EX-99.2 3 a19-16606_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

Sirius International Insurance Group, Ltd.

 

Investor Financial Supplement

June 30, 2019

 

(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 June 30, 2019.

 


 

Sirius International Insurance Group, Ltd.

Table of Contents

 

 

Page

Basis of Presentation and Cautionary Statements

1

 

 

Key Performance Indicators

3

 

 

Consolidated Financial Statements

 

Consolidated Statements of Income

4

Consolidated Statements of Comprehensive Income

5

Consolidated Balance Sheets

6

Consolidated Statements of Shareholders’ Equity

7

 

 

Segment Information

 

Consolidated Statements of Income — Segment Results Format

8

Consolidated Underwriting Results by Segment

9

Segment Data - Quarterly

 

Global Property

11

Global A&H

12

Specialty & Casualty

13

Runoff & Other

14

Gross Written Premiums by Segment

15

Net Earned Insurance and Reinsurance Premiums by Segment

16

 

 

Investment Information

 

Net Investment Income

17

Investment Holdings - Cost to Fair Value Reconciliation

18

Investment Holdings - Quarterly

 

Investment Type

19

Credit Quality and Maturity Profile

20

Impact of Foreign Currency Translation

21

Net Realized and Unrealized Investment Gains (Losses)

22

 

 

Other

 

Book Value Per Share and Adjusted Book Value Per Share

23

Basic and Diluted Earnings Per Share

24

Return on Common Shareholders’ Equity - Consecutive Quarters

25

Reserves for Unpaid Losses and Loss Adjustment Expenses

26

 

 

Reconciliation of Non-GAAP Financial Measures

27

 


 

Sirius International Insurance Group, Ltd.

Basis of Presentation and Cautionary Statements

 

BASIS OF PRESENTATION AND NON-GAAP FINANCIAL MEASURES:

 

Sirius International Insurance Group, Ltd. (the “Company”) is a Bermuda exempted company whose principal businesses are conducted through its wholly-owned insurance and reinsurance subsidiaries and other affiliates (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.

 

In presenting Sirius Group’s results, management has included and discussed non-GAAP financial measures: Adjusted book value, Adjusted book value per share and Operating (loss) income attributable to common shareholders. The Company believes that these non-GAAP financial measures, which may be defined and calculated differently by other companies, better explain and enhance the understanding of the Company’s results of operations. However, these measures should not be viewed as a substitute for those determined in accordance with generally accepted accounting principles in the United States of America (“GAAP”). A reconciliation of Adjusted book value, Adjusted book value per share and Operating (loss) income attributable to common shareholders to the most comparable GAAP measures is included in the attached fmancial information in accordance with Regulation G.

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS:

 

This financial supplement contains forward-looking statements within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. Forward-looking statements are typically identified by forward-looking terminology such as “plan,” “believe,” “expect,” “anticipate,” “intend,” “outlook,” “estimate,” “forecast,” “project,” “target,” “continue,” “could,” “may,” “might,” “will,” “possible,” “potential,” “predict,” “should,” “would,” “seeks,” “likely” 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 the Company and speak only as of the date of this document. 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, the following:

 

·        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 the Company’s operating subsidiaries’ ratings with rating agencies;

·        the exposure of Sirius Group’s investments to interest rate, credit, equity risks and market volatility, which may limit Sirius Group’s net income and may affect the adequacy of its capital and liquidity;

·        the impact of various risks associated with transacting business in foreign countries, including foreign currency exchange-rate risk and political risks on investments in, and revenues from, Sirius Group’s operations outside the U.S.;

·        the possibility that Sirius Group may become subject to additional onerous governmental or regulatory requirements or fail to comply with applicable regulatory and solvency requirements;

·        Sirius Group’s significant deferred tax assets may become materially impaired as a result of insufficient taxable income or a reduction in applicable corporate tax rates or other change in applicable tax law;

·        a decrease in the fair value of Global A&H and/or Sirius Group’s intangible assets may result in future impairments;

·        the limited liquidity and trading of the Company’s securities;

·        CMIG International Holding Pte. Ltd.’s status as a controlling shareholder;

·        risks related to Sirius Group’s status as a publicly traded company, foreign private issuer and controlled company; and

·        risks identified in Sirius Group’s Annual Report on Form 10-K for the year ended December 31, 2018, subsequent Quarterly Reports on Form 10-Q, and other filings with the U.S. Securities and Exchange Commission.

 

1


 

Should one or more of these risks or uncertainties materialize, or should any of the assumptions made by the management of the Company 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 publicly update or revise any forward-looking statements to reflect changes in underlying assumptions or factors, or new information, data or methods, future events or other circumstances after the date of this financial supplement.

 

2


 

Sirius International Insurance Group, Ltd.

Key Performance Indicators

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

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

 

2019

 

2018

 

2019

 

2018

 

Key Underwriting Metrics:

 

 

 

 

 

 

 

 

 

Underwriting (loss) income (1)

 

$

(19.8

)

$

52.5

 

$

9.6

 

$

89.8

 

Combined ratio (2)

 

105.4

%

83.0

%

98.7

%

84.9

%

 

 

 

 

 

 

 

 

 

 

Key Investment Return Metrics:

 

 

 

 

 

 

 

 

 

Net investment income

 

$

24.4

 

$

19.2

 

$

44.5

 

$

30.0

 

Total return on investments:

 

 

 

 

 

 

 

 

 

U.S. dollars

 

1.7

%

-0.4

%

3.6

%

-0.2

%

Local currencies

 

1.5

%

0.5

%

3.6

%

0.7

%

 

 

 

 

 

 

 

 

 

 

Selected Financial Data:

 

 

 

 

 

 

 

 

 

Basic earnings per common share and common share equivalent

 

$

0.05

 

$

0.78

 

$

0.80

 

$

1.11

 

Diluted earnings per common share and common share equivalent

 

$

0.05

 

$

0.78

 

$

0.80

 

$

1.11

 

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

 

115,243,685

 

120,000,000

 

115,212,772

 

120,000,000

 

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

 

115,796,367

 

120,000,000

 

127,542,402

 

120,000,000

 

Operating (loss) income attributable to common shareholders (3)

 

$

(19.4

)

$

40.5

 

$

(0.5

)

$

71.4

 

Return on equity (4)

 

0.4

%

5.0

%

6.0

%

7.2

%

Growth in Adjusted book value per share

 

0.3

%

2.5

%

4.1

%

4.1

%

 


(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)         Operating (loss) income attributable to common shareholders is a non-GAAP financial measure. See the accompanying Reconciliation of Non-GAAP Financial Measures for an explanation and calculation of Operating (loss) income attributable to common shareholders.

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

 

 

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

15.47

 

$

15.38

 

$

14.80

 

$

16.44

 

$

16.64

 

Adjusted book value per share (1)

 

$

15.87

 

$

15.82

 

$

15.24

 

$

16.44

 

$

16.64

 

 


(1)         Adjusted book value per share is a non-GAAP financial measure. See the accompanying Reconciliation of Non-GAAP Financial Measures for an explanation and calculation of Adjusted book value per share.

 

3


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of Income

For the Three and Six Months Ended June 30, 2019 and 2018

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

(Expressed in millions of U.S. dollars)

 

2019

 

2018

 

2019

 

2018

 

Revenues

 

 

 

 

 

 

 

 

 

Net earned insurance and reinsurance premiums

 

$

370.7

 

$

308.9

 

$

682.6

 

$

593.4

 

Net investment income

 

24.4

 

19.2

 

44.5

 

30.0

 

Net realized investment gains

 

15.6

 

7.8

 

24.6

 

4.1

 

Net unrealized investment gains

 

15.5

 

24.7

 

89.5

 

40.7

 

Net foreign exchange (losses) gains

 

(0.6

)

25.6

 

4.5

 

22.1

 

Other revenue

 

15.4

 

55.6

 

35.0

 

79.0

 

Total revenues

 

441.0

 

441.8

 

880.7

 

769.3

 

Expenses

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

278.0

 

151.4

 

461.9

 

292.4

 

Insurance and reinsurance acquisition expenses

 

77.0

 

66.8

 

140.3

 

129.8

 

Other underwriting expenses

 

35.5

 

38.2

 

70.8

 

81.4

 

General and administrative expenses

 

28.2

 

24.2

 

52.6

 

38.5

 

Intangible asset amortization expenses

 

4.0

 

4.0

 

7.9

 

7.9

 

Interest expense on debt

 

8.0

 

7.8

 

15.6

 

15.5

 

Total expenses

 

430.7

 

292.4

 

749.1

 

565.5

 

Pre-tax income

 

10.3

 

149.4

 

131.6

 

203.8

 

Income tax expense

 

(2.1

)

(51.2

)

(19.3

)

(62.3

)

Net income

 

8.2

 

98.2

 

112.3

 

141.5

 

Less: Income attributable to non-controlling interests

 

(0.8

)

(0.4

)

(1.2

)

(0.6

)

Net income attributable to Sirius Group

 

7.4

 

97.8

 

111.1

 

140.9

 

Less: Change in carrying value of Series B preference shares

 

(0.8

)

 

(9.2

)

 

Less: Accrued dividends on Series A redeemable preference shares

 

 

 

 

(2.6

)

Net income attributable to Sirius Group’s common shareholders

 

$

6.6

 

$

97.8

 

$

101.9

 

$

138.3

 

 

4


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of Comprehensive Income

For the Three and Six Months Ended June 30, 2019 and 2018

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

(Expressed in millions of U.S. dollars)

 

2019

 

2018

 

2019

 

2018

 

Comprehensive income

 

 

 

 

 

 

 

 

 

Net income

 

$

8.2

 

$

98.2

 

$

112.3

 

$

141.5

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

Change in foreign currency translation, net of tax

 

1.1

 

(48.5

)

(26.7

)

(61.9

)

Total other comprehensive income (loss)

 

1.1

 

(48.5

)

(26.7

)

(61.9

)

Comprehensive income

 

9.3

 

49.7

 

85.6

 

79.6

 

Net (income) attributable to non-controlling interests

 

(0.8

)

(0.4

)

(1.2

)

(0.6

)

Comprehensive income attributable to Sirius Group

 

$

8.5

 

$

49.3

 

$

84.4

 

$

79.0

 

 

5


 

Sirius International Insurance Group, Ltd.

Consolidated Balance Sheets

 

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

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity investments, trading at fair value

 

$

1,815.7

 

$

1,846.4

 

$

1,949.2

 

$

1,979.6

 

$

1,885.4

 

Short-term investments, at fair value

 

882.9

 

833.6

 

715.5

 

760.0

 

819.6

 

Equity securities, trading at fair value

 

387.8

 

394.4

 

380.0

 

430.4

 

415.1

 

Other long-term investments, at fair value

 

379.9

 

389.7

 

365.0

 

349.0

 

316.6

 

Cash

 

116.8

 

116.0

 

119.4

 

106.5

 

114.1

 

Restricted cash

 

13.7

 

13.0

 

12.8

 

15.0

 

15.9

 

Total investments and cash

 

3,596.8

 

3,593.1

 

3,541.9

 

3,640.5

 

3,566.7

 

Accrued investment income

 

13.3

 

12.7

 

14.1

 

12.1

 

12.5

 

Insurance and reinsurance premiums receivable

 

861.3

 

818.7

 

630.6

 

762.5

 

807.4

 

Reinsurance recoverable on unpaid losses

 

357.4

 

349.3

 

350.2

 

349.0

 

358.3

 

Reinsurance recoverable on paid losses

 

69.8

 

50.5

 

55.0

 

29.8

 

17.8

 

Funds held by ceding companies

 

237.6

 

202.8

 

186.8

 

180.0

 

157.4

 

Ceded unearned insurance and reinsurance premiums

 

188.1

 

200.5

 

159.8

 

191.2

 

207.3

 

Deferred acquisition costs

 

158.8

 

152.6

 

141.6

 

152.8

 

151.4

 

Deferred tax asset

 

174.4

 

171.6

 

202.5

 

197.7

 

197.9

 

Accounts receivable on unsettled investment sales

 

2.0

 

1.7

 

5.0

 

0.1

 

 

Goodwill

 

400.6

 

400.7

 

400.6

 

400.7

 

400.8

 

Intangible assets

 

187.7

 

191.7

 

195.6

 

207.5

 

208.4

 

Other assets

 

171.4

 

161.1

 

124.0

 

134.8

 

124.2

 

Total assets

 

$

6,419.2

 

$

6,307.0

 

$

6,007.7

 

$

6,258.7

 

$

6,210.1

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expense reserves

 

$

2,023.3

 

$

1,976.3

 

$

2,016.7

 

$

1,891.0

 

$

1,827.1

 

Unearned insurance and reinsurance premiums

 

879.5

 

860.5

 

647.2

 

766.9

 

800.5

 

Ceded reinsurance payable

 

256.9

 

231.3

 

206.9

 

239.2

 

254.2

 

Funds held under reinsurance treaties

 

126.6

 

123.4

 

110.6

 

105.4

 

72.6

 

Deferred tax liability

 

229.7

 

230.6

 

237.4

 

256.9

 

255.7

 

Debt

 

685.9

 

686.1

 

696.8

 

697.7

 

695.9

 

Accounts payable on unsettled investment purchases

 

2.6

 

9.9

 

3.2

 

18.1

 

6.2

 

Other liabilities

 

186.3

 

173.1

 

150.5

 

200.6

 

191.8

 

Total liabilities

 

4,390.8

 

4,291.2

 

4,069.3

 

4,175.8

 

4,104.0

 

Mezzanine equity

 

 

 

 

 

 

 

 

 

 

 

Series B preference shares

 

241.3

 

240.6

 

232.2

 

 

 

Series A redeemable preference shares

 

 

 

 

108.8

 

108.8

 

Total mezzanine equity

 

241.3

 

240.6

 

232.2

 

108.8

 

108.8

 

Common shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

1.2

 

1.2

 

1.2

 

1.2

 

1.2

 

Additional paid-in surplus

 

1,093.5

 

1,090.2

 

1,089.1

 

1,199.3

 

1,199.3

 

Retained earnings

 

918.5

 

911.8

 

816.6

 

970.2

 

998.2

 

Accumulated other comprehensive (loss)

 

(229.1

)

(230.2

)

(202.4

)

(197.7

)

(202.4

)

Total common shareholders’ equity

 

1,784.1

 

1,773.0

 

1,704.5

 

1,973.0

 

1,996.3

 

Non-controlling interests

 

3.0

 

2.2

 

1.7

 

1.1

 

1.0

 

Total equity

 

1,787.1

 

1,775.2

 

1,706.2

 

1,974.1

 

1,997.3

 

Total liabilities, mezzanine equity, and equity

 

$

6,419.2

 

$

6,307.0

 

$

6,007.7

 

$

6,258.7

 

$

6,210.1

 

 

6


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of Shareholders’ Equity

 

 

 

Year to date for the period ended,

 

(Expressed in millions of U.S. dollars)

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

Common shares

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1.2

 

$

1.2

 

$

1.2

 

$

1.2

 

$

1.2

 

Issue of common shares

 

 

 

0.1

 

 

 

Share repurchase from CM Bermuda

 

 

 

(0.1

)

 

 

Balance at end of period

 

1.2

 

1.2

 

1.2

 

1.2

 

1.2

 

Additional paid-in surplus

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

1,089.1

 

1,089.1

 

1,197.9

 

1,197.9

 

1,197.9

 

Issuance of common shares and warrants, net of expenses

 

 

 

52.7

 

 

 

Share compensation expense

 

4.5

 

1.2

 

2.5

 

 

 

Share repurchase from CM Bermuda

 

 

 

(163.9

)

 

 

Return of capital to CM Bermuda

 

 

 

(1.6

)

 

 

Capital contribution from former parent

 

 

 

1.4

 

1.4

 

1.4

 

Other, net

 

(0.1

)

(0.1

)

0.1

 

 

 

Balance at end of period

 

1,093.5

 

1,090.2

 

1,089.1

 

1,199.3

 

1,199.3

 

Retained earnings

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

816.6

 

816.6

 

858.4

 

858.4

 

858.4

 

Cumulative effect of an accounting change

 

 

 

1.6

 

1.6

 

1.6

 

Balance at beginning of period, as adjusted

 

816.6

 

816.6

 

860.0

 

860.0

 

860.0

 

Net income (loss)

 

112.3

 

104.1

 

(16.7

)

113.8

 

141.5

 

Income attributable to non-controlling interest

 

(1.2

)

(0.4

)

(1.4

)

(0.9

)

(0.6

)

Change in carrying value of Series B preference shares

 

(9.2

)

(8.4

)

(36.4

)

 

 

Accrued dividends on Series A redeemable preference shares

 

 

 

(2.6

)

(2.6

)

(2.6

)

Redemption of Series A redeemable preference shares

 

 

 

13.8

 

 

 

Other, net

 

 

(0.1

)

(0.1

)

(0.1

)

(0.1

)

Balance at end of period

 

918.5

 

911.8

 

816.6

 

970.2

 

998.2

 

Accumulated other comprehensive (loss)

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

(202.4

)

(202.4

)

(140.5

)

(140.5

)

(140.5

)

Accumulated net foreign currency translation (losses)

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

(202.4

)

(202.4

)

(140.5

)

(140.5

)

(140.5

)

Net change in foreign currency translation

 

(26.7

)

(27.8

)

(61.9

)

(57.2

)

(61.9

)

Balance at end of period

 

(229.1

)

(230.2

)

(202.4

)

(197.7

)

(202.4

)

Balance at the end of period

 

(229.1

)

(230.2

)

(202.4

)

(197.7

)

(202.4

)

Total common shareholders’ equity

 

1,784.1

 

1,773.0

 

1,704.5

 

1,973.0

 

1,996.3

 

Non-controlling interests

 

3.0

 

2.2

 

1.7

 

1.1

 

1.0

 

Total equity

 

$

1,787.1

 

$

1,775.2

 

$

1,706.2

 

$

1,974.1

 

$

1,997.3

 

 

7


 

Sirius International Insurance Group, Ltd.

Consolidated Statements of Income — Segment Results Format

For the Three and Six Months Ended June 30, 2019 and 2018

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

(Expressed in millions of U.S. dollars)

 

2019

 

2018

 

2019

 

2018

 

Underwriting Results:

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

487.1

 

$

505.0

 

$

1,109.4

 

$

1,120.2

 

Net written premiums

 

$

401.7

 

$

320.3

 

$

886.5

 

$

789.7

 

Net earned insurance and reinsurance premiums

 

$

370.7

 

$

308.9

 

$

682.6

 

$

593.4

 

Loss and allocated loss adjustment expenses (“LAE”)

 

(266.8

)

(141.1

)

(441.3

)

(276.5

)

Insurance and reinsurance acquisition expenses

 

(77.0

)

(66.8

)

(140.3

)

(129.8

)

Technical profit

 

26.9

 

101.0

 

101.0

 

187.1

 

Unallocated LAE

 

(11.2

)

(10.3

)

(20.6

)

(15.9

)

Other underwriting expenses

 

(35.5

)

(38.2

)

(70.8

)

(81.4

)

Underwriting (loss) income

 

(19.8

)

52.5

 

9.6

 

89.8

 

Service fee revenue

 

16.6

 

17.6

 

41.9

 

40.1

 

General and administrative expenses, MGU + Runoff & Other

 

(16.0

)

(15.2

)

(33.0

)

(25.8

)

Underwriting (loss) income, including net service fee income

 

(19.2

)

54.9

 

18.5

 

104.1

 

Net investment income

 

24.4

 

19.2

 

44.5

 

30.0

 

Net realized investment gains

 

15.6

 

7.8

 

24.6

 

4.1

 

Net unrealized investment gains

 

15.5

 

24.7

 

89.5

 

40.7

 

Net foreign exchange (losses) gains

 

(0.6

)

25.6

 

4.5

 

22.1

 

Other revenue

 

(1.2

)

38.0

 

(6.9

)

38.9

 

General and administrative expenses

 

(12.2

)

(9.0

)

(19.6

)

(12.7

)

Intangible asset amortization expenses

 

(4.0

)

(4.0

)

(7.9

)

(7.9

)

Interest expense on debt

 

(8.0

)

(7.8

)

(15.6

)

(15.5

)

Pre-tax income

 

10.3

 

149.4

 

131.6

 

203.8

 

Income tax (expense)

 

(2.1

)

(51.2

)

(19.3

)

(62.3

)

Net income

 

8.2

 

98.2

 

112.3

 

141.5

 

Less: Income attributable to non-controlling interests

 

(0.8

)

(0.4

)

(1.2

)

(0.6

)

Net income attributable to Sirius Group

 

7.4

 

97.8

 

111.1

 

140.9

 

Less: Change in carrying value of Series B preference shares

 

(0.8

)

 

(9.2

)

 

Less: Accrued dividends on Series A redeemable preference shares

 

 

 

 

(2.6

)

Net income attributable to Sirius Group’s common shareholders

 

$

6.6

 

$

97.8

 

$

101.9

 

$

138.3

 

 

8


 

Sirius International Insurance Group, Ltd.

Consolidated Underwriting Results by Segment

 

 

 

Three months ended June 30, 2019

 

(Expressed in millions of U.S. dollars)

 

Global
Property

 

Global A&H

 

Specialty &
Casualty

 

Runoff &
Other

 

Corporate
Elimination

 

Total

 

Gross written premiums

 

$

236.2

 

$

152.8

 

$

96.9

 

$

1.2

 

$

 

$

487.1

 

Net written premiums

 

$

191.6

 

$

120.6

 

$

89.2

 

$

0.3

 

$

 

$

401.7

 

Net earned insurance and reinsurance premiums

 

$

164.3

 

$

118.8

 

$

87.3

 

$

0.3

 

$

 

$

370.7

 

Loss and allocated LAE

 

(131.3

)

(71.8

)

(61.3

)

(2.4

)

 

(266.8

)

Insurance and reinsurance acquisition expenses

 

(27.2

)

(36.0

)

(24.6

)

(1.8

)

12.6

 

(77.0

)

Technical profit (loss)

 

5.8

 

11.0

 

1.4

 

(3.9

)

12.6

 

26.9

 

Unallocated LAE

 

(2.6

)

(2.0

)

(2.2

)

(0.2

)

(4.2

)

(11.2

)

Other underwriting expenses

 

(17.0

)

(5.9

)

(6.7

)

(1.1

)

(4.8

)

(35.5

)

Underwriting (loss) income

 

(13.8

)

3.1

 

(7.5

)

(5.2

)

3.6

 

(19.8

)

Service fee revenue

 

 

30.3

 

 

 

(13.7

)

16.6

 

Managing general underwriter unallocated LAE

 

 

(5.3

)

 

 

5.3

 

 

Managing general underwriter other underwriting expenses

 

 

(4.8

)

 

 

4.8

 

 

General and administrative expenses, MGU + Runoff & Other

 

 

(15.0

)

 

(1.0

)

 

(16.0

)

Underwriting income (loss), including net service fee income

 

$

(13.8

)

$

8.3

 

$

(7.5

)

$

(6.2

)

$

 

$

(19.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting ratios (1) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

81.5

%

62.1

%

72.7

%

NM

 

NM

 

75.0

%

Acquisition expense ratio

 

16.6

%

30.3

%

28.2

%

NM

 

NM

 

20.8

%

Other underwriting expense ratio

 

10.3

%

5.0

%

7.7

%

NM

 

NM

 

9.6

%

Combined ratio

 

108.4

%

97.4

%

108.6

%

NM

 

NM

 

105.4

%

 


(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.

Consolidated Underwriting Results by Segment

 

 

 

Six months ended June 30, 2019

 

(Expressed in millions of U.S. dollars)

 

Global
Property

 

Global A&H

 

Specialty &
Casualty

 

Runoff &
Other

 

Corporate
Elimination

 

Total

 

Gross written premiums

 

$

566.9

 

$

322.1

 

$

217.8

 

$

2.6

 

$

 

$

1,109.4

 

Net written premiums

 

$

432.9

 

$

255.5

 

$

197.4

 

$

0.7

 

$

 

$

886.5

 

Net earned insurance and reinsurance premiums

 

$

304.0

 

$

214.9

 

$

163.0

 

$

0.7

 

$

 

$

682.6

 

Loss and allocated LAE

 

(193.9

)

(135.0

)

(108.9

)

(3.5

)

 

(441.3

)

Insurance and reinsurance acquisition expenses

 

(53.0

)

(62.6

)

(45.1

)

(2.5

)

22.9

 

(140.3

)

Technical profit (loss)

 

57.1

 

17.3

 

9.0

 

(5.3

)

22.9

 

101.0

 

Unallocated LAE

 

(4.7

)

(3.5

)

(4.1

)

(0.7

)

(7.6

)

(20.6

)

Other underwriting expenses

 

(33.2

)

(12.0

)

(14.9

)

(3.2

)

(7.5

)

(70.8

)

Underwriting income (loss)

 

19.2

 

1.8

 

(10.0

)

(9.2

)

7.8

 

9.6

 

Service fee revenue

 

 

66.6

 

 

 

(24.7

)

41.9

 

Managing general underwriter unallocated LAE

 

 

(9.4

)

 

 

9.4

 

 

Managing general underwriter other underwriting expenses

 

 

(7.5

)

 

 

7.5

 

 

General and administrative expenses, MGU + Runoff & Other

 

 

(31.2

)

 

(1.8

)

 

(33.0

)

Underwriting income (loss), including net service fee income

 

$

19.2

 

$

20.3

 

$

(10.0

)

$

(11.0

)

$

 

$

18.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting ratios (1) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

65.3

%

64.4

%

69.3

%

NM

 

NM

 

67.7

%

Acquisition expense ratio

 

17.4

%

29.1

%

27.7

%

NM

 

NM

 

20.6

%

Other underwriting expense ratio

 

10.9

%

5.6

%

9.1

%

NM

 

NM

 

10.4

%

Combined ratio

 

93.6

%

99.1

%

106.1

%

NM

 

NM

 

98.7

%

 


(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.

 

10


 

Sirius International Insurance Group, Ltd.

Segment Data — Quarterly

Global Property

 

(Expressed in millions of U.S. dollars)

 

Q2 2019

 

Q1 2019

 

Q4 2018

 

Q3 2018

 

Q2 2018

 

Gross written premiums

 

$

236.2

 

$

330.7

 

$

86.7

 

$

203.7

 

$

325.4

 

Net written premiums

 

191.6

 

241.3

 

85.9

 

144.9

 

177.0

 

Net earned insurance and reinsurance premiums

 

164.3

 

139.7

 

159.7

 

172.7

 

167.5

 

Loss and allocated LAE

 

(131.3

)

(62.6

)

(206.4

)

(173.2

)

(68.2

)

Insurance and reinsurance acquisition expenses

 

(27.2

)

(25.8

)

(27.6

)

(30.1

)

(34.1

)

Technical profit (loss)

 

5.8

 

51.3

 

(74.3

)

(30.6

)

65.2

 

Unallocated LAE

 

(2.6

)

(2.1

)

(2.8

)

(3.3

)

(2.5

)

Other underwriting expenses

 

(17.0

)

(16.2

)

(15.2

)

(17.5

)

(18.1

)

Underwriting (loss) income

 

$

(13.8

)

$

33.0

 

$

(92.3

)

$

(51.4

)

$

44.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting ratios (1)

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

81.5

%

46.3

%

131.0

%

102.2

%

42.2

%

Acquisition expense ratio

 

16.6

%

18.5

%

17.3

%

17.4

%

20.4

%

Other underwriting expense ratio

 

10.3

%

11.6

%

9.5

%

10.1

%

10.8

%

Combined ratio

 

108.4

%

76.4

%

157.8

%

129.7

%

73.4

%

 


(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

Global A&H

 

(Expressed in millions of U.S. dollars)

 

Q2 2019

 

Q1 2019

 

Q4 2018

 

Q3 2018

 

Q2 2018

 

Gross written premiums

 

$

152.8

 

$

169.3

 

$

125.6

 

$

117.1

 

$

112.3

 

Net written premiums

 

120.6

 

134.9

 

93.6

 

87.9

 

82.8

 

Net earned insurance and reinsurance premiums

 

118.8

 

96.1

 

99.2

 

89.6

 

80.8

 

Loss and allocated LAE

 

(71.8

)

(63.2

)

(51.0

)

(51.3

)

(40.9

)

Insurance and reinsurance acquisition expenses

 

(36.0

)

(26.6

)

(27.4

)

(26.7

)

(26.4

)

Technical profit

 

11.0

 

6.3

 

20.8

 

11.6

 

13.5

 

Unallocated LAE

 

(2.0

)

(1.5

)

(1.6

)

(1.7

)

(1.0

)

Other underwriting expenses

 

(5.9

)

(6.1

)

(6.7

)

(6.4

)

(6.3

)

Underwriting income (loss)

 

3.1

 

(1.3

)

12.5

 

3.5

 

6.2

 

Service fee revenue

 

30.3

 

36.3

 

26.2

 

29.3

 

27.4

 

MGU unallocated LAE

 

(5.3

)

(4.1

)

(4.2

)

(4.7

)

(5.1

)

MGU other underwriting expenses

 

(4.8

)

(2.7

)

(2.2

)

(2.0

)

(3.5

)

MGU General and administrative expenses

 

(15.0

)

(16.2

)

(16.1

)

(13.8

)

(14.2

)

Underwriting income, including net service fee income

 

$

8.3

 

$

12.0

 

$

16.2

 

$

12.3

 

$

10.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting ratios (1)

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

62.1

%

67.3

%

53.0

%

59.2

%

51.9

%

Acquisition expense ratio

 

30.3

%

27.7

%

27.6

%

29.8

%

32.7

%

Other underwriting expense ratio

 

5.0

%

6.3

%

6.8

%

7.1

%

7.8

%

Combined ratio

 

97.4

%

101.3

%

87.4

%

96.1

%

92.4

%

 


(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

Specialty & Casualty

 

(Expressed in millions of U.S. dollars)

 

Q2 2019

 

Q1 2019

 

Q4 2018

 

Q3 2018

 

Q2 2018

 

Gross written premiums

 

$

96.9

 

$

120.9

 

$

72.2

 

$

76.5

 

$

60.9

 

Net written premiums

 

89.2

 

108.2

 

64.4

 

72.6

 

55.1

 

Net earned insurance and reinsurance premiums

 

87.3

 

75.7

 

71.2

 

58.4

 

55.5

 

Loss and allocated LAE

 

(61.3

)

(47.6

)

(55.5

)

(34.1

)

(31.7

)

Insurance and reinsurance acquisition expenses

 

(24.6

)

(20.5

)

(20.6

)

(16.2

)

(14.6

)

Technical profit (loss)

 

1.4

 

7.6

 

(4.9

)

8.1

 

9.2

 

Unallocated LAE

 

(2.2

)

(1.9

)

(1.4

)

(1.6

)

(1.7

)

Other underwriting expenses

 

(6.7

)

(8.2

)

(3.9

)

(8.4

)

(7.9

)

Underwriting (loss)

 

$

(7.5

)

$

(2.5

)

$

(10.2

)

$

(1.9

)

$

(0.4

)

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting ratios (1)

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

72.7

%

65.4

%

79.9

%

61.1

%

60.2

%

Acquisition expense ratio

 

28.2

%

27.1

%

28.9

%

27.7

%

26.3

%

Other underwriting expense ratio

 

7.7

%

10.8

%

5.5

%

14.4

%

14.2

%

Combined ratio

 

108.6

%

103.3

%

114.3

%

103.2

%

100.7

%

 


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

 

13


 

Sirius International Insurance Group, Ltd.

Segment Data — Quarterly

Runoff & Other

 

(Expressed in millions of U.S. dollars)

 

Q2 2019

 

Q1 2019

 

Q4 2018

 

Q3 2018

 

Q2 2018

 

Gross written premiums

 

$

1.2

 

$

1.4

 

$

18.3

 

$

0.7

 

$

6.4

 

Net written premiums

 

0.3

 

0.4

 

17.8

 

0.3

 

5.4

 

Net earned insurance and reinsurance premiums

 

0.3

 

0.4

 

17.7

 

0.4

 

5.1

 

Loss and allocated LAE

 

(2.4

)

(1.1

)

(25.3

)

10.2

 

(0.3

)

Insurance and reinsurance acquisition expenses

 

(1.8

)

(0.7

)

(0.5

)

(0.1

)

(1.5

)

Technical (loss) profit

 

(3.9

)

(1.4

)

(8.1

)

10.5

 

3.3

 

Unallocated LAE

 

(0.2

)

(0.5

)

 

(0.7

)

 

Other underwriting expenses

 

(1.1

)

(2.1

)

(1.1

)

(1.4

)

(2.4

)

Underwriting (loss) income

 

(5.2

)

(4.0

)

(9.2

)

8.4

 

0.9

 

General and administrative expenses

 

(1.0

)

(0.8

)

(0.2

)

(0.8

)

(1.0

)

Underwriting (loss) income

 

$

(6.2

)

$

(4.8

)

$

(9.4

)

$

7.6

 

$

(0.1

)

 

14


 

Sirius International Insurance Group, Ltd.

Gross Written Premiums by Segment

 

 

 

Three months ended

 

Six months ended

 

(Expressed in millions of U.S. dollars)

 

June 30,
2019

 

March 31,
2019

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

June 30,
2019

 

June 30,
2018

 

Global Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Property

 

$

114.8

 

$

152.8

 

$

79.0

 

$

138.8

 

$

232.5

 

$

267.6

 

$

405.2

 

Property Catastrophe Excess

 

78.8

 

165.3

 

7.8

 

55.3

 

45.6

 

244.1

 

212.2

 

Agriculture

 

42.6

 

12.6

 

(0.1

)

9.6

 

47.3

 

55.2

 

54.6

 

Total

 

236.2

 

330.7

 

86.7

 

203.7

 

325.4

 

566.9

 

672.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global A&H

 

152.8

 

169.3

 

125.6

 

117.1

 

112.3

 

322.1

 

257.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty & Casualty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casualty

 

56.1

 

61.8

 

39.8

 

41.4

 

28.1

 

117.9

 

55.2

 

Aviation & Space

 

17.1

 

17.3

 

27.1

 

13.5

 

10.8

 

34.4

 

31.9

 

Trade Credit

 

10.3

 

19.7

 

(9.8

)

10.7

 

6.2

 

30.0

 

47.2

 

Marine

 

6.5

 

14.4

 

7.1

 

1.5

 

8.5

 

20.9

 

26.1

 

Contingency

 

1.4

 

1.7

 

3.4

 

2.8

 

3.5

 

3.1

 

10.4

 

Environmental

 

3.9

 

4.4

 

3.4

 

3.9

 

2.4

 

8.3

 

2.8

 

Surety

 

1.6

 

1.6

 

1.2

 

2.7

 

1.4

 

3.2

 

2.8

 

Total

 

96.9

 

120.9

 

72.2

 

76.5

 

60.9

 

217.8

 

176.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Runoff & Other

 

1.2

 

1.4

 

18.3

 

0.7

 

6.4

 

2.6

 

13.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

487.1

 

$

622.3

 

$

302.8

 

$

398.0

 

$

505.0

 

$

1,109.4

 

$

1,120.2

 

 

15


 

Sirius International Insurance Group, Ltd.

Net Earned Insurance and Reinsurance Premiums by Segment

 

 

 

Three months Ended

 

Six months Ended

 

(Expressed in millions of U.S. dollars)

 

June 30,
2019

 

March 31,
2019

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

June 30,
2019

 

June 30,
2018

 

Global Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Property

 

$

90.3

 

$

90.4

 

$

101.7

 

$

98.6

 

$

103.1

 

$

180.7

 

$

196.4

 

Property Catastrophe Excess

 

51.9

 

44.1

 

45.2

 

50.9

 

42.0

 

96.0

 

84.4

 

Agriculture

 

22.1

 

5.2

 

12.8

 

23.2

 

22.4

 

27.3

 

22.8

 

Total

 

164.3

 

139.7

 

159.7

 

172.7

 

167.5

 

304.0

 

303.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global A&H

 

118.8

 

96.1

 

99.2

 

89.6

 

80.8

 

214.9

 

168.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialty & Casualty

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casualty

 

50.2

 

38.4

 

30.1

 

23.2

 

16.8

 

88.6

 

27.5

 

Aviation & Space

 

14.3

 

14.6

 

16.2

 

14.1

 

15.3

 

28.9

 

30.1

 

Trade Credit

 

11.2

 

10.8

 

10.2

 

11.7

 

9.5

 

22.0

 

20.6

 

Marine

 

7.7

 

8.5

 

9.2

 

4.0

 

9.6

 

16.2

 

23.0

 

Contingency

 

1.3

 

1.6

 

3.7

 

3.1

 

3.7

 

2.9

 

8.2

 

Surety

 

1.8

 

1.2

 

1.4

 

1.9

 

0.5

 

3.0

 

0.4

 

Environmental

 

0.8

 

0.6

 

0.4

 

0.4

 

0.1

 

1.4

 

0.1

 

Total

 

87.3

 

75.7

 

71.2

 

58.4

 

55.5

 

163.0

 

109.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Runoff & Other

 

0.3

 

0.4

 

17.7

 

0.4

 

5.1

 

0.7

 

11.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

370.7

 

$

311.9

 

$

347.8

 

$

321.1

 

$

308.9

 

$

682.6

 

$

593.4

 

 

16


 

Sirius International Insurance Group, Ltd.

Net Investment Income

 

 

 

Three months ended,

 

Six months ended,

 

(Expressed in millions of U.S. dollars)

 

June 30,
2019

 

March 31,
2019

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

June 30,
2019

 

June 30,
2018

 

Fixed maturity investments

 

$

13.1

 

$

14.1

 

$

15.4

 

$

14.2

 

$

13.7

 

$

27.2

 

$

23.6

 

Short-term investments

 

4.8

 

3.1

 

1.4

 

2.4

 

0.5

 

7.9

 

1.3

 

Equity securities

 

7.1

 

2.7

 

2.3

 

5.9

 

7.1

 

9.8

 

8.3

 

Other long-term investments

 

3.2

 

3.9

 

2.7

 

2.7

 

1.3

 

7.1

 

2.5

 

Total investment income

 

28.2

 

23.8

 

21.8

 

25.2

 

22.6

 

52.0

 

35.7

 

Investment expenses

 

(3.8

)

(3.7

)

(2.2

)

(3.4

)

(3.4

)

(7.5

)

(5.7

)

Net investment income

 

$

24.4

 

$

20.1

 

$

19.6

 

$

21.8

 

$

19.2

 

$

44.5

 

$

30.0

 

 

17


 

Sirius International Insurance Group, Ltd.

Investment Holdings — Cost to Fair Value Reconciliation

 

 

 

June 30, 2019

 

(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

 

$

588.8

 

$

5.0

 

$

(1.1

)

$

13.9

 

$

606.6

 

17.5

%

Asset-backed securities

 

510.9

 

1.0

 

(1.8

)

3.5

 

513.6

 

14.8

%

Residential mortgage-backed securities

 

381.5

 

9.9

 

(1.7

)

8.3

 

398.0

 

11.5

%

U.S. government and government agency

 

155.1

 

1.1

 

(0.1

)

1.3

 

157.4

 

4.5

%

Commercial mortgage-backed securities

 

106.3

 

0.8

 

(0.5

)

1.2

 

107.8

 

3.1

%

Non-U.S. government and government agency

 

27.9

 

 

 

0.6

 

28.5

 

0.8

%

Preferred stocks

 

1.1

 

0.1

 

 

 

1.2

 

0.1

%

U.S. States, municipalities and political subdivision

 

2.6

 

 

 

 

2.6

 

0.1

%

Total fixed maturity investments

 

1,774.2

 

17.9

 

(5.2

)

28.8

 

1,815.7

 

52.4

%

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment grade fixed income mutual funds

 

151.8

 

0.3

 

(3.9

)

3.7

 

151.9

 

4.4

%

Common stocks

 

222.2

 

38.0

 

(32.8

)

6.0

 

233.4

 

6.7

%

Other

 

2.2

 

0.3

 

 

 

2.5

 

0.1

%

Total equity securities

 

376.2

 

38.6

 

(36.7

)

9.7

 

387.8

 

11.2

%

Total fixed maturity and equity securities

 

2,150.4

 

56.5

 

(41.9

)

38.5

 

2,203.5

 

63.6

%

Other long-term investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Hedge funds and private equity funds

 

274.1

 

23.9

 

(13.6

)

7.5

 

291.9

 

8.4

%

Limited liability companies and private equity securities

 

75.8

 

20.3

 

(11.0

)

2.9

 

88.0

 

2.5

%

Total other long-term investments

 

349.9

 

44.2

 

(24.6

)

10.4

 

379.9

 

10.9

%

Short-term investments

 

881.3

 

0.8

 

 

0.8

 

882.9

 

25.5

%

Total investments

 

$

3,381.6

 

$

101.5

 

$

(66.5

)

$

49.7

 

$

3,466.3

 

100.0

%

 

18


 

Sirius International Insurance Group, Ltd.

Investment Holdings — Quarterly

Investment Type

 

 

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

 

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Cash and investment holdings

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity investments

 

 

 

 

 

 

 

 

 

 

 

Corporate debt securities

 

16.8

%

17.4

%

19.6

%

21.8

%

21.9

%

Asset-backed securities

 

14.2

%

13.3

%

14.0

%

11.4

%

8.9

%

Residential mortgage-backed securities

 

11.1

%

11.9

%

11.7

%

12.2

%

12.2

%

U.S. government and government agency

 

4.4

%

4.3

%

4.7

%

3.2

%

2.7

%

Commercial mortgage-backed securities

 

3.0

%

3.2

%

3.3

%

4.2

%

4.7

%

Non-U.S. government and government agency

 

0.8

%

1.1

%

1.4

%

1.3

%

2.3

%

Preferred stocks

 

0.1

%

0.1

%

0.2

%

0.3

%

0.2

%

U.S. States, municipalities and political subdivision

 

0.1

%

0.1

%

0.1

%

0.0

%

0.0

%

Total fixed maturity investments

 

50.5

%

51.4

%

55.0

%

54.4

%

52.9

%

Equity securities

 

 

 

 

 

 

 

 

 

 

 

Investment grade fixed income mutual funds

 

4.2

%

4.5

%

4.4

%

4.3

%

5.0

%

Common stocks

 

6.5

%

6.4

%

6.3

%

7.5

%

6.6

%

Other

 

0.1

%

0.1

%

 

 

 

Total equity securities

 

10.8

%

11.0

%

10.7

%

11.8

%

11.6

%

Total fixed maturity and equity securities

 

61.3

%

62.4

%

65.7

%

66.2

%

64.5

%

Other long-term investments

 

 

 

 

 

 

 

 

 

 

 

Hedge funds and private equity funds

 

8.1

%

8.4

%

8.6

%

7.7

%

7.0

%

Limited liability companies and private equity securities

 

2.4

%

2.4

%

1.8

%

1.9

%

1.9

%

Total other long-term investments

 

10.5

%

10.8

%

10.4

%

9.6

%

8.9

%

Short-term investments

 

24.6

%

23.2

%

20.2

%

20.9

%

23.0

%

Total investments

 

96.4

%

96.4

%

96.3

%

96.7

%

96.4

%

Cash and restricted cash

 

3.6

%

3.6

%

3.7

%

3.3

%

3.6

%

Total cash and invested assets

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

19


 

Sirius International Insurance Group, Ltd.

Investment Holdings — Quarterly

Credit Quality and Maturity Profile

 

 

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

 

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Fair Value %

 

Credit Quality of Fixed Maturities

 

 

 

 

 

 

 

 

 

 

 

AAA

 

32.9

%

31.1

%

30.9

%

28.9

%

27.9

%

AA

 

41.1

%

43.3

%

42.0

%

38.8

%

37.3

%

A

 

15.3

%

13.8

%

14.9

%

17.7

%

17.6

%

BBB

 

7.4

%

8.4

%

8.6

%

10.0

%

11.0

%

Other

 

3.3

%

3.4

%

3.6

%

4.6

%

6.2

%

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

 

11.2

%

13.6

%

13.2

%

12.1

%

9.4

%

Due after one year through five years

 

29.7

%

30.7

%

32.6

%

35.0

%

37.0

%

Due after five years through ten years

 

2.9

%

0.6

%

1.3

%

1.3

%

4.1

%

Due after ten years

 

0.0

%

0.0

%

0.0

%

0.0

%

0.4

%

Mortgage-backed and asset-backed securities

 

56.1

%

55.0

%

52.5

%

51.0

%

48.7

%

Preferred Stocks

 

0.1

%

0.1

%

0.4

%

0.6

%

0.4

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

20


 

Sirius International Insurance Group, Ltd.

Impact of Foreign Currency Translation

 

 

 

Three months ended

 

Six months ended

 

(Expressed in millions of U.S. dollars)

 

June 30,
2019

 

March 31,
2019

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

June 30,
2019

 

June 30,
2018

 

Net realized investment gains - foreign currency(1)

 

$

9.6

 

$

10.9

 

$

6.6

 

$

4.7

 

$

7.1

 

$

20.5

 

$

6.0

 

Net unrealized investment (losses) gains - foreign currency(2)

 

(7.2

)

25.0

 

(7.4

)

(5.5

)

29.7

 

17.8

 

48.6

 

Net realized and unrealized investment gains (losses) - foreign currency

 

2.4

 

35.9

 

(0.8

)

(0.8

)

36.8

 

38.3

 

54.6

 

Net foreign exchange gains (losses) - foreign currency translation gains (losses)(3)

 

0.9

 

4.1

 

(3.0

)

(0.4

)

21.5

 

5.0

 

19.4

 

Net foreign exchange gains (losses) - currency swaps(3)

 

1.4

 

1.0

 

4.0

 

(0.1

)

4.3

 

2.4

 

3.0

 

Net foreign exchange (losses) - currency forwards(3)

 

(3.0

)

 

 

 

 

(3.0

)

 

Net foreign exchange (losses) - other(3)

 

 

 

 

 

(0.1

)

 

(0.2

)

Income tax benefit (expense)

 

1.1

 

(0.2

)

2.4

 

0.1

 

 

0.9

 

(0.5

)

Total foreign currency remeasurement gains (losses) recognized through net income (loss), after tax

 

2.8

 

40.8

 

2.6

 

(1.2

)

62.5

 

43.6

 

76.3

 

Change in foreign currency translation on investments recognized through other comprehensive income (loss), after tax

 

(0.1

)

(41.7

)

(4.0

)

6.4

 

(78.6

)

(41.8

)

(99.0

)

Change in foreign currency translation on non-investment net liabilities recognized through other comprehensive income (loss), after tax

 

1.2

 

13.9

 

(0.7

)

(1.7

)

30.1

 

15.1

 

37.1

 

Total foreign currency translation gains (losses) recognized through other comprehensive income (loss), after tax

 

1.1

 

(27.8

)

(4.7

)

4.7

 

(48.5

)

(26.7

)

(61.9

)

Total foreign currency gains (losses) recognized in comprehensive income (loss), after tax

 

$

3.9

 

$

13.0

 

$

(2.1

)

$

3.5

 

$

14.0

 

$

16.9

 

$

14.4

 

 


(1) Component of Net realized investment gains (losses) on the Consolidated Statements of Income

(2) Component of Net unrealized investment gains (losses) on the Consolidated Statements of Income

(3) Component of Net foreign exchange gains (losses) on the Consolidated Statements of Income

 

21


 

Sirius International Insurance Group, Ltd.

Net Realized and Unrealized Investment Gains (Losses)

 

 

 

Three months ended

 

Six months ended

 

(Expressed in millions of U.S. dollars)

 

June 30,
2019

 

March 31,
2019

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

June 30,
2019

 

June 30,
2018

 

Gross realized gains

 

$

26.9

 

$

14.1

 

$

10.6

 

$

11.3

 

$

12.0

 

$

41.0

 

$

20.4

 

Gross realized (losses)

 

(11.3

)

(5.1

)

(16.3

)

(7.4

)

(4.2

)

(16.4

)

(16.3

)

Net realized gains (losses) on investments(1)(2)

 

15.6

 

9.0

 

(5.7

)

3.9

 

7.8

 

24.6

 

4.1

 

Net unrealized gains (losses) on investments(3)(4)

 

15.5

 

74.0

 

(52.2

)

(11.7

)

24.7

 

89.5

 

40.7

 

Net realized and unrealized gains (losses) on investments

 

$

31.1

 

$

83.0

 

$

(57.9

)

$

(7.8

)

$

32.5

 

$

114.1

 

$

44.8

 

 


(1)        Includes $9.6 million, $10.9 million, $6.6 million, $4.7 million and $7.1 million of realized gains due to foreign currency for the three months ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively.

(2)        Includes $20.5 million and $6.0 million of realized gains due to foreign currency for the six months ended June 30, 2019 and June 30, 2018, respectively.

(3)        Includes $(7.2) million, $25.0 million, $(7.4) million, $(5.5) million and $29.7 million of unrealized (losses) gains due to foreign currency for the three months ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively.

(4)        Includes $17.8 million and $48.6 million of unrealized gains due to foreign currency for the six months ended June 30, 2019 and June 30, 2018, respectively.

 

22


 

Sirius International Insurance Group, Ltd.

Book Value Per Share and Adjusted Book Value Per Share

 

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

 

June 30,
2019

 

March 31,
2019

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Total common shareholders’ equity (A)

 

$

1,784.1

 

$

1,773.0

 

$

1,704.5

 

$

1,973.0

 

$

1,996.3

 

Series B preference shares

 

241.3

 

240.6

 

232.2

 

 

 

Earned portion of future proceeds from stock option awards

 

1.9

 

0.5

 

 

 

 

Adjusted book value (1) numerator (B)

 

$

2,027.3

 

$

2,014.1

 

$

1,936.7

 

$

1,973.0

 

$

1,996.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (C)

 

115,296,918

 

115,262,303

 

115,151,251

 

120,000,000

 

120,000,000

 

Series B preference shares outstanding

 

11,901,670

 

11,901,670

 

11,901,670

 

 

 

Earned share-based compensation awards, excluding stock options

 

374,912

 

95,541

 

 

 

 

Earned portion of Stock option awards issued

 

152,772

 

38,193

 

 

 

 

Adjusted shares outstanding (D)

 

127,726,272

 

127,297,707

 

127,052,921

 

120,000,000

 

120,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share (A)/(C)

 

$

15.47

 

$

15.38

 

$

14.80

 

$

16.44

 

$

16.64

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted book value per share (1) (B)/(D)

 

$

15.87

 

$

15.82

 

$

15.24

 

$

16.44

 

$

16.64

 

 


(1) Adjusted book value and Adjusted book value per share are non-GAAP financial measures. See the accompanying Reconciliation of Non-GAAP Financial Measures for an explanation and calculation of Adjusted book value and Adjusted book value per share. Outstanding warrants are excluded as they are anti-dilutive as of the respective reporting dates.

 

23


 

Sirius International Insurance Group, Ltd.

Basic and Diluted Earnings Per Share

 

 

 

Three months ended,

 

Six months ended,

 

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

 

June 30, 2019

 

June 30, 2018

 

June 30, 2019

 

June 30, 2018

 

Numerator:

 

 

 

 

 

 

 

 

 

Net income

 

$

8.2

 

$

98.2

 

$

112.3

 

$

141.5

 

Less: Income attributable to non-controlling interests

 

(0.8

)

(0.4

)

(1.2

)

(0.6

)

Less: Accrued dividends on Series A redeemable preference shares

 

 

 

 

(2.6

)

Adjustment of Series B preference carrying value

 

(0.8

)

 

(9.2

)

 

Net income available for dividends out of undistributed earnings

 

6.6

 

97.8

 

101.9

 

138.3

 

Less: Earnings attributable to Series B preference shares

 

(0.6

)

 

(9.5

)

 

Less: Earnings attributable to Series A redeemable preference shares

 

 

(4.0

)

 

(5.7

)

Net income available to Sirius Group’s common shareholders

 

$

6.0

 

$

93.8

 

$

92.4

 

$

132.6

 

Adjustment of Series B preference carrying value

 

 

 

9.2

 

 

Net income available to Sirius Group’s common shareholders on a fully diluted basis

 

$

6.0

 

$

93.8

 

$

101.6

 

$

132.6

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding for basic earnings per share

 

115,243,685

 

120,000,000

 

115,212,772

 

120,000,000

 

Weighted average shares outstanding for diluted earnings per share

 

115,796,367

 

120,000,000

 

127,542,402

 

120,000,000

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.05

 

$

0.78

 

$

0.80

 

$

1.11

 

Diluted earnings per share

 

$

0.05

 

$

0.78

 

$

0.80

 

$

1.11

 

 

24


 

Sirius International Insurance Group, Ltd.

Return on Common Shareholders’ Equity — Consecutive Quarters

 

 

 

Three months ended

 

Six months ended

 

(Expressed in millions of U.S. dollars)

 

June 30,
2019

 

March 31,
2019

 

December 31,
2018

 

September 30,
2018

 

June 30,
2018

 

June 30,
2019

 

June 30,
2018

 

Beginning common shareholders’ equity

 

$

1,773.0

 

$

1,704.5

 

$

1,973.0

 

$

1,996.3

 

$

1,947.0

 

$

1,704.5

 

$

1,917.0

 

Net income (loss) attributable to common shareholders

 

$

6.6

 

$

95.3

 

$

(153.6

)

$

(28.0

)

$

97.8

 

$

101.9

 

$

138.3

 

Return on beginning common shareholders’ equity

 

0.4

%

5.6

%

-7.8

%

-1.4

%

5.0

%

6.0

%

7.2

%

 

25


 

Sirius International Insurance Group, Ltd.

Reserves for Unpaid Losses and Loss Adjustment Expenses

 

 

 

Three months ended

 

Six months ended

 

(Expressed in millions of U.S. dollars)

 

June 30, 2019

 

June 30, 2018

 

June 30, 2019

 

June 30, 2018

 

Gross beginning balance

 

$

1,976.3

 

$

1,875.9

 

$

2,016.7

 

$

1,898.5

 

Less: beginning reinsurance recoverable on unpaid losses

 

(349.3

)

(327.8

)

(350.2

)

(319.7

)

Net loss and LAE reserve balance

 

1,627.0

 

1,548.1

 

1,666.5

 

1,578.8

 

Losses and LAE incurred relating to:

 

 

 

 

 

 

 

 

 

Current year losses

 

214.1

 

161.8

 

381.4

 

305.3

 

Prior years losses

 

63.9

 

(10.4

)

80.5

 

(12.9

)

Total net incurred losses and LAE

 

278.0

 

151.4

 

461.9

 

292.4

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment to net loss and LAE reserves

 

3.4

 

(22.2

)

 

(15.5

)

Accretion of fair value adjustment to net loss and LAE reserves

 

0.1

 

 

0.1

 

 

Loss and LAE paid relating to:

 

 

 

 

 

 

 

 

 

Current year losses

 

120.9

 

40.7

 

157.1

 

72.0

 

Prior years losses

 

121.7

 

167.8

 

305.5

 

314.9

 

Total loss and LAE payments

 

242.6

 

208.5

 

462.6

 

386.9

 

Net ending balance

 

1,665.9

 

1,468.8

 

1,665.9

 

1,468.8

 

Plus ending reinsurance recoverable on unpaid losses

 

357.4

 

358.3

 

357.4

 

358.3

 

Gross ending balance

 

$

2,023.3

 

$

1,827.1

 

$

2,023.3

 

$

1,827.1

 

 

26


 

Sirius International Insurance Group, Ltd.

Reconciliation of Non-GAAP Financial Measures

Adjusted book value per share

 

Adjusted book value and Adjusted book value per share are non-GAAP financial measures used to show the Company’s total worth on a per-share basis and is useful to management and investors in analyzing the intrinsic value of the Company.

 

Adjusted shares outstanding is derived by summing Common shares outstanding, Series B preference shares outstanding (which were issued to the cornerstone investors), and the Earned portion of share-based compensation awards.  Adjusted book value is derived by summing Total common shareholders’ equity, the Series B preference share amount reflected in mezzanine equity, and the Earned portion of future proceeds from stock option awards.  Outstanding warrants are excluded as they are anti-dilutive as of the respective reporting dates.

 

At June 30, 2019, Adjusted book value and Adjusted book value per share include the earned effects of share-based compensation awards issued during 2019.

 

Adjusted book value per share is derived by dividing the Adjusted book value by the Adjusted shares outstanding. The reconciliation to Total common shareholders’ equity and Book value per common share, the most directly comparable GAAP measures, are presented in the table below.

 

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

 

June 30, 2019

 

December 31, 2018

 

Common shares outstanding

 

115,296,918

 

115,151,251

 

Series B preference shares outstanding

 

11,901,670

 

11,901,670

 

Earned share-based compensation awards, excluding stock options

 

374,912

 

 

Earned portion of Stock option awards issued

 

152,772

 

 

Adjusted shares outstanding

 

127,726,272

 

127,052,921

 

 

 

 

 

 

 

Total common shareholders’ equity

 

$

1,784.1

 

$

1,704.5

 

Series B preference shares

 

241.3

 

232.2

 

Earned portion of future proceeds from stock option awards

 

1.9

 

 

Adjusted book value

 

$

2,027.3

 

$

1,936.7

 

 

 

 

 

 

 

Book value per common share

 

$

15.47

 

$

14.80

 

Adjusted book value per share

 

$

15.87

 

$

15.24

 

 

27


 

Sirius International Insurance Group, Ltd.

Reconciliation of Non-GAAP Financial Measures

Operating (loss) income attributable to common shareholders

 

The Company uses Operating (loss) income attributable to common shareholders as a measure to evaluate the underlying fundamentals of its operations and believes it to be a useful measure of its core performance. Operating (loss) income attributable to common shareholders as used herein differs from net income attributable to common shareholders, which the Company believes is the most directly comparable GAAP measure, by the exclusion of net realized and unrealized gains and losses on investments, net foreign exchange gains (losses) and the associated income tax expense or benefit. The Company’s management believes that Operating (loss) income attributable to common shareholders is useful to investors because it is more reflective of the Company’s core business, as it removes the variability arising from fluctuations in the Company’s fixed maturity investment portfolio, equity investments trading, investments-related derivatives, and net foreign exchange gains (losses) and the associated income tax expense or benefit of those fluctuations.  The following is a reconciliation of net income attributable to common shareholders to Operating (loss) income attributable to common shareholders:

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

(Expressed in millions of U.S. dollars)

 

2019

 

2018

 

2019

 

2018

 

Net income attributable to common shareholders

 

$

6.6

 

$

97.8

 

$

101.9

 

$

138.3

 

Adjustment for net realized and unrealized gains on investments

 

(31.1

)

(32.5

)

(114.1

)

(44.8

)

Adjustment for net foreign exchange gains

 

 

(25.6

)

(5.1

)

(22.1

)

Adjustment for income tax expenses (1)

 

5.1

 

0.8

 

16.8

 

 

Operating (loss) income attributable to common shareholders

 

$

(19.4

)

$

40.5

 

$

(0.5

)

$

71.4

 

 


(1)         Adjustment for income tax expenses represents the income tax expense associated with the adjustment for net realized and unrealized gains on investments and the income tax expense associated with the adjustment for net foreign exchange gains. The income tax impact is estimated by applying the statutory rates of applicable jurisdictions, after consideration of other relevant factors.

 

28