Bay Street News

Enstar Group Limited Reports First Quarter 2024 Results

* Non-GAAP measure; refer to “Non-GAAP Financial Measures” further below for explanatory notes and a reconciliation to the most directly comparable GAAP measure.

HAMILTON, Bermuda, May 02, 2024 (GLOBE NEWSWIRE) — Enstar Group Limited (Nasdaq: ESGR) today announced financial results for the first quarter 2024.

First Quarter 2024 Highlights:

         

* Non-GAAP measure; refer to “Non-GAAP Financial Measures” further below for explanatory notes and a reconciliation to the most directly comparable GAAP measure.

Dominic Silvester, Enstar CEO, said:

“Our momentum continues with a growth in book value of 1.7% in the first quarter, driven by solid performance in our investment portfolio and another quarter of positive Run-Off Liability Earnings.

We were pleased to execute a $400 million Loss Portfolio Transfer with SiriusPoint earlier this week. The transaction expands our Workers’ Compensation portfolio, which is a line of business where we have a wealth of experience and have had significant success. We look forward to taking advantage of opportunities across our business throughout the year, as we stay focused on meeting the growing risk management needs of the (re)insurance sector while creating long-term value for our shareholders.”

Key Financial and Operating Metrics

We use the following GAAP and Non-GAAP measures to monitor the performance of and manage the company:

  Three Months Ended    
  March 31,   $ / pp / bp Change
    2024       2023    
  (in millions of U.S. dollars, except per share data)
Key Earnings Metrics          
Net income attributable to Enstar ordinary shareholders $ 119     $ 424     $ (305 )
Adjusted operating income attributable to Enstar ordinary shareholders* $ 141     $ 401     $ (260 )
ROE   2.4 %     9.5 %   (7.1)pp
Adjusted ROE*   2.6 %     6.8 %   (4.2)pp
           
Key Run-off Metrics          
Prior period development $ 24     $ 10     $ 14  
Adjusted prior period development* $ 24     $ 36     $ (12 )
RLE   0.2 %     0.1 %   0.1pp
Adjusted RLE*   0.2 %     0.3 %   (0.1)pp
           
Key Investment Return Metrics          
Total investable assets $ 17,677     $ 17,773     $ (96 )
Adjusted total investable assets* $ 18,466     $ 18,767     $ (301 )
Annualized investment book yield   4.36 %     3.58 %   78bp
TIR   4.9 %     9.5 %   (4.6)pp
Adjusted TIR*   5.5 %     6.3 %   (0.8)pp
           
  As of    
Key Shareholder Metrics March 31, 2024   December 31, 2023    
Book value per ordinary share $ 349.41     $ 343.45     $ 5.96  
Fully diluted book value per ordinary share* $ 341.53     $ 336.72     $ 4.81  
                       

pp – Percentage point(s)

bp – Basis point(s)

*Non-GAAP measure; refer to “Non-GAAP Financial Measures” further below for explanatory notes and a reconciliation to the most directly comparable GAAP measure.

Results of Operations By Segment – For the Three Months Ended March 31, 2024 and 2023

Run-off Segment

The following is a discussion and analysis of the results of operations for our Run-off segment.

    Three Months Ended    
    March 31,   $ Change
      2024       2023    
    (in millions of U.S. dollars)
Net premiums earned   $ 11     $ 8     $ 3  
Other income:            
Reduction in estimates of net ultimate defendant A&E liabilities – prior periods           2       (2 )
Reduction in estimated future defendant A&E expenses     1       1        
All other income     2       2        
Total other income     3       5       (2 )
Total revenues     14       13       1  
             
EXPENSES            
Net incurred losses and LAE:            
Current period     5       10       (5 )
Prior periods:            
Reduction in estimates of net ultimate losses     (6 )     (15 )     9  
Reduction in provisions for ULAE     (17 )     (18 )     1  
Total prior periods     (23 )     (33 )     10  
Total net incurred losses and LAE     (18 )     (23 )     5  
Acquisition costs     1       2       (1 )
General and administrative expenses     42       39       3  
Total expenses     25       18       7  
             
SEGMENT NET LOSS   $ (11 )   $ (5 )   $ (6 )
                         

Overall Results

Three Months Ended March 31, 2024 versus 2023: Net loss from our Run-off segment was $11 million compared to net loss of $5 million in the comparative quarter, primarily due to:

Investments Segment

The following is a discussion and analysis of the results of operations for our Investments segment.

  Three Months Ended    
  March 31,   $ Change
    2024       2023    
  (in millions of U.S. dollars)
REVENUES          
Net investment income:          
Fixed maturities $ 142     $ 131     $ 11  
Cash and restricted cash   8       5       3  
Other investments, including equities   20       24       (4 )
Less: Investment expenses   (10 )     (4 )     (6 )
Total net investment income   160       156       4  
Net realized losses:          
Fixed maturities   (6 )     (18 )     12  
Total net realized losses   (6 )     (18 )     12  
Fair value changes in:          
Fixed maturities, trading   (19 )     59       (78 )
Other investments, including equities   104       147       (43 )
Total fair value changes in trading securities and other investments   85       206       (121 )
Total revenues   239       344       (105 )
           
EXPENSES          
General and administrative expenses   10       11       (1 )
Total expenses   10       11       (1 )
           
(Loss) income from equity method investments   (5 )     11       (16 )
           
SEGMENT NET INCOME $ 224     $ 344     $ (120 )
                       

Overall Results

Three Months Ended March 31, 2024 versus 2023: Net income from our Investments segment was $224 million for the three months ended March 31, 2024 compared to net income of $344 million for the three months ended March 31, 2023. The variance of $120 million was primarily due to:

Income and (Loss) by Segment – For the Three Months Ended March 31, 2024 and 2023

  Three Months Ended    
  March 31,    
    2024       2023     $ Change
  (in millions of U.S. dollars)
REVENUES          
Run-off $ 14     $ 13     $ 1  
Investments   239       344       (105 )
Assumed Life (1)         275       (275 )
Subtotal   253       632       (379 )
Corporate and other (1)   (3 )           (3 )
Total revenues $ 250     $ 632     $ (382 )
           
SEGMENT NET INCOME (LOSS)          
Run-off $ (11 )   $ (5 )   $ (6 )
Investments   224       344       (120 )
Assumed Life (1)         275       (275 )
Total segment net income   213       614       (401 )
Corporate and other (1)   (94 )     (190 )     96  
NET INCOME ATTRIBUTABLE TO ENSTAR ORDINARY SHAREHOLDERS $ 119     $ 424     $ (305 )
           

(1) Effective January 1, 2024, Assumed Life and Legacy Underwriting were determined to no longer meet the definition of reportable segments and their residual income and loss activities were prospectively included in Corporate and other activities. Activities prior to January 1, 2024 are recorded in their respective segments. In addition, Legacy Underwriting had no revenue or income activity for the three months ended March 31, 2024 and 2023 and therefore is excluded from the table above.

For additional detail on the former Assumed Life and Legacy Underwriting segments and Corporate and other activities, please refer to our Quarterly Report on Form 10-Q for the period ended March 31, 2024.

Cautionary Statement

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include statements regarding the intent, belief or current expectations of Enstar and its management team. Investors can identify these statements by the fact that they do not relate strictly to historical or current facts. They use words such as ‘aim’, ‘anticipate’, ‘estimate’, ‘expect’, ‘intend’, ‘will’, ‘project’, ‘plan’, ‘believe’, ‘target’ and other words and terms of similar meaning in connection with any discussion of future events or performance. Investors are cautioned that any such forward-looking statements speak only as of the date they are made, are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those projected in the forward-looking statements as a result of various factors. Important risk factors regarding Enstar can be found under the heading “Risk Factors” in our Form 10-K for the year ended December 31, 2023 and are incorporated herein by reference. Furthermore, Enstar undertakes no obligation to update any written or oral forward-looking statements or publicly announce any updates or revisions to any of the forward-looking statements contained herein, to reflect any change in its expectations with regard thereto or any change in events, conditions, circumstances or assumptions underlying such statements, except as required by law.

About Enstar

Enstar is a NASDAQ-listed leading global (re)insurance group that offers capital release solutions through its network of group companies in Bermuda, the United States, the United Kingdom, Continental Europe and Australia. A market leader in completing legacy acquisitions, Enstar has acquired over 115 companies and portfolios since its formation. For further information about Enstar, see www.enstargroup.com

Contacts

For Investors: Matthew Kirk (investor.relations@enstargroup.com)

For Media: Jenna Kerr (communications@enstargroup.com)

ENSTAR GROUP LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended March 31, 2024 and 2023

  Three Months Ended
March 31,
    2024       2023  
  (expressed in millions of U.S. dollars, except share and per share data)
REVENUES      
Net premiums earned $ 11     $ 8  
Net investment income   160       156  
Net realized losses   (6 )     (18 )
Fair value changes in trading securities, funds held and other investments   85       206  
Other income         280  
Total revenues   250       632  
       
EXPENSES      
Net incurred losses and loss adjustment expenses      
Current period   5       10  
Prior periods   (24 )     (10 )
Total net incurred losses and loss adjustment expenses   (19 )      
Amortization of net deferred charge assets   30       17  
Acquisition costs   1       2  
General and administrative expenses   87       89  
Interest expense   22       23  
Net foreign exchange gains   (9 )     (6 )
Total expenses   112       125  
       
INCOME BEFORE INCOME TAXES   138       507  
Income tax (expense) benefit   (5 )     1  
(Loss) income from equity method investments   (5 )     11  
NET INCOME   128       519  
Net income attributable to noncontrolling interest         (86 )
NET INCOME ATTRIBUTABLE TO ENSTAR GROUP LIMITED   128       433  
Dividends on preferred shares   (9 )     (9 )
NET INCOME ATTRIBUTABLE TO ENSTAR GROUP LIMITED ORDINARY SHAREHOLDERS $ 119     $ 424  
       
Earnings per ordinary share attributable to Enstar:
Basic $ 8.13     $ 24.97  
Diluted $ 8.02     $ 24.79  
Weighted average ordinary shares outstanding:      
Basic   14,641,158       16,980,240  
Diluted   14,833,840       17,100,954  
               

ENSTAR GROUP LIMITED
CONDENSED CONSOLIDATED BALANCE SHEETS
As of March 31, 2024 and 2023

  March 31, 2024   December 31, 2023
  (in millions of U.S. dollars, except share data)
ASSETS      
Short-term investments, trading, at fair value $ 6     $ 2  
Short-term investments, available-for-sale, at fair value (amortized cost: 2024 — $41; 2023 — $62)   41       62  
Fixed maturities, trading, at fair value   1,862       1,949  
Fixed maturities, available-for-sale, at fair value (amortized cost: 2024 — $5,462; 2023 — $5,642; net of allowance: 2024 — $17; 2023 — $16)   5,046       5,261  
Funds held   4,880       5,251  
Equities, at fair value (cost: 2024 — $602; 2023 — $615)   738       701  
Other investments, at fair value (includes consolidated variable interest entity: 2024 – $97; 2023 – $59)   4,018       3,853  
Equity method investments   326       334  
Total investments   16,917       17,413  
Cash and cash equivalents (includes consolidated variable interest entity: 2024 — $0; 2023 — $8)   450       564  
Restricted cash and cash equivalents   310       266  
Accrued interest receivable   73       71  
Reinsurance balances recoverable on paid and unpaid losses (net of allowance: 2024 — $121; 2023 — $131)   692       740  
Reinsurance balances recoverable on paid and unpaid losses, at fair value   207       217  
Insurance balances recoverable (net of allowance: 2024 and 2023 — $5)   170       172  
Net deferred charge assets   701       731  
Other assets   745       739  
TOTAL ASSETS $ 20,265     $ 20,913  
LIABILITIES      
Losses and loss adjustment expenses $ 10,452     $ 11,196  
Losses and loss adjustment expenses, at fair value   1,098       1,163  
Defendant asbestos and environmental liabilities   556       567  
Insurance and reinsurance balances payable   107       43  
Debt obligations   1,832       1,831  
Other liabilities (includes consolidated variable interest entity: 2024 — $0; 2023 — $1)   474       465  
TOTAL LIABILITIES   14,519       15,265  
COMMITMENTS AND CONTINGENCIES      
       
SHAREHOLDERS’ EQUITY      
Voting ordinary Shares (par value $1 each, issued and outstanding 2024: 15,224,431; 2023: 15,196,685)   15       15  
Preferred Shares:      
Series C Preferred Shares (issued and held in treasury 2024 and 2023: 388,571)          
Series D Preferred Shares (issued and outstanding 2024 and 2023: 16,000; liquidation preference $400)   400       400  
Series E Preferred Shares (issued and outstanding 2024 and 2023: 4,400; liquidation preference $110)   110       110  
Treasury Shares, at cost:      
Series C Preferred shares (2024 and 2023: 388,571)   (422 )     (422 )
Joint Share Ownership Plan (voting ordinary shares, held in trust 2024 and 2023: 565,630)   (1 )     (1 )
Additional paid-in capital   585       579  
Accumulated other comprehensive loss   (364 )     (336 )
Retained earnings   5,309       5,190  
Total Enstar Shareholders’ Equity   5,632       5,535  
Noncontrolling interests   114       113  
TOTAL SHAREHOLDERS’ EQUITY   5,746       5,648  
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 20,265     $ 20,913  
               

Non-GAAP Financial Measures

         

In addition to our key financial measures presented in accordance with GAAP, we present other non-GAAP financial measures that we use to manage our business, compare our performance against prior periods and against our peers, and as performance measures in our incentive compensation program.

These non-GAAP financial measures provide an additional view of our operational performance over the long-term and provide the opportunity to analyze our results in a way that is more aligned with the manner in which our management measures our underlying performance.

The presentation of these non-GAAP financial measures, which may be defined and calculated differently by other companies, is used to enhance the understanding of certain aspects of our financial performance. It is not meant to be considered in isolation, superior to, or as a substitute for the directly comparable financial measures prepared in accordance with GAAP.

Some of the adjustments reflected in our non-GAAP measures are recurring items, such as the exclusion of adjustments to net realized (gains)/losses and fair value changes on fixed maturity investments recognized in our statements of operations, the fair value of certain of our loss reserve liabilities for which we have elected the fair value option, and the amortization of fair value adjustments.

Management makes these adjustments in assessing our performance so that the changes in fair value due to interest rate movements, which are applied to some but not all of our assets and liabilities as a result of preexisting accounting elections, do not impair comparability across reporting periods.

It is important for the readers of our periodic filings to understand that these items will recur from period to period.

However, we exclude these items for the purpose of presenting a comparable view across reporting periods of the impact of our underlying claims management and investments without the effect of interest rate fluctuations on assets that we anticipate to hold to maturity and non-cash changes to the fair value of our reserves.

Similarly, our non-GAAP measures reflect the exclusion of certain items that we deem to be nonrecurring, unusual or infrequent when the nature of the charge or gain is such that it is not reasonably likely that such item may recur within two years, nor was there a similar charge or gain in the preceding two years. This includes adjustments related to bargain purchase gains on acquisitions of businesses, net gains or losses on sales of subsidiaries, net assets of held for sale or disposed subsidiaries classified as discontinued operations and other items that we separately disclose.

The following table presents more information on each non-GAAP measure. The results and GAAP reconciliations for these measures are set forth further below.

Non-GAAP Measure   Definition   Purpose of Non-GAAP Measure over GAAP Measure
Fully diluted book value per ordinary share   Total Enstar ordinary shareholders’ equity

Divided by

Number of ordinary shares outstanding, adjusted for:
the ultimate effect of any dilutive securities (which include restricted shares, restricted share units, directors’ restricted share units and performance share units) on the number of ordinary shares outstanding

  Increases the number of ordinary shares to reflect the exercise of equity awards granted but not yet vested as, over the long term, this presents both management and investors with a more economically accurate measure of the realizable value of shareholder returns by factoring in the impact of share dilution.

We use this non-GAAP measure in our incentive compensation program.

Adjusted return on equity (%)   Adjusted operating income (loss) attributable to Enstar ordinary shareholders divided by adjusted opening Enstar ordinary shareholder’s equity   Calculating the operating income (loss) as a percentage of our adjusted opening Enstar ordinary shareholders’ equity provides a more consistent measure of the performance of our business by enabling comparison between the financial periods presented.

We eliminate the impact of fair value changes and net realized (gains) losses on fixed maturities and funds-held directly managed and the change in fair value of insurance contracts for which we have elected the fair value option, as: 

  • we typically hold most of our fixed maturities until the earlier of maturity or the time that they are used to fund any settlement of related liabilities which are generally recorded at cost; and 
  • removing the fair value option improves comparability since there are limited acquisition years for which we elected the fair value option.  

Therefore, we believe that excluding their impact on our earnings improves comparability of our core operational performance across periods.    

We include fair value adjustments as non-GAAP adjustments to the adjusted operating income (loss) attributable to Enstar ordinary shareholders as they are non-cash charges that are not reflective of the impact of our claims management strategies on our loss portfolios. 

We eliminate the net gain (loss) on the purchase and sales of subsidiaries and net income from discontinued operations, as these items are not indicative of our ongoing operations.   

We use this non-GAAP measure in our incentive compensation program.

Adjusted operating income (loss) attributable to Enstar ordinary shareholders
(numerator)
  Net income (loss) attributable to Enstar ordinary shareholders, adjusted for:
-fair value changes and net realized (gains) losses on fixed maturities and funds held-directly managed,
-change in fair value of insurance contracts for which we have elected the fair value option (1),
-amortization of fair value adjustments,
-net gain/loss on purchase and sales of subsidiaries (if any),
-net income from discontinued operations (if any),
-tax effects of adjustments, and
-adjustments attributable to noncontrolling interests
 
Adjusted opening Enstar ordinary shareholders’ equity (denominator)   Opening Enstar ordinary shareholders’ equity, less:
-fair value changes on fixed maturities and funds held-directly managed,
-fair value of insurance contracts for which we have elected the fair value option (1),
-fair value adjustments, and
-net assets of held for sale or disposed subsidiaries classified as discontinued operations (if any)
 
Adjusted run-off liability earnings (%)   Adjusted PPD divided by average adjusted net loss reserves.   Calculating the RLE as a percentage of our adjusted average net loss reserves provides a more meaningful and comparable measurement of the impact of our claims management strategies on our loss portfolios across acquisition years and also to our overall financial periods. 
  
We use this measure to evaluate the impact of our claims management strategies because it provides visibility into our ability to settle our claims obligations for amounts less than our initial estimate at the point of acquiring the obligations.    
   
The following components of periodic recurring net incurred losses and LAE and net loss reserves are not considered key components of our claims management performance for the following reasons: 
  • Prior to the settlement of the contractual arrangements, the results of our Legacy Underwriting segment were economically transferred to a third party primarily through use of reinsurance and a Capacity Lease Agreement(3); as such, the results were not a relevant contribution to Adjusted RLE, which is designed to analyze the impact of our claims management strategies(2);  
  • The change in fair value of insurance contracts for which we have elected the fair value option(1) has been removed to support comparability between the two acquisition years for which we elected the fair value option in reserves assumed and the acquisition years for which we did not make this election (specifically, this election was only made in the 2017 and 2018 acquisition years and the election of such option is irrevocable); and
  • The amortization of fair value adjustments are non-cash charges that obscure our trends on a consistent basis.

We include our performance in managing claims and estimated future expenses on our defendant A&E liabilities because such performance is relevant to assessing our claims management strategies even though such liabilities are not included within the loss reserves.

We use this measure to assess the performance of our claim strategies and part of the performance assessment of our past acquisitions.

Adjusted prior period development
(numerator)
  Prior period net incurred losses and LAE, adjusted to:
Remove:
Legacy Underwriting(2)operations
-amortization of fair value adjustments,
-change in fair value of insurance contracts for which we have elected the fair value option (1),
and
Add:  
-the reduction/(increase) in estimates of net ultimate liabilities and reduction in estimated future expenses of our defendant A&E liabilities.
 
Adjusted net loss reserves
(denominator)
  Net losses and LAE, adjusted to:
Remove:
Legacy Underwriting(2)net loss reserves
-current period net loss reserves
-net fair value adjustments associated with the acquisition of companies,
-the fair value adjustments for contracts for which we have elected the fair value option (1)and
Add:
-net nominal defendant A&E liability exposures and estimated future expenses.
 
Adjusted total investment return (%)   Adjusted total investment return (dollars) recognized in earnings for the applicable period divided by period average adjusted total investable assets.   Provides a key measure of the return generated on the capital held in the business and is reflective of our investment strategy.

Provides a consistent measure of investment returns as a percentage of all assets generating investment returns.

We adjust our investment returns to eliminate the impact of the change in fair value of fixed maturities (both credit spreads and interest rates), as we typically hold most of these investments until the earlier of maturity or used to fund any settlement of related liabilities which are generally recorded at cost.

Adjusted total investment return ($) (numerator)   Total investment return (dollars), adjusted for:
-fair value changes in fixed maturities, trading and funds held-directly managed; and
-unrealized (gains) losses on fixed maturities, AFS included within OCI, net of reclassification adjustments and excluding foreign exchange.
 
Adjusted average aggregate total investable assets (denominator)   Total average investable assets, adjusted for:
-net unrealized (gains) losses on fixed maturities, AFS included within AOCI
-fair value changes in fixed maturities, trading and funds held-directly managed
 

(1) Comprises the discount rate and risk margin components.

(2) As of January 1, 2024, not applicable. Refer to Note 2 – “Segment Information” of our Quarterly Report on Form 10-Q for the period ended March 31, 2024

(3) The reinsurance contractual arrangements (including the Capacity Lease Agreement) were settled during the second quarter of 2023. Other than the settlement of these arrangements, we did not record any other transactions in the Legacy Underwriting segment in 2023.

Reconciliation of GAAP to Non-GAAP Measures

The table below presents a reconciliation of BVPS to Fully Diluted BVPS*:

    March 31, 2024   December 31, 2023
    Equity (1)   Ordinary Shares   Per Share Amount   Equity (1)   Ordinary Shares   Per Share Amount
    (in millions of U.S. dollars, except share and per share data)
Book value per ordinary share   $ 5,122   14,658,801   $ 349.41   $ 5,025   14,631,055   $ 343.45
Non-GAAP adjustment:                        
Share-based compensation plans       338,576           292,190    
Fully diluted book value per ordinary share*   $ 5,122   14,997,377   $ 341.53   $ 5,025   14,923,245   $ 336.72

(1) Equity comprises Enstar ordinary shareholders’ equity, which is calculated as Enstar shareholders’ equity less preferred shares ($510 million) prior to any non-GAAP adjustments.

The table below presents a reconciliation of ROE to Adjusted ROE* and Annualized ROE to Annualized Adjusted ROE*:

  Three Months Ended
  March 31, 2024   March 31, 2023
  Net (loss) earnings (1)   Opening equity (1) (2)   (Adj) ROE   Annualized
(Adj) ROE
  Net (loss) earnings (1)   Opening equity (1)   (Adj) ROE   Annualized (Adj) ROE
  (in millions of U.S. dollars)
Net (loss) earnings/Opening equity/ROE/Annualized ROE(1) $ 119     $ 5,025     2.4 %   9.5 %   $ 424     $ 4,464     9.5 %   38.0 %
Non-GAAP adjustments:                              
Remove:                              
Net realized losses on fixed maturities, AFS(2)/ Cumulative fair value changes to fixed maturities, AFS(3)   6       380               18       647          
Fair value changes on fixed maturities, trading(2)/ Fair value changes on fixed maturities, trading(3)   14       234               (40 )     400          
Fair value changes on funds held – directly managed(2)/ Fair value changes on funds held – directly managed(3)   5       111               (19 )     780          
Change in fair value of insurance contracts for which we have elected the fair value option / Fair value of insurance contracts for which we have elected the fair value option(4)   (4 )     (246 )             20       (294 )        
Amortization of fair value adjustments / Fair value adjustments   3       (107 )             3       (124 )        
Tax effects of adjustments(5)   (2 )                   (3 )              
Adjustments attributable to noncontrolling interests(6)                       (2 )              
Adjusted operating (loss) income/Adjusted opening equity/Adjusted ROE/Annualized adjusted ROE* $ 141     $ 5,397     2.6 %   10.5 %   $ 401     $ 5,873     6.8 %   27.3 %
                                                       

(1) Net income (loss) comprises net income (loss) attributable to Enstar ordinary shareholders, prior to any non-GAAP adjustments. Opening equity comprises Enstar ordinary shareholders’ equity, which is calculated as opening Enstar shareholders’ equity less preferred shares ($510 million), prior to any non-GAAP adjustments.

(2) Net realized gains (losses) on fixed maturities, AFS are included in net realized gains (losses) in our condensed consolidated statements of operations. Fair value changes in our fixed maturities, trading and funds held – directly managed are included in fair value changes in trading securities, funds held and other investments in our condensed consolidated statements of operations.

(3) Our fixed maturities are held directly on our balance sheet and also within the “Funds held” balance.

(4) Comprises the discount rate and risk margin components.

(5) Represents an aggregation of the tax expense or benefit associated with the specific country to which the pre-tax adjustment relates, calculated at the applicable jurisdictional tax rate.

(6) Represents the impact of the adjustments on the net income (loss) attributable to noncontrolling interests associated with the specific subsidiaries to which the adjustments relate.

*Non-GAAP measure.

The tables below present a reconciliation of RLE to Adjusted RLE*:

    Three Months Ended   As of   Three Months Ended
    March 31, 2024   March 31, 2024   December 31, 2024   March 31, 2024   March 31, 2024
    RLE / PPD   Net loss reserves   Net loss reserves   Average net loss reserves   RLE %
    (in millions of U.S. dollars)
PPD/net loss reserves/RLE %   $ 24     $ 10,827     $ 11,585   $ 11,206     0.2 %
Non-GAAP adjustments for expenses (income):                    
Net loss reserves – current period           (5 )         (3 )    
Amortization of fair value adjustments / Net fair value adjustments associated with the acquisition of companies     3       103       107     105      
Changes in fair value – fair value option / Net fair value adjustments for contracts for which we have elected the fair value option (1)     (4 )     249       246     248      
Change in estimate of net ultimate liabilities – defendant A&E / Net nominal defendant A&E liabilities           516       527     522      
Reduction in estimated future expenses – defendant A&E / Estimated future expenses – defendant A&E     1       32       33     33      
Adjusted PPD/Adjusted net loss reserves/Adjusted RLE %*   $ 24     $ 11,722     $ 12,498   $ 12,111     0.2 %
                                     
    Three Months Ended   As of   Three Months Ended
    March 31, 2023   March 31, 2023   December 31, 2023   March 31, 2023   March 31, 2023
    RLE / PPD   Net loss reserves   Net loss reserves   Average net loss reserves   RLE %
    (in millions of U.S. dollars)
PPD/net loss reserves/RLE %   $ 10   $ 11,226     $ 12,011     $ 11,619     0.1 %
Non-GAAP adjustments for expenses (income):                    
Net loss reserves – current period         (9 )           (5 )    
Legacy Underwriting               (139 )     (70 )    
Amortization of fair value adjustments / Net fair value adjustments associated with the acquisition of companies     3     121       124       123      
Changes in fair value – fair value option / Net fair value adjustments for contracts for which we have elected the fair value option (1)     20     278       294       286      
Change in estimate of net ultimate liabilities – defendant A&E / Net nominal defendant A&E liabilities     2     560       572       566      
Reduction in estimated future expenses – defendant A&E / Estimated future expenses – defendant A&E     1     34       35       35      
Adjusted PPD/Adjusted net loss reserves/Adjusted RLE %*   $ 36   $ 12,210     $ 12,897     $ 12,554     0.3 %
                                     

(1) Comprises the discount rate and risk margin components.

*Non-GAAP measure.

The tables below present a reconciliation of our Annualized TIR to our Annualized Adjusted TIR*:

  Three Months Ended
  March 31, 2024   March 31, 2023
  (in millions of U.S. dollars)
Net investment income $ 160     $ 156  
Net realized losses   (6 )     (18 )
Fair value changes   85       206  
(Loss) income from equity method investments   (5 )     11  
Other comprehensive income:      
Unrealized (losses) gains on fixed maturities, AFS, net of reclassification adjustments excluding foreign exchange   (12 )     87  
TIR ($) $ 222     $ 442  
       
Non-GAAP adjustment:      
Net realized losses (gains) on fixed maturities, AFS and fair value changes in trading and funds held – directly managed $ 25     $ (41 )
Unrealized losses (gains) on fixed maturities, AFS, net of reclassification adjustments excluding foreign exchange   12       (87 )
Adjusted TIR ($)* $ 259     $ 314  
       
Total investments $ 16,917     $ 16,630  
Cash and cash equivalents, including restricted cash and cash equivalents   760       1,143  
Total investable assets $ 17,677     $ 17,773  
       
Average aggregate invested assets, at fair value(1)   18,021       18,615  
Annualized TIR %(2)   4.9 %     9.5 %
Non-GAAP adjustment:      
Net unrealized losses on fixed maturities, AFS included within AOCI and fair value changes on fixed maturities, trading and funds held – directly managed   789       994  
Adjusted investable assets* $ 18,466     $ 18,767  
       
Adjusted average aggregate invested assets, at fair value*(3) $ 18,778     $ 20,020  
Annualized adjusted TIR %*(4)   5.5 %     6.3 %

(1) This amount is a two period average of the total investable assets for the three months ended March 31, 2024 and 2023 as presented above, and is comprised of amounts disclosed in our quarterly and annual U.S. GAAP consolidated financial statements.

(2) Annualized TIR % is calculated by dividing the annualized TIR ($) by average aggregate invested assets, at fair value.

(3) This amount is a two period average of the adjusted investable assets* for the three months ended March 31, 2024 and 2023 as presented above.

(4) Annualized adjusted TIR %* is calculated by dividing the annualized adjusted TIR* ($) by adjusted average aggregate invested assets, at fair value*.

*Non-GAAP measure.


Bay Street News