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 |
|
(Commission |
|
(IRS Employer |
14 Wesley Street
Hamilton HM 11, Bermuda
(Address of principal executive offices)
(441) 278-3140
(Registrants 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 |
|
Description of Exhibit |
|
|
|
99.1 |
|
|
|
|
|
99.2 |
|
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 |
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 Groups 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 Groups 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 Groups 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 Groups 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 Groups 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 Groups website to view supplemental financial information on Sirius Groups 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 shareholders equity were favorable by $4 million.
· Common shareholders 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 Groups subsidiaries provide multi-line (re)insurance capacity including lead capacity for property, accident & health and other exposures. Additional information is available at Sirius Groups 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 Groups 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 Groups 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 Groups ultimate liability for losses; a decline in Sirius Groups operating subsidiaries ratings with rating agencies; the limited liquidity and trading of Sirius Groups 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 Groups status as a publicly traded company; and other factors identified in Sirius Groups 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, |
|
December 31, |
| ||
|
|
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 shareholders 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 shareholders 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 |
|
Nine months ended |
| ||||||||
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 Groups 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 |
|
Nine months ended |
| ||||||||
(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 Groups common shareholder |
|
$ |
(23.3 |
) |
$ |
(150.2 |
) |
$ |
55.7 |
|
$ |
(95.1 |
) |
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 Shareholders 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 Shareholders 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.
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 Groups common shareholder for the period by the beginning common shareholders equity.
|
|
September 30, 2018 |
|
June 30, 2018 |
|
March 31, 2018 |
|
December 31, 2017 |
| ||||
Selected Balance Sheet Data: |
|
|
|
|
|
|
|
|
| ||||
Book value per share attributable to Sirius Groups common shareholder |
|
$ |
16.44 |
|
$ |
16.64 |
|
$ |
16.23 |
|
$ |
15.98 |
|
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 Groups common shareholder |
|
$ |
(28.0 |
) |
$ |
(179.0 |
) |
$ |
110.3 |
|
$ |
(172.1 |
) |
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 Groups common shareholder |
|
$ |
(23.3 |
) |
$ |
(150.2 |
) |
$ |
55.7 |
|
$ |
(95.1 |
) |
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 shareholders 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 shareholders 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 |
|
Sirius International Insurance Group, Ltd.
Consolidated Statements of Shareholders 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 shareholders 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 |
|
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 Groups common shareholder |
|
$ |
(28.0 |
) |
$ |
(179.0 |
) |
$ |
110.3 |
|
$ |
(172.1 |
) |
Sirius International Insurance Group, Ltd.
Consolidated Underwriting Results by Segment
|
|
Three Months Ended September 30, 2018 |
| ||||||||||||||||
(Expressed in millions of U.S. dollars) |
|
Global |
|
Global |
|
Specialty & |
|
Runoff & |
|
Corporate |
|
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.
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 |
|
Global |
|
Specialty & |
|
Runoff & |
|
Corporate |
|
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.
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.
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.
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.
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 |
|
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, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30 |
|
September 30, |
|
September 30, |
| |||||||
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 |
|
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, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
September 30, |
|
September 30, |
| |||||||
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 |
|
Sirius International Insurance Group, Ltd.
Net Investment Income
|
|
Three Months Ended |
|
Nine Months Ended |
| |||||||||||||||||
(Expressed in millions of U.S. dollars) |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
September 30, |
|
September 30, |
| |||||||
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 |
|
Sirius International Insurance Group, Ltd.
Investment Holdings Cost to Fair Value Reconciliation
|
|
September 30, 2018 |
| |||||||||||||||
(Expressed in millions of U.S. dollars) |
|
Cost or |
|
Gross |
|
Gross unrealized |
|
Net foreign |
|
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 |
% |
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 |
% |
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 |
% |
Sirius International Insurance Group, Ltd.
Book Value Per Share
(Expressed in millions of U.S. dollars except for |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
| |||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
| |||||
Total common shareholders 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 Groups common shareholder |
|
$ |
16.44 |
|
$ |
16.64 |
|
$ |
16.23 |
|
$ |
15.98 |
|
$ |
15.84 |
|
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 Groups 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 |
) |
Sirius International Insurance Group, Ltd.
Return on Common Shareholders Equity Consecutive Quarters
|
|
Three Months Ended |
|
Nine Months Ended |
| |||||||||||||||||
(Expressed in millions |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|
September 30, |
|
September 30, |
| |||||||
Beginning common shareholders 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 shareholders equity |
|
-1.2 |
% |
2.5 |
% |
1.5 |
% |
0.9 |
% |
-7.3 |
% |
2.9 |
% |
-4.8 |
% | |||||||
Annualized return on beginning common shareholders equity |
|
-4.8 |
% |
10.0 |
% |
6.0 |
% |
3.6 |
% |
-29.2 |
% |
3.9 |
% |
-6.4 |
% | |||||||
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 |
|