4,974
|
|
||||||
2014
|
|
91,491
|
|
|
92,600
|
|
|
92,857
|
|
|
90,459
|
|
|
90,685
|
|
|
12,504
|
|
|
5,694
|
|
||||||
2015
|
|
|
|
104,603
|
|
|
111,262
|
|
|
110,453
|
|
|
123,529
|
|
|
27,687
|
|
|
4,698
|
|
|||||||
2016
|
|
|
|
|
|
125,456
|
|
|
129,264
|
|
|
140,765
|
|
|
41,362
|
|
|
4,363
|
|
||||||||
2017
|
|
|
|
|
|
|
|
137,600
|
|
|
162,707
|
|
|
72,210
|
|
|
4,613
|
||||||||||
2018
|
|
|
|
|
|
|
|
|
|
159,331
|
|
|
119,484
|
|
|
2,982
|
|||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
919,004
|
|
|
$
|
282,026
|
|
|
35,750
|
|
|||||||
(1) Total of IBNR plus expected development on reported losses.
|
|||||||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|
|||||||||||||||||||||
Accident Year
|
|
2014
(Unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
|
|
|
|||||||||||||
2008 and Prior
|
|
$
|
60,044
|
|
|
$
|
60,046
|
|
|
$
|
60,119
|
|
|
$
|
60,041
|
|
|
$
|
60,077
|
|
|
|
|
|
|||
2009
|
|
20,026
|
|
|
20,085
|
|
|
20,085
|
|
|
20,089
|
|
|
20,261
|
|
|
|
|
|
||||||||
2010
|
|
15,113
|
|
|
17,320
|
|
|
17,406
|
|
|
18,085
|
|
|
18,103
|
|
|
|
|
|
||||||||
2011
|
|
15,605
|
|
|
20,945
|
|
|
23,612
|
|
|
24,176
|
|
|
24,806
|
|
|
|
|
|
||||||||
2012
|
|
18,348
|
|
|
29,436
|
|
|
32,625
|
|
|
33,873
|
|
|
36,082
|
|
|
|
|
|
||||||||
2013
|
|
23,056
|
|
|
30,400
|
|
|
50,018
|
|
|
54,570
|
|
|
60,273
|
|
|
|
|
|
||||||||
2014
|
|
5,737
|
|
|
21,884
|
|
|
37,575
|
|
|
50,740
|
|
|
64,658
|
|
|
|
|
|
||||||||
2015
|
|
|
|
8,121
|
|
|
27,389
|
|
|
49,136
|
|
|
68,363
|
|
|
|
|
|
|||||||||
2016
|
|
|
|
|
|
4,659
|
|
|
42,999
|
|
|
75,019
|
|
|
|
|
|
||||||||||
2017
|
|
|
|
|
|
|
|
9,992
|
|
|
50,704
|
|
|
|
|
|
|||||||||||
2018
|
|
|
|
|
|
|
|
|
|
20,804
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
499,150
|
|
|
|
|
|
||||||||||
|
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
419,854
|
|
|
|
|
|
|
2018
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
419,854
|
|
Reinsurance recoverable on unpaid losses
|
89,010
|
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses and fair value adjustments
|
$
|
508,864
|
|
|
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
|
||||||||||
Casualty
|
7.1
|
%
|
21.4
|
%
|
16.7
|
%
|
20.8
|
%
|
12.6
|
%
|
8.3
|
%
|
1.7
|
%
|
1.6
|
%
|
—
|
%
|
0.5
|
%
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
As of December 31, 2018
|
||||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
IBNR(1)
|
|
Cumulative Number of Claims
|
||||||||||||
2008 and Prior
|
|
$
|
16,526
|
|
|
$
|
16,557
|
|
|
$
|
16,600
|
|
|
$
|
16,620
|
|
|
$
|
16,644
|
|
|
$
|
—
|
|
|
1,361
|
2009
|
|
10,420
|
|
|
10,321
|
|
|
10,294
|
|
|
10,307
|
|
|
10,308
|
|
|
—
|
|
|
629
|
||||||
2010
|
|
22,356
|
|
|
19,282
|
|
|
19,123
|
|
|
19,185
|
|
|
19,054
|
|
|
265
|
|
|
1,026
|
||||||
2011
|
|
29,616
|
|
|
27,854
|
|
|
27,430
|
|
|
27,469
|
|
|
27,809
|
|
|
392
|
|
|
1,953
|
||||||
2012
|
|
48,187
|
|
|
51,686
|
|
|
51,341
|
|
|
50,073
|
|
|
50,877
|
|
|
421
|
|
|
2,414
|
||||||
2013
|
|
62,952
|
|
|
55,068
|
|
|
52,846
|
|
|
53,780
|
|
|
57,059
|
|
|
99
|
|
|
2,210
|
||||||
2014
|
|
50,259
|
|
|
53,650
|
|
|
48,624
|
|
|
55,074
|
|
|
50,713
|
|
|
601
|
|
|
3,931
|
||||||
2015
|
|
|
|
71,122
|
|
|
70,134
|
|
|
79,611
|
|
|
81,159
|
|
|
2,640
|
|
|
5,605
|
|||||||
2016
|
|
|
|
|
|
82,859
|
|
|
83,670
|
|
|
87,791
|
|
|
14,330
|
|
|
6,679
|
||||||||
2017
|
|
|
|
|
|
|
|
131,200
|
|
|
159,664
|
|
|
50,006
|
|
|
7,799
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
168,750
|
|
|
64,672
|
|
|
6,302
|
||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
729,829
|
|
|
$
|
133,426
|
|
|
39,909
|
|||||||
(1) Total of IBNR plus expected development on reported losses.
|
||||||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|
||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
|
|
|
||||||||||||
2008 and Prior
|
|
$
|
16,518
|
|
|
$
|
16,557
|
|
|
$
|
16,600
|
|
|
$
|
16,620
|
|
|
$
|
16,644
|
|
|
|
|
|
||
2009
|
|
10,298
|
|
|
10,309
|
|
|
10,291
|
|
|
10,298
|
|
|
10,308
|
|
|
|
|
|
|||||||
2010
|
|
16,307
|
|
|
18,337
|
|
|
18,415
|
|
|
18,386
|
|
|
18,450
|
|
|
|
|
|
|||||||
2011
|
|
24,366
|
|
|
25,419
|
|
|
26,392
|
|
|
26,639
|
|
|
26,748
|
|
|
|
|
|
|||||||
2012
|
|
38,547
|
|
|
42,684
|
|
|
44,509
|
|
|
45,294
|
|
|
45,742
|
|
|
|
|
|
|||||||
2013
|
|
29,186
|
|
|
38,324
|
|
|
42,405
|
|
|
44,863
|
|
|
46,921
|
|
|
|
|
|
|||||||
2014
|
|
10,930
|
|
|
24,933
|
|
|
32,463
|
|
|
36,908
|
|
|
42,560
|
|
|
|
|
|
|||||||
2015
|
|
|
|
10,883
|
|
|
30,685
|
|
|
50,222
|
|
|
56,305
|
|
|
|
|
|
||||||||
2016
|
|
|
|
|
|
12,200
|
|
|
42,041
|
|
|
57,764
|
|
|
|
|
|
|||||||||
2017
|
|
|
|
|
|
|
|
25,417
|
|
|
69,437
|
|
|
|
|
|
||||||||||
2018
|
|
|
|
|
|
|
|
|
|
41,635
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
432,514
|
|
|
|
|
|
|||||||||
|
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
297,315
|
|
|
|
|
|
|
2018
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
297,315
|
|
Reinsurance recoverable on unpaid losses
|
70,222
|
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses and fair value adjustments
|
$
|
367,537
|
|
|
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
|
||||||||||
Marine
|
17.9
|
%
|
28.4
|
%
|
18.2
|
%
|
7.9
|
%
|
5.7
|
%
|
4.8
|
%
|
0.5
|
%
|
0.1
|
%
|
0.2
|
%
|
0.1
|
%
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
As of December 31, 2018
|
||||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
IBNR(1)
|
|
Cumulative Number of Claims
|
||||||||||||
2008 and Prior
|
|
$
|
84,812
|
|
|
$
|
84,652
|
|
|
$
|
84,265
|
|
|
$
|
84,500
|
|
|
$
|
82,172
|
|
|
$
|
—
|
|
|
1,835
|
2009
|
|
28,360
|
|
|
27,824
|
|
|
28,297
|
|
|
28,550
|
|
|
31,831
|
|
|
—
|
|
|
1,060
|
||||||
2010
|
|
74,412
|
|
|
72,959
|
|
|
71,600
|
|
|
71,661
|
|
|
71,679
|
|
|
—
|
|
|
1,561
|
||||||
2011
|
|
90,707
|
|
|
89,271
|
|
|
89,305
|
|
|
88,991
|
|
|
88,919
|
|
|
—
|
|
|
1,612
|
||||||
2012
|
|
65,516
|
|
|
61,422
|
|
|
60,420
|
|
|
61,350
|
|
|
58,443
|
|
|
—
|
|
|
1,495
|
||||||
2013
|
|
77,944
|
|
|
64,848
|
|
|
64,509
|
|
|
63,673
|
|
|
61,930
|
|
|
—
|
|
|
1,956
|
||||||
2014
|
|
58,855
|
|
|
43,619
|
|
|
42,917
|
|
|
43,308
|
|
|
41,258
|
|
|
846
|
|
|
2,077
|
||||||
2015
|
|
|
|
78,721
|
|
|
76,362
|
|
|
70,132
|
|
|
70,018
|
|
|
2,064
|
|
|
5,580
|
|||||||
2016
|
|
|
|
|
|
87,266
|
|
|
94,995
|
|
|
94,530
|
|
|
4,690
|
|
|
6,710
|
||||||||
2017
|
|
|
|
|
|
|
|
155,053
|
|
|
171,510
|
|
|
19,966
|
|
|
7,766
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
164,155
|
|
|
37,956
|
|
|
4,383
|
||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
936,445
|
|
|
$
|
65,522
|
|
|
36,035
|
|||||||
(1) Total of IBNR plus expected development on reported losses.
|
||||||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|
||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
|
|
|
||||||||||||
2008 and Prior
|
|
$
|
84,362
|
|
|
$
|
84,594
|
|
|
$
|
84,265
|
|
|
$
|
84,278
|
|
|
$
|
80,906
|
|
|
|
|
|
||
2009
|
|
27,693
|
|
|
27,731
|
|
|
28,088
|
|
|
28,325
|
|
|
31,607
|
|
|
|
|
|
|||||||
2010
|
|
68,605
|
|
|
71,491
|
|
|
71,600
|
|
|
71,661
|
|
|
71,679
|
|
|
|
|
|
|||||||
2011
|
|
86,986
|
|
|
88,197
|
|
|
88,697
|
|
|
88,944
|
|
|
88,919
|
|
|
|
|
|
|||||||
2012
|
|
47,879
|
|
|
51,935
|
|
|
54,072
|
|
|
55,027
|
|
|
55,222
|
|
|
|
|
|
|||||||
2013
|
|
30,763
|
|
|
46,146
|
|
|
50,932
|
|
|
52,982
|
|
|
59,070
|
|
|
|
|
|
|||||||
2014
|
|
5,470
|
|
|
18,727
|
|
|
31,426
|
|
|
34,347
|
|
|
35,868
|
|
|
|
|
|
|||||||
2015
|
|
|
|
10,410
|
|
|
28,582
|
|
|
55,204
|
|
|
63,718
|
|
|
|
|
|
||||||||
2016
|
|
|
|
|
|
26,741
|
|
|
57,761
|
|
|
74,938
|
|
|
|
|
|
|||||||||
2017
|
|
|
|
|
|
|
|
37,369
|
|
|
98,107
|
|
|
|
|
|
||||||||||
2018
|
|
|
|
|
|
|
|
|
|
59,115
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
719,149
|
|
|
|
|
|
|||||||||
|
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
217,296
|
|
|
|
|
|
|
2018
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
217,296
|
|
Reinsurance recoverable on unpaid losses
|
223,317
|
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses and fair value adjustments
|
$
|
440,613
|
|
|
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
|
||||||||||
Property
|
22.8
|
%
|
31.6
|
%
|
28.0
|
%
|
8.5
|
%
|
3.0
|
%
|
4.0
|
%
|
0.2
|
%
|
0.2
|
%
|
0.3
|
%
|
0.2
|
%
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
As of December 31, 2018
|
|||||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
IBNR(1)
|
|
Cumulative Number of Claims
|
|||||||||||||
2008 and Prior
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
2009
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
2010
|
|
18,516
|
|
|
18,144
|
|
|
18,454
|
|
|
18,956
|
|
|
19,032
|
|
|
78
|
|
|
572
|
|
||||||
2011
|
|
58,771
|
|
|
57,244
|
|
|
57,668
|
|
|
58,102
|
|
|
59,637
|
|
|
215
|
|
|
2,188
|
|
||||||
2012
|
|
55,720
|
|
|
55,418
|
|
|
56,261
|
|
|
56,214
|
|
|
57,506
|
|
|
356
|
|
|
2,410
|
|
||||||
2013
|
|
72,065
|
|
|
70,148
|
|
|
70,475
|
|
|
74,847
|
|
|
77,341
|
|
|
801
|
|
|
2,549
|
|
||||||
2014
|
|
65,227
|
|
|
53,549
|
|
|
53,563
|
|
|
52,342
|
|
|
54,412
|
|
|
1,149
|
|
|
2,830
|
|
||||||
2015
|
|
|
|
66,347
|
|
|
69,500
|
|
|
72,503
|
|
|
73,175
|
|
|
1,874
|
|
|
2,922
|
|
|||||||
2016
|
|
|
|
|
|
37,728
|
|
|
44,912
|
|
|
48,093
|
|
|
6,853
|
|
|
2,783
|
|
||||||||
2017
|
|
|
|
|
|
|
|
31,257
|
|
|
35,050
|
|
|
1,585
|
|
|
2,809
|
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
59,448
|
|
|
23,256
|
|
|
1,682
|
|
||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
483,694
|
|
|
$
|
36,167
|
|
|
20,745
|
|
|||||||
(1) Total of IBNR plus expected development on reported losses
|
|||||||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|
|||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015 (unaudited)
|
|
2016 (unaudited)
|
|
2017 (unaudited)
|
|
2018
|
|
|
|
|
|||||||||||||
2008 and Prior
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|||
2009
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
||||||||
2010
|
|
15,471
|
|
|
16,615
|
|
|
17,218
|
|
|
18,274
|
|
|
18,558
|
|
|
|
|
|
||||||||
2011
|
|
53,812
|
|
|
55,170
|
|
|
55,850
|
|
|
56,427
|
|
|
57,020
|
|
|
|
|
|
||||||||
2012
|
|
45,950
|
|
|
49,381
|
|
|
52,191
|
|
|
53,668
|
|
|
54,859
|
|
|
|
|
|
||||||||
2013
|
|
50,856
|
|
|
59,845
|
|
|
63,417
|
|
|
68,735
|
|
|
72,721
|
|
|
|
|
|
||||||||
2014
|
|
17,307
|
|
|
31,165
|
|
|
38,439
|
|
|
40,686
|
|
|
43,805
|
|
|
|
|
|
||||||||
2015
|
|
|
|
32,375
|
|
|
52,180
|
|
|
60,813
|
|
|
63,986
|
|
|
|
|
|
|||||||||
2016
|
|
|
|
|
|
11,803
|
|
|
31,798
|
|
|
36,963
|
|
|
|
|
|
||||||||||
2017
|
|
|
|
|
|
|
|
10,389
|
|
|
28,200
|
|
|
|
|
|
|||||||||||
2018
|
|
|
|
|
|
|
|
|
|
25,536
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
401,648
|
|
|
|
|
|
||||||||||
|
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
82,046
|
|
|
|
|
|
|
2018
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
82,046
|
|
Reinsurance recoverable on unpaid losses
|
25,573
|
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses and fair value adjustments
|
$
|
107,619
|
|
|
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
|
||||||||||
Aerospace
|
34.6
|
%
|
31.4
|
%
|
11.9
|
%
|
4.8
|
%
|
4.9
|
%
|
3.7
|
%
|
2.1
|
%
|
3.3
|
%
|
1.5
|
%
|
—
|
%
|
Incurred Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
As of December 31, 2018
|
|||||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015
(unaudited)
|
|
2016
(unaudited)
|
|
2017
(unaudited)
|
|
2018
|
|
IBNR(1)
|
|
Cumulative Number of Claims
|
|||||||||||||
2008 and Prior
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
2009
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
2010
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
2011
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
2012
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
2013
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
2014
|
|
15,607
|
|
|
17,199
|
|
|
18,290
|
|
|
15,662
|
|
|
15,202
|
|
|
1,755
|
|
|
1,062
|
|
||||||
2015
|
|
|
|
54,977
|
|
|
55,505
|
|
|
50,103
|
|
|
47,338
|
|
|
6,620
|
|
|
2,518
|
|
|||||||
2016
|
|
|
|
|
|
62,942
|
|
|
54,121
|
|
|
54,793
|
|
|
12,404
|
|
|
2,489
|
|
||||||||
2017
|
|
|
|
|
|
|
|
43,366
|
|
|
39,089
|
|
|
17,876
|
|
|
2,079
|
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
44,615
|
|
|
30,314
|
|
|
2,303
|
|
||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
201,037
|
|
|
$
|
68,969
|
|
|
10,451
|
|
|||||||
(1) Total of IBNR plus expected development on reported losses.
|
|||||||||||||||||||||||||||
Cumulative Paid Losses and Allocated Loss Adjustment Expenses, Net of Reinsurance
|
|
|
|
|
|||||||||||||||||||||||
|
|
For The Years Ended December 31,
|
|
|
|
|
|||||||||||||||||||||
Accident Year
|
|
2014
(unaudited)
|
|
2015
(unaudited)
|
|
2016
(unaudited)
|
|
2017
(unaudited)
|
|
2018
|
|
|
|
|
|||||||||||||
2008 and Prior
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|||
2009
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
||||||||
2010
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
||||||||
2011
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
||||||||
2012
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
||||||||
2013
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
||||||||
2014
|
|
1,491
|
|
|
6,079
|
|
|
9,279
|
|
|
11,431
|
|
|
12,242
|
|
|
|
|
|
||||||||
2015
|
|
|
|
6,361
|
|
|
20,194
|
|
|
30,439
|
|
|
35,311
|
|
|
|
|
|
|||||||||
2016
|
|
|
|
|
|
7,953
|
|
|
23,428
|
|
|
32,739
|
|
|
|
|
|
||||||||||
2017
|
|
|
|
|
|
|
|
5,477
|
|
|
13,509
|
|
|
|
|
|
|||||||||||
2018
|
|
|
|
|
|
|
|
|
|
4,508
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
98,309
|
|
|
|
|
|
||||||||||
|
|
|
|
Total outstanding liabilities for unpaid losses and LAE, net of reinsurance
|
|
$
|
102,728
|
|
|
|
|
|
|
2018
|
||
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$
|
102,728
|
|
Reinsurance recoverable on unpaid losses
|
56,727
|
|
|
Gross liability for unpaid losses and LAE before unallocated loss adjustment expenses and fair value adjustments
|
$
|
159,455
|
|
|
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
|
12.4
|
%
|
27.0
|
%
|
19.9
|
%
|
12.2
|
%
|
5.3
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
•
|
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.
|
|
|
December 31, 2018
|
||||||||||||||||||
|
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Fair Value Based on NAV as Practical Expedient
|
|
Total Fair
Value |
||||||||||
Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed maturity investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
510,245
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
510,245
|
|
U.K. government
|
|
—
|
|
|
300,631
|
|
|
—
|
|
|
—
|
|
|
300,631
|
|
|||||
Other government
|
|
—
|
|
|
793,810
|
|
|
—
|
|
|
—
|
|
|
793,810
|
|
|||||
Corporate
|
|
—
|
|
|
4,802,454
|
|
|
37,386
|
|
|
—
|
|
|
4,839,840
|
|
|||||
Municipal
|
|
—
|
|
|
130,265
|
|
|
—
|
|
|
—
|
|
|
130,265
|
|
|||||
Residential mortgage-backed
|
|
—
|
|
|
773,557
|
|
|
—
|
|
|
—
|
|
|
773,557
|
|
|||||
Commercial mortgage-backed
|
|
—
|
|
|
705,674
|
|
|
7,389
|
|
|
—
|
|
|
713,063
|
|
|||||
Asset-backed
|
|
—
|
|
|
627,360
|
|
|
9,121
|
|
|
—
|
|
|
636,481
|
|
|||||
|
|
$
|
—
|
|
|
$
|
8,643,996
|
|
|
$
|
53,896
|
|
|
$
|
—
|
|
|
$
|
8,697,892
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other assets included within funds held - directly managed
|
|
—
|
|
|
14,780
|
|
|
—
|
|
|
—
|
|
|
14,780
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Equities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Publicly traded equity investments
|
|
$
|
102,102
|
|
|
$
|
36,313
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
138,415
|
|
Privately held equity investments
|
|
—
|
|
|
—
|
|
|
228,710
|
|
|
—
|
|
|
228,710
|
|
|||||
|
|
$
|
102,102
|
|
|
$
|
36,313
|
|
|
$
|
228,710
|
|
|
$
|
—
|
|
|
$
|
367,125
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Hedge funds
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
852,584
|
|
|
$
|
852,584
|
|
Fixed income funds
|
|
—
|
|
|
290,864
|
|
|
—
|
|
|
112,994
|
|
|
403,858
|
|
|||||
Equity funds
|
|
—
|
|
|
100,440
|
|
|
—
|
|
|
233,241
|
|
|
333,681
|
|
|||||
Private equity funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
248,628
|
|
|
248,628
|
|
|||||
CLO equities
|
|
—
|
|
|
—
|
|
|
39,052
|
|
|
—
|
|
|
39,052
|
|
|||||
CLO equity fund
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,260
|
|
|
37,260
|
|
|||||
Private credit funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,381
|
|
|
33,381
|
|
|||||
Others
|
|
—
|
|
|
578
|
|
|
315
|
|
|
8,420
|
|
|
9,313
|
|
|||||
|
|
$
|
—
|
|
|
$
|
391,882
|
|
|
$
|
39,367
|
|
|
$
|
1,526,508
|
|
|
$
|
1,957,757
|
|
Total Investments
|
|
$
|
102,102
|
|
|
$
|
9,086,971
|
|
|
$
|
321,973
|
|
|
$
|
1,526,508
|
|
|
$
|
11,037,554
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
243,839
|
|
|
$
|
21,146
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
264,985
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reinsurance balances recoverable on paid and unpaid losses:
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
739,591
|
|
|
$
|
—
|
|
|
$
|
739,591
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
6,701
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,701
|
|
|
|
$
|
—
|
|
|
$
|
6,701
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,701
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Losses and LAE:
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,874,055
|
|
|
$
|
—
|
|
|
$
|
2,874,055
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
983
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
983
|
|
|
|
$
|
—
|
|
|
$
|
983
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
983
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Fair Value Based on NAV as Practical Expedient
|
|
Total Fair
Value |
||||||||||
Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed maturity investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. government and agency
|
|
$
|
—
|
|
|
$
|
628,073
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
628,073
|
|
U.K government
|
|
—
|
|
|
310,885
|
|
|
—
|
|
|
—
|
|
|
310,885
|
|
|||||
Other government
|
|
—
|
|
|
384,610
|
|
|
—
|
|
|
—
|
|
|
384,610
|
|
|||||
Corporate
|
|
—
|
|
|
4,106,493
|
|
|
67,178
|
|
|
—
|
|
|
4,173,671
|
|
|||||
Municipal
|
|
—
|
|
|
164,287
|
|
|
—
|
|
|
—
|
|
|
164,287
|
|
|||||
Residential mortgage-backed
|
|
—
|
|
|
315,103
|
|
|
3,080
|
|
|
—
|
|
|
318,183
|
|
|||||
Commercial mortgage-backed
|
|
—
|
|
|
611,240
|
|
|
21,494
|
|
|
—
|
|
|
632,734
|
|
|||||
Asset-backed
|
|
—
|
|
|
611,620
|
|
|
27,892
|
|
|
—
|
|
|
639,512
|
|
|||||
|
|
$
|
—
|
|
|
$
|
7,132,311
|
|
|
$
|
119,644
|
|
|
$
|
—
|
|
|
$
|
7,251,955
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other assets included within funds held - directly managed
|
|
$
|
—
|
|
|
$
|
14,554
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,554
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Equities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Publicly traded equity investments
|
|
$
|
103,652
|
|
|
$
|
2,951
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106,603
|
|
Privately held equity investments
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
$
|
103,652
|
|
|
$
|
2,951
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106,603
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Private equities and private equity funds
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
289,556
|
|
|
$
|
289,556
|
|
Equity funds
|
|
—
|
|
|
121,046
|
|
|
—
|
|
|
128,429
|
|
|
249,475
|
|
|||||
Fixed income funds
|
|
—
|
|
|
202,570
|
|
|
—
|
|
|
27,429
|
|
|
229,999
|
|
|||||
Hedge funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63,773
|
|
|
63,773
|
|
|||||
CLO equities
|
|
—
|
|
|
—
|
|
|
56,765
|
|
|
—
|
|
|
56,765
|
|
|||||
CLO equity funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,840
|
|
|
12,840
|
|
|||||
Private credit funds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,156
|
|
|
10,156
|
|
|||||
Other
|
|
—
|
|
|
—
|
|
|
314
|
|
|
514
|
|
|
828
|
|
|||||
|
|
$
|
—
|
|
|
$
|
323,616
|
|
|
$
|
57,079
|
|
|
$
|
532,697
|
|
|
$
|
913,392
|
|
Total Investments
|
|
$
|
103,652
|
|
|
$
|
7,473,432
|
|
|
$
|
176,723
|
|
|
$
|
532,697
|
|
|
$
|
8,286,504
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
107,156
|
|
|
$
|
48,051
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
155,207
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reinsurance recoverable:
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
542,224
|
|
|
$
|
—
|
|
|
$
|
542,224
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
319
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
319
|
|
|
|
$
|
—
|
|
|
$
|
319
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
319
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Losses and LAE:
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,794,669
|
|
|
$
|
—
|
|
|
$
|
1,794,669
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivative Instruments
|
|
$
|
—
|
|
|
$
|
7,246
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,246
|
|
|
|
$
|
—
|
|
|
$
|
7,246
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,246
|
|
•
|
U.S. government and agency securities consist of securities issued by the U.S. Treasury and mortgage pass-through agencies such as the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation and other agencies. Non-U.S. government securities consist of bonds issued by non-U.S. governments and agencies along with supranational organizations. The significant inputs used to determine the fair value of these securities include the spread above the risk-free yield curve, reported trades and broker-dealer quotes. These are considered to be observable market inputs and, therefore, the fair values of these securities are classified as Level 2.
|
•
|
Corporate securities consist primarily of investment-grade debt of a wide variety of corporate issuers and industries. The fair values of these securities are determined using the spread above the risk-free yield curve, reported trades, broker-dealer quotes, benchmark yields, and industry and market indicators. These are considered observable market inputs and, therefore, the fair values of these securities are classified as Level 2. Where pricing is unavailable from pricing services, such as in periods of low trading activity or when transactions are not orderly, we obtain non-binding quotes from broker-dealers. Where significant inputs are unable to be corroborated with market observable information, we classify the securities as Level 3.
|
•
|
Municipal securities consist primarily of bonds issued by U.S.-domiciled state and municipal entities. The fair values of these securities are determined using the spread above the risk-free yield curve, reported trades, broker-dealer quotes and benchmark yields. These are considered observable market inputs and, therefore, the fair values of these securities are classified as Level 2.
|
•
|
Asset-backed securities consist primarily of investment-grade bonds backed by pools of loans with a variety of underlying collateral. Residential and commercial mortgage-backed securities include both agency and non-agency originated securities. Where pricing is unavailable from pricing services, we obtain non-binding quotes from broker-dealers. This is generally the case when there is a low volume of trading activity and current transactions are not orderly. The significant inputs used to determine the fair value of these securities include the spread above the risk-free yield curve, reported trades, benchmark yields, prepayment speeds and default rates. The fair values of these securities are classified as Level 2 if the significant inputs are 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 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 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.
|
•
|
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.
|
•
|
Included within others is our investments in the real estate debt fund which we measure fair value by obtaining the most recently available NAV from the external fund manager or third-party administrator. The fair value of this investment is measured using the NAV as a practical expedient and therefore has not been categorized within the fair value hierarchy.
|
•
|
For our investments in the CLO equity fund, we measure fair value by obtaining the most recently available NAV as advised by the external fund manager or third party administrator. The fair value of this investment is measured using the NAV as a practical expedient and therefore have not been categorized within the fair value hierarchy.
|
•
|
For our investments in private credit 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.
|
|
|
2018
|
||||||||||||||||||||||||||
|
|
Corporate
|
|
Residential mortgage-backed
|
|
Commercial mortgage-backed
|
|
Asset-backed
|
|
Privately-held Equities
|
|
Other Investments
|
|
Total
|
||||||||||||||
Beginning fair value
|
|
$
|
67,178
|
|
|
$
|
3,080
|
|
|
$
|
21,494
|
|
|
$
|
27,892
|
|
|
$
|
—
|
|
|
$
|
57,079
|
|
|
$
|
176,723
|
|
Purchases
|
|
14,391
|
|
|
—
|
|
|
3,749
|
|
|
46,074
|
|
|
227,000
|
|
|
13,173
|
|
|
304,387
|
|
|||||||
Sales
|
|
(65,700
|
)
|
|
(1,184
|
)
|
|
(5,781
|
)
|
|
(49,020
|
)
|
|
—
|
|
|
(12,091
|
)
|
|
(133,776
|
)
|
|||||||
Total realized and unrealized losses
|
|
(57
|
)
|
|
(28
|
)
|
|
(645
|
)
|
|
(1,843
|
)
|
|
(2
|
)
|
|
(18,794
|
)
|
|
(21,369
|
)
|
|||||||
Transfer into Level 3 from Level 2
|
|
28,339
|
|
|
1,795
|
|
|
4,897
|
|
|
9,890
|
|
|
1,712
|
|
|
—
|
|
|
46,633
|
|
|||||||
Transfer out of Level 3 into Level 2
|
|
(6,765
|
)
|
|
(3,663
|
)
|
|
(16,325
|
)
|
|
(23,872
|
)
|
|
—
|
|
|
—
|
|
|
(50,625
|
)
|
|||||||
Ending fair value
|
|
$
|
37,386
|
|
|
$
|
—
|
|
|
$
|
7,389
|
|
|
$
|
9,121
|
|
|
$
|
228,710
|
|
|
$
|
39,367
|
|
|
$
|
321,973
|
|
|
|
2017
|
||||||||||||||||||||||||||
|
|
Corporate
|
|
Residential mortgage-backed
|
|
Commercial mortgage-backed
|
|
Asset-backed
|
|
Privately-held Equities
|
|
Other Investments
|
|
Total
|
||||||||||||||
Beginning fair value
|
|
$
|
74,534
|
|
|
$
|
—
|
|
|
$
|
12,213
|
|
|
$
|
14,692
|
|
|
$
|
—
|
|
|
$
|
76,878
|
|
|
$
|
178,317
|
|
Purchases
|
|
28,872
|
|
|
711
|
|
|
21,306
|
|
|
9,749
|
|
|
—
|
|
|
435
|
|
|
61,073
|
|
|||||||
Sales
|
|
(37,941
|
)
|
|
(37
|
)
|
|
(424
|
)
|
|
(20,795
|
)
|
|
—
|
|
|
(12,350
|
)
|
|
(71,547
|
)
|
|||||||
Total realized and unrealized gains (losses)
|
|
249
|
|
|
(16
|
)
|
|
(434
|
)
|
|
205
|
|
|
—
|
|
|
(7,884
|
)
|
|
(7,880
|
)
|
|||||||
Transfer into Level 3 from Level 2
|
|
24,431
|
|
|
3,085
|
|
|
18,974
|
|
|
56,074
|
|
|
—
|
|
|
—
|
|
|
102,564
|
|
|||||||
Transfer out of Level 3 into Level 2
|
|
(22,967
|
)
|
|
(663
|
)
|
|
(30,141
|
)
|
|
(32,033
|
)
|
|
—
|
|
|
—
|
|
|
(85,804
|
)
|
|||||||
Ending fair value
|
|
$
|
67,178
|
|
|
$
|
3,080
|
|
|
$
|
21,494
|
|
|
$
|
27,892
|
|
|
$
|
—
|
|
|
$
|
57,079
|
|
|
$
|
176,723
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
Liability for losses and LAE
|
|
Reinsurance balances recoverable on paid and unpaid losses
|
|
Net
|
|
Liability for losses and LAE
|
|
Reinsurance balances recoverable on paid and unpaid losses
|
|
Net
|
||||||||||||
Beginning fair value
|
$
|
1,794,669
|
|
|
$
|
542,224
|
|
|
$
|
1,252,445
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Assumed business
|
1,890,061
|
|
|
372,780
|
|
|
1,517,281
|
|
|
1,966,843
|
|
|
565,824
|
|
|
1,401,019
|
|
||||||
Incurred losses and LAE:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reduction in estimates of ultimate losses
|
(108,429
|
)
|
|
(30,041
|
)
|
|
(78,388
|
)
|
|
(100,494
|
)
|
|
(1,848
|
)
|
|
(98,646
|
)
|
||||||
Reduction in unallocated LAE
|
(20,656
|
)
|
|
—
|
|
|
(20,656
|
)
|
|
(22,303
|
)
|
|
—
|
|
|
(22,303
|
)
|
||||||
Change in fair value
|
27,845
|
|
|
21,181
|
|
|
6,664
|
|
|
54,007
|
|
|
23,751
|
|
|
30,256
|
|
||||||
Total incurred losses and LAE
|
(101,240
|
)
|
|
(8,860
|
)
|
|
(92,380
|
)
|
|
(68,790
|
)
|
|
21,903
|
|
|
(90,693
|
)
|
||||||
Paid losses
|
(576,949
|
)
|
|
(148,175
|
)
|
|
(428,774
|
)
|
|
(197,102
|
)
|
|
(56,256
|
)
|
|
(140,846
|
)
|
||||||
Effect of exchange rate movements
|
(132,486
|
)
|
|
(18,378
|
)
|
|
(114,108
|
)
|
|
93,718
|
|
|
10,753
|
|
|
82,965
|
|
||||||
Ending fair value
|
$
|
2,874,055
|
|
|
$
|
739,591
|
|
|
$
|
2,134,464
|
|
|
$
|
1,794,669
|
|
|
$
|
542,224
|
|
|
$
|
1,252,445
|
|
|
|
2018
|
|
2017
|
||||
Changes in fair value due to changes in:
|
|
|
|
|
||||
Duration
|
|
$
|
74,011
|
|
|
$
|
41,332
|
|
Corporate bond yield
|
|
(71,031
|
)
|
|
(11,076
|
)
|
||
Risk cost of capital
|
|
3,684
|
|
|
—
|
|
||
Change in fair value
|
|
$
|
6,664
|
|
|
$
|
30,256
|
|
|
|
|
2018
|
|
2017
|
Valuation Technique
|
Unobservable (U) and Observable (O) Inputs
|
Weighted Average
|
|
Weighted Average
|
|
Internal model
|
Corporate bond yield (O)
|
A rated
|
|
A rated
|
|
Internal model
|
Credit spread for non-performance risk (U)
|
0.2%
|
|
0.2%
|
|
Internal model
|
Risk cost of capital
|
5.0%
|
|
5.0%
|
|
Internal model
|
Weighted average cost of capital (U)
|
8.5%
|
|
8.5%
|
|
Internal model
|
Duration - liability (U)
|
7.33 years
|
|
11.41 years
|
|
Internal model
|
Duration - reinsurance balances recoverable on paid and unpaid losses (U)
|
7.98 years
|
|
11.66 years
|
•
|
An increase in the corporate bond rate or credit spread for non-performance risk would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a decrease in the corporate bond rate or credit spread for non-performance risk would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
•
|
An increase in the weighted average cost of capital would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a decrease in the weighted average cost of capital would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
•
|
An increase in the risk cost of capital would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a decrease in the risk cost of capital would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
•
|
The duration of the liability and recoverable is adjusted every period to reflect actual net payments during the period and expected future payments. An acceleration of the estimated payment pattern, a decrease in duration, would result in an increase in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses. Conversely, a deceleration of the estimated payment pattern, an increase in duration, would result in a decrease in the fair value of the liability for losses and LAE and reinsurance balances recoverable on paid and unpaid losses.
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||
|
Premiums
Written
|
|
Premiums
Earned
|
|
Premiums
Written
|
|
Premiums
Earned
|
|
Premiums
Written
|
|
Premiums
Earned
|
||||||||||||
Non-life Run-off
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
(8,910
|
)
|
|
$
|
25,230
|
|
|
$
|
14,102
|
|
|
$
|
23,950
|
|
|
$
|
17,316
|
|
|
$
|
25,989
|
|
Ceded
|
(307
|
)
|
|
(15,803
|
)
|
|
(7,620
|
)
|
|
(9,788
|
)
|
|
(8,114
|
)
|
|
(9,234
|
)
|
||||||
Net
|
$
|
(9,217
|
)
|
|
$
|
9,427
|
|
|
$
|
6,482
|
|
|
$
|
14,162
|
|
|
$
|
9,202
|
|
|
$
|
16,755
|
|
Atrium
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
171,494
|
|
|
$
|
164,428
|
|
|
$
|
153,472
|
|
|
$
|
152,278
|
|
|
$
|
143,170
|
|
|
$
|
140,438
|
|
Ceded
|
(18,006
|
)
|
|
(18,113
|
)
|
|
(19,258
|
)
|
|
(17,531
|
)
|
|
(2,733
|
)
|
|
(16,022
|
)
|
||||||
Net
|
$
|
153,488
|
|
|
$
|
146,315
|
|
|
$
|
134,214
|
|
|
$
|
134,747
|
|
|
$
|
140,437
|
|
|
$
|
124,416
|
|
StarStone
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
1,121,135
|
|
|
$
|
1,010,816
|
|
|
$
|
895,160
|
|
|
$
|
865,159
|
|
|
$
|
854,699
|
|
|
$
|
830,186
|
|
Ceded
|
(315,573
|
)
|
|
(295,857
|
)
|
|
(430,259
|
)
|
|
(405,756
|
)
|
|
(206,663
|
)
|
|
(153,578
|
)
|
||||||
Net
|
$
|
805,562
|
|
|
$
|
714,959
|
|
|
$
|
464,901
|
|
|
$
|
459,403
|
|
|
$
|
648,036
|
|
|
$
|
676,608
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
32,378
|
|
|
$
|
25,237
|
|
|
$
|
5,719
|
|
|
$
|
5,900
|
|
|
$
|
7,157
|
|
|
$
|
7,220
|
|
Ceded
|
(311
|
)
|
|
(363
|
)
|
|
(926
|
)
|
|
(1,091
|
)
|
|
(896
|
)
|
|
(1,485
|
)
|
||||||
Net
|
$
|
32,067
|
|
|
$
|
24,874
|
|
|
$
|
4,793
|
|
|
$
|
4,809
|
|
|
$
|
6,261
|
|
|
$
|
5,735
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross
|
$
|
1,316,097
|
|
|
$
|
1,225,711
|
|
|
$
|
1,068,453
|
|
|
$
|
1,047,287
|
|
|
$
|
1,022,342
|
|
|
$
|
1,003,833
|
|
Ceded
|
(334,197
|
)
|
|
(330,136
|
)
|
|
(458,063
|
)
|
|
(434,166
|
)
|
|
(218,406
|
)
|
|
(180,319
|
)
|
||||||
Net
|
$
|
981,900
|
|
|
$
|
895,575
|
|
|
$
|
610,390
|
|
|
$
|
613,121
|
|
|
$
|
803,936
|
|
|
$
|
823,514
|
|
|
|
|
Intangible assets
|
|
|
||||||||||||||
|
Goodwill
|
|
Intangible
assets with
a definite life
|
|
Intangible
assets with
an indefinite life
|
|
Total
|
|
Total
|
||||||||||
Balance as at December 31, 2016
|
$
|
73,071
|
|
|
$
|
24,753
|
|
|
$
|
87,031
|
|
|
$
|
111,784
|
|
|
$
|
184,855
|
|
Acquired during the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Amortization
|
—
|
|
|
(4,266
|
)
|
|
—
|
|
|
(4,266
|
)
|
|
(4,266
|
)
|
|||||
Balance as at December 31, 2017
|
$
|
73,071
|
|
|
$
|
20,487
|
|
|
$
|
87,031
|
|
|
$
|
107,518
|
|
|
$
|
180,589
|
|
Acquired during the year
|
41,736
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,736
|
|
|||||
Amortization
|
—
|
|
|
(3,600
|
)
|
|
—
|
|
|
(3,600
|
)
|
|
(3,600
|
)
|
|||||
Balance as at December 31, 2018
|
$
|
114,807
|
|
|
$
|
16,887
|
|
|
$
|
87,031
|
|
|
$
|
103,918
|
|
|
$
|
218,725
|
|
|
|
2018
|
|
2017
|
||||
Non-life Run-Off
|
|
$
|
62,959
|
|
|
$
|
21,223
|
|
Atrium
|
|
38,848
|
|
|
38,848
|
|
||
StarStone
|
|
13,000
|
|
|
13,000
|
|
||
|
|
$
|
114,807
|
|
|
$
|
73,071
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Intangible asset amortization
|
$
|
3,600
|
|
|
$
|
4,266
|
|
|
$
|
6,449
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
Gross
Carrying
Value
|
|
Accumulated
Amortization
|
|
Net
Carrying
Value
|
|
Gross
Carrying
Value
|
|
Accumulated
Amortization
|
|
Net
Carrying
Value
|
||||||||||||
Intangible assets with a definite life:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Distribution channel
|
$
|
20,000
|
|
|
$
|
(6,776
|
)
|
|
$
|
13,224
|
|
|
$
|
20,000
|
|
|
$
|
(5,444
|
)
|
|
$
|
14,556
|
|
Technology
|
15,000
|
|
|
(14,778
|
)
|
|
222
|
|
|
15,000
|
|
|
(13,210
|
)
|
|
1,790
|
|
||||||
Brand
|
7,000
|
|
|
(3,559
|
)
|
|
3,441
|
|
|
7,000
|
|
|
(2,859
|
)
|
|
4,141
|
|
||||||
Total
|
$
|
42,000
|
|
|
$
|
(25,113
|
)
|
|
$
|
16,887
|
|
|
$
|
42,000
|
|
|
$
|
(21,513
|
)
|
|
$
|
20,487
|
|
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
|
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
Atrium
|
|
StarStone
|
|
Total
|
|
Atrium
|
|
StarStone
|
|
Total
|
||||||||||||
Intangible assets with a definite life:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Distribution channel
|
$
|
13,224
|
|
|
$
|
—
|
|
|
$
|
13,224
|
|
|
$
|
14,556
|
|
|
$
|
—
|
|
|
$
|
14,556
|
|
Technology
|
—
|
|
|
222
|
|
|
222
|
|
|
—
|
|
|
1,790
|
|
|
1,790
|
|
||||||
Brand
|
3,441
|
|
|
—
|
|
|
3,441
|
|
|
4,141
|
|
|
—
|
|
|
4,141
|
|
||||||
Total
|
$
|
16,665
|
|
|
$
|
222
|
|
|
$
|
16,887
|
|
|
$
|
18,697
|
|
|
$
|
1,790
|
|
|
$
|
20,487
|
|
Intangible assets with an indefinite life:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Lloyd’s syndicate capacity
|
$
|
33,031
|
|
|
$
|
4,000
|
|
|
$
|
37,031
|
|
|
$
|
33,031
|
|
|
$
|
4,000
|
|
|
$
|
37,031
|
|
Licenses
|
—
|
|
|
19,900
|
|
|
19,900
|
|
|
—
|
|
|
19,900
|
|
|
19,900
|
|
||||||
Management contract
|
30,100
|
|
|
—
|
|
|
30,100
|
|
|
30,100
|
|
|
—
|
|
|
30,100
|
|
||||||
Total
|
$
|
63,131
|
|
|
$
|
23,900
|
|
|
$
|
87,031
|
|
|
$
|
63,131
|
|
|
$
|
23,900
|
|
|
$
|
87,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total intangible assets
|
$
|
79,796
|
|
|
$
|
24,122
|
|
|
$
|
103,918
|
|
|
$
|
81,828
|
|
|
$
|
25,690
|
|
|
$
|
107,518
|
|
Year
|
|
Atrium
|
|
StarStone
|
|
Total
|
||||||
2019
|
|
$
|
2,033
|
|
|
$
|
222
|
|
|
$
|
2,255
|
|
2020
|
|
2,033
|
|
|
—
|
|
|
2,033
|
|
|||
2021
|
|
2,033
|
|
|
—
|
|
|
2,033
|
|
|||
2022
|
|
2,033
|
|
|
—
|
|
|
2,033
|
|
|||
2023
|
|
1,975
|
|
|
—
|
|
|
1,975
|
|
|||
2024 and thereafter
|
|
6,558
|
|
|
—
|
|
|
6,558
|
|
|||
Total amortization
|
|
$
|
16,665
|
|
|
$
|
222
|
|
|
$
|
16,887
|
|
Facility
|
|
Origination Date
|
|
Term
|
|
2018
|
|
2017
|
||||
Senior Notes
|
|
March 10, 2017
|
|
5 years
|
|
$
|
348,054
|
|
|
$
|
347,516
|
|
EGL Revolving Credit Facility
|
|
August 16, 2018
|
|
5 years
|
|
15,000
|
|
|
—
|
|
||
Previous EGL Revolving Credit Facility
|
|
September 16, 2014
|
|
5 years
|
|
—
|
|
|
225,110
|
|
||
2018 EGL Term Loan Facility
|
|
December 27, 2018
|
|
3 years
|
|
498,485
|
|
|
—
|
|
||
2016 EGL Term Loan Facility
|
|
November 18, 2016
|
|
3 years
|
|
—
|
|
|
74,063
|
|
||
Total debt obligations
|
|
|
|
$
|
861,539
|
|
|
$
|
646,689
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense on debt obligations
|
$
|
25,742
|
|
|
$
|
26,035
|
|
|
$
|
20,349
|
|
Funds withheld balances and other
|
475
|
|
|
2,067
|
|
|
293
|
|
|||
Total interest expense
|
$
|
26,217
|
|
|
$
|
28,102
|
|
|
$
|
20,642
|
|
|
|
2018
|
|
2017
|
||||
Balance at beginning of year
|
|
$
|
479,606
|
|
|
$
|
454,522
|
|
Capital contributions
|
|
55,377
|
|
|
—
|
|
||
Dividends paid
|
|
(3,852
|
)
|
|
(27,458
|
)
|
||
Net earnings attributable to RNCI
|
|
(64,794
|
)
|
|
19,619
|
|
||
Accumulated other comprehensive income (loss) attributable to RNCI
|
|
(240
|
)
|
|
1,945
|
|
||
Change in redemption value of RNCI
|
|
(7,554
|
)
|
|
30,978
|
|
||
Balance at end of year
|
|
$
|
458,543
|
|
|
$
|
479,606
|
|
•
|
the Series A 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. In addition, there were 66,520 Series C Non-Voting Ordinary Shares issued in March 2017 in connection with the exercise of warrants as described below. 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. During the three months ended March 31, 2017, 192,485 Series C Non-Voting Ordinary Shares were converted into Voting Ordinary Shares in a widely dispersed offering by their registered holders.
|
•
|
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 910,010 Series E shares issued and outstanding as of December 31, 2018. 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 by their registered holders constituting a widely dispersed offering. On May 14, 2018, 505,239 Series E non-voting shares were issued as consideration for the acquisition of KaylaRe Holdings Ltd, as described in Note 3 - "Acquisitions". 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.
|
|
2018
|
|
2017
|
|
2016
|
||||||
Numerator:
|
|
|
|
|
|
||||||
Net earnings (loss) from continuing operations
|
$
|
(162,354
|
)
|
|
$
|
300,465
|
|
|
$
|
252,844
|
|
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
10,993
|
|
|
11,963
|
|
|||
Net earnings (loss) attributable to Enstar Group Limited
|
$
|
(162,354
|
)
|
|
$
|
311,458
|
|
|
$
|
264,807
|
|
Denominator:
|
|
|
|
|
|
||||||
Weighted-average ordinary shares outstanding — basic
|
20,698,310
|
|
|
19,388,621
|
|
|
19,299,426
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Share-based compensation plans
|
129,746
|
|
|
62,732
|
|
|
48,428
|
|
|||
Warrants
|
76,120
|
|
|
76,238
|
|
|
99,387
|
|
|||
Weighted-average ordinary shares outstanding — diluted
|
20,904,176
|
|
|
19,527,591
|
|
|
19,447,241
|
|
|||
Earnings per share attributable to Enstar Group Limited:
|
|
|
|
|
|
||||||
Basic:
|
|
|
|
|
|
||||||
Net earnings (loss) from continuing operations
|
$
|
(7.84
|
)
|
|
$
|
15.50
|
|
|
$
|
13.10
|
|
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
0.56
|
|
|
0.62
|
|
|||
Net earnings (loss) per ordinary share
|
$
|
(7.84
|
)
|
|
$
|
16.06
|
|
|
$
|
13.72
|
|
Diluted(1):
|
|
|
|
|
|
||||||
Net earnings (loss) from continuing operations
|
$
|
(7.84
|
)
|
|
$
|
15.39
|
|
|
$
|
13.00
|
|
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
0.56
|
|
|
0.62
|
|
|||
Net earnings (loss) per ordinary share
|
$
|
(7.84
|
)
|
|
$
|
15.95
|
|
|
$
|
13.62
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Restricted shares and restricted share units
|
$
|
7,641
|
|
|
$
|
7,302
|
|
|
$
|
2,950
|
|
Performance share units
|
1,968
|
|
|
5,832
|
|
|
—
|
|
|||
Cash-settled stock appreciation rights
|
(3,316
|
)
|
|
8,875
|
|
|
35,626
|
|
|||
Total share-based compensation costs
|
$
|
6,293
|
|
|
$
|
22,009
|
|
|
$
|
38,576
|
|
|
Number of
Shares
|
|
Weighted-Average Share Price of Award
|
|||
Nonvested — January 1
|
99,305
|
|
|
$
|
187.84
|
|
Granted
|
3,991
|
|
|
214.37
|
|
|
Vested
|
(42,000
|
)
|
|
184.38
|
|
|
Forfeited
|
(1,360
|
)
|
|
194.16
|
|
|
Nonvested — December 31
|
59,936
|
|
|
191.89
|
|
Grant Year
|
|
PSUs Granted
at Target
|
|
Nonvested Units
|
|
Change in FDBVPS (3 - year)
|
|||||||||
|
As of December 31, 2018
|
|
Threshold
|
|
Target
|
|
Maximum
|
||||||||
2017
|
|
36,321
|
|
|
34,878
|
|
|
20.00
|
%
|
|
30.00
|
%
|
|
40.00
|
%
|
2017
|
|
91,875
|
|
|
91,875
|
|
|
30.30
|
%
|
|
35.70
|
%
|
|
41.00
|
%
|
2018
|
|
39,682
|
|
|
32,415
|
|
|
25.00
|
%
|
|
32.50
|
%
|
|
40.00
|
%
|
|
|
167,878
|
|
|
159,168
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
Weighted-Average Share Price of Award
|
|||
Nonvested — January 1
|
126,753
|
|
|
$
|
188.06
|
|
Granted
|
39,682
|
|
|
200.87
|
|
|
Vested
|
(407
|
)
|
|
199.70
|
|
|
Forfeited
|
(6,860
|
)
|
|
198.55
|
|
|
Nonvested — December 31
|
159,168
|
|
|
190.77
|
|
|
Number of
SARs
|
|
Weighted-
Average
Exercise
Price of SARs
|
|
Weighted Average
Expected Term
(in years)
|
|
Aggregate
Intrinsic Value(1)
|
|||||
Balance, beginning of year
|
310,867
|
|
|
$
|
141.30
|
|
|
|
|
|
||
Exercised
|
(201,786
|
)
|
|
140.72
|
|
|
|
|
|
|||
Balance, end of year
|
109,081
|
|
|
142.37
|
|
|
2.88
|
|
$
|
3,244
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Weighted-average fair value per SAR
|
$
|
45.85
|
|
|
$
|
75.38
|
|
|
$
|
62.39
|
|
Weighted-average volatility
|
18.94
|
%
|
|
19.44
|
%
|
|
19.82
|
%
|
|||
Weighted-average risk-free interest rate
|
2.72
|
%
|
|
1.65
|
%
|
|
1.12
|
%
|
|||
Dividend yield
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
2018
|
|
2017
|
|
2016
|
||||||
Compensation costs
|
$
|
2,792
|
|
|
$
|
3,156
|
|
|
$
|
2,827
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Restricted share units expense
|
$
|
823
|
|
|
$
|
758
|
|
|
$
|
696
|
|
|
|
|
|
|
|
||||||
Restricted share units credited to the accounts of non-employee directors
|
3,975
|
|
|
3,852
|
|
|
4,298
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Compensation costs
|
$
|
430
|
|
|
$
|
403
|
|
|
$
|
306
|
|
|
|
|
|
|
|
||||||
Number of units issued to employees
|
14,183
|
|
|
12,401
|
|
|
12,234
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Defined contribution plans
|
$
|
11,434
|
|
|
$
|
12,247
|
|
|
$
|
10,810
|
|
Defined benefit plan
|
2,243
|
|
|
1,988
|
|
|
2,273
|
|
|||
Total pension expense
|
$
|
13,677
|
|
|
$
|
14,235
|
|
|
$
|
13,083
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Domestic (Bermuda)
|
$
|
(232,743
|
)
|
|
$
|
167,263
|
|
|
$
|
191,647
|
|
Foreign
|
14,347
|
|
|
147,148
|
|
|
135,677
|
|
|||
Total earnings (loss) before income tax on continuing operations
|
$
|
(218,396
|
)
|
|
$
|
314,411
|
|
|
$
|
327,324
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Current:
|
|
|
|
|
|
||||||
Domestic (Bermuda)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Foreign
|
(3,632
|
)
|
|
10,299
|
|
|
21,485
|
|
|||
|
(3,632
|
)
|
|
10,299
|
|
|
21,485
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
Domestic (Bermuda)
|
—
|
|
|
—
|
|
|
—
|
|
|||
Foreign
|
(2,492
|
)
|
|
(16,694
|
)
|
|
13,389
|
|
|||
|
(2,492
|
)
|
|
(16,694
|
)
|
|
13,389
|
|
|||
Total income tax expense (benefit) on continuing operations
|
$
|
(6,124
|
)
|
|
$
|
(6,395
|
)
|
|
$
|
34,874
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Earnings (loss) before income tax
|
$
|
(218,396
|
)
|
|
$
|
314,411
|
|
|
$
|
327,324
|
|
Bermuda income taxes at statutory rate
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|||
Foreign income tax rate differential
|
0.7
|
%
|
|
13.1
|
%
|
|
8.8
|
%
|
|||
Change in valuation allowance
|
(0.3
|
)%
|
|
(34.9
|
)%
|
|
(0.1
|
)%
|
|||
Effect of change in foreign (U.S.) tax rate
|
—
|
%
|
|
20.3
|
%
|
|
—
|
%
|
|||
U.S. base erosion and anti-abuse tax
|
(0.6
|
)%
|
|
—
|
%
|
|
—
|
%
|
|||
Other
|
3.0
|
%
|
|
(0.5
|
)%
|
|
2.0
|
%
|
|||
Effective tax rate
|
2.8
|
%
|
|
(2.0
|
)%
|
|
10.7
|
%
|
|
2018
|
|
2017
|
||||
Deferred tax assets:
|
|
|
|
||||
Net operating loss carryforwards
|
$
|
183,633
|
|
|
$
|
177,695
|
|
Insurance reserves
|
18,677
|
|
|
9,082
|
|
||
Unearned premiums
|
11,314
|
|
|
1,690
|
|
||
Lloyd's underwriting losses taxable in future periods
|
6,201
|
|
|
9,131
|
|
||
Provisions for bad debt
|
2,594
|
|
|
6,371
|
|
||
Unrealized losses on investments
|
5,160
|
|
|
—
|
|
||
Other deferred tax assets
|
183
|
|
|
1,944
|
|
||
Gross deferred tax assets
|
227,762
|
|
|
205,913
|
|
||
Valuation allowance
|
(212,113
|
)
|
|
(188,300
|
)
|
||
Deferred tax assets
|
15,649
|
|
|
17,613
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Unrealized gains on investments
|
—
|
|
|
(3,798
|
)
|
||
Other deferred tax liabilities
|
(16,067
|
)
|
|
(16,076
|
)
|
||
Deferred tax liabilities
|
(16,067
|
)
|
|
(19,874
|
)
|
||
Net deferred tax liability
|
$
|
(418
|
)
|
|
$
|
(2,261
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
Net Deferred Tax
Liability
|
|
Net Deferred Tax
Liability
|
||||
United States
|
$
|
5,151
|
|
|
$
|
4,947
|
|
United Kingdom
|
(8,377
|
)
|
|
(5,150
|
)
|
||
Other
|
2,808
|
|
|
(2,058
|
)
|
||
Total
|
$
|
(418
|
)
|
|
$
|
(2,261
|
)
|
Tax Jurisdiction
|
Loss Carryforwards
|
|
Tax effect
|
|
Expiration
|
||||
Operating and Capital Loss Carryforwards:
|
|
|
|
|
|
||||
United States - Net operating loss
|
$
|
522,116
|
|
|
$
|
109,644
|
|
|
2030-2038
|
United States - Capital loss
|
15,160
|
|
|
3,191
|
|
|
2021-2023
|
||
United Kingdom
|
248,448
|
|
|
47,205
|
|
|
None
|
||
Other
|
96,418
|
|
|
23,593
|
|
|
None
|
Major Tax Jurisdiction
|
|
|
|
|
Open Tax Years
|
United States
|
|
|
|
|
2015-2018
|
United Kingdom
|
|
|
|
|
2015-2018
|
Australia
|
|
|
|
|
2013-2018
|
|
2018
|
|
2017
|
||||
Redeemable Noncontrolling Interest
|
$
|
439,428
|
|
|
$
|
459,613
|
|
•
|
Investments in funds (carried within other investments) managed by Stone Point, with respect to which we recognized unrealized gains and interest income;
|
•
|
Investments in registered investment companies affiliated with entities owned by Trident or otherwise affiliated with Stone Point, with respect to which we recognized unrealized gains and interest income;
|
•
|
Separate accounts managed by Eagle Point Credit Management and PRIMA Capital Advisors, which are affiliates of entities owned by Trident, with respect to which we incurred management fees;
|
•
|
Investments in funds (carried within other investments) managed by Sound Point Capital, an entity in which Mr. Carey has an indirect minority ownership interest and serves as a director, with respect to which we recognized net unrealized gains;
|
•
|
Sound Point Capital has acted as collateral manager for certain of our direct investments in CLO equity securities, with respect to which we recognized net unrealized gains (losses) and interest income; and
|
•
|
A separate account managed by Sound Point Capital, with respect to which we incurred management fees.
|
|
2018
|
|
2017
|
||||
Investments in funds managed by Stone Point
|
$
|
422,771
|
|
|
$
|
255,905
|
|
Investments in registered investment companies affiliated with entities owned by Trident
|
32,302
|
|
|
22,060
|
|
||
Investments managed by Eagle Point Credit Management and PRIMA Capital Advisors
|
176,624
|
|
|
183,448
|
|
||
Investments in funds managed by Sound Point Capital
|
29,922
|
|
|
27,429
|
|
||
Investments in CLO equity securities with Sound Point Capital as collateral manager
|
13,449
|
|
|
17,760
|
|
||
Separate account managed by Sound Point Capital
|
1,079
|
|
|
63,572
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net unrealized gains on funds managed by Stone Point
|
$
|
1,074
|
|
|
$
|
22,259
|
|
|
17,271
|
|
|
Net unrealized gains on registered investment companies affiliated with entities owned by Trident or Stone Point
|
3,886
|
|
|
2,878
|
|
|
377
|
|
|||
Interest income on registered investment companies affiliated with entities owned by Trident
|
3,273
|
|
|
2,478
|
|
|
3,099
|
|
|||
Management fees on investments managed by Eagle Point Credit Management and PRIMA Capital Advisors
|
(486
|
)
|
|
(480
|
)
|
|
(469
|
)
|
|||
Net unrealized gains (losses) on investments in funds managed by Sound Point Capital
|
(442
|
)
|
|
2,043
|
|
|
1,901
|
|
|||
Net unrealized losses on investments in CLO equity securities with Sound Point Capital as collateral manager
|
(4,311
|
)
|
|
(2,496
|
)
|
|
2,086
|
|
|||
Interest income on investments in CLO equity securities with Sound Point Capital as collateral manager
|
4,811
|
|
|
4,292
|
|
|
6,739
|
|
|||
Management fees on separate account managed by Sound Point Capital
|
(174
|
)
|
|
(300
|
)
|
|
(275
|
)
|
|||
Total net earnings
|
$
|
7,631
|
|
|
$
|
30,674
|
|
|
$
|
30,729
|
|
|
|
2017
|
||
Reinsurance balances recoverable on paid and unpaid losses
|
|
$
|
357,355
|
|
Prepaid reinsurance premiums
|
|
116,356
|
|
|
Funds held
|
|
174,181
|
|
|
Insurance and reinsurance balances payable
|
|
232,884
|
|
|
Ceded acquisition costs
|
|
36,070
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Fee income due to Enstar Limited
|
$
|
1,453
|
|
|
$
|
2,679
|
|
|
$
|
6,799
|
|
|
|
|
|
|
|
||||||
Transactions under KaylaRe-StarStone QS:
|
|
|
|
|
|
||||||
Ceded premium earned
|
(52,651
|
)
|
|
(234,079
|
)
|
|
(117,561
|
)
|
|||
Net incurred losses
|
31,654
|
|
|
155,433
|
|
|
75,659
|
|
|||
Acquisition costs
|
18,774
|
|
|
99,500
|
|
|
42,516
|
|
|||
|
|
|
|
|
|
||||||
Transactions under Fitzwilliam reinsurance agreement:
|
|
|
|
|
|
||||||
Profit Commission
|
—
|
|
|
18,843
|
|
|
7,055
|
|
|||
|
|
|
|
|
|
||||||
Total net earnings (loss)
|
$
|
(770
|
)
|
|
$
|
42,376
|
|
|
$
|
14,468
|
|
|
2018
|
|
2017
|
||||
Investments in funds managed by Hillhouse Capital, held by equity method investees
|
$
|
75,192
|
|
|
$
|
456,660
|
|
Our ownership of equity method investments
|
47.4
|
%
|
|
48.2
|
%
|
||
Our indirect investment in funds managed by Hillhouse Capital
|
$
|
35,641
|
|
|
$
|
220,247
|
|
|
|
|
|
||||
Investment in funds managed by Hillhouse Capital:
|
|
|
|
||||
InRe Fund
|
$
|
678,420
|
|
|
$
|
—
|
|
Other funds
|
166,646
|
|
|
—
|
|
||
|
$
|
845,066
|
|
|
$
|
—
|
|
|
2018
|
|
2017
|
||||
Investment in Monument
|
$
|
42,193
|
|
|
$
|
15,960
|
|
|
2018
|
|
2017
|
||||
Investment in Clear Spring
|
$
|
10,070
|
|
|
$
|
10,596
|
|
|
2018
|
|
2017
|
||||
Balances under StarStone ceding quota share:
|
|
|
|
||||
Reinsurance balances recoverable on paid and unpaid losses
|
$
|
23,718
|
|
|
$
|
9,053
|
|
Prepaid insurance premiums
|
13,821
|
|
|
13,747
|
|
||
Ceded payable
|
14,153
|
|
|
13,964
|
|
||
Ceded acquisition costs
|
3,233
|
|
|
3,186
|
|
||
|
|
|
|
||||
Balances under assuming quota share:
|
|
|
|
||||
Losses and LAE
|
5,778
|
|
|
2,231
|
|
||
Unearned reinsurance premiums
|
3,455
|
|
|
3,437
|
|
||
Funds held
|
10,242
|
|
|
5,095
|
|
|
2018
|
||
Investment in AmTrust
|
$
|
200,000
|
|
|
2018
|
|
Investment in Citco
|
50,812
|
|
|
2018
|
||
Investment in EnhanzedRe
|
$
|
94,800
|
|
2019
|
$
|
9,510
|
|
2020
|
10,754
|
|
|
2021
|
9,772
|
|
|
2022
|
7,500
|
|
|
2023
|
6,592
|
|
|
2024 and beyond
|
21,276
|
|
|
|
$
|
65,404
|
|
|
2018
|
|
2017
|
||||
Other liabilities:
|
|
|
|
||||
Direct asbestos liabilities
|
$
|
265,975
|
|
|
$
|
282,369
|
|
Direct environmental liabilities
|
2,152
|
|
|
2,379
|
|
||
Estimated future expenses
|
19,843
|
|
|
19,843
|
|
||
Fair value adjustments
|
(84,650
|
)
|
|
(85,427
|
)
|
||
|
203,320
|
|
|
219,164
|
|
||
Other assets:
|
|
|
|
||||
Insurance recoveries related to direct asbestos and environmental liabilities
|
183,676
|
|
|
170,726
|
|
||
Fair value adjustments
|
(47,868
|
)
|
|
(48,400
|
)
|
||
|
135,808
|
|
|
122,326
|
|
||
|
|
|
|
||||
Net liabilities relating to direct asbestos and environmental exposures
|
$
|
67,512
|
|
|
$
|
96,838
|
|
|
2018
|
||||||||||||||||||
|
Non-Life
Run-Off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Gross premiums written
|
$
|
(8,910
|
)
|
|
$
|
171,494
|
|
|
$
|
1,121,135
|
|
|
$
|
32,378
|
|
|
$
|
1,316,097
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums written
|
$
|
(9,217
|
)
|
|
$
|
153,488
|
|
|
$
|
805,562
|
|
|
$
|
32,067
|
|
|
$
|
981,900
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
9,427
|
|
|
$
|
146,315
|
|
|
$
|
714,959
|
|
|
$
|
24,874
|
|
|
$
|
895,575
|
|
Net incurred losses and LAE
|
306,067
|
|
|
(69,810
|
)
|
|
(673,383
|
)
|
|
(16,899
|
)
|
|
(454,025
|
)
|
|||||
Life and Annuity Policy Benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,003
|
)
|
|
(1,003
|
)
|
|||||
Acquisition costs
|
(4,006
|
)
|
|
(50,646
|
)
|
|
(135,452
|
)
|
|
(2,686
|
)
|
|
(192,790
|
)
|
|||||
Operating expenses
|
(158,731
|
)
|
|
(17,777
|
)
|
|
(156,726
|
)
|
|
—
|
|
|
(333,234
|
)
|
|||||
Underwriting income (loss)
|
152,757
|
|
|
8,082
|
|
|
(250,602
|
)
|
|
4,286
|
|
|
(85,477
|
)
|
|||||
Net investment income
|
226,287
|
|
|
5,686
|
|
|
35,973
|
|
|
2,725
|
|
|
270,671
|
|
|||||
Net realized and unrealized losses
|
(381,712
|
)
|
|
(3,251
|
)
|
|
(17,672
|
)
|
|
(10,249
|
)
|
|
(412,884
|
)
|
|||||
Fees and commission income
|
16,466
|
|
|
18,622
|
|
|
—
|
|
|
—
|
|
|
35,088
|
|
|||||
Other income (losses)
|
35,978
|
|
|
162
|
|
|
(541
|
)
|
|
(514
|
)
|
|
35,085
|
|
|||||
Corporate expenses
|
(39,093
|
)
|
|
(6,921
|
)
|
|
—
|
|
|
(28,127
|
)
|
|
(74,141
|
)
|
|||||
Interest income (expense)
|
(30,616
|
)
|
|
—
|
|
|
(624
|
)
|
|
5,023
|
|
|
(26,217
|
)
|
|||||
Net foreign exchange gains (losses)
|
2,534
|
|
|
(3,394
|
)
|
|
(2,856
|
)
|
|
1,048
|
|
|
(2,668
|
)
|
|||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
(17,399
|
)
|
|
18,986
|
|
|
(236,322
|
)
|
|
(25,808
|
)
|
|
(260,543
|
)
|
|||||
Income tax benefit (expense)
|
3,581
|
|
|
(3,732
|
)
|
|
6,327
|
|
|
(52
|
)
|
|
6,124
|
|
|||||
Earnings from equity method investments
|
42,147
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,147
|
|
|||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS
|
28,329
|
|
|
15,254
|
|
|
(229,995
|
)
|
|
(25,860
|
)
|
|
(212,272
|
)
|
|||||
Net loss (earnings) attributable to noncontrolling interest
|
(3,107
|
)
|
|
(6,257
|
)
|
|
71,415
|
|
|
—
|
|
|
62,051
|
|
|||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
25,222
|
|
|
8,997
|
|
|
(158,580
|
)
|
|
(25,860
|
)
|
|
(150,221
|
)
|
|||||
Dividends on preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,133
|
)
|
|
(12,133
|
)
|
|||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
25,222
|
|
|
$
|
8,997
|
|
|
$
|
(158,580
|
)
|
|
$
|
(37,993
|
)
|
|
$
|
(162,354
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Underwriting ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss ratio (1)
|
|
|
47.7
|
%
|
|
94.2
|
%
|
|
|
|
|
||||||||
Acquisition expense ratio (1)
|
|
|
34.6
|
%
|
|
18.9
|
%
|
|
|
|
|
||||||||
Operating expense ratio (1)
|
|
|
12.2
|
%
|
|
22.0
|
%
|
|
|
|
|
||||||||
Combined ratio (1)
|
|
|
94.5
|
%
|
|
135.1
|
%
|
|
|
|
|
|
2017
|
||||||||||||||||||
|
Non-Life
Run-Off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Gross premiums written
|
$
|
14,102
|
|
|
$
|
153,472
|
|
|
$
|
895,160
|
|
|
$
|
5,719
|
|
|
$
|
1,068,453
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums written
|
$
|
6,482
|
|
|
$
|
134,214
|
|
|
$
|
464,901
|
|
|
$
|
4,793
|
|
|
$
|
610,390
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
14,162
|
|
|
$
|
134,747
|
|
|
$
|
459,403
|
|
|
$
|
4,809
|
|
|
$
|
613,121
|
|
Net incurred losses and LAE
|
190,674
|
|
|
(69,419
|
)
|
|
(314,806
|
)
|
|
—
|
|
|
(193,551
|
)
|
|||||
Life and Annuity Policy Benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,015
|
)
|
|
(4,015
|
)
|
|||||
Acquisition costs
|
(328
|
)
|
|
(47,688
|
)
|
|
(48,012
|
)
|
|
(878
|
)
|
|
(96,906
|
)
|
|||||
Operating expenses
|
(132,235
|
)
|
|
(17,444
|
)
|
|
(135,558
|
)
|
|
—
|
|
|
(285,237
|
)
|
|||||
Underwriting income (loss)
|
72,273
|
|
|
196
|
|
|
(38,973
|
)
|
|
(84
|
)
|
|
33,412
|
|
|||||
Net investment income
|
166,678
|
|
|
4,218
|
|
|
27,706
|
|
|
10,187
|
|
|
208,789
|
|
|||||
Net realized and unrealized gains (losses)
|
179,545
|
|
|
1,117
|
|
|
16,613
|
|
|
(6,941
|
)
|
|
190,334
|
|
|||||
Fees and commission income (expense)
|
43,849
|
|
|
22,788
|
|
|
632
|
|
|
(1,166
|
)
|
|
66,103
|
|
|||||
Other income
|
21,157
|
|
|
230
|
|
|
570
|
|
|
648
|
|
|
22,605
|
|
|||||
Corporate expenses
|
(101,592
|
)
|
|
(12,142
|
)
|
|
—
|
|
|
(37,014
|
)
|
|
(150,748
|
)
|
|||||
Interest income (expense)
|
(28,970
|
)
|
|
(559
|
)
|
|
(1,902
|
)
|
|
3,329
|
|
|
(28,102
|
)
|
|||||
Net foreign exchange losses
|
(7,347
|
)
|
|
(5,060
|
)
|
|
(926
|
)
|
|
(4,204
|
)
|
|
(17,537
|
)
|
|||||
Loss on sale of subsidiary
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,349
|
)
|
|
(16,349
|
)
|
|||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
345,593
|
|
|
10,788
|
|
|
3,720
|
|
|
(51,594
|
)
|
|
308,507
|
|
|||||
Income tax benefit (expense)
|
6,990
|
|
|
(1,593
|
)
|
|
988
|
|
|
10
|
|
|
6,395
|
|
|||||
Earnings from equity method investments
|
5,904
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,904
|
|
|||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS
|
358,487
|
|
|
9,195
|
|
|
4,708
|
|
|
(51,584
|
)
|
|
320,806
|
|
|||||
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
10,993
|
|
|
10,993
|
|
|||||
NET EARNINGS (LOSS)
|
358,487
|
|
|
9,195
|
|
|
4,708
|
|
|
(40,591
|
)
|
|
331,799
|
|
|||||
Net earnings attributable to noncontrolling interest
|
(14,687
|
)
|
|
(3,772
|
)
|
|
(1,882
|
)
|
|
—
|
|
|
(20,341
|
)
|
|||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
343,800
|
|
|
$
|
5,423
|
|
|
$
|
2,826
|
|
|
$
|
(40,591
|
)
|
|
$
|
311,458
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Underwriting ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss ratio (1)
|
|
|
51.5
|
%
|
|
68.5
|
%
|
|
|
|
|
||||||||
Acquisition expense ratio (1)
|
|
|
35.4
|
%
|
|
10.5
|
%
|
|
|
|
|
||||||||
Operating expense ratio (1)
|
|
|
13.0
|
%
|
|
29.5
|
%
|
|
|
|
|
||||||||
Combined ratio (1)
|
|
|
99.9
|
%
|
|
108.5
|
%
|
|
|
|
|
|
2016
|
||||||||||||||||||
|
Non-Life
Run-Off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
||||||||||
Gross premiums written
|
$
|
17,316
|
|
|
$
|
143,170
|
|
|
$
|
854,699
|
|
|
$
|
7,157
|
|
|
$
|
1,022,342
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums written
|
$
|
9,202
|
|
|
$
|
140,437
|
|
|
$
|
648,036
|
|
|
$
|
6,261
|
|
|
$
|
803,936
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net premiums earned
|
$
|
16,755
|
|
|
$
|
124,416
|
|
|
$
|
676,608
|
|
|
$
|
5,735
|
|
|
$
|
823,514
|
|
Net incurred losses and LAE
|
285,881
|
|
|
(58,387
|
)
|
|
(401,593
|
)
|
|
—
|
|
|
(174,099
|
)
|
|||||
Life and Annuity Policy Benefits
|
—
|
|
|
—
|
|
|
—
|
|
|
2,038
|
|
|
2,038
|
|
|||||
Acquisition costs
|
(4,198
|
)
|
|
(44,670
|
)
|
|
(138,822
|
)
|
|
1,121
|
|
|
(186,569
|
)
|
|||||
Operating expenses
|
(151,316
|
)
|
|
(14,233
|
)
|
|
(124,239
|
)
|
|
—
|
|
|
(289,788
|
)
|
|||||
Underwriting income
|
147,122
|
|
|
7,126
|
|
|
11,954
|
|
|
8,894
|
|
|
175,096
|
|
|||||
Net investment income
|
145,237
|
|
|
2,940
|
|
|
22,221
|
|
|
15,065
|
|
|
185,463
|
|
|||||
Net realized and unrealized gains (losses)
|
77,685
|
|
|
(601
|
)
|
|
5,728
|
|
|
(4,994
|
)
|
|
77,818
|
|
|||||
Fees and commission income (expense)
|
17,447
|
|
|
18,189
|
|
|
5,102
|
|
|
(1,374
|
)
|
|
39,364
|
|
|||||
Other income
|
7,897
|
|
|
206
|
|
|
740
|
|
|
1,393
|
|
|
10,236
|
|
|||||
Corporate expenses
|
(61,583
|
)
|
|
(10,899
|
)
|
|
—
|
|
|
(61,464
|
)
|
|
(133,946
|
)
|
|||||
Interest income (expense)
|
(22,268
|
)
|
|
(198
|
)
|
|
(47
|
)
|
|
1,871
|
|
|
(20,642
|
)
|
|||||
Net foreign exchange gains (losses)
|
1,684
|
|
|
(3,310
|
)
|
|
754
|
|
|
207
|
|
|
(665
|
)
|
|||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
313,221
|
|
|
13,453
|
|
|
46,452
|
|
|
(40,402
|
)
|
|
332,724
|
|
|||||
Income tax expense
|
(28,577
|
)
|
|
(2,573
|
)
|
|
(3,693
|
)
|
|
(31
|
)
|
|
(34,874
|
)
|
|||||
Losses from equity method investments
|
(5,400
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,400
|
)
|
|||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS
|
279,244
|
|
|
10,880
|
|
|
42,759
|
|
|
(40,433
|
)
|
|
292,450
|
|
|||||
Net earnings from discontinued operations, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
11,963
|
|
|
11,963
|
|
|||||
NET EARNINGS (LOSS)
|
279,244
|
|
|
10,880
|
|
|
42,759
|
|
|
(28,470
|
)
|
|
304,413
|
|
|||||
Net earnings attributable to noncontrolling interest
|
(17,600
|
)
|
|
(4,464
|
)
|
|
(17,542
|
)
|
|
—
|
|
|
(39,606
|
)
|
|||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
261,644
|
|
|
$
|
6,416
|
|
|
$
|
25,217
|
|
|
$
|
(28,470
|
)
|
|
$
|
264,807
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Underwriting ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss ratio (1)
|
|
|
46.9
|
%
|
|
59.4
|
%
|
|
|
|
|
||||||||
Acquisition expense ratio (1)
|
|
|
35.9
|
%
|
|
20.5
|
%
|
|
|
|
|
||||||||
Operating expense ratio (1)
|
|
|
11.5
|
%
|
|
18.3
|
%
|
|
|
|
|
||||||||
Combined ratio (1)
|
|
|
94.3
|
%
|
|
98.2
|
%
|
|
|
|
|
|
Non-life Run-off
|
|
Atrium
|
|
StarStone
|
|
Other
|
|
Total
|
|||||||||||||||||||||||||
|
Total
|
|
%
|
|
Total
|
|
%
|
|
Total
|
|
%
|
|
Total
|
|
%
|
|
Total
|
|
%
|
|||||||||||||||
|
(In thousands of U.S. dollars, except percentages)
|
|||||||||||||||||||||||||||||||||
United States
|
$
|
(1,819
|
)
|
|
20.4
|
%
|
|
$
|
95,152
|
|
|
55.5
|
%
|
|
$
|
708,763
|
|
|
63.2
|
%
|
|
$
|
28,506
|
|
|
88.0
|
%
|
|
$
|
830,602
|
|
|
63.1
|
%
|
United Kingdom
|
1,134
|
|
|
(12.7
|
)%
|
|
10,905
|
|
|
6.4
|
%
|
|
54,057
|
|
|
4.8
|
%
|
|
—
|
|
|
—
|
%
|
|
66,096
|
|
|
5.0
|
%
|
|||||
Europe
|
(8,225
|
)
|
|
92.3
|
%
|
|
11,661
|
|
|
6.8
|
%
|
|
192,156
|
|
|
17.1
|
%
|
|
3,872
|
|
|
12.0
|
%
|
|
199,464
|
|
|
15.2
|
%
|
|||||
Asia
|
—
|
|
|
—
|
%
|
|
5,113
|
|
|
3.0
|
%
|
|
67,229
|
|
|
6.0
|
%
|
|
—
|
|
|
—
|
%
|
|
72,342
|
|
|
5.5
|
%
|
|||||
Rest of World
|
—
|
|
|
—
|
%
|
|
48,663
|
|
|
28.3
|
%
|
|
98,930
|
|
|
8.8
|
%
|
|
—
|
|
|
—
|
%
|
|
147,593
|
|
|
11.2
|
%
|
|||||
Total
|
$
|
(8,910
|
)
|
|
100.0
|
%
|
|
$
|
171,494
|
|
|
100.0
|
%
|
|
$
|
1,121,135
|
|
|
99.9
|
%
|
|
$
|
32,378
|
|
|
100.0
|
%
|
|
$
|
1,316,097
|
|
|
100.0
|
%
|
|
2018
|
|
2017
|
||||
Assets by Segment:
|
|
|
|
||||
Non-life Run-off
|
$
|
13,362,749
|
|
|
$
|
10,368,105
|
|
Atrium
|
591,722
|
|
|
556,637
|
|
||
StarStone
|
3,416,132
|
|
|
3,128,725
|
|
||
Other
|
(814,333
|
)
|
|
(447,045
|
)
|
||
Total assets
|
$
|
16,556,270
|
|
|
$
|
13,606,422
|
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net premiums earned
|
$
|
231,947
|
|
|
$
|
160,627
|
|
|
$
|
264,597
|
|
|
$
|
148,025
|
|
|
$
|
228,812
|
|
|
$
|
155,571
|
|
|
$
|
170,219
|
|
|
$
|
148,898
|
|
Fees and commission income
|
11,455
|
|
|
19,627
|
|
|
6,950
|
|
|
15,895
|
|
|
8,352
|
|
|
18,667
|
|
|
8,331
|
|
|
11,914
|
|
||||||||
Net investment income
|
68,453
|
|
|
58,605
|
|
|
69,430
|
|
|
52,028
|
|
|
66,469
|
|
|
49,417
|
|
|
66,319
|
|
|
48,739
|
|
||||||||
Net realized and unrealized gains (losses)
|
(158,213
|
)
|
|
50,637
|
|
|
(57,223
|
)
|
|
29,301
|
|
|
(54,418
|
)
|
|
51,877
|
|
|
(143,030
|
)
|
|
58,519
|
|
||||||||
Other income (losses)
|
34,267
|
|
|
13,763
|
|
|
8,226
|
|
|
1,734
|
|
|
(9,351
|
)
|
|
(5,090
|
)
|
|
1,943
|
|
|
12,198
|
|
||||||||
|
187,909
|
|
|
303,259
|
|
|
291,980
|
|
|
246,983
|
|
|
239,864
|
|
|
270,442
|
|
|
103,782
|
|
|
280,268
|
|
||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net incurred losses and loss adjustment expenses
|
187,698
|
|
|
30,327
|
|
|
153,974
|
|
|
75,712
|
|
|
92,819
|
|
|
9,620
|
|
|
19,534
|
|
|
77,892
|
|
||||||||
Life and annuity policy benefits
|
786
|
|
|
(1,033
|
)
|
|
423
|
|
|
1,060
|
|
|
(160
|
)
|
|
4,289
|
|
|
(46
|
)
|
|
(301
|
)
|
||||||||
Acquisition costs
|
55,106
|
|
|
21,449
|
|
|
54,242
|
|
|
24,281
|
|
|
53,334
|
|
|
30,355
|
|
|
30,108
|
|
|
20,821
|
|
||||||||
General and administrative expenses
|
106,950
|
|
|
126,702
|
|
|
102,553
|
|
|
100,325
|
|
|
102,612
|
|
|
106,490
|
|
|
95,260
|
|
|
102,468
|
|
||||||||
Interest expense
|
4,644
|
|
|
7,251
|
|
|
4,640
|
|
|
6,410
|
|
|
8,922
|
|
|
7,573
|
|
|
8,011
|
|
|
6,868
|
|
||||||||
Net foreign exchange losses (gains)
|
1,279
|
|
|
1,925
|
|
|
1,040
|
|
|
4,775
|
|
|
(5,519
|
)
|
|
7,122
|
|
|
5,868
|
|
|
3,715
|
|
||||||||
Loss on sale of subsidiary
|
—
|
|
|
—
|
|
|
—
|
|
|
6,740
|
|
|
—
|
|
|
9,609
|
|
|
|
|
|
—
|
|
||||||||
|
356,463
|
|
|
186,621
|
|
|
316,872
|
|
|
219,303
|
|
|
252,008
|
|
|
175,058
|
|
|
158,735
|
|
|
211,463
|
|
||||||||
EARNINGS (LOSS) BEFORE INCOME TAXES
|
(168,554
|
)
|
|
116,638
|
|
|
(24,892
|
)
|
|
27,680
|
|
|
(12,144
|
)
|
|
95,384
|
|
|
(54,953
|
)
|
|
68,805
|
|
||||||||
Income tax benefit (expense)
|
10,688
|
|
|
9,629
|
|
|
(746
|
)
|
|
(1,432
|
)
|
|
(3,646
|
)
|
|
(4,731
|
)
|
|
(172
|
)
|
|
2,929
|
|
||||||||
Earnings (losses) from equity method investments
|
8,488
|
|
|
(4,460
|
)
|
|
3,317
|
|
|
(5,582
|
)
|
|
15,645
|
|
|
15,946
|
|
|
14,697
|
|
|
—
|
|
||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS
|
(149,378
|
)
|
|
121,807
|
|
|
(22,321
|
)
|
|
20,666
|
|
|
(145
|
)
|
|
106,599
|
|
|
(40,428
|
)
|
|
71,734
|
|
||||||||
Net earnings (loss) from discontinued operations, net of income taxes
|
—
|
|
|
11,998
|
|
|
—
|
|
|
3,495
|
|
|
—
|
|
|
(4,871
|
)
|
|
—
|
|
|
371
|
|
||||||||
NET EARNINGS (LOSS)
|
(149,378
|
)
|
|
133,805
|
|
|
(22,321
|
)
|
|
24,161
|
|
|
(145
|
)
|
|
101,728
|
|
|
(40,428
|
)
|
|
72,105
|
|
||||||||
Net loss (earnings) attributable to noncontrolling interest
|
42,955
|
|
|
(6,206
|
)
|
|
11,489
|
|
|
14,832
|
|
|
8,389
|
|
|
(11,542
|
)
|
|
(782
|
)
|
|
(17,425
|
)
|
||||||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED
|
(106,423
|
)
|
|
127,599
|
|
|
(10,832
|
)
|
|
38,993
|
|
|
8,244
|
|
|
90,186
|
|
|
(41,210
|
)
|
|
54,680
|
|
||||||||
Dividends on preferred shares
|
(7,000
|
)
|
|
—
|
|
|
(5,133
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
(113,423
|
)
|
|
$
|
127,599
|
|
|
$
|
(15,965
|
)
|
|
$
|
38,993
|
|
|
$
|
8,244
|
|
|
$
|
90,186
|
|
|
$
|
(41,210
|
)
|
|
$
|
54,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Earnings per ordinary share attributable to Enstar Group Limited:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net earnings (loss) from continuing operations
|
$
|
(5.29
|
)
|
|
$
|
5.96
|
|
|
$
|
(0.74
|
)
|
|
$
|
1.83
|
|
|
$
|
0.40
|
|
|
$
|
4.90
|
|
|
$
|
(2.12
|
)
|
|
$
|
2.80
|
|
Net earnings (loss) from discontinued operations, net of income taxes
|
—
|
|
|
0.62
|
|
|
—
|
|
|
0.18
|
|
|
—
|
|
|
(0.25
|
)
|
|
—
|
|
|
0.02
|
|
||||||||
Net earnings (loss) per ordinary share
|
$
|
(5.29
|
)
|
|
$
|
6.58
|
|
|
$
|
(0.74
|
)
|
|
$
|
2.01
|
|
|
$
|
0.40
|
|
|
$
|
4.65
|
|
|
$
|
(2.12
|
)
|
|
$
|
2.82
|
|
Diluted(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net earnings (loss) from continuing operations
|
$
|
(5.29
|
)
|
|
$
|
5.90
|
|
|
$
|
(0.74
|
)
|
|
$
|
1.81
|
|
|
$
|
0.40
|
|
|
$
|
4.87
|
|
|
$
|
(2.12
|
)
|
|
$
|
2.78
|
|
Net earnings (loss) from discontinued operations, net of income taxes
|
—
|
|
|
0.61
|
|
|
—
|
|
|
0.18
|
|
|
—
|
|
|
(0.25
|
)
|
|
—
|
|
|
0.02
|
|
||||||||
Net earnings (loss) per ordinary share
|
$
|
(5.29
|
)
|
|
$
|
6.51
|
|
|
$
|
(0.74
|
)
|
|
$
|
1.99
|
|
|
$
|
0.40
|
|
|
$
|
4.62
|
|
|
$
|
(2.12
|
)
|
|
$
|
2.80
|
|
Type of investment
|
|
Cost (1)
|
|
Fair Value
|
|
Amount at which shown in the balance sheet(2)
|
||||||
Fixed maturity securities and short-term investments — Trading and fixed maturity investments within funds held - directly managed:
|
|
|
|
|
|
|
||||||
U.S. government and agency
|
|
$
|
511,784
|
|
|
$
|
509,672
|
|
|
$
|
509,672
|
|
U.K. government
|
|
301,749
|
|
|
300,631
|
|
|
300,631
|
|
|||
Other government
|
|
741,803
|
|
|
720,625
|
|
|
720,625
|
|
|||
Corporate
|
|
4,943,483
|
|
|
4,764,481
|
|
|
4,764,481
|
|
|||
Municipal
|
|
130,429
|
|
|
127,785
|
|
|
127,785
|
|
|||
Residential mortgage-backed
|
|
772,445
|
|
|
773,545
|
|
|
773,545
|
|
|||
Commercial mortgage-backed
|
|
729,232
|
|
|
713,063
|
|
|
713,063
|
|
|||
Asset-backed
|
|
642,618
|
|
|
636,481
|
|
|
636,481
|
|
|||
Total
|
|
8,773,543
|
|
|
8,546,283
|
|
|
8,546,283
|
|
|||
Fixed maturity securities and short-term investments — Available-for-sale:
|
|
|
|
|
|
|
||||||
U.S. government and agency
|
|
576
|
|
|
573
|
|
|
573
|
|
|||
Other government
|
|
72,811
|
|
|
73,185
|
|
|
73,185
|
|
|||
Corporate
|
|
75,535
|
|
|
75,359
|
|
|
75,359
|
|
|||
Municipal
|
|
2,499
|
|
|
2,480
|
|
|
2,480
|
|
|||
Residential mortgage-backed
|
|
12
|
|
|
12
|
|
|
12
|
|
|||
Total
|
|
151,433
|
|
|
151,609
|
|
|
151,609
|
|
|||
Equities(3)
|
|
108,070
|
|
|
109,823
|
|
|
109,823
|
|
|||
Other investments, at fair value(4)
|
|
659,995
|
|
|
659,995
|
|
|
659,995
|
|
|||
Total
|
|
$
|
9,693,041
|
|
|
$
|
9,467,710
|
|
|
$
|
9,467,710
|
|
(1)
|
Original cost of fixed maturity securities is reduced by repayments and adjusted for amortization of premiums or accretion of discounts.
|
(2)
|
The table above excludes businesses held for sale. Refer to Note 5 - "Divestitures, Held-for-Sale Businesses and Discontinued Operations" of the notes to the consolidated financial statements.
|
(3)
|
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 $32.3 million as of December 31, 2018 for our investment in a registered investment company affiliated with entities owned by Trident, $25.0 million as a co-investor alongside Stone Point and a $200.0 million investment in AmTrust. Refer to Note 21 - "Related Party Transactions" of the notes to the consolidated financial statements.
|
(4)
|
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 $1,297.8 million as of December 31, 2018 for our other investments in funds or companies owned by or affiliated with certain related parties. Refer to Note 21 - "Related Party Transactions" of the notes to the consolidated financial statements.
|
|
|
2018
|
|
2017
|
||||
|
|
(in thousands of U.S.
dollars, except share data)
|
||||||
ASSETS
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
15,213
|
|
|
$
|
2,458
|
|
Balances due from subsidiaries
|
|
25,091
|
|
|
23,635
|
|
||
Investments in subsidiaries
|
|
4,843,913
|
|
|
3,917,830
|
|
||
Other assets
|
|
8,596
|
|
|
2,877
|
|
||
TOTAL ASSETS
|
|
$
|
4,892,813
|
|
|
$
|
3,946,800
|
|
LIABILITIES
|
|
|
|
|
||||
Debt obligations
|
|
$
|
861,539
|
|
|
$
|
646,689
|
|
Balances due to subsidiaries
|
|
120,397
|
|
|
148,410
|
|
||
Other liabilities
|
|
8,944
|
|
|
15,017
|
|
||
TOTAL LIABILITIES
|
|
990,880
|
|
|
810,116
|
|
||
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
||||
SHAREHOLDERS’ EQUITY
|
|
|
|
|
||||
Ordinary shares (par value $1 each, issued and outstanding 2018: 21,459,997; 2017: 19,406,722):
|
|
|
|
|
||||
Voting Ordinary Shares (issued and outstanding 2018: 17,950,315; 2017: 16,402,279)
|
|
17,950
|
|
|
16,402
|
|
||
Non-voting convertible ordinary Series C Shares (issued and outstanding 2018 and 2017: 2,599,672)
|
|
2,600
|
|
|
2,600
|
|
||
Non-voting convertible ordinary Series E Shares (issued and outstanding 2018: 910,010; 2017: 404,771)
|
|
910
|
|
|
405
|
|
||
Preferred Shares:
|
|
|
|
|
||||
Series C Preferred Shares (issued and held in treasury 2018 and 2017: 388,571)
|
|
389
|
|
|
389
|
|
||
Series D Preferred Shares (issued and outstanding 2018: 16,000)
|
|
400,000
|
|
|
—
|
|
||
Series E Preferred Shares (issued and outstanding 2018: 4,400)
|
|
110,000
|
|
|
—
|
|
||
Treasury shares, at cost (Series C Preferred Shares 2018 and 2017: 388,571)
|
|
(421,559
|
)
|
|
(421,559
|
)
|
||
Additional paid-in capital
|
|
1,804,664
|
|
|
1,395,067
|
|
||
Accumulated other comprehensive income
|
|
10,440
|
|
|
10,468
|
|
||
Retained earnings
|
|
1,976,539
|
|
|
2,132,912
|
|
||
Total Enstar Group Limited Shareholders’ Equity
|
|
3,901,933
|
|
|
3,136,684
|
|
||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
$
|
4,892,813
|
|
|
$
|
3,946,800
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
INCOME
|
|
|
|
|
|
||||||
Net investment income
|
$
|
142
|
|
|
$
|
80
|
|
|
$
|
44
|
|
Other income
|
—
|
|
|
1,050
|
|
|
—
|
|
|||
Dividend income from subsidiaries
|
—
|
|
|
249,055
|
|
|
361,675
|
|
|||
|
142
|
|
|
250,185
|
|
|
361,719
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
General and administrative expenses
|
68,977
|
|
|
87,596
|
|
|
59,755
|
|
|||
Interest expense
|
27,353
|
|
|
23,138
|
|
|
10,109
|
|
|||
Net foreign exchange losses (gains)
|
7,655
|
|
|
6,135
|
|
|
(318
|
)
|
|||
|
103,985
|
|
|
116,869
|
|
|
69,546
|
|
|||
EARNINGS (LOSSES) BEFORE EQUITY IN UNDISTRIBUTED EARNINGS OF SUBSIDIARIES
|
(103,843
|
)
|
|
133,316
|
|
|
292,173
|
|
|||
Equity in undistributed earnings (losses) of subsidiaries - continuing operations
|
(46,378
|
)
|
|
167,149
|
|
|
(39,329
|
)
|
|||
Equity in undistributed earnings (losses) of subsidiaries - discontinued operations
|
—
|
|
|
10,993
|
|
|
11,963
|
|
|||
NET EARNINGS
|
(150,221
|
)
|
|
311,458
|
|
|
264,807
|
|
|||
Dividends on preferred shares
|
(12,133
|
)
|
|
—
|
|
|
—
|
|
|||
NET EARNINGS (LOSS) ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS
|
$
|
(162,354
|
)
|
|
$
|
311,458
|
|
|
$
|
264,807
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
NET EARNINGS
|
$
|
(150,221
|
)
|
|
$
|
311,458
|
|
|
$
|
264,807
|
|
OTHER COMPREHENSIVE INCOME (LOSS) RELATING TO SUBSIDIARIES, NET OF TAX
|
(27
|
)
|
|
34,016
|
|
|
11,613
|
|
|||
COMPREHENSIVE INCOME
|
$
|
(150,248
|
)
|
|
$
|
345,474
|
|
|
$
|
276,420
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands of U.S. dollars)
|
||||||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net cash flows provided by (used in) operating activities
|
$
|
(128,382
|
)
|
|
$
|
97,898
|
|
|
$
|
39,185
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Dividends and return of capital from subsidiaries
|
101,000
|
|
|
217,450
|
|
|
250,117
|
|
|||
Contributions to subsidiaries
|
(660,339
|
)
|
|
(465,650
|
)
|
|
(295,268
|
)
|
|||
Net cash flows used in investing activities
|
(559,339
|
)
|
|
(248,200
|
)
|
|
(45,151
|
)
|
|||
FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Net proceeds from the issuance of preferred shares
|
495,357
|
|
|
—
|
|
|
—
|
|
|||
Dividends on preferred shares
|
(12,133
|
)
|
|
—
|
|
|
—
|
|
|||
Repayment of loans
|
(898,633
|
)
|
|
(696,640
|
)
|
|
(426,750
|
)
|
|||
Receipt of loans
|
1,115,885
|
|
|
844,516
|
|
|
433,048
|
|
|||
Net cash flows provided by financing activities
|
700,476
|
|
|
147,876
|
|
|
6,298
|
|
|||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
12,755
|
|
|
(2,426
|
)
|
|
332
|
|
|||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
2,458
|
|
|
4,884
|
|
|
4,552
|
|
|||
CASH AND CASH EQUIVALENTS, END OF YEAR
|
$
|
15,213
|
|
|
$
|
2,458
|
|
|
$
|
4,884
|
|
|
As of December 31,
|
|
Year ended December 31,
|
||||||||||||||||||||||||||||||||||||
|
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
|
||||||||||||||||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Non-life run-off
|
$
|
4,378
|
|
|
$
|
7,540,662
|
|
|
$
|
136,023
|
|
|
$
|
—
|
|
|
$
|
9,427
|
|
|
$
|
226,287
|
|
|
$
|
(306,067
|
)
|
|
$
|
4,006
|
|
|
$
|
197,824
|
|
|
$
|
(9,217
|
)
|
Atrium
|
20,355
|
|
|
241,284
|
|
|
70,429
|
|
|
—
|
|
|
146,315
|
|
|
5,686
|
|
|
69,810
|
|
|
50,646
|
|
|
24,698
|
|
|
153,488
|
|
||||||||||
StarStone
|
96,004
|
|
|
1,608,697
|
|
|
619,164
|
|
|
—
|
|
|
714,959
|
|
|
35,973
|
|
|
673,383
|
|
|
135,452
|
|
|
156,726
|
|
|
805,562
|
|
||||||||||
Other
|
364
|
|
|
18,861
|
|
|
17,002
|
|
|
105,080
|
|
|
24,874
|
|
|
2,725
|
|
|
17,902
|
|
|
2,686
|
|
|
28,127
|
|
|
32,067
|
|
||||||||||
Total
|
$
|
121,101
|
|
|
$
|
9,409,504
|
|
|
$
|
842,618
|
|
|
$
|
105,080
|
|
|
$
|
895,575
|
|
|
$
|
270,671
|
|
|
$
|
455,028
|
|
|
$
|
192,790
|
|
|
$
|
407,375
|
|
|
$
|
981,900
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Non-life run-off
|
$
|
655
|
|
|
$
|
5,949,472
|
|
|
$
|
14,275
|
|
|
$
|
—
|
|
|
$
|
14,162
|
|
|
$
|
166,678
|
|
|
$
|
(190,674
|
)
|
|
$
|
328
|
|
|
$
|
233,827
|
|
|
$
|
6,482
|
|
Atrium
|
18,385
|
|
|
240,873
|
|
|
64,877
|
|
|
—
|
|
|
134,747
|
|
|
4,218
|
|
|
69,419
|
|
|
47,688
|
|
|
29,586
|
|
|
134,214
|
|
||||||||||
StarStone
|
45,944
|
|
|
1,207,743
|
|
|
504,045
|
|
|
—
|
|
|
459,403
|
|
|
27,706
|
|
|
314,806
|
|
|
48,012
|
|
|
135,558
|
|
|
464,901
|
|
||||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
117,207
|
|
|
4,809
|
|
|
10,187
|
|
|
4,015
|
|
|
878
|
|
|
37,014
|
|
|
4,793
|
|
||||||||||
Total
|
$
|
64,984
|
|
|
$
|
7,398,088
|
|
|
$
|
583,197
|
|
|
$
|
117,207
|
|
|
$
|
613,121
|
|
|
$
|
208,789
|
|
|
$
|
197,566
|
|
|
$
|
96,906
|
|
|
$
|
435,985
|
|
|
$
|
610,390
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Non-life run-off
|
$
|
1,081
|
|
|
$
|
4,716,363
|
|
|
$
|
15,107
|
|
|
$
|
—
|
|
|
$
|
16,755
|
|
|
$
|
145,237
|
|
|
$
|
(285,881
|
)
|
|
$
|
4,198
|
|
|
$
|
212,899
|
|
|
$
|
9,202
|
|
Atrium
|
16,964
|
|
|
212,122
|
|
|
61,862
|
|
|
—
|
|
|
124,416
|
|
|
2,940
|
|
|
58,387
|
|
|
44,670
|
|
|
25,132
|
|
|
140,437
|
|
||||||||||
StarStone
|
40,069
|
|
|
1,059,382
|
|
|
471,374
|
|
|
—
|
|
|
676,608
|
|
|
22,221
|
|
|
401,593
|
|
|
138,822
|
|
|
124,239
|
|
|
648,036
|
|
||||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
112,095
|
|
|
5,735
|
|
|
15,065
|
|
|
(2,038
|
)
|
|
(1,121
|
)
|
|
61,464
|
|
|
6,261
|
|
||||||||||
Total
|
$
|
58,114
|
|
|
$
|
5,987,867
|
|
|
$
|
548,343
|
|
|
$
|
112,095
|
|
|
$
|
823,514
|
|
|
$
|
185,463
|
|
|
$
|
172,061
|
|
|
$
|
186,569
|
|
|
$
|
423,734
|
|
|
$
|
803,936
|
|
|
Gross
|
|
Ceded to
Other
Companies
|
|
Assumed
from
Other
Companies
|
|
Net Amount
|
|
Percentage
of Amount
Assumed
to Net
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
|||||||||
Life insurance in force
|
$
|
855,366
|
|
|
$
|
(84,603
|
)
|
|
$
|
—
|
|
|
$
|
770,763
|
|
|
—
|
%
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|||||||||
Property and casualty
|
985,637
|
|
|
(330,110
|
)
|
|
236,182
|
|
|
891,709
|
|
|
26.5
|
%
|
||||
Life and annuities
|
3,892
|
|
|
(26
|
)
|
|
—
|
|
|
3,866
|
|
|
—
|
%
|
||||
Total premiums earned
|
$
|
989,529
|
|
|
$
|
(330,136
|
)
|
|
$
|
236,182
|
|
|
$
|
895,575
|
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|||||||||
Life insurance in force
|
$
|
979,291
|
|
|
$
|
(100,189
|
)
|
|
$
|
—
|
|
|
$
|
879,102
|
|
|
—
|
%
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|||||||||
Property and casualty
|
899,226
|
|
|
(433,075
|
)
|
|
142,161
|
|
|
608,312
|
|
|
23.4
|
%
|
||||
Life and annuities
|
5,900
|
|
|
(1,091
|
)
|
|
—
|
|
|
4,809
|
|
|
—
|
%
|
||||
Total premiums earned
|
$
|
905,126
|
|
|
$
|
(434,166
|
)
|
|
$
|
142,161
|
|
|
$
|
613,121
|
|
|
|
|
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
|
7,220
|
|
|
(1,485
|
)
|
|
—
|
|
|
5,735
|
|
|
—
|
%
|
||||
Total premiums earned
|
$
|
811,361
|
|
|
$
|
(180,319
|
)
|
|
$
|
192,472
|
|
|
$
|
823,514
|
|
|
|
|
Balance at Beginning of Year
|
|
Charged to costs and expenses
|
|
Charged to other
accounts (1) |
|
Deductions (2)
|
|
Balance at End of Year
|
|||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|||||
Reinsurance balances recoverable on paid and unpaid losses:
|
|
|
|
|
|
|
|
|
|
|||||
Provisions for bad debt
|
165,213
|
|
|
—
|
|
|
(1,837
|
)
|
|
(6,644
|
)
|
|
156,732
|
|
Valuation allowance for deferred tax assets
|
188,300
|
|
|
(2,492
|
)
|
|
18,000
|
|
|
8,305
|
|
|
212,113
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|||||
Reinsurance balances recoverable on paid and unpaid losses:
|
|
|
|
|
|
|
|
|
|
|||||
Provisions for bad debt
|
174,516
|
|
|
(1,536
|
)
|
|
(4,191
|
)
|
|
(3,576
|
)
|
|
165,213
|
|
Valuation allowance for deferred tax assets
|
290,861
|
|
|
(16,694
|
)
|
|
—
|
|
|
(85,867
|
)
|
|
188,300
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|||||
Reinsurance balances recoverable on paid and unpaid losses:
|
|
|
|
|
|
|
|
|
|
|||||
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
|
|
(1)
|
These amounts are credited to net incurred losses and there is an offsetting debit within the same line, resulting in no impact on earnings. Valuation allowance for deferred tax asset charged to other accounts is related to acquisitions in 2018.
|
(2)
|
Credited to the related asset account.
|
|
|
As of December 31,
|
|
Year ended December 31,
|
||||||||||||||||||||||||||||||||||||
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
2018
|
|
$
|
121,101
|
|
|
$
|
9,409,504
|
|
|
$
|
842,618
|
|
|
$
|
891,708
|
|
|
$
|
269,093
|
|
|
$
|
689,782
|
|
|
$
|
(235,757
|
)
|
|
$
|
(1,384,545
|
)
|
|
$
|
192,790
|
|
|
$
|
978,037
|
|
2017
|
|
64,984
|
|
|
7,398,088
|
|
|
583,197
|
|
|
608,312
|
|
|
198,602
|
|
|
437,853
|
|
|
(244,302
|
)
|
|
(945,194
|
)
|
|
96,028
|
|
|
605,597
|
|
||||||||||
2016
|
|
58,114
|
|
|
5,987,867
|
|
|
548,343
|
|
|
817,779
|
|
|
170,398
|
|
|
493,016
|
|
|
(318,917
|
)
|
|
(833,057
|
)
|
|
187,690
|
|
|
797,675
|
|
(a)
|
Financial Statements and Financial Statement Schedules: see Item 8 in Part II of this report.
|
(b)
|
Exhibits: see accompanying exhibit index that precedes the signature page of this report.
|
Exhibit
No.
|
|
Description
|
2.1s
|
|
Stock Purchase Agreement, dated February 17, 2017, by and between Southland National Holdings, Inc. and Laguna Life Holdings SARL (incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on February 21, 2017).
|
|
|
|
|
Amendment No. 1 to Stock Purchase Agreement, dated June 1, 2017, by and between Southland National Holdings, Inc. and Laguna Life Holdings SARL (incorporated by reference to Exhibit 2.1 to the Company’s Form 10-Q filed on November 8, 2017).
|
|
|
|
|
|
Amendment No. 2 to Stock Purchase Agreement, dated July 31, 2017, by and between Southland National Holdings, Inc. and Laguna Life Holdings SARL (incorporated by reference to Exhibit 2.2 to the Company’s Form 10-Q filed on November 8, 2017).
|
|
|
|
|
|
Amendment No. 3 to Stock Purchase Agreement, dated December 15, 2017, by and between Southland National Holdings, Inc. and Laguna Life Holdings SARL (incorporated by reference to Exhibit 2.14 to the Company’s Form 10-K filed on February 28, 2018).
|
|
|
|
|
2.5s
|
|
Master Transaction Agreement, dated as of August 31, 2018, by and among Enstar Group Limited, Enstar Holdings (US) LLC and Maiden Holdings North America, Ltd. (incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on September 4, 2018).
|
|
|
|
|
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).
|
|
|
|
|
|
Certificate of Designations of Series D Perpetual Non-Cumulative Preferred Shares of Enstar Group Limited, dated as of June 27, 2018 (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on June 27, 2018).
|
|
|
|
|
|
Certificate of Designations of Series E Perpetual Non-Cumulative Preferred Shares of Enstar Group Limited, dated as of November 21, 2018 (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on November 21, 2018).
|
|
|
Senior Indenture, dated as of March 10, 2017, between Enstar Group Limited and The Bank of New York Mellon, as trustee (incorporated by reference to Exhibit 4.1 of the Company's Form 8-K filed on March 10, 2017).
|
|
|
|
|
|
First Supplemental Indenture, dated as of March 10, 2017, between Enstar Group Limited and The Bank of New York Mellon, as trustee (incorporated by reference to Exhibit 4.2 of the Company's Form 8-K filed on March 10, 2017).
|
|
|
|
|
|
Deposit Agreement, dated as of June 27, 2018, between Enstar Group Limited and American Stock Transfer (incorporated by reference to Exhibit 4.3 to the Company’s Form 8-K filed on June 27, 2018).
|
|
|
|
|
|
Deposit Agreement, dated as of November 21, 2018, between Enstar Group Limited and American Stock Transfer (incorporated by reference to Exhibit 4.3 to the Company’s Form 8-K filed on November 21, 2018).
|
|
|
|
|
|
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 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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
Form of Waiver Agreement (incorporated herein by reference to Exhibit 4.7 of the Company's Form S-3 filed on October 10, 2017).
|
|
|
|
|
|
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.
|
|
|
|
|
10.7+
|
|
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).
|
|
|
|
10.8+
|
|
Amended and Restated Employment Agreement, dated as of April 12, 2017 and effective April 17, 2017, by and between Enstar Group Limited and Dominic F. Silvester (incorporated by reference to Exhibit 10.2 of the Company’s Form 10-Q filed on May 8, 2017).
|
|
|
|
10.9+
|
|
Employment Agreement, dated as of March 28, 2017 and effective April 6, 2017, by and between Enstar Group Limited and Paul J. O'Shea (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on May 22, 2017).
|
|
|
|
|
Employment Agreement, dated May 11, 2015, effective August 15, 2015, by and between Enstar Group Limited and Mark Smith (incorporated by reference to Exhibit 10.3 of the Company’s Form 10-Q filed on August 7, 2015).
|
|
|
|
|
|
Transition Agreement, dated May 19, 2017, by and between Enstar Group Limited and Mark W. Smith (incorporated by reference to Exhibit 10.3 of the Company’s Form 8-K filed on May 22, 2017).
|
|
|
|
|
|
Employment Agreement, dated May 19, 2017, by and between Enstar Group Limited and Orla M. Gregory (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed on May 22, 2017).
|
|
|
|
|
|
Employment Agreement, dated December 28, 2017, by and between Enstar Group Limited and Guy T.A. Bowker (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on January 4, 2018).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
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).
|
|
|
|
|
|
Form of Performance Stock Unit Award Agreement (2018) 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 November 8, 2017).
|
|
|
|
|
|
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).
|
|
|
|
|
10.29*+
|
|
Amended and Restated Enstar Group Limited 2016-2018 Annual Incentive Program.
|
|
|
|
10.30*+
|
|
Amended and Restated Enstar Group Limited 2019-2021 Annual Incentive Program.
|
|
|
|
|
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).
|
|
|
|
|
|
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 Northshore 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).
|
|
|
|
|
|
Exchange Agreement, dated as of February 2, 2018, by and among Enstar Group Limited, KaylaRe Holdings, Ltd., HH KaylaRe Holdings, Ltd., Hillhouse Fund III, L.P., Trident V, L.P., Trident V Parallel Fund, L.P, Trident V Professionals Fund, L.P., Souris Partners and Cavello Bay Reinsurance Limited (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on February 8, 2018).
|
|
|
|
|
|
Master Agreement, dated as of November 9, 2018, by and among Maiden Holdings, Ltd., Maiden Reinsurance Ltd. and Enstar Group Limited (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on November 13, 2018).
|
|
|
|
|
|
Subscription Agreement, dated as of December 11, 2018, by and between Cavello Bay Reinsurance Limited and Enhanzed Reinsurance Limited.
|
|
|
|
|
|
Revolving Credit Agreement, dated as of August 16, 2018, by and among Enstar Group Limited and certain of its subsidiaries, National Australia Bank Limited, Barclays Bank PLC, Wells Fargo Securities, LLC Wells Fargo Bank, National Association and each of the lenders party thereto (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on August 21, 2018).
|
|
|
|
|
|
First Amendment to Revolving Credit Agreement, dated as of December 19, 2018, by and among Enstar Group Limited and certain of its subsidiaries, National Australia Bank Limited, Barclays Bank PLC, Wells Fargo Securities, LLC Wells Fargo Bank, National Association and each of the lenders party thereto.
|
|
|
|
|
|
Term Loan Credit Agreement, dated as of December 27, 2018, by and among Enstar Group Limited and certain of its subsidiaries, Wells Fargo Bank, National Association and each of the lenders party thereto (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on January 2, 2019).
|
|
|
|
|
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.
|
|
ENSTAR GROUP LIMITED
|
|
|
By:
|
/S/ DOMINIC F. SILVESTER
|
|
Dominic F. Silvester
Chief Executive Officer
|
|
|
|
Signature
|
|
Title
|
|
|
|
/s/ ROBERT J. CAMPBELL
Robert J. Campbell
|
|
Chairman and Director
|
|
|
|
/s/ DOMINIC F. SILVESTER
Dominic F. Silvester
|
|
Chief Executive Officer and Director
|
|
|
|
/s/ GUY BOWKER
Guy Bowker |
|
Chief Financial Officer (signing in his capacity as principal financial officer and principal accounting officer)
|
|
|
|
/s/ PAUL J. O’SHEA
Paul J. O’Shea
|
|
President and Director
|
|
|
|
/s/ B. Frederick BECKER
B. Frederick Becker
|
|
Director
|
|
|
|
/s/ SANDRA L. BOSS
Sandra L. Boss
|
|
Director
|
|
|
|
/s/ JAMES D. CAREY
James D. Carey
|
|
Director
|
|
|
|
/s/ HANS-PETER GERHARDT
Hans-Peter Gerhardt
|
|
Director
|
|
|
|
/s/ JIE LIU
Jie Liu
|
|
Director
|
|
|
|
/s/ HITESH PATEL
Hitesh Patel
|
|
Director
|
|
|
|
/s/ POUL A. WINSLOW
Poul A. Winslow
|
|
Director
|
1.
|
Purpose 1
|
2.
|
Definitions 1
|
3.
|
Bonus Pool 2
|
4.
|
Beneficiary Designation 3
|
5.
|
Delivery to Guardian 3
|
6.
|
Unfunded Program/Source of Shares 3
|
7.
|
Code Section 409A 3
|
8.
|
Administration 3
|
9.
|
Amendment and Termination 3
|
10.
|
Tax Withholding 3
|
11.
|
Headings 3
|
12.
|
Plan 3
|
1.
|
PURPOSE
|
3
|
2.
|
DEFINITIONS
|
3
|
3.
|
BONUS POOL
|
3
|
4.
|
UNFUNDED PROGRAM
|
4
|
5.
|
CODE SECTION 409A
|
5
|
6.
|
ADMINISTRATION
|
5
|
7.
|
AMENDMENT AND TERMINATION
|
5
|
8.
|
TAX WITHHOLDING
|
5
|
9.
|
HEADINGS
|
5
|
|
APPENDIX A
|
6
|
Title:
|
Chief Executive Officer
|
Title:
|
Director
|
Name
|
Jurisdiction of Incorporation
|
609 Capital Limited*
|
United Kingdom
|
Aerie Income LLC
|
Delaware
|
AG Australia Holdings Limited
|
Australia
|
Alopuc Limited*
|
United Kingdom
|
Alpha Insurance SA
|
Belgium
|
Arden Reinsurance Company Ltd.*
|
Bermuda
|
Arena SA*
|
Belgium
|
Atrium 1 Limited*
|
United Kingdom
|
Atrium 10 Limited*
|
United Kingdom
|
Atrium 2 Limited*
|
United Kingdom
|
Atrium 3 Limited*
|
United Kingdom
|
Atrium 4 Limited*
|
United Kingdom
|
Atrium 5 Limited*
|
United Kingdom
|
Atrium 6 Limited*
|
United Kingdom
|
Atrium 7 Limited*
|
United Kingdom
|
Atrium 8 Limited*
|
United Kingdom
|
Atrium 9 Limited*
|
United Kingdom
|
Atrium Group Services Limited*
|
United Kingdom
|
Atrium Insurance Agency (Asia) Pte. Ltd.*
|
Singapore
|
Atrium Insurance Agency Limited*
|
United Kingdom
|
Atrium Nominees Limited*
|
United Kingdom
|
Atrium Risk Management Services (British Columbia) Ltd.*
|
Canada
|
Atrium Risk Management Services (Washington) Ltd.*
|
Washington
|
Atrium Underwriters Limited*
|
United Kingdom
|
Atrium Underwriting Group Limited*
|
United Kingdom
|
Atrium Underwriting Holdings Limited*
|
United Kingdom
|
B.H. Acquisition Limited
|
Bermuda
|
Belmont Run-Off Limited
|
United Kingdom
|
Brake Systems, Inc.
|
Delaware
|
BWDAC, Inc.
|
Delaware
|
Cavell Holdings Limited
|
United Kingdom
|
Cavello Bay Reinsurance Limited
|
Bermuda
|
Chatsworth Limited
|
Bermuda
|
Clarendon National Insurance Company
|
Illinois
|
Copper Coast Funds ICAV
|
Ireland
|
CP Product, LLC
|
Virginia
|
Cranmore (UK) Limited
|
United Kingdom
|
Cranmore (US) Inc.
|
Delaware
|
Cranmore Asia Pte. Limited
|
Singapore
|
Cranmore Australia Pty Limited
|
Australia
|
Cranmore Europe BVBA
|
Belgium
|
Cranmore Insurance & Reinsurance Services Europe Limited
|
Ireland
|
DCo LLC
|
Virginia
|
DLCM No. 1 Limited
|
United Kingdom
|
DLCM No. 2 Limited
|
United Kingdom
|
DLCM No. 3 Limited
|
United Kingdom
|
Dunmore LLLP
|
Delaware
|
East Point Reinsurance Company of Hong Kong Limited
|
Hong Kong
|
Echlin Argentina S.A.*
|
Argentina
|
EFMG LLC
|
Virginia
|
Enstar (EU) Finance Limited
|
United Kingdom
|
Enstar (EU) Holdings Limited
|
United Kingdom
|
Enstar (EU) Limited
|
United Kingdom
|
Enstar (US Asia-Pac) Holdings Limited
|
United Kingdom
|
Enstar (US) Inc.
|
Delaware
|
Enstar Acquisitions Limited
|
United Kingdom
|
Enstar Asia Pacific Pty Ltd
|
Australia
|
Enstar Australia Holdings Pty Limited
|
Australia
|
Enstar Australia Limited
|
Australia
|
Enstar Financial Services, Inc.
|
Florida
|
Enstar Holdings (US) LLC
|
Delaware
|
Enstar Insurance Management Services Ireland Limited
|
Ireland
|
Enstar Limited
|
Bermuda
|
Enstar Malta Limited
|
Malta
|
Enstar USA, Inc.
|
Georgia
|
EPE, Inc.
|
California
|
Fitzwilliam Insurance Limited
|
Bermuda
|
Flight Operations, Inc.
|
Delaware
|
Friction Inc.
|
Delaware
|
Friction Materials, Inc.
|
Massachusetts
|
Global Legacy Acquisition L.P.*
|
Bermuda
|
Gordian Runoff Limited
|
Australia
|
Goshawk Dedicated Limited*
|
United Kingdom
|
Goshawk Insurance Holdings Limited*
|
United Kingdom
|
Guillamene Holdings Limited
|
Ireland
|
Harper Holding, S.à r.l.
|
Luxembourg
|
Harper Insurance Limited
|
Switzerland
|
Hong Kong Reinsurance Company Limited
|
Hong Kong
|
Inter-Ocean Reinsurance (Ireland) Limited
|
Ireland
|
KaylaRe Holdings Ltd.
|
Bermuda
|
KaylaRe Ltd.
|
Bermuda
|
Kenmare Holdings Ltd.
|
Bermuda
|
Kinsale Brokers Limited
|
United Kingdom
|
Knapton Holdings Limited
|
United Kingdom
|
Laguna Life Holdings Limited
|
Bermuda
|
Laguna Life Holdings S.à r.l.
|
Luxembourg
|
Lipe Corporation
|
Delaware
|
Lipe Rollway Mexicana S.A. de C.V.*
|
Mexico
|
Maiden Reinsurance North America, Inc.
|
Missouri
|
Malakite Underwriting Partners Limited*
|
Dubai
|
Mercantile Indemnity Company Limited
|
United Kingdom
|
Midland Brake, Inc.
|
Delaware
|
North Bay Holdings Limited*
|
Bermuda
|
Northshore Holdings Limited*
|
Bermuda
|
Paladin Managed Care Services, Inc.
|
California
|
Pavonia Life Insurance Company of New York
|
New York
|
Prattville Mfg., Inc.
|
Delaware
|
Providence Washington Insurance Company
|
Rhode Island
|
Regis Agencies Limited
|
United Kingdom
|
Reinz Wisconsin Gasket LLC
|
Delaware
|
River Thames Insurance Company Limited
|
United Kingdom
|
Rombalds Run-Off Limited
|
United Kingdom
|
SGL No.1 Limited
|
United Kingdom
|
SGL No.3 Limited
|
United Kingdom
|
Shelbourne Group Limited
|
United Kingdom
|
StarStone Bermuda Intermediaries Ltd.*
|
Bermuda
|
StarStone Corporate Capital 1 Limited*
|
United Kingdom
|
StarStone Corporate Capital 2 Limited*
|
United Kingdom
|
StarStone Corporate Capital Limited*
|
Ireland
|
StarStone Finance Limited*
|
United Kingdom
|
StarStone Insurance Bermuda Limited*
|
Bermuda
|
StarStone Insurance SE*
|
Liechtenstein
|
StarStone Insurance Services Limited*
|
United Kingdom
|
StarStone National Insurance Company*
|
Delaware
|
StarStone Specialty Holdings Limited*
|
Bermuda
|
StarStone Specialty Insurance Company*
|
Delaware
|
StarStone Specialty Insurance Company - Escritório de Representação no Brasil Ltda.*
|
Brazil
|
StarStone Underwriting Australia Pty Ltd*
|
Australia
|
StarStone Underwriting Limited*
|
United Kingdom
|
StarStone US Holdings, Inc.*
|
Delaware
|
StarStone US Intermediaries, Inc.*
|
New Jersey
|
StarStone US Services, Inc.*
|
New Jersey
|
Torus Business Solutions Private Ltd.*
|
India
|
United Brake Systems Inc.
|
Delaware
|
Vander Haeghen & Co SA*
|
Belgium
|
Woodstown LLLP
|
Delaware
|
Yosemite Insurance Company
|
Oklahoma
|
Notes:
|
(1) The subsidiary listing excludes noncontrolled entities and branches of subsidiaries. Subsidiaries marked with an asterisk are not wholly owned, directly or indirectly, by Enstar Group 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/ DOMINIC F. SILVESTER
|
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/ GUY BOWKER
|
Guy Bowker
|
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/ DOMINIC F. SILVESTER
|
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/ GUY BOWKER
|
Guy Bowker
|
Chief Financial Officer
|