0001104659-18-068931.txt : 20181116 0001104659-18-068931.hdr.sgml : 20181116 20181116080104 ACCESSION NUMBER: 0001104659-18-068931 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20181116 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20181116 DATE AS OF CHANGE: 20181116 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Sirius International Insurance Group, Ltd. CENTRAL INDEX KEY: 0001744894 STANDARD INDUSTRIAL CLASSIFICATION: FIRE, MARINE & CASUALTY INSURANCE [6331] IRS NUMBER: 980529995 STATE OF INCORPORATION: D0 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-38731 FILM NUMBER: 181188691 BUSINESS ADDRESS: STREET 1: 14 WESLEY STREET, 5TH FLOOR CITY: HAMILTON STATE: D0 ZIP: HM11 BUSINESS PHONE: 1-441-278-3140 MAIL ADDRESS: STREET 1: 14 WESLEY STREET, 5TH FLOOR CITY: HAMILTON STATE: D0 ZIP: HM11 8-K 1 a18-40185_18k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): November 16, 2018

 


 

SIRIUS INTERNATIONAL INSURANCE GROUP, LTD.

(Exact name of registrant as specified in charter)

 


 

Bermuda

 

001-38731

 

98-0529995

(State or other jurisdiction of
incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

14 Wesley Street

Hamilton HM 11, Bermuda

(Address of principal executive offices)

 

(441) 278-3140

(Registrant’s telephone number, including area code)

 

N/A

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

 


 

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

 

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

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

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

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

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).  Emerging growth company o

 

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

 

 

 


 

Item 2.02.                                        Results of Operations and Financial Condition.

 

On November 16, 2018, Sirius International Insurance Group, Ltd. issued a press release reporting its results for the quarter and nine months ended September 30, 2018 and the availability of its third quarter 2018 investor financial supplement. The press release and the investor financial supplement are attached hereto as Exhibit 99.1 and Exhibit 99.2, respectively.

 

Item 9.01.                                        Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit
Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release, dated November 16, 2018, announcing the earnings of Sirius International Insurance Group, Ltd. for the quarter and nine months ended September 30, 2018

 

 

 

99.2

 

Third Quarter 2018 Investor Financial Supplement

 

2


 

SIGNATURES

 

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

 

 

 

Sirius International Insurance Group, Ltd.

 

 

Date: November 16, 2018

By:

/s/ ALLAN L. WATERS

 

Name:

Allan L. Waters

 

Title:

Chief Executive Officer

 

3


EX-99.1 2 a18-40185_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

SIRIUS INTERNATIONAL INSURANCE GROUP, LTD. ANNOUNCES THIRD QUARTER 2018 RESULTS

 

Hamilton, Bermuda — November 16, 2018 — Sirius International Insurance Group, Ltd. (“Sirius Group”) (Nasdaq: SG) today reported book value per common share of $16.44 as of September 30, 2018, compared to book value per common share of $16.64 as of June 30, 2018, a decrease of 1.2% on a comprehensive (loss) of $(23) million for the third quarter of 2018. For the three months ended September 30, 2018, the net (loss) attributable to the common shareholder was $(28) million and basic earnings per common share was $(0.23).  This compares to a net (loss) attributable to the common shareholder of $(179) million and basic earnings per common share of $(1.49) for the third quarter of 2017.

 

Sirius Group’s combined ratio was 111% for the third quarter of 2018 compared to 159% for the third quarter of 2017.  The decrease in the combined ratio was driven by lower catastrophe losses and higher net favorable prior year loss reserve development, which improvement was partially offset by higher current accident year losses in certain lines.  Sirius Group’s combined ratio included 24 points of catastrophe losses, after applicable reinsurance and reinstatement premiums, for the third quarter of 2018 compared to 81 points for the third quarter of 2017.  The third quarter of 2018 also included 3 points of net favorable prior year loss reserve development compared to 1 point for the third quarter of 2017.

 

For the nine months ended September 30, 2018, book value per common share grew 2.9% on comprehensive income of $56 million. Net income attributable to the common shareholder was $110 million and basic earnings per common share was $0.88.  This compares to a net (loss) attributable to the common shareholder of $(172) million and basic earnings per common share of $(1.43) for the nine months ended September 30, 2017.

 

Sirius Group’s combined ratio was 94% for the nine months ended September 30, 2018 compared to 114% for the nine months ended September 30, 2017.  The decrease in the combined ratio was driven by lower catastrophe losses and higher net favorable prior year loss reserve development.  Sirius Group’s combined ratio included 9 points of catastrophe losses, after applicable reinsurance and reinstatement premiums, for the nine months ended September 30, 2018 compared to 32 points for the nine months ended September 30, 2017.  The nine months ended September 30, 2018 also included 3 points of net favorable prior year loss development compared to 1 point of net unfavorable prior year loss reserve development for the nine months ended September 30, 2017.

 

Commenting on Sirius Group’s results, Chairman and Chief Executive Officer Allan Waters said, “Our first earnings report as a public company is disappointing due primarily to storm losses.  But our journey is a marathon, not a sprint.  The Sirius management team is totally dedicated towards growing intrinsic value per share.  If we accomplish that well, the stock price will take care of itself over time.” President and Chief Financial Officer, Kip Oberting further commented, “Sirius Group had a tough quarter driven largely by catastrophe losses and elevated attritional losses. We also made the decision to exit certain underperforming accounts and re-underwrite certain lines.  Our diversified portfolio, global platform, and solid capitalization combined with public company governance positions us well for the future.”

 


 

Investors and stockholders are encouraged to visit the “Financial Information” section of Sirius Group’s website to view supplemental financial information on Sirius Group’s results.

 

Operating results for the third quarter of 2018 included the following:

 

·                  Gross written premiums for the quarter were $398 million, an increase of 11% compared to the third quarter of 2017, driven by top line growth in Global Property and Specialty & Casualty segments.

·                  Catastrophe losses, net of reinsurance and reinstatement premiums, amounted to $77 million in the quarter, primarily related to Typhoon Jebi ($48 million), Hurricane Florence ($9 million), and the Kerala Floods ($7 million).

·                  Highlights by reportable segment for the third quarter of 2018 included the following:

 

·                  Global Property produced an underwriting (loss) for the quarter of $(51) million and a 130% combined ratio driven mainly by catastrophe losses and higher current accident year losses.

·                  Global A&H produced $12 million of underwriting income, including net service fee income, and a combined ratio of 96%.

·                  Specialty & Casualty produced a $(2) million underwriting (loss) for the quarter and a combined ratio of 103%, driven mainly by losses in the discontinued London Marine book.

·                  Runoff & Other produced $8 million of underwriting income mainly from favorable loss reserve movements.  Sirius Global Solutions closed on the acquisition of WRM America in the third quarter.

 

·                  The investment portfolio returned 0.6% in U.S. Dollars and 0.5% in original currencies

 

·                  Net investment income increased $10 million or 83% for the third quarter of 2018 to $22 million from $12 million for the same period in 2017 due to a higher interest rate environment.

 

·                  Overall, net currency effects on shareholder’s equity were favorable by $4 million.

·                  Common shareholder’s equity ended the quarter at $1,973 million.

 

About Sirius Group

 

Sirius Group is a Bermuda-based holding company with (re)insurance operating companies in Bermuda, Stockholm, New York and London and managing general underwriters in the United States.  Established in 1945, Sirius Group, utilizing its unique global branch network, provides multi-line insurance and reinsurance in over 140 countries. Sirius Group wrote gross written premiums of $1.4 billion in 2017 utilizing disciplined and professional underwriting, superior risk evaluation and best-in-class pricing technology. Sirius Group’s subsidiaries provide multi-line (re)insurance capacity including lead capacity for property, accident & health and other exposures.  Additional information is available at Sirius Group’s website located at www.siriusgroup.com.

 

Forward-Looking Statements

 

This communication contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements about the growth prospects of Sirius Group. Forward-looking statements are typically identified by words such as “plan,” “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “target,” “continue,” “could,” “may,” “might,” “will,” “possible,” “potential,” “predict,” “should,” “would” and other similar words and expressions, but the absence of these words does not mean that a statement

 


 

is not forward-looking. The forward-looking statements are based on the current expectations of the management of Sirius Group and speak only as of the date of this communication. There can be no assurance that future developments will be those that have been anticipated. These forward-looking statements involve a number of risks, uncertainties or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to, Sirius Group’s exposure to unpredictable catastrophic and casualty events and unexpected accumulations of attritional losses; increased competition from existing insurers and reinsurers and from alternative capital providers, such as insurance-linked funds and collateralized special purpose insurers; decreased demand for Sirius Group’s insurance or reinsurance products, consolidation and cyclical changes in the insurance and reinsurance industry; the inherent uncertainty of estimating loss and loss adjustment expenses reserves, including asbestos and environmental reserves, and the possibility that such reserves may be inadequate to cover Sirius Group’s ultimate liability for losses; a decline in Sirius Group’s operating subsidiaries’ ratings with rating agencies; the limited liquidity and trading of Sirius Group’s securities following the merger with Easterly Acquisition Corp.; the ability to recognize the anticipated benefits of the merger; costs related to the merger and Sirius Group’s status as a publicly traded company; and other factors identified in Sirius Group’s Registration Statement on Form S-4 filed with the Securities and Exchange Commission. Should one or more of these risks or uncertainties materialize, or should any of the assumptions made by the management of Sirius Group prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. Except to the extent required by applicable law or regulation, Sirius Group undertakes no obligation to update these forward-looking statements to reflect events or circumstances after the date of this communication.

 

Contacts:

 

Sirius Group

Michael Papamichael

Investor Relations

(212) 312-0219

 


 

Sirius International Insurance Group, Ltd.

Consolidated Balance Sheets

As at September 30, 2018 and December 31, 2017

 

(Expressed in millions of U.S. dollars, except share information)

 

September 30,
2018

 

December 31,
2017

 

 

 

Unaudited

 

 

 

Assets

 

 

 

 

 

Fixed maturity investments, trading at fair value (Amortized cost 2018: $1,984.2; 2017: $2,195.3)

 

$

1,979.6

 

$

2,180.0

 

Short-term investments, at fair value (Amortized cost 2018: $758.5; 2017: $625.3)

 

760.0

 

625.0

 

Equity securities, trading at fair value (Cost 2018: $406.4; 2017: $275.1)

 

430.4

 

299.2

 

Other long-term investments, at fair value (Cost 2018: $320.0; 2017: $255.5)

 

349.0

 

269.5

 

Cash

 

106.5

 

215.8

 

Restricted cash

 

15.0

 

14.8

 

Total investments and cash

 

3,640.5

 

3,604.3

 

Accrued investment income

 

12.1

 

14.1

 

Insurance and reinsurance premiums receivable

 

762.5

 

543.6

 

Reinsurance recoverable on unpaid losses

 

349.0

 

319.7

 

Reinsurance recoverable on paid losses

 

29.8

 

17.5

 

Funds held by ceding companies

 

180.0

 

153.2

 

Ceded unearned insurance and reinsurance premiums

 

191.2

 

106.6

 

Deferred acquisition costs

 

152.8

 

120.9

 

Deferred tax asset

 

197.7

 

244.1

 

Accounts receivable on unsettled investment sales

 

0.1

 

0.3

 

Goodwill

 

400.7

 

401.0

 

Intangible assets

 

207.5

 

216.3

 

Other assets

 

134.8

 

82.0

 

Total assets

 

$

6,258.7

 

$

5,823.6

 

Liabilities

 

 

 

 

 

Loss and loss adjustment expense reserves

 

$

1,891.0

 

$

1,898.5

 

Unearned insurance and reinsurance premiums

 

766.9

 

506.8

 

Ceded reinsurance payable

 

239.2

 

139.1

 

Funds held under reinsurance treaties

 

105.4

 

73.4

 

Deferred tax liability

 

256.9

 

282.2

 

Debt

 

697.7

 

723.2

 

Accounts payable on unsettled investment purchases

 

18.1

 

0.3

 

Other liabilities

 

200.6

 

176.8

 

Total liabilities

 

4,175.8

 

3,800.3

 

Commitments and Contingencies

 

 

 

 

 

Mezzanine equity

 

 

 

 

 

Series A redeemable preference shares

 

108.8

 

106.1

 

Common shareholder’s equity

 

 

 

 

 

Common shares (shares issued and outstanding: 120,000,000)

 

1.2

 

1.2

 

Additional paid-in surplus

 

1,199.3

 

1,197.9

 

Retained earnings

 

970.2

 

858.4

 

Accumulated other comprehensive (loss)

 

(197.7

)

(140.5

)

Total common shareholder’s equity

 

1,973.0

 

1,917.0

 

Non-controlling interests

 

1.1

 

0.2

 

Total equity

 

1,974.1

 

1,917.2

 

Total liabilities, mezzanine equity, and equity

 

$

6,258.7

 

$

5,823.6

 

 


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of (Loss) Income

For the three and nine months ended September 30, 2018 and 2017

 

(Expressed in millions of U.S. dollars, except share and per

 

Three months ended
September 30,

 

Nine months ended
September 30,

 

share information)

 

2018

 

2017

 

2018

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

Net earned insurance and reinsurance premiums

 

$

321.1

 

$

282.8

 

$

914.5

 

$

750.6

 

Net investment income

 

21.8

 

12.1

 

51.8

 

44.2

 

Net realized investment gains (losses)

 

3.9

 

(24.4

)

8.0

 

(26.9

)

Net unrealized investment (losses) gains

 

(11.7

)

(2.7

)

29.0

 

(25.2

)

Net foreign exchange (losses) gains

 

(0.4

)

15.7

 

21.7

 

17.0

 

Other revenue

 

17.0

 

9.5

 

96.0

 

11.8

 

Total revenues

 

351.7

 

293.0

 

1,121.0

 

771.5

 

Expenses

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

260.4

 

371.2

 

552.8

 

626.6

 

Insurance and reinsurance acquisition expenses

 

59.2

 

49.5

 

189.0

 

143.5

 

Other underwriting expenses

 

35.7

 

28.7

 

117.1

 

86.6

 

General and administrative expenses

 

19.5

 

19.8

 

58.0

 

60.6

 

Intangible asset amortization expenses

 

3.9

 

3.9

 

11.8

 

6.3

 

Interest expense on debt

 

7.6

 

5.0

 

23.1

 

14.6

 

Total expenses

 

386.3

 

478.1

 

951.8

 

938.2

 

Pre-tax (loss) income

 

(34.6

)

(185.1

)

169.2

 

(166.7

)

Income tax benefit (expense)

 

6.9

 

12.8

 

(55.4

)

11.3

 

Net (loss) income

 

(27.7

)

(172.3

)

113.8

 

(155.4

)

Income attributable to non-controlling interests

 

(0.3

)

(4.2

)

(0.9

)

(13.2

)

(Loss) income before accrued dividends on Series A redeemable preference shares

 

(28.0

)

(176.5

)

112.9

 

(168.6

)

Accrued dividends on Series A redeemable preference shares

 

 

(2.5

)

(2.6

)

(3.5

)

Net (loss) income attributable to Sirius Group’s common shareholder

 

$

(28.0

)

$

(179.0

)

$

110.3

 

$

(172.1

)

 

 

 

 

 

 

 

 

 

 

Net (loss) income per common share and common share equivalent

 

 

 

 

 

 

 

 

 

Basic earnings per common share and common share equivalent

 

$

(0.23

)

$

(1.49

)

$

0.88

 

$

(1.43

)

Diluted earnings per common share and common share equivalent

 

$

(0.23

)

$

(1.49

)

$

0.88

 

$

(1.43

)

Weighted average number of common shares and common share equivalents outstanding:

 

 

 

 

 

 

 

 

 

Basic weighted average number of common shares and common share equivalents outstanding

 

120,000,000

 

120,000,000

 

120,000,000

 

120,000,000

 

Diluted weighted average number of common shares and common share equivalents outstanding

 

120,000,000

 

120,000,000

 

120,000,000

 

120,000,000

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

81.1

%

131.3

%

60.4

%

83.5

%

Acquisition expense ratio

 

18.4

%

17.5

%

20.7

%

19.1

%

Other underwriting expense ratio

 

11.1

%

10.1

%

12.8

%

11.5

%

Combined ratio

 

110.6

%

158.9

%

93.9

%

114.1

%

 


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of Comprehensive (Loss) Income

For the three and nine months ended September 30, 2018 and 2017

 

 

 

Three months ended
September 30,

 

Nine months ended
September 30,

 

(Expressed in millions of U.S. dollars)

 

2018

 

2017

 

2018

 

2017

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(27.7

)

$

(172.3

)

$

113.8

 

$

(155.4

)

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

Change in foreign currency translation, net of tax

 

4.7

 

26.3

 

(57.2

)

73.5

 

Total other comprehensive income (loss)

 

4.7

 

26.3

 

(57.2

)

73.5

 

Comprehensive (loss) income

 

(23.0

)

(146.0

)

56.6

 

(81.9

)

Income attributable to non-controlling interests

 

(0.3

)

(4.2

)

(0.9

)

(13.2

)

Comprehensive (loss) income attributable to Sirius Group’s common shareholder

 

$

(23.3

)

$

(150.2

)

$

55.7

 

$

(95.1

)

 


EX-99.2 3 a18-40185_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

Sirius International Insurance Group, Ltd.

 

Investor Financial Supplement

September 30, 2018

 

(Unaudited)

 

This financial supplement is for informational purposes only. It should be read in conjunction with documents filed with the Securities and Exchange Commission by Sirius International Insurance Group, Ltd., including its Quarterly Report on Form 10-Q for the quarter ended September 30, 2018.

 


 

Sirius International Insurance Group, Ltd.

Table of Contents

 

 

Page

Basis of Presentation

1

 

 

Key Performance Indicators

2

 

 

Consolidated Financial Statements

 

Consolidated Statements of (Loss) Income

3

Consolidated Statements of Comprehensive (Loss) Income

4

Consolidated Balance Sheets

5

Consolidated Statements of Shareholder’s Equity

6

 

 

Segment Information

 

Consolidated Statements of (Loss) Income — Segment Results Format

7

Consolidated Underwriting Results by Segment

8

Segment Data - Quarterly

 

Global Property

10

Global A&H

11

Specialty & Casualty

12

Runoff & Other

13

Gross Written Premiums by Segment

14

Net Earned Insurance and Reinsurance Premiums by Segment

15

 

 

Investment Information

 

Net Investment Income

16

Investment Holdings - Cost to Fair Value Reconciliation

17

Investment Holdings - Quarterly

 

Investment Type

18

Credit Quality and Maturity Profile

19

 

 

Other

 

Book Value Per Share

20

Basic and Diluted Earnings Per Share

21

Return on Common Shareholder’s Equity - Consecutive Quarters

22

Reserves for Unpaid Losses and Loss Adjustment Expenses

23

 


 

Sirius International Insurance Group, Ltd.

Basis of Presentation

 

BASIS OF PRESENTATION

 

Sirius International Insurance Group, Ltd. (the “Company”) is a Bermuda exempted company whose principal businesses are conducted through its wholly- and majority-owned insurance subsidiaries (collectively with the Company, “Sirius Group”, “we,” “our” and “us”). Sirius Group provides insurance, reinsurance and insurance services on a worldwide basis.

 

We have made rounding adjustments to reach some of the figures included in this financial supplement and, unless otherwise indicated, percentages presented in this financial supplement are approximate.

 

1


 

Sirius International Insurance Group, Ltd.

Key Performance Indicators

 

(Expressed in millions of U.S. dollars, except share and per

 

Three months ended September 30,

 

Nine months ended September 30,

 

share information)

 

2018

 

2017

 

2018

 

2017

 

Key Underwriting Metrics:

 

 

 

 

 

 

 

 

 

Underwriting (loss) income (1)

 

$

(34.2

)

$

(166.6

)

$

55.6

 

$

(106.1

)

Combined ratio(2)

 

110.6

%

158.9

%

93.9

%

114.1

%

 

 

 

 

 

 

 

 

 

 

Key Investment Return Metrics:

 

 

 

 

 

 

 

 

 

Net investment income

 

$

21.8

 

$

12.1

 

$

51.8

 

$

44.2

 

Total return on investments:

 

 

 

 

 

 

 

 

 

U.S. dollars

 

0.6

%

1.0

%

0.4

%

3.4

%

Local currencies

 

0.5

%

0.7

%

1.3

%

2.3

%

 

 

 

 

 

 

 

 

 

 

Selected Financial Data:

 

 

 

 

 

 

 

 

 

Basic earnings per common share and common share equivalent

 

$

(0.23

)

$

(1.49

)

$

0.88

 

$

(1.43

)

Diluted earnings per common share and common share equivalent

 

$

(0.23

)

$

(1.49

)

$

0.88

 

$

(1.43

)

Weighted average number of common shares and common share equivalents outstanding

 

120,000,000

 

120,000,000

 

120,000,000

 

120,000,000

 

Return on equity(3)

 

-1.2

%

-7.3

%

2.9

%

-4.8

%

 


(1) Underwriting (loss) income is calculated as net earned insurance and reinsurance premiums less loss and loss adjustment expenses, insurance and reinsurance acquisition expenses and other underwriting expenses.

(2) The combined ratio is calculated by combining the loss ratio, the acquisition expense ratio, and the other underwriting expense ratio.

(3) Return on equity is calculated by dividing net comprehensive income attributable to Sirius Group’s common shareholder for the period by the beginning common shareholder’s equity.

 

 

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

Book value per share attributable to Sirius Group’s common shareholder

 

$

16.44

 

$

16.64

 

$

16.23

 

$

15.98

 

 

2


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of (Loss) Income

For the Three and Nine Months Ended September 30, 2018 and 2017

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

(Expressed in millions of U.S. dollars)

 

2018

 

2017

 

2018

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

Net earned insurance and reinsurance premiums

 

$

321.1

 

$

282.8

 

$

914.5

 

$

750.6

 

Net investment income

 

21.8

 

12.1

 

51.8

 

44.2

 

Net realized investment gains (losses)

 

3.9

 

(24.4

)

8.0

 

(26.9

)

Net unrealized investment (losses) gains

 

(11.7

)

(2.7

)

29.0

 

(25.2

)

Net foreign exchange (losses) gains

 

(0.4

)

15.7

 

21.7

 

17.0

 

Other revenue

 

17.0

 

9.5

 

96.0

 

11.8

 

Total revenues

 

351.7

 

293.0

 

1,121.0

 

771.5

 

Expenses

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

260.4

 

371.2

 

552.8

 

626.6

 

Insurance and reinsurance acquisition expenses

 

59.2

 

49.5

 

189.0

 

143.5

 

Other underwriting expenses

 

35.7

 

28.7

 

117.1

 

86.6

 

General and administrative expenses

 

19.5

 

19.8

 

58.0

 

60.6

 

Intangible asset amortization expenses

 

3.9

 

3.9

 

11.8

 

6.3

 

Interest expense on debt

 

7.6

 

5.0

 

23.1

 

14.6

 

Total expenses

 

386.3

 

478.1

 

951.8

 

938.2

 

Pre-tax (loss) income

 

(34.6

)

(185.1

)

169.2

 

(166.7

)

Income tax benefit (expense)

 

6.9

 

12.8

 

(55.4

)

11.3

 

Net (loss) income

 

(27.7

)

(172.3

)

113.8

 

(155.4

)

Income attributable to non-controlling interests

 

(0.3

)

(4.2

)

(0.9

)

(13.2

)

(Loss) income before accrued dividends on Series A redeemable preference shares

 

(28.0

)

(176.5

)

112.9

 

(168.6

)

Accrued dividends on Series A redeemable preference shares

 

 

(2.5

)

(2.6

)

(3.5

)

Net (loss) income attributable to Sirius Group’s common shareholder

 

$

(28.0

)

$

(179.0

)

$

110.3

 

$

(172.1

)

 

3


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of Comprehensive (Loss) Income

For the Three and Nine Months Ended September 30, 2018 and 2017

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

(Expressed in millions of U.S. dollars)

 

2018

 

2017

 

2018

 

2017

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(27.7

)

$

(172.3

)

$

113.8

 

$

(155.4

)

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

Change in foreign currency translation, net of tax

 

4.7

 

26.3

 

(57.2

)

73.5

 

Total other comprehensive income (loss)

 

4.7

 

26.3

 

(57.2

)

73.5

 

Comprehensive (loss) income

 

(23.0

)

(146.0

)

56.6

 

(81.9

)

Income attributable to non-controlling interests

 

(0.3

)

(4.2

)

(0.9

)

(13.2

)

Comprehensive (loss) income attributable to Sirius Group’s common shareholder

 

$

(23.3

)

$

(150.2

)

$

55.7

 

$

(95.1

)

 

4


 

Sirius International Insurance Group, Ltd.

Consolidated Balance Sheets

 

(Expressed in millions of U.S. dollars, except share information)

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

September 30, 2017

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity investments, trading at fair value

 

$

1,979.6

 

$

1,885.4

 

$

2,059.0

 

$

2,180.0

 

$

2,274.6

 

Short-term investments, at fair value

 

760.0

 

819.6

 

801.0

 

625.0

 

911.3

 

Equity securities, trading at fair value

 

430.4

 

415.1

 

369.7

 

299.2

 

315.9

 

Other long-term investments, at fair value

 

349.0

 

316.6

 

286.8

 

269.5

 

236.0

 

Cash

 

106.5

 

114.1

 

174.9

 

215.8

 

145.7

 

Restricted cash

 

15.0

 

15.9

 

16.6

 

14.8

 

 

Total investments and cash

 

3,640.5

 

3,566.7

 

3,708.0

 

3,604.3

 

3,883.5

 

Accrued investment income

 

12.1

 

12.5

 

13.6

 

14.1

 

11.9

 

Insurance and reinsurance premiums receivable

 

762.5

 

807.4

 

723.7

 

543.6

 

630.0

 

Reinsurance recoverable on unpaid losses

 

349.0

 

358.3

 

327.8

 

319.7

 

334.9

 

Reinsurance recoverable on paid losses

 

29.8

 

17.8

 

21.2

 

17.5

 

18.2

 

Funds held by ceding companies

 

180.0

 

157.4

 

162.3

 

153.2

 

141.1

 

Ceded unearned insurance and reinsurance premiums

 

191.2

 

207.3

 

173.0

 

106.6

 

127.7

 

Deferred acquisition costs

 

152.8

 

151.4

 

151.0

 

120.9

 

123.2

 

Deferred tax asset

 

197.7

 

197.9

 

217.6

 

244.1

 

312.5

 

Accounts receivable on unsettled investment sales

 

0.1

 

 

0.2

 

0.3

 

 

Goodwill

 

400.7

 

400.8

 

401.3

 

401.0

 

397.1

 

Intangible assets

 

207.5

 

208.4

 

212.3

 

216.3

 

225.2

 

Other assets

 

134.8

 

124.2

 

92.6

 

82.0

 

96.0

 

Total assets

 

$

6,258.7

 

$

6,210.1

 

$

6,204.6

 

$

5,823.6

 

$

6,301.3

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expense reserves

 

$

1,891.0

 

$

1,827.1

 

$

1,875.9

 

$

1,898.5

 

$

1,916.6

 

Unearned insurance and reinsurance premiums

 

766.9

 

800.5

 

765.9

 

506.8

 

597.5

 

Ceded reinsurance payable

 

239.2

 

254.2

 

182.8

 

139.1

 

158.4

 

Funds held under reinsurance treaties

 

105.4

 

72.6

 

82.5

 

73.4

 

68.5

 

Deferred tax liability

 

256.9

 

255.7

 

253.1

 

282.2

 

316.9

 

Debt

 

697.7

 

695.9

 

717.6

 

723.2

 

724.9

 

Mandatorily redeemable preference shares

 

 

 

 

 

250.0

 

Accounts payable on unsettled investment purchases

 

18.1

 

6.2

 

97.3

 

0.3

 

1.4

 

Other liabilities

 

200.6

 

191.8

 

173.2

 

176.8

 

262.9

 

Total liabilities

 

4,175.8

 

4,104.0

 

4,148.3

 

3,800.3

 

4,297.1

 

Mezzanine equity

 

 

 

 

 

 

 

 

 

 

 

Series A redeemable preference shares

 

108.8

 

108.8

 

108.8

 

106.1

 

103.5

 

Equity

 

 

 

 

 

 

 

 

 

 

 

Common shareholder’s equity

 

 

 

 

 

 

 

 

 

 

 

Common shares (shares issued and outstanding: 120,000,000)

 

1.2

 

1.2

 

1.2

 

1.2

 

1.2

 

Additional paid-in surplus

 

1,199.3

 

1,199.3

 

1,199.3

 

1,197.9

 

1,196.1

 

Retained earnings

 

970.2

 

998.2

 

900.4

 

858.4

 

842.4

 

Accumulated other comprehensive (loss)

 

(197.7

)

(202.4

)

(153.9

)

(140.5

)

(138.7

)

Total common shareholder’s equity

 

1,973.0

 

1,996.3

 

1,947.0

 

1,917.0

 

1,901.0

 

Non-controlling interests

 

1.1

 

1.0

 

0.5

 

0.2

 

(0.3

)

Total equity

 

1,974.1

 

1,997.3

 

1,947.5

 

1,917.2

 

1,900.7

 

Total liabilities, mezzanine equity, and equity

 

$

6,258.7

 

$

6,210.1

 

$

6,204.6

 

$

5,823.6

 

$

6,301.3

 

 

5


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of Shareholder’s Equity

 

 

 

Year to date for the period ended,

 

(Expressed in millions of U.S. dollars)

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

September 30, 2017

 

Common Shares

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning and end of period

 

$

1.2

 

$

1.2

 

$

1.2

 

$

1.2

 

$

1.2

 

Additional paid-in surplus

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

1,197.9

 

1,197.9

 

1,197.9

 

1,184.6

 

1,184.6

 

Capital contribution from former parent

 

1.4

 

1.4

 

1.4

 

13.3

 

11.5

 

Balance at end of period

 

1,199.3

 

1,199.3

 

1,199.3

 

1,197.9

 

1,196.1

 

Retained earnings

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

858.4

 

858.4

 

858.4

 

1,014.5

 

1,014.5

 

Cumulative effect of an accounting change

 

1.6

 

1.6

 

1.6

 

 

 

Balance at beginning of period, as adjusted

 

860.0

 

860.0

 

860.0

 

1,014.5

 

1,014.5

 

Net income

 

113.8

 

141.5

 

43.3

 

(136.3

)

(155.4

)

Income attributable to non-controlling interest

 

(0.9

)

(0.6

)

(0.2

)

(13.7

)

(13.2

)

Accrued dividends on Series A redeemable preference shares

 

(2.6

)

(2.6

)

(2.6

)

(6.1

)

(3.5

)

Other, net

 

(0.1

)

(0.1

)

(0.1

)

 

 

Balance at end of period

 

970.2

 

998.2

 

900.4

 

858.4

 

842.4

 

Accumulated other comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

(140.5

)

(140.5

)

(140.5

)

(212.2

)

(212.2

)

Accumulated net foreign currency translation (losses)

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

(140.5

)

(140.5

)

(140.5

)

(212.2

)

(212.2

)

Net change in foreign currency translation

 

(57.2

)

(61.9

)

(13.4

)

71.7

 

73.5

 

Balance at end of period

 

(197.7

)

(202.4

)

(153.9

)

(140.5

)

(138.7

)

Balance at the end of period

 

(197.7

)

(202.4

)

(153.9

)

(140.5

)

(138.7

)

Total common shareholder’s equity

 

$

1,973.0

 

$

1,996.3

 

$

1,947.0

 

$

1,917.0

 

$

1,901.0

 

Non-controlling interests

 

1.1

 

1.0

 

0.5

 

0.2

 

(0.3

)

Total equity

 

$

1,974.1

 

$

1,997.3

 

$

1,947.5

 

$

1,917.2

 

$

1,900.7

 

 

6


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of (Loss) Income — Segment Results Format

For the Three and Nine Months Ended September 30, 2018 and 2017

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

(Expressed in millions of U.S. dollars)

 

2018

 

2017

 

2018

 

2017

 

Underwriting Results:

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

398.0

 

$

356.7

 

$

1,518.2

 

$

1,166.4

 

Net written premiums

 

$

305.7

 

$

277.6

 

$

1,095.4

 

$

874.7

 

Net earned insurance and reinsurance premiums

 

$

321.1

 

$

282.8

 

$

914.5

 

$

750.6

 

Loss and allocated loss adjustment expenses (“LAE”)

 

(248.4

)

(359.2

)

(524.9

)

(602.0

)

Insurance and reinsurance acquisition expenses

 

(59.2

)

(49.5

)

(189.0

)

(143.5

)

Technical profit (loss)

 

13.5

 

(125.9

)

200.6

 

5.1

 

Unallocated LAE

 

(12.0

)

(12.0

)

(27.9

)

(24.6

)

Other underwriting expenses

 

(35.7

)

(28.7

)

(117.1

)

(86.6

)

Underwriting (loss) income

 

(34.2

)

(166.6

)

55.6

 

(106.1

)

Service fee revenue

 

15.4

 

6.6

 

55.5

 

13.9

 

General and administrative expenses, MGU + Runoff & Other

 

(14.6

)

(18.2

)

(40.4

)

(32.6

)

Underwriting (loss) income, including net service fee income

 

(33.4

)

(178.2

)

70.7

 

(124.8

)

Net investment income

 

21.8

 

12.1

 

51.8

 

44.2

 

Net realized investment gains (losses)

 

3.9

 

(24.4

)

8.0

 

(26.9

)

Net unrealized investment (losses) gains

 

(11.7

)

(2.7

)

29.0

 

(25.2

)

Net foreign exchange (losses) gains

 

(0.4

)

15.7

 

21.7

 

17.0

 

Other revenue

 

1.6

 

2.9

 

40.5

 

(2.1

)

General and administrative expenses

 

(4.9

)

(1.6

)

(17.6

)

(28.0

)

Intangible asset amortization expenses

 

(3.9

)

(3.9

)

(11.8

)

(6.3

)

Interest expense on debt

 

(7.6

)

(5.0

)

(23.1

)

(14.6

)

Pre-tax (loss) income

 

(34.6

)

(185.1

)

169.2

 

(166.7

)

Income tax benefit (expense)

 

6.9

 

12.8

 

(55.4

)

11.3

 

Net (loss) income

 

(27.7

)

(172.3

)

113.8

 

(155.4

)

Income attributable to non-controlling interests

 

(0.3

)

(4.2

)

(0.9

)

(13.2

)

(Loss) income before accrued dividends on Series A redeemable preference shares

 

(28.0

)

(176.5

)

112.9

 

(168.6

)

Accrued dividends on Series A redeemable preference shares

 

 

(2.5

)

(2.6

)

(3.5

)

Net (loss) income attributable to Sirius Group’s common shareholder

 

$

(28.0

)

$

(179.0

)

$

110.3

 

$

(172.1

)

 

7


 

Sirius International Insurance Group, Ltd.

Consolidated Underwriting Results by Segment

 

 

 

Three Months Ended September 30, 2018

 

(Expressed in millions of U.S. dollars)

 

Global
Property

 

Global
A&H

 

Specialty &
Casualty

 

Runoff &
Other

 

Corporate
Elimination

 

Total

 

Gross written premiums

 

$

203.7

 

$

117.1

 

$

76.5

 

$

0.7

 

$

 

$

398.0

 

Net written premiums

 

$

144.9

 

$

87.9

 

$

72.6

 

$

0.3

 

$

 

$

305.7

 

Net earned insurance and reinsurance premiums

 

$

172.7

 

$

89.6

 

$

58.4

 

$

0.4

 

$

 

$

321.1

 

Loss and allocated LAE

 

(173.2

)

(51.3

)

(34.1

)

10.2

 

 

(248.4

)

Insurance and reinsurance acquisition expenses

 

(30.1

)

(26.7

)

(16.2

)

(0.1

)

13.9

 

(59.2

)

Technical (loss) profit

 

(30.6

)

11.6

 

8.1

 

10.5

 

13.9

 

13.5

 

Unallocated LAE

 

(3.3

)

(1.7

)

(1.6

)

(0.7

)

(4.7

)

(12.0

)

Other underwriting expenses

 

(17.5

)

(6.4

)

(8.4

)

(1.4

)

(2.0

)

(35.7

)

Underwriting (loss) income

 

(51.4

)

3.5

 

(1.9

)

8.4

 

7.2

 

(34.2

)

Service fee revenue

 

 

29.3

 

 

 

(13.9

)

15.4

 

Managing general underwriter unallocated LAE

 

 

(4.7

)

 

 

4.7

 

 

Managing general underwriter other underwriting expenses

 

 

(2.0

)

 

 

2.0

 

 

General and administrative expenses, MGU + Runoff & Other

 

 

(13.8

)

 

(0.8

)

 

(14.6

)

Underwriting (loss) income, including net service fee income

 

(51.4

)

12.3

 

(1.9

)

7.6

 

 

(33.4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting Ratios (1) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

102.2

%

59.2

%

61.1

%

NM

 

NM

 

81.1

%

Acquisition expense ratio

 

17.4

%

29.8

%

27.7

%

NM

 

NM

 

18.4

%

Other underwriting expense ratio

 

10.1

%

7.1

%

14.4

%

NM

 

NM

 

11.1

%

Combined ratio

 

129.7

%

96.1

%

103.2

%

NM

 

NM

 

110.6

%

 


(1) Underwriting ratios are calculated by dividing the related expense by net earned insurance and reinsurance premiums.

(2) Ratios considered not meaningful (“NM”) to Runoff & Other and Corporate Eliminations.

 

8


 

Sirius International Insurance Group, Ltd.

Consolidated Underwriting Results by Segment (Continued)

 

 

 

Nine Months Ended September 30, 2018

 

(Expressed in millions of U.S. dollars)

 

Global
Property

 

Global
A&H

 

Specialty &
Casualty

 

Runoff &
Other

 

Corporate
Elimination

 

Total

 

Gross written premiums

 

$

875.7

 

$

375.0

 

$

252.9

 

$

14.6

 

$

 

$

1,518.2

 

Net written premiums

 

$

569.1

 

$

286.2

 

$

228.3

 

$

11.8

 

$

 

$

1,095.4

 

Net earned insurance and reinsurance premiums

 

$

476.3

 

$

258.4

 

$

168.3

 

$

11.5

 

$

 

$

914.5

 

Loss and allocated LAE

 

(311.8

)

(138.0

)

(87.4

)

12.3

 

 

(524.9

)

Insurance and reinsurance acquisition expenses

 

(93.5

)

(82.3

)

(44.9

)

(2.3

)

34.0

 

(189.0

)

Technical profit

 

71.0

 

38.1

 

36.0

 

21.5

 

34.0

 

200.6

 

Unallocated LAE

 

(7.7

)

(4.3

)

(4.5

)

(1.6

)

(9.8

)

(27.9

)

Other underwriting expenses

 

(53.0

)

(20.7

)

(24.3

)

(5.2

)

(13.9

)

(117.1

)

Underwriting income

 

10.3

 

13.1

 

7.2

 

14.7

 

10.3

 

55.6

 

Service fee revenue

 

 

89.5

 

 

 

(34.0

)

55.5

 

Managing general underwriter unallocated LAE

 

 

(9.8

)

 

 

9.8

 

 

Managing general underwriter other underwriting expenses

 

 

(13.9

)

 

 

13.9

 

 

General and administrative expenses, MGU + Runoff & Other

 

 

(37.5

)

 

(2.9

)

 

(40.4

)

Underwriting income, including net service fee income

 

10.3

 

41.4

 

7.2

 

11.8

 

 

70.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting Ratios (1) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

67.1

%

55.1

%

54.6

%

NM

 

NM

 

60.4

%

Acquisition expense ratio

 

19.6

%

31.8

%

26.7

%

NM

 

NM

 

20.7

%

Other Underwriting expense ratio

 

11.1

%

8.0

%

14.4

%

NM

 

NM

 

12.8

%

Combined ratio

 

97.8

%

94.9

%

95.7

%

NM

 

NM

 

93.9

%

 


(1) Underwriting ratios are calculated by dividing the related expense by net earned insurance and reinsurance premiums.

(2) Ratios considered not meaningful (“NM”) to Runoff & Other and Corporate Eliminations.

 

9


 

Sirius International Insurance Group, Ltd.

Segment Data — Quarterly

Global Property

 

(Expressed in millions of U.S. dollars)

 

Q3 2018

 

Q2 2018

 

Q1 2018

 

Q4 2017

 

Q3 2017

 

Gross written premiums

 

$

203.7

 

$

325.4

 

$

346.6

 

$

125.5

 

$

154.6

 

Net written premiums

 

144.9

 

177.0

 

247.2

 

105.4

 

121.4

 

Net earned insurance and reinsurance premiums

 

172.7

 

167.5

 

136.1

 

152.3

 

162.0

 

Loss and allocated LAE

 

(173.2

)

(68.2

)

(70.4

)

(111.9

)

(283.4

)

Insurance and reinsurance acquisition expenses

 

(30.1

)

(34.1

)

(29.3

)

(30.8

)

(34.2

)

Technical (loss) profit

 

$

(30.6

)

$

65.2

 

$

36.4

 

$

9.6

 

$

(155.6

)

Unallocated LAE

 

(3.3

)

(2.5

)

(1.9

)

(0.2

)

(8.2

)

Other underwriting expenses

 

(17.5

)

(18.1

)

(17.4

)

(11.7

)

(17.7

)

Underwriting (loss) income

 

$

(51.4

)

$

44.6

 

$

17.1

 

$

(2.3

)

$

(181.5

)

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting Ratios (1)

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

102.2

%

42.2

%

53.1

%

73.6

%

180.0

%

Acquisition expense ratio

 

17.4

%

20.4

%

21.5

%

20.2

%

21.1

%

Other underwriting expense ratio

 

10.1

%

10.8

%

12.8

%

7.7

%

10.9

%

Combined ratio

 

129.7

%

73.4

%

87.4

%

101.5

%

212.0

%

 


(1) Underwriting ratios are calculated by dividing the related expense by net earned insurance and reinsurance premiums.

 

10


 

Sirius International Insurance Group, Ltd.

Segment Data — Quarterly

Global A&H

 

(Expressed in millions of U.S. dollars)

 

Q3 2018

 

Q2 2018

 

Q1 2018

 

Q4 2017

 

Q3 2017

 

Gross written premiums

 

$

117.1

 

$

112.3

 

$

145.6

 

$

113.2

 

$

149.6

 

Net written premiums

 

87.9

 

82.8

 

115.5

 

81.4

 

107.6

 

Net earned insurance and reinsurance premiums

 

89.6

 

80.8

 

88.0

 

92.7

 

75.2

 

Loss and allocated LAE

 

(51.3

)

(40.9

)

(45.8

)

(51.5

)

(42.9

)

Insurance and reinsurance acquisition expenses

 

(26.7

)

(26.4

)

(29.2

)

(27.9

)

(24.1

)

Technical profit

 

$

11.6

 

$

13.5

 

$

13.0

 

$

13.3

 

$

8.2

 

Unallocated LAE

 

(1.7

)

(1.0

)

(1.6

)

(1.0

)

(0.7

)

Other underwriting expenses

 

(6.4

)

(6.3

)

(8.0

)

(5.1

)

(5.9

)

Underwriting income

 

$

3.5

 

$

6.2

 

$

3.4

 

$

7.2

 

$

1.6

 

Service fee revenue

 

29.3

 

27.4

 

32.8

 

25.3

 

26.0

 

MGU unallocated LAE

 

(4.7

)

(5.1

)

 

 

 

MGU other underwriting expenses

 

(2.0

)

(3.5

)

(8.4

)

 

 

MGU General and administrative expenses

 

(13.8

)

(14.2

)

(9.5

)

(16.3

)

(17.1

)

Underwriting income, including net service fee income

 

$

12.3

 

$

10.8

 

$

18.3

 

$

16.2

 

$

10.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting Ratios (1)

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

59.2

%

51.9

%

53.9

%

56.6

%

58.0

%

Acquisition expense ratio

 

29.8

%

32.7

%

33.2

%

30.1

%

32.0

%

Other underwriting expense ratio

 

7.1

%

7.8

%

9.1

%

5.5

%

7.8

%

Combined ratio

 

96.1

%

92.4

%

96.2

%

92.2

%

97.8

%

 


(1) Underwriting ratios are calculated by dividing the related expense by net earned insurance and reinsurance premiums.

 

11


 

Sirius International Insurance Group, Ltd.

Segment Data — Quarterly

Specialty & Casualty

 

(Expressed in millions of U.S. dollars)

 

Q3 2018

 

Q2 2018

 

Q1 2018

 

Q4 2017

 

Q3 2017

 

Gross written premiums

 

$

76.5

 

$

60.9

 

$

115.5

 

$

33.9

 

$

53.4

 

Net written premiums

 

72.6

 

55.1

 

100.6

 

28.5

 

48.4

 

Net earned insurance and reinsurance premiums

 

58.4

 

55.5

 

54.4

 

39.5

 

45.2

 

Loss and allocated LAE

 

(34.1

)

(31.7

)

(21.6

)

(25.5

)

(34.6

)

Insurance and reinsurance acquisition expenses

 

(16.2

)

(14.6

)

(14.1

)

(10.4

)

(12.6

)

Technical profit (loss)

 

$

8.1

 

$

9.2

 

$

18.7

 

$

3.6

 

$

(2.0

)

Unallocated LAE

 

(1.6

)

(1.7

)

(1.2

)

0.2

 

(2.3

)

Other underwriting expenses

 

(8.4

)

(7.9

)

(8.0

)

(3.0

)

(4.6

)

Underwriting (loss) income

 

$

(1.9

)

$

(0.4

)

$

9.5

 

$

0.8

 

$

(8.9

)

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting Ratios (1)

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

61.1

%

60.2

%

41.9

%

64.1

%

81.6

%

Acquisition expense ratio

 

27.7

%

26.3

%

25.9

%

26.3

%

27.9

%

Other underwriting expense ratio

 

14.4

%

14.2

%

14.7

%

7.6

%

10.2

%

Combined ratio

 

103.2

%

100.7

%

82.5

%

98.0

%

119.7

%

 


(1) Underwriting ratios are calculated by dividing the related expense by net earned insurance and reinsurance premiums.

 

12


 

Sirius International Insurance Group, Ltd.

Segment Data — Quarterly

Runoff & Other

 

(Expressed in millions of U.S. dollars)

 

Q3 2018

 

Q2 2018

 

Q1 2018

 

Q4 2017

 

Q3 2017

 

Gross written premiums

 

$

0.7

 

$

6.4

 

$

7.5

 

$

0.3

 

$

(0.9

)

Net written premiums

 

0.3

 

5.4

 

6.1

 

0.2

 

0.2

 

Net earned insurance and reinsurance premiums

 

0.4

 

5.1

 

6.0

 

0.2

 

0.4

 

Loss and allocated LAE

 

10.2

 

(0.3

)

2.4

 

5.8

 

1.7

 

Insurance and reinsurance acquisition expenses

 

(0.1

)

(1.5

)

(0.7

)

(0.8

)

2.0

 

Technical profit

 

$

10.5

 

$

3.3

 

$

7.7

 

$

5.2

 

$

4.1

 

Unallocated LAE

 

(0.7

)

 

(0.9

)

(0.5

)

(0.8

)

Other underwriting expenses

 

(1.4

)

(2.4

)

(1.4

)

0.3

 

(0.5

)

Underwriting income (loss)

 

$

8.4

 

$

0.9

 

$

5.4

 

$

5.0

 

$

2.8

 

Service fee revenue

 

 

 

 

 

 

General and administrative expenses

 

(0.8

)

(1.0

)

(1.1

)

0.1

 

(1.1

)

Underwriting income (loss), including net service fee income

 

$

7.6

 

$

(0.1

)

$

4.3

 

$

5.1

 

$

1.7

 

 

13


 

Sirius International Insurance Group, Ltd.

Gross Written Premiums by Segment

 

 

 

Three Months Ended

 

Nine Months Ended

 

(Expressed in millions of U.S. dollars)

 

September 30,
2018

 

June 30,
2018

 

March 31,
2018

 

December 31,
2017

 

September 30
2017

 

September 30,
2018

 

September 30,
2017

 

Global Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Property

 

$

138.8

 

$

232.5

 

$

172.7

 

$

92.0

 

$

81.5

 

$

544.0

 

$

313.2

 

Property Catastrophe Excess

 

55.3

 

45.6

 

166.6

 

10.0

 

58.7

 

267.5

 

245.3

 

Agriculture

 

9.6

 

47.3

 

7.3

 

23.5

 

14.4

 

64.2

 

48.1

 

Total

 

203.7

 

325.4

 

346.6

 

125.5

 

154.6

 

875.7

 

606.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global A&H

 

117.1

 

112.3

 

145.6

 

113.2

 

149.6

 

375.0

 

381.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty & Casualty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casualty

 

41.4

 

28.1

 

27.1

 

15.0

 

13.3

 

96.6

 

23.2

 

Aviation & Space

 

13.5

 

10.8

 

21.1

 

14.8

 

12.2

 

45.4

 

50.9

 

Trade Credit

 

10.7

 

6.2

 

41.0

 

(5.7

)

9.3

 

57.9

 

45.4

 

Marine

 

1.5

 

8.5

 

17.6

 

7.3

 

14.6

 

27.6

 

48.8

 

Contingency

 

2.8

 

3.5

 

6.9

 

2.5

 

4.0

 

13.2

 

15.9

 

Environmental

 

3.9

 

2.4

 

0.4

 

 

 

6.7

 

 

Surety

 

2.7

 

1.4

 

1.4

 

 

 

5.5

 

 

Total

 

76.5

 

60.9

 

115.5

 

33.9

 

53.4

 

252.9

 

184.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Runoff & Other

 

0.7

 

6.4

 

7.5

 

0.3

 

(0.9

)

14.6

 

(5.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

398.0

 

$

505.0

 

$

615.2

 

$

272.9

 

$

356.7

 

$

1,518.2

 

$

1,166.4

 

 

14


 

Sirius International Insurance Group, Ltd.

Net Earned Insurance and Reinsurance Premiums by Segment

 

 

 

Three Months Ended

 

Nine Months Ended

 

(Expressed in millions of U.S. dollars)

 

September 30,
2018

 

June 30,
2018

 

March 31,
2018

 

December 31,
2017

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

 

Global Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Property

 

$

98.6

 

$

103.1

 

$

93.3

 

$

83.0

 

$

91.0

 

$

295.0

 

$

254.5

 

Property Catastrophe Excess

 

50.9

 

42.0

 

42.4

 

40.4

 

47.5

 

135.3

 

119.2

 

Agriculture

 

23.2

 

22.4

 

0.4

 

28.9

 

23.5

 

46.0

 

38.4

 

Total

 

172.7

 

167.5

 

136.1

 

152.3

 

162.0

 

476.3

 

412.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global A&H

 

89.6

 

80.8

 

88.0

 

92.7

 

75.2

 

258.4

 

214.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty & Casualty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casualty

 

23.2

 

16.8

 

10.7

 

7.7

 

4.6

 

50.7

 

7.3

 

Aviation & Space

 

14.1

 

15.3

 

14.8

 

11.7

 

12.6

 

44.2

 

42.1

 

Trade Credit

 

11.7

 

9.5

 

11.1

 

7.5

 

9.5

 

32.3

 

25.1

 

Marine

 

4.0

 

9.6

 

13.4

 

9.8

 

14.3

 

27.0

 

36.8

 

Contingency

 

3.1

 

3.7

 

4.5

 

2.8

 

4.2

 

11.3

 

12.4

 

Surety

 

1.9

 

0.5

 

(0.1

)

 

 

2.3

 

 

Environmental

 

0.4

 

0.1

 

 

 

 

0.5

 

 

Total

 

58.4

 

55.5

 

54.4

 

39.5

 

45.2

 

168.3

 

123.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Runoff & Other

 

0.4

 

5.1

 

6.0

 

0.2

 

0.4

 

11.5

 

0.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

321.1

 

$

308.9

 

$

284.5

 

$

284.7

 

$

282.8

 

$

914.5

 

$

750.6

 

 

15


 

Sirius International Insurance Group, Ltd.

Net Investment Income

 

 

 

Three Months Ended

 

Nine Months Ended

 

(Expressed in millions of U.S. dollars)

 

September 30,
2018

 

June 30,
2018

 

March 31,
2018

 

December 31,
2017

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

 

Fixed maturity investments

 

$

14.2

 

$

13.7

 

$

9.9

 

$

10.9

 

$

12.7

 

$

37.8

 

$

40.6

 

Short-term investments

 

2.4

 

0.5

 

0.8

 

1.4

 

 

3.7

 

0.1

 

Equity securities

 

5.9

 

7.1

 

1.2

 

1.2

 

1.0

 

14.2

 

3.9

 

Other long-term investments

 

2.7

 

1.3

 

1.2

 

1.2

 

1.6

 

5.2

 

7.3

 

Total investment income

 

25.2

 

22.6

 

13.1

 

14.7

 

15.3

 

60.9

 

51.9

 

Investment expenses

 

(3.4

)

(3.4

)

(2.3

)

(2.1

)

(3.2

)

(9.1

)

(7.7

)

Net investment income

 

$

21.8

 

$

19.2

 

$

10.8

 

$

12.6

 

$

12.1

 

$

51.8

 

$

44.2

 

 

16


 

Sirius International Insurance Group, Ltd.

Investment Holdings — Cost to Fair Value Reconciliation

 

 

 

September 30, 2018

 

(Expressed in millions of U.S. dollars)

 

Cost or
amortized cost

 

Gross
unrealized
gains

 

Gross unrealized
losses

 

Net foreign
currency gains

 

Fair Value

 

Percentage

 

Fixed Maturity Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt securities

 

$

792.3

 

$

1.3

 

$

(9.3

)

$

10.5

 

$

794.8

 

22.7

%

Residential mortgage-backed securities

 

452.0

 

0.1

 

(14.4

)

6.2

 

443.9

 

12.6

%

Asset-backed securities

 

412.3

 

0.1

 

(1.1

)

2.3

 

413.6

 

11.8

%

Commercial mortgage-backed securities

 

155.1

 

0.4

 

(3.5

)

0.8

 

152.8

 

4.3

%

U.S. government and government agency

 

112.5

 

 

(1.2

)

4.4

 

115.7

 

3.3

%

Non-U.S. government and government agency

 

45.4

 

 

(0.3

)

0.7

 

45.8

 

1.3

%

Preferred stocks

 

13.2

 

0.9

 

(2.6

)

0.1

 

11.6

 

0.3

%

U.S. States, municipalities and political subdivision

 

1.4

 

 

 

 

1.4

 

0.0

%

Total fixed maturity investments

 

1,984.2

 

2.8

 

(32.4

)

25.0

 

1,979.6

 

56.3

%

Equity securities

 

406.4

 

39.0

 

(22.3

)

7.3

 

430.4

 

12.2

%

Total equity securities

 

406.4

 

39.0

 

(22.3

)

7.3

 

430.4

 

12.2

%

Total fixed maturity and equity securities

 

2,390.6

 

41.8

 

(54.7

)

32.3

 

2,410.0

 

68.5

%

Other long-term investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge funds and private equity funds

 

263.3

 

17.4

 

(5.2

)

6.0

 

281.5

 

8.0

%

Limited liability companies and private equity securities

 

56.7

 

9.3

 

(0.7

)

2.2

 

67.5

 

1.9

%

Total other long-term investments

 

320.0

 

26.7

 

(5.9

)

8.2

 

349.0

 

9.9

%

Short-term investments

 

758.5

 

 

(0.2

)

1.7

 

760.0

 

21.6

%

Total investments

 

$

3,469.1

 

$

68.5

 

$

(60.8

)

$

42.2

 

$

3,519.0

 

100.0

%

 

17


 

Sirius International Insurance Group, Ltd.

Investment Holdings — Quarterly

Investment Type

 

 

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

September 30, 2017

 

 

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Cash and investment holdings

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity investments

 

 

 

 

 

 

 

 

 

 

 

Corporate debt securities

 

21.8

%

21.9

%

24.1

%

28.1

%

27.7

%

Residential mortgage-backed securities

 

12.2

%

12.2

%

12.4

%

8.1

%

6.6

%

Asset-backed securities

 

11.4

%

8.9

%

8.3

%

13.2

%

12.9

%

Commercial mortgage-backed securities

 

4.2

%

4.7

%

5.7

%

5.3

%

6.6

%

U.S. government and government agency

 

3.2

%

2.7

%

2.2

%

2.4

%

2.1

%

Non-U.S. government and government agency

 

1.3

%

2.3

%

2.5

%

3.0

%

2.4

%

Preferred stocks

 

0.3

%

0.2

%

0.3

%

0.3

%

0.2

%

U.S. States, municipalities and political subdivision

 

0.0

%

0.0

%

0.0

%

0.1

%

0.1

%

Total fixed maturity investments

 

54.4

%

52.9

%

55.5

%

60.5

%

58.6

%

Equity securities

 

11.8

%

11.6

%

10.0

%

8.3

%

8.1

%

Total fixed maturity and equity securities

 

66.2

%

64.5

%

65.5

%

68.8

%

66.7

%

Other long-term investments

 

 

 

 

 

 

 

 

 

 

 

Hedge funds and private equity funds

 

7.7

%

7.0

%

6.0

%

5.7

%

4.2

%

Limited liability companies and private equity securities

 

1.9

%

1.9

%

1.7

%

1.8

%

1.9

%

Total other long-term investments

 

9.6

%

8.9

%

7.7

%

7.5

%

6.1

%

Short-term investments

 

20.9

%

23.0

%

21.6

%

17.3

%

23.4

%

Total investments

 

96.7

%

96.4

%

94.8

%

93.6

%

96.2

%

Cash and restricted cash

 

3.3

%

3.6

%

5.2

%

6.4

%

3.8

%

Total cash and invested assets

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

18


 

Sirius International Insurance Group, Ltd.

Investment Holdings — Quarterly

Credit Quality and Maturity Profile

 

 

 

September 30, 2018

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

September 30, 2017

 

 

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Credit Quality of Fixed Maturities

 

 

 

 

 

 

 

 

 

 

 

AAA

 

28.9

%

27.9

%

25.4

%

31.7

%

31.4

%

AA

 

38.8

%

37.3

%

37.7

%

29.1

%

29.8

%

A

 

17.7

%

17.6

%

17.9

%

19.1

%

16.8

%

BBB

 

10.0

%

11.0

%

13.1

%

15.3

%

18.2

%

Other

 

4.6

%

6.2

%

5.9

%

4.8

%

3.8

%

Total fixed maturity investments

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Maturity Profile of Fixed Maturities

 

 

 

 

 

 

 

 

 

 

 

Due in one year or less

 

12.1

%

9.4

%

7.2

%

5.0

%

4.9

%

Due after one year through five years

 

35.0

%

37.0

%

41.6

%

46.2

%

45.7

%

Due after five years through ten years

 

1.3

%

4.1

%

2.3

%

3.2

%

3.5

%

Due after ten years

 

0.0

%

0.4

%

1.0

%

1.2

%

0.9

%

Mortgage-backed and asset-backed securities

 

51.0

%

48.7

%

47.4

%

44.0

%

44.7

%

Preferred Stocks

 

0.6

%

0.4

%

0.5

%

0.4

%

0.3

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

19


 

Sirius International Insurance Group, Ltd.

Book Value Per Share

 

(Expressed in millions of U.S. dollars except for
share and per share amounts)

 

September 30,
2018

 

June 30,
2018

 

March 31,
2018

 

December 31,
2017

 

September 30,
2017

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Total common shareholder’s equity

 

$

1,973.0

 

$

1,996.3

 

$

1,947.0

 

$

1,917.0

 

$

1,901.0

 

Book value numerator

 

$

1,973.0

 

$

1,996.3

 

$

1,947.0

 

$

1,917.0

 

$

1,901.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Common voting shares outstanding

 

120,000,000

 

120,000,000

 

120,000,000

 

120,000,000

 

120,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share attributable to Sirius Group’s common shareholder

 

$

16.44

 

$

16.64

 

$

16.23

 

$

15.98

 

$

15.84

 

 

20


 

Sirius International Insurance Group, Ltd.

Basic and Diluted Earnings Per Share

 

(Expressed in millions of U.S. dollars except for

 

Three Months Ended

 

Nine Months Ended

 

share and per share amounts)

 

September 30, 2018

 

September 30, 2017

 

September 30, 2018

 

September 30, 2017

 

Numerator:

 

 

 

 

 

 

 

 

 

Net income

 

$

(27.7

)

$

(172.3

)

$

113.8

 

$

(155.4

)

Less: Income attributable to non-controlling interests

 

(0.3

)

(4.2

)

(0.9

)

(13.2

)

Less: Accrued dividends on Series A redeemable preference shares

 

 

(2.5

)

(2.6

)

(3.5

)

Net income (loss) available for dividends out of undistributed earnings

 

$

(28.0

)

$

(179.0

)

$

110.3

 

$

(172.1

)

Less: Earnings attributable to Series A redeemable preference shares

 

 

 

(4.5

)

 

Net income (loss) available to Sirius Group’s common shareholder

 

$

(28.0

)

$

(179.0

)

$

105.8

 

$

(172.1

)

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding for basic and diluted earnings per share

 

120,000,000

 

120,000,000

 

120,000,000

 

120,000,000

 

Earnings per share

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

(0.23

)

$

(1.49

)

$

0.88

 

$

(1.43

)

Diluted earnings per share

 

$

(0.23

)

$

(1.49

)

$

0.88

 

$

(1.43

)

 

21


 

Sirius International Insurance Group, Ltd.

Return on Common Shareholder’s Equity — Consecutive Quarters

 

 

 

Three Months Ended

 

Nine Months Ended

 

(Expressed in millions
of U.S. dollars)

 

September 30,
2018

 

June 30,
2018

 

March 31,
2018

 

December 31,
2017

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

 

Beginning common shareholder’s equity

 

$

1,996.3

 

$

1,947.0

 

$

1,917.0

 

$

1,901.0

 

$

2,051.8

 

$

1,917.0

 

$

1,988.1

 

Net comprehensive income (losses) attributable to common shareholder

 

(23.3

)

49.3

 

29.7

 

16.8

 

(150.2

)

55.7

 

(95.1

)

Return on beginning common shareholder’s equity

 

-1.2

%

2.5

%

1.5

%

0.9

%

-7.3

%

2.9

%

-4.8

%

Annualized return on beginning common shareholder’s equity

 

-4.8

%

10.0

%

6.0

%

3.6

%

-29.2

%

3.9

%

-6.4

%

 

22


 

Sirius International Insurance Group, Ltd.

Reserves for Unpaid Losses and Loss Adjustment Expenses

 

 

 

Three months ended

 

Nine months ended

 

(Expressed in millions of U.S. dollars)

 

September 30, 2018

 

September 30, 2017

 

September 30, 2018

 

September 30, 2017

 

Gross beginning balance

 

$

1,827.1

 

$

1,659.3

 

$

1,898.5

 

$

1,620.1

 

Less: beginning reinsurance recoverable on unpaid losses

 

(358.3

)

(304.7

)

(319.7

)

(291.5

)

Net loss and LAE reserve balance

 

1,468.8

 

1,354.6

 

1,578.8

 

1,328.6

 

Losses and LAE incurred relating to:

 

 

 

 

 

 

 

 

 

Current year losses

 

270.5

 

374.6

 

575.8

 

622.5

 

Prior years losses

 

(10.1

)

(3.4

)

(23.0

)

4.1

 

Total net incurred losses and LAE

 

260.4

 

371.2

 

552.8

 

626.6

 

Foreign currency translation adjustment to net loss and LAE reserves

 

(5.4

)

12.9

 

(20.9

)

33.1

 

Acquisitions

 

0.2

 

 

0.2

 

14.3

 

Accretion of fair value adjustment to net loss and LAE reserves

 

0.1

 

0.1

 

0.1

 

0.1

 

Loss and LAE paid relating to:

 

 

 

 

 

 

 

 

 

Current year losses

 

80.5

 

51.9

 

152.5

 

116.3

 

Prior years losses

 

101.6

 

105.1

 

416.5

 

304.6

 

Total loss and LAE payments

 

182.1

 

157.0

 

569.0

 

420.9

 

Net ending balance

 

1,542.0

 

1,581.8

 

1,542.0

 

1,581.8

 

Plus ending reinsurance recoverable on unpaid losses

 

349.0

 

334.9

 

349.0

 

334.9

 

Gross ending balance

 

$

1,891.0

 

$

1,916.7

 

$

1,891.0

 

$

1,916.7

 

 

23


 

GRAPHIC 4 g401851mo01i001.jpg GRAPHIC begin 644 g401851mo01i001.jpg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g401851mm01i001.jpg GRAPHIC begin 644 g401851mm01i001.jpg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end