XML 73 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
Unaudited Quarterly Financial Data (Tables)
12 Months Ended
Dec. 31, 2017
Quarterly Financial Information Disclosure [Abstract]  
Summary of Quarterly Financial Data
The following is a summary of the quarterly financial data for the twelve months ended December 31, 2017, 2016 and 2015.
 
 
2017
 
 
Quarter Ended
 March 31
 
Quarter Ended
June 30
 
Quarter Ended September 30
 
Quarter Ended December 31
 
Year Ended December 31
Revenues
 
($ in millions)
Net earned premium
 
$
581.1

 
$
562.0

 
$
652.5

 
$
511.0

 
$
2,306.6

Net investment income
 
47.7

 
47.4

 
46.4

 
47.5

 
189.0

Realized and unrealized investment gains
 
51.2

 
49.0

 
29.9

 
18.8

 
148.9

Other income
 
3.6

 
3.6

 
(2.2
)
 
3.9

 
8.9

Total revenues
 
683.6

 
662.0

 
726.6

 
581.2

 
2,653.4

Expenses
 
 
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
 
328.2

 
346.1

 
776.2

 
544.2

 
1,994.7

Amortization of deferred policy acquisition costs
 
113.7

 
96.3

 
105.4

 
85.1

 
400.5

General, administrative and corporate expenses
 
121.3

 
119.9

 
110.9

 
150.1

 
502.2

Interest on long-term debt
 
7.4

 
7.4

 
7.4

 
7.3

 
29.5

Change in fair value of derivatives
 
(3.1
)
 
(17.6
)
 
(4.5
)
 
(2.5
)
 
(27.7
)
Change in fair value of loan notes issued by variable interest entities
 
2.9

 
3.3

 
(9.8
)
 
(17.6
)
 
(21.2
)
Realized and unrealized investment losses/(gains)
 
5.0

 
7.0

 
12.4

 
4.0

 
28.4

Net realized and unrealized foreign exchange losses/(gains)
 
8.9

 
20.6

 
(8.4
)
 
2.8

 
23.9

Other expenses
 

 
2.0

 

 
2.9

 
4.9

Total expenses
 
584.3

 
585.0

 
989.6

 
776.3

 
2,935.2

Income from operations before income tax
 
99.3

 
77.0

 
(263.0
)
 
(195.1
)
 
(281.8
)
Income tax (expense)
 
(2.8
)
 
(1.2
)
 
9.2

 
10.2

 
15.4

Net income
 
$
96.5

 
$
75.8

 
$
(253.8
)
 
$
(184.9
)
 
$
(266.4
)
 
 
 
 
 
 
 
 
 
 
 
Per Share Data
 
 
 
 
 
 
 
 
 
 
Weighted average number of ordinary share and share equivalents (1)
 
 
 
 
 
 
 
 
 
 
Basic
 
59,862,662

 
59,966,358

 
59,759,730

 
59,431,469

 
59,753,886

Diluted
 
61,196,772

 
61,022,981

 
59,795,730

 
59,431,469

 
59,753,886

 
 
 
 
 
 
 
 
 
 
 
Basic earnings per ordinary share adjusted for preference share dividends
 
$
1.39

 
$
1.09

 
$
(4.48
)
 
$
(3.25
)
 
$
(5.22
)
Diluted earnings per ordinary share adjusted for preference share dividends
 
$
1.36

 
$
1.07

 
$
(4.48
)
 
$
(3.25
)
 
$
(5.22
)

 _______________
(1) 
The basic and diluted number of ordinary shares for the three months ended September 30, 2017 and the three and twelve months ended December 31, 2017 is the same, as the inclusion of dilutive securities in a loss-making period would be anti-dilutive.
 
 
2016
 
 
Quarter Ended
March 31
 
Quarter Ended
June 30
 
Quarter Ended September 30
 
Quarter Ended December 31
 
Year Ended December 31
Revenues
 
($ in millions)
Net earned premium
 
$
663.1

 
$
680.8

 
$
681.0

 
$
612.4

 
$
2,637.3

Net investment income
 
49.5

 
48.0

 
46.4

 
43.2

 
187.1

Realized and unrealized investment gains
 
65.6

 
45.1

 
26.7

 
(29.0
)
 
108.4

Other income
 
1.4

 
(0.5
)
 
1.5

 
3.3

 
5.7

Total revenues
 
779.6

 
773.4

 
755.6

 
629.9

 
2,938.5

Expenses
 
 
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
 
357.4

 
442.2

 
389.2

 
387.3

 
1,576.1

Amortization of deferred policy acquisition costs
 
130.2

 
126.7

 
130.9

 
141.1

 
528.9

General, administrative and corporate expenses
 
119.8

 
116.4

 
125.0

 
128.9

 
490.1

Interest on long-term debt
 
7.4

 
7.4

 
7.3

 
7.4

 
29.5

Change in fair value of derivatives
 
7.2

 
0.4

 
(0.6
)
 
17.6

 
24.6

Change in fair value of loan notes issued by variable interest entities
 
4.4

 
(0.5
)
 
9.8

 
3.4

 
17.1

Realized and unrealized investment losses/(gains)
 
20.6

 
8.3

 
5.2

 
29.1

 
63.2

Net realized and unrealized foreign exchange losses/(gains)
 
15.7

 
5.3

 
(10.8
)
 
(12.0
)
 
(1.8
)
Other expenses
 

 
1.0

 
(0.9
)
 
1.2

 
1.3

Total expenses
 
662.7

 
707.2

 
655.1

 
704.0

 
2,729.0

Income from operations before income tax
 
116.9

 
66.2

 
100.5

 
(74.1
)
 
209.5

Income tax (expense)
 
(2.5
)
 
(1.3
)
 
(4.9
)
 
2.6

 
(6.1
)
Net income
 
$
114.4

 
$
64.9

 
$
95.6

 
$
(71.5
)
 
$
203.4

 
 
 
 
 
 
 
 
 
 
 
Per Share Data
 
 
 
 
 
 
 
 
 
 
Weighted average number of ordinary share and share equivalents
 
 
 
 
 
 
 
 
 
 
Basic
 
60,867,815

 
60,705,028

 
60,225,705

 
60,152,420

 
60,478,740

Diluted
 
62,483,938

 
62,192,142

 
61,577,018

 
61,198,041

 
61,860,689

 
 
 
 
 
 
 
 
 
 
 
Basic earnings per ordinary share adjusted for preference share dividends
 
$
1.73

 
$
0.91

 
$
1.43

 
$
(1.41
)
 
$
2.67

Diluted earnings per ordinary share adjusted for preference share dividends
 
$
1.68

 
$
0.89

 
$
1.40

 
$
(1.41
)
 
$
2.61




        
 
 
2015
 
 
Quarter Ended
March 31
 
Quarter Ended
June 30
 
Quarter Ended September 30
 
Quarter Ended December 31
 
Year Ended December 31
Revenues
 
($ in millions)
Net earned premium
 
$
593.6

 
$
609.4

 
$
640.6

 
$
629.7

 
$
2,473.3

Net investment income
 
47.4

 
46.7

 
45.0

 
46.4

 
185.5

Realized and unrealized investment gains/(losses) (1)
 
57.4

 
13.5

 
10.7

 
12.9

 
94.5

Other income
 
3.9

 
(1.2
)
 
(2.3
)
 
(0.3
)
 
0.1

Total revenues
 
702.3

 
668.4

 
694.0

 
688.7

 
2,753.4

Expenses
 
 
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
 
306.1

 
360.5

 
365.6

 
334.0

 
1,366.2

Amortization of deferred policy acquisition costs
 
119.3

 
114.1

 
132.0

 
118.2

 
483.6

General, administrative and corporate expenses
 
102.2

 
95.4

 
100.5

 
125.9

 
424.0

Interest on long-term debt
 
7.4

 
7.3

 
7.4

 
7.4

 
29.5

Change in fair value of derivatives
 
7.8

 
(2.0
)
 
(10.1
)
 
(2.5
)
 
(6.8
)
Change in fair value of loan notes issued by variable interest entities
 
2.9

 
3.3

 
8.3

 
5.3

 
19.8

Realized and unrealized investment losses/(gains)(1)
 
14.5

 
28.8

 
51.9

 
(17.7
)
 
77.5

Net realized and unrealized foreign exchange (gains)/losses(1)
 
6.4

 
11.6

 
8.4

 
(5.0
)
 
21.4

Other expenses
 
2.6

 
(1.8
)
 

 
(0.1
)
 
0.7

Total expenses
 
569.2

 
617.2

 
664.0

 
565.5

 
2,415.9

Income from operations before income tax
 
133.1

 
51.2

 
30.0

 
123.2

 
337.5

Income tax (expense)
 
(5.1
)
 
(2.2
)
 
(1.8
)
 
(5.3
)
 
(14.4
)
Net income
 
$
128.0

 
$
49.0

 
$
28.2

 
$
117.9

 
$
323.1

 
 
 
 
 
 
 
 
 
 
 
Per Share Data
 
 
 
 
 
 
 
 
 
 
Weighted average number of ordinary share and share equivalents
 
 
 
 
 
 
 
 
 
 
Basic
 
62,159,303

 
61,408,633

 
60,779,295

 
60,784,832

 
61,287,884

Diluted
 
63,532,662

 
62,896,907

 
62,155,125

 
62,176,505

 
62,687,503

 
 
 
 
 
 
 
 
 
 
 
Basic earnings per ordinary share adjusted for preference share dividends
 
$
1.91

 
$
0.64

 
$
0.30

 
$
1.78

 
$
4.64

Diluted earnings per ordinary share adjusted for preference share dividends
 
$
1.87

 
$
0.62

 
$
0.30

 
$
1.75

 
$
4.54


_______________
(1) 
Adjusted for a representation of foreign exchange in relation to investment securities from realized and unrealized exchange gains/(losses) to realized and unrealized investment gains/(losses).