Attached files
| file | filename |
|---|---|
| EX-99.1 - EXHIBIT 99.1 EARNINGS PRESS RELEASE - SiriusPoint Ltd | exhibit991-earningspressre.htm |
| 8-K - 8-K - SiriusPoint Ltd | form8-kaugust22017.htm |
Third Point Reinsurance Ltd.
Financial Supplement
June 30, 2017
(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 Third Point Reinsurance Ltd., including the Company’s Quarterly Report on Form 10-Q.
Point House | Manoj Gupta - Head of Investor Relations and Business Development | |
3 Waterloo Lane | Tel: (441) 542-3333 | |
Pembroke HM 08 | Email: investorrelations@thirdpointre.bm | |
Bermuda | Website: www.thirdpointre.bm | |
Third Point Reinsurance Ltd.
Basis of Presentation and Non-GAAP Financial Measures:
Unless the context otherwise indicates or requires, as used in this financial supplement references to “we,” “our,” “us,” and the “Company,” refer to Third Point Reinsurance Ltd. and its directly and indirectly owned subsidiaries, including Third Point Reinsurance Company Ltd. (“Third Point Re”) and Third Point Reinsurance (USA) Ltd. (“Third Point Re USA”), as a combined entity, except where otherwise stated or where it is clear that the terms mean only Third Point Reinsurance Ltd. exclusive of its subsidiaries. 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 the Company’s results, management has included financial measures that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP). Such measures, including book value per share, diluted book value per share and return on beginning shareholders’ equity, are referred to as non-GAAP measures. These non-GAAP financial measures may be defined or calculated differently by other companies. Management believes these measures allow for a more complete understanding of the underlying business. These measures are used to monitor our results and should not be viewed as a substitute for those determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures, if any, are included in the attached financial information in accordance with Regulation G.
Safe Harbor Statement Regarding Forward-Looking Statements:
This Financial Supplement includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond the Company’s control. The Company cautions you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking information contained in this press release. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “plan,” “seek,” “comfortable with,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe” or “continue” or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: (i) fluctuation in results of operations; (ii) more established competitors; (iii) losses exceeding reserves; (iv) downgrades or withdrawal of ratings by rating agencies; (v) dependence on key executives; (vi) dependence on letter of credit facilities that may not be available on commercially acceptable terms; (vii) dependence on financing available through our investment accounts to secure letters of credit and collateral for reinsurance contracts; (viii) potential inability to pay dividends; (ix) inability to service our indebtedness; (x) limited cash flow and liquidity due to our indebtedness; (xi) unavailability of capital in the future; (xii) fluctuations in market price of our common shares; (xiii) dependence on clients’ evaluations of risks associated with such clients’ insurance underwriting; (xiv) suspension or revocation of our reinsurance licenses; (xv) potentially being deemed an investment company under U.S. federal securities law; (xvi) potential characterization of Third Point Reinsurance Ltd. and/or Third Point Re as a passive foreign investment company; (xvii) future strategic transactions such as acquisitions, dispositions, merger or joint ventures; (xviii) dependence on Third Point LLC to implement our investment strategy; (xix) termination by Third Point LLC of our investment management agreements; (xx) risks associated with our investment strategy being greater than those faced by competitors; (xxi) increased regulation or scrutiny of alternative investment advisers affecting our reputation; (xxii) Third Point Reinsurance Ltd. and/or Third Point Re potentially becoming subject to U.S. federal income taxation; (xxiii) potentially becoming subject to U.S. withholding and information reporting requirements under the Foreign Account Tax Compliance Act; (xxiv) changes in Bermuda or other law and regulation that may have an adverse impact on our operations; and (xxv) other risks and factors listed under “Risk Factors” in our most recent Annual Report on Form 10-K and other periodic and current disclosures filed with the Securities and Exchange Commission. All forward-looking statements speak only as of the date made and we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Page 1 of 17
Third Point Reinsurance Ltd.
Table of Contents
Key Performance Indicators | ||
Consolidated Financial Statements | ||
Operating Segment Information | ||
Segment Reporting - Three months ended June 30, 2017 and 2016 | ||
Segment Reporting - Six months ended June 30, 2017 and 2016 | ||
Gross Premiums Written by Lines and Type of Business - by Quarter | ||
Investments | ||
Investment Return by Investment Strategy - by Quarter | ||
Other | ||
General and Administrative Expenses - by Quarter | ||
Book Value per Share and Diluted Book Value per Share - by Quarter | ||
Earnings (Loss) per Share - by Quarter | ||
Return on Beginning Shareholders’ Equity - by Quarter | ||
Page 2 of 17
Third Point Reinsurance Ltd.
Key Performance Indicators
June 30, 2017 and 2016
(expressed in thousands of U.S. dollars, except per share data and ratios)
Three months ended | Six months ended | ||||||||||||||
June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||
Key underwriting metrics for Property and Casualty Reinsurance segment: | |||||||||||||||
Net underwriting loss(1) | $ | (12,111 | ) | $ | (25,576 | ) | $ | (20,761 | ) | $ | (32,199 | ) | |||
Combined ratio(1) | 107.0 | % | 119.2 | % | 106.6 | % | 111.9 | % | |||||||
Key investment return metrics: | |||||||||||||||
Net investment income | $ | 107,325 | $ | 86,346 | $ | 235,835 | $ | 46,236 | |||||||
Net investment return on investments managed by Third Point LLC | 4.5 | % | 4.0 | % | 10.6 | % | 1.9 | % | |||||||
Key shareholders’ value creation metrics: | |||||||||||||||
Book value per share(2) (3) | $ | 15.36 | $ | 13.57 | $ | 15.36 | $ | 13.57 | |||||||
Diluted book value per share(2) (3) | $ | 14.74 | $ | 13.16 | $ | 14.74 | $ | 13.16 | |||||||
Increase in diluted book value per share(2) | 5.0 | % | 4.1 | % | 12.0 | % | 0.2 | % | |||||||
Return on beginning shareholders’ equity(2) | 5.0 | % | 4.0 | % | 12.8 | % | 0.2 | % | |||||||
Invested asset leverage(3) | 1.53 | 1.55 | 1.53 | 1.55 | |||||||||||
(1) | Refer to accompanying “Segment Reporting - Three and six months ended June 30, 2017 and 2016” for a calculation of net underwriting loss and combined ratio. |
(2) | Book value per share, diluted book value per share and return on beginning shareholders’ equity are non-GAAP financial measures. There are no comparable GAAP measures. Refer to accompanying “Book value per share and diluted book value per share - by Quarter” for calculation of basic and diluted book value per share and “Return on beginning shareholders’ equity - by Quarter” for calculation of return on beginning shareholders' equity. |
(3) | Prior year comparatives represent amounts as of December 31, 2016. |
Page 3 of 17
Third Point Reinsurance Ltd.
Condensed Consolidated Balance Sheets - by Quarter
(expressed in thousands of U.S. dollars)
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
Assets | ||||||||||||||||||||
Equity securities, trading, at fair value | $ | 1,941,170 | $ | 1,484,378 | $ | 1,506,854 | $ | 1,622,938 | $ | 1,458,015 | ||||||||||
Debt securities, trading, at fair value | 702,515 | 921,221 | 1,057,957 | 1,079,132 | 1,250,883 | |||||||||||||||
Other investments, at fair value | 29,091 | 72,020 | 82,701 | 49,664 | 64,320 | |||||||||||||||
Total investments in securities | 2,672,776 | 2,477,619 | 2,647,512 | 2,751,734 | 2,773,218 | |||||||||||||||
Cash and cash equivalents | 8,255 | 11,829 | 9,951 | 20,982 | 7,038 | |||||||||||||||
Restricted cash and cash equivalents | 372,068 | 334,813 | 298,940 | 365,451 | 280,069 | |||||||||||||||
Due from brokers | 424,163 | 387,102 | 284,591 | 284,170 | 337,264 | |||||||||||||||
Derivative assets, at fair value | 45,110 | 34,122 | 27,432 | 22,565 | 26,122 | |||||||||||||||
Interest and dividends receivable | 3,947 | 8,003 | 6,505 | 11,756 | 7,492 | |||||||||||||||
Reinsurance balances receivable | 472,570 | 421,034 | 381,951 | 448,450 | 429,358 | |||||||||||||||
Deferred acquisition costs, net | 203,193 | 220,754 | 221,618 | 255,379 | 221,651 | |||||||||||||||
Other assets | 14,648 | 14,079 | 17,144 | 17,101 | 14,159 | |||||||||||||||
Total assets | $ | 4,216,730 | $ | 3,909,355 | $ | 3,895,644 | $ | 4,177,588 | $ | 4,096,371 | ||||||||||
Liabilities and shareholders’ equity | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Accounts payable and accrued expenses | $ | 17,929 | $ | 11,509 | $ | 10,321 | $ | 13,508 | $ | 9,878 | ||||||||||
Reinsurance balances payable | 65,456 | 51,173 | 43,171 | 47,713 | 45,747 | |||||||||||||||
Deposit liabilities | 105,208 | 105,778 | 104,905 | 105,207 | 88,817 | |||||||||||||||
Unearned premium reserves | 547,815 | 565,243 | 557,076 | 668,980 | 655,397 | |||||||||||||||
Loss and loss adjustment expense reserves | 678,459 | 625,786 | 605,129 | 565,682 | 536,955 | |||||||||||||||
Securities sold, not yet purchased, at fair value | 265,667 | 217,836 | 92,668 | 198,393 | 262,748 | |||||||||||||||
Securities sold under an agreement to repurchase | — | 16,524 | — | 55,880 | 168,356 | |||||||||||||||
Due to brokers | 777,179 | 639,320 | 899,601 | 894,856 | 794,141 | |||||||||||||||
Derivative liabilities, at fair value | 11,949 | 10,839 | 16,050 | 11,472 | 16,401 | |||||||||||||||
Performance fee payable to related party | 53,455 | 30,857 | — | 24,846 | 2,954 | |||||||||||||||
Interest and dividends payable | 3,838 | 2,361 | 3,443 | 1,772 | 4,517 | |||||||||||||||
Senior notes payable, net of deferred costs | 113,643 | 113,599 | 113,555 | 113,510 | 113,465 | |||||||||||||||
Total liabilities | 2,640,598 | 2,390,825 | 2,445,919 | 2,701,819 | 2,699,376 | |||||||||||||||
Commitments and contingent liabilities | ||||||||||||||||||||
Shareholders’ equity | ||||||||||||||||||||
Preference shares | — | — | — | — | — | |||||||||||||||
Common shares | 10,733 | 10,718 | 10,650 | 10,638 | 10,629 | |||||||||||||||
Treasury shares | (48,253 | ) | (26,273 | ) | (7,389 | ) | (7,389 | ) | (7,389 | ) | ||||||||||
Additional paid-in capital | 1,098,857 | 1,096,828 | 1,094,568 | 1,090,975 | 1,086,258 | |||||||||||||||
Retained earnings | 494,986 | 420,408 | 316,222 | 362,915 | 290,834 | |||||||||||||||
Shareholders’ equity attributable to shareholders | 1,556,323 | 1,501,681 | 1,414,051 | 1,457,139 | 1,380,332 | |||||||||||||||
Non-controlling interests | 19,809 | 16,849 | 35,674 | 18,630 | 16,663 | |||||||||||||||
Total shareholders’ equity | 1,576,132 | 1,518,530 | 1,449,725 | 1,475,769 | 1,396,995 | |||||||||||||||
Total liabilities and shareholders’ equity | $ | 4,216,730 | $ | 3,909,355 | $ | 3,895,644 | $ | 4,177,588 | $ | 4,096,371 | ||||||||||
Page 4 of 17
Third Point Reinsurance Ltd.
Condensed Consolidated Statements of Income
(expressed in thousands of U.S. dollars, except share and per share data)
Three months ended | Six months ended | ||||||||||||||
June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||
Revenues | |||||||||||||||
Gross premiums written | $ | 156,564 | $ | 196,866 | $ | 302,918 | $ | 394,022 | |||||||
Gross premiums ceded | (1,425 | ) | (1,425 | ) | (2,550 | ) | (1,425 | ) | |||||||
Net premiums written | 155,139 | 195,441 | 300,368 | 392,597 | |||||||||||
Change in net unearned premium reserves | 18,419 | (62,319 | ) | 11,199 | (122,673 | ) | |||||||||
Net premiums earned | 173,558 | 133,122 | 311,567 | 269,924 | |||||||||||
Net investment income | 107,325 | 86,346 | 235,835 | 46,236 | |||||||||||
Total revenues | 280,883 | 219,468 | 547,402 | 316,160 | |||||||||||
Expenses | |||||||||||||||
Loss and loss adjustment expenses incurred, net | 107,379 | 104,131 | 193,274 | 188,807 | |||||||||||
Acquisition costs, net | 68,641 | 48,482 | 123,093 | 100,169 | |||||||||||
General and administrative expenses | 15,014 | 10,243 | 25,586 | 21,531 | |||||||||||
Other expenses | 2,105 | 3,173 | 5,006 | 5,879 | |||||||||||
Interest expense | 2,051 | 2,046 | 4,077 | 4,094 | |||||||||||
Foreign exchange (gains) losses | 4,781 | (8,068 | ) | 4,796 | (10,454 | ) | |||||||||
Total expenses | 199,971 | 160,007 | 355,832 | 310,026 | |||||||||||
Income before income tax expense | 80,912 | 59,461 | 191,570 | 6,134 | |||||||||||
Income tax expense | (5,307 | ) | (5,310 | ) | (10,605 | ) | (3,381 | ) | |||||||
Income including non-controlling interests | 75,605 | 54,151 | 180,965 | 2,753 | |||||||||||
Income attributable to non-controlling interests | (1,027 | ) | (775 | ) | (2,201 | ) | (506 | ) | |||||||
Net income | $ | 74,578 | $ | 53,376 | $ | 178,764 | $ | 2,247 | |||||||
Earnings per share | |||||||||||||||
Basic | $ | 0.73 | $ | 0.51 | $ | 1.73 | $ | 0.02 | |||||||
Diluted | $ | 0.71 | $ | 0.51 | $ | 1.70 | $ | 0.02 | |||||||
Weighted average number of common shares used in the determination of earnings per share | |||||||||||||||
Basic | 102,283,844 | 104,132,797 | 103,144,078 | 104,195,336 | |||||||||||
Diluted | 104,569,226 | 105,233,921 | 105,149,710 | 105,228,174 | |||||||||||
(1) | Basic earnings (loss) per share is based on the weighted average number of common shares and participating securities outstanding during the period. The weighted average number of common shares excludes any dilutive effect of outstanding warrants, options and unvested restricted shares. Diluted earnings (loss) per share is based on the weighted average number of common shares and participating securities outstanding and includes any dilutive effects of warrants, options and unvested restricted shares under share plans and are determined using the treasury stock method. U.S. GAAP requires that unvested share awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid (referred to as “participating securities”), be treated in the same manner as outstanding shares for earnings per share calculations. The Company treats certain of its unvested restricted shares as participating securities. In the event of a net loss, all participating securities, outstanding warrants, options and restricted shares are excluded from both basic and diluted loss per share since their inclusion would be anti-dilutive. |
Page 5 of 17
Third Point Reinsurance Ltd.
Condensed Consolidated Statements of Income (Loss) - by Quarter
(expressed in thousands of U.S. dollars, except share and per share data)
Three Months Ended | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
Revenues | ||||||||||||||||||||
Gross premiums written | $ | 156,564 | $ | 146,354 | $ | 80,779 | $ | 142,573 | $ | 196,866 | ||||||||||
Gross premiums ceded | (1,425 | ) | (1,125 | ) | 27 | (927 | ) | (1,425 | ) | |||||||||||
Net premiums written | 155,139 | 145,229 | 80,806 | 141,646 | 195,441 | |||||||||||||||
Change in net unearned premium reserves | 18,419 | (7,220 | ) | 111,277 | (13,463 | ) | (62,319 | ) | ||||||||||||
Net premiums earned | 173,558 | 138,009 | 192,083 | 128,183 | 133,122 | |||||||||||||||
Net investment income (loss) | 107,325 | 128,510 | (35,767 | ) | 88,356 | 86,346 | ||||||||||||||
Total revenues | 280,883 | 266,519 | 156,316 | 216,539 | 219,468 | |||||||||||||||
Expenses | ||||||||||||||||||||
Loss and loss adjustment expenses incurred, net | 107,379 | 85,895 | 122,110 | 85,015 | 104,131 | |||||||||||||||
Acquisition costs, net | 68,641 | 54,452 | 76,854 | 45,127 | 48,482 | |||||||||||||||
General and administrative expenses | 15,014 | 10,572 | 5,482 | 12,354 | 10,243 | |||||||||||||||
Other expenses | 2,105 | 2,901 | 2,161 | 347 | 3,173 | |||||||||||||||
Interest expense | 2,051 | 2,026 | 2,068 | 2,069 | 2,046 | |||||||||||||||
Foreign exchange gains | 4,781 | 15 | (5,162 | ) | (3,905 | ) | (8,068 | ) | ||||||||||||
Total expenses | 199,971 | 155,861 | 203,513 | 141,007 | 160,007 | |||||||||||||||
Income (loss) before income tax (expense) benefit | 80,912 | 110,658 | (47,197 | ) | 75,532 | 59,461 | ||||||||||||||
Income tax (expense) benefit | (5,307 | ) | (5,298 | ) | 272 | (2,484 | ) | (5,310 | ) | |||||||||||
Income (loss) including non-controlling interests | 75,605 | 105,360 | (46,925 | ) | 73,048 | 54,151 | ||||||||||||||
(Income) loss attributable to non-controlling interests | (1,027 | ) | (1,174 | ) | 232 | (967 | ) | (775 | ) | |||||||||||
Net income (loss) | $ | 74,578 | $ | 104,186 | $ | (46,693 | ) | $ | 72,081 | $ | 53,376 | |||||||||
Earnings (loss) per share | ||||||||||||||||||||
Basic | $ | 0.73 | $ | 1.00 | $ | (0.45 | ) | $ | 0.69 | $ | 0.51 | |||||||||
Diluted | $ | 0.71 | $ | 0.98 | $ | (0.45 | ) | $ | 0.68 | $ | 0.51 | |||||||||
Weighted average number of ordinary shares used in the determination of earnings (loss) per share | ||||||||||||||||||||
Basic | 102,283,844 | 104,013,871 | 104,072,283 | 103,780,196 | 104,132,797 | |||||||||||||||
Diluted | 104,569,226 | 105,701,599 | 104,072,283 | 105,795,313 | 105,233,921 | |||||||||||||||
(1) | Basic earnings (loss) per share is based on the weighted average number of common shares and participating securities outstanding during the period. The weighted average number of common shares excludes any dilutive effect of outstanding warrants, options and unvested restricted shares. Diluted earnings (loss) per share is based on the weighted average number of common shares and participating securities outstanding and includes any dilutive effects of warrants, options and unvested restricted shares under share plans and are determined using the treasury stock method. U.S. GAAP requires that unvested share awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid (referred to as “participating securities”), be treated in the same manner as outstanding shares for earnings per share calculations. The Company treats certain of its unvested restricted shares as participating securities. In the event of a net loss, all participating securities, outstanding warrants, options and restricted shares are excluded from both basic and diluted loss per share since their inclusion would be anti-dilutive. |
Page 6 of 17
Third Point Reinsurance Ltd.
Segment Reporting - Three months ended June 30, 2017 and 2016
(expressed in thousands of U.S. dollars)
Three months ended June 30, 2017 | Three months ended June 30, 2016 | ||||||||||||||||||||||
Property and Casualty Reinsurance | Corporate | Total | Property and Casualty Reinsurance | Corporate | Total | ||||||||||||||||||
Revenues | |||||||||||||||||||||||
Gross premiums written | $ | 156,564 | $ | — | $ | 156,564 | $ | 196,866 | $ | — | $ | 196,866 | |||||||||||
Gross premiums ceded | (1,425 | ) | — | (1,425 | ) | (1,425 | ) | — | (1,425 | ) | |||||||||||||
Net premiums written | 155,139 | — | 155,139 | 195,441 | — | 195,441 | |||||||||||||||||
Change in net unearned premium reserves | 18,419 | — | 18,419 | (62,319 | ) | — | (62,319 | ) | |||||||||||||||
Net premiums earned | 173,558 | — | 173,558 | 133,122 | — | 133,122 | |||||||||||||||||
Expenses | |||||||||||||||||||||||
Loss and loss adjustment expenses incurred, net | 107,379 | — | 107,379 | 104,131 | — | 104,131 | |||||||||||||||||
Acquisition costs, net | 68,641 | — | 68,641 | 48,482 | — | 48,482 | |||||||||||||||||
General and administrative expenses | 9,649 | 5,365 | 15,014 | 6,085 | 4,158 | 10,243 | |||||||||||||||||
Total expenses | 185,669 | 5,365 | 191,034 | 158,698 | 4,158 | 162,856 | |||||||||||||||||
Net underwriting loss | (12,111 | ) | n/a | n/a | (25,576 | ) | n/a | n/a | |||||||||||||||
Net investment income | 31,206 | 76,119 | 107,325 | 19,098 | 67,248 | 86,346 | |||||||||||||||||
Other expenses | (2,105 | ) | — | (2,105 | ) | (3,173 | ) | — | (3,173 | ) | |||||||||||||
Interest expense | — | (2,051 | ) | (2,051 | ) | — | (2,046 | ) | (2,046 | ) | |||||||||||||
Foreign exchange gains (losses) | — | (4,781 | ) | (4,781 | ) | — | 8,068 | 8,068 | |||||||||||||||
Income tax expense | — | (5,307 | ) | (5,307 | ) | — | (5,310 | ) | (5,310 | ) | |||||||||||||
Segment income (loss) including non-controlling interests | 16,990 | 58,615 | 75,605 | (9,651 | ) | 63,802 | 54,151 | ||||||||||||||||
Segment income attributable to non-controlling interests | — | (1,027 | ) | (1,027 | ) | — | (775 | ) | (775 | ) | |||||||||||||
Segment income (loss) | $ | 16,990 | $ | 57,588 | $ | 74,578 | $ | (9,651 | ) | $ | 63,027 | $ | 53,376 | ||||||||||
Property and Casualty Reinsurance - Underwriting Ratios (1): | |||||||||||||||||||||||
Loss ratio | 61.9 | % | 78.2 | % | |||||||||||||||||||
Acquisition cost ratio | 39.5 | % | 36.4 | % | |||||||||||||||||||
Composite ratio | 101.4 | % | 114.6 | % | |||||||||||||||||||
General and administrative expense ratio | 5.6 | % | 4.6 | % | |||||||||||||||||||
Combined ratio | 107.0 | % | 119.2 | % | |||||||||||||||||||
(1) | Underwriting ratios are calculated by dividing the related expense by net premiums earned. |
Page 7 of 17
Third Point Reinsurance Ltd.
Segment Reporting - Six months ended June 30, 2017 and 2016
(expressed in thousands of U.S. dollars)
Six months ended June 30, 2017 | Six months ended June 30, 2016 | ||||||||||||||||||||||
Property and Casualty Reinsurance | Corporate | Total | Property and Casualty Reinsurance | Corporate | Total | ||||||||||||||||||
Revenues | |||||||||||||||||||||||
Gross premiums written | $ | 302,918 | $ | — | $ | 302,918 | $ | 394,022 | $ | — | $ | 394,022 | |||||||||||
Gross premiums ceded | (2,550 | ) | — | (2,550 | ) | (1,425 | ) | — | (1,425 | ) | |||||||||||||
Net premiums written | 300,368 | — | 300,368 | 392,597 | — | 392,597 | |||||||||||||||||
Change in net unearned premium reserves | 11,199 | — | 11,199 | (122,673 | ) | — | (122,673 | ) | |||||||||||||||
Net premiums earned | 311,567 | — | 311,567 | 269,924 | — | 269,924 | |||||||||||||||||
Expenses | |||||||||||||||||||||||
Loss and loss adjustment expenses incurred, net | 193,274 | — | 193,274 | 188,807 | — | 188,807 | |||||||||||||||||
Acquisition costs, net | 123,093 | — | 123,093 | 100,169 | — | 100,169 | |||||||||||||||||
General and administrative expenses | 15,961 | 9,625 | 25,586 | 13,147 | 8,384 | 21,531 | |||||||||||||||||
Total expenses | 332,328 | 9,625 | 341,953 | 302,123 | 8,384 | 310,507 | |||||||||||||||||
Net underwriting loss | (20,761 | ) | n/a | n/a | (32,199 | ) | n/a | n/a | |||||||||||||||
Net investment income | 67,326 | 168,509 | 235,835 | 10,837 | 35,399 | 46,236 | |||||||||||||||||
Other expenses | (5,006 | ) | — | (5,006 | ) | (5,879 | ) | — | (5,879 | ) | |||||||||||||
Interest expense | — | (4,077 | ) | (4,077 | ) | — | (4,094 | ) | (4,094 | ) | |||||||||||||
Foreign exchange gains (losses) | — | (4,796 | ) | (4,796 | ) | — | 10,454 | 10,454 | |||||||||||||||
Income tax expense | — | (10,605 | ) | (10,605 | ) | — | (3,381 | ) | (3,381 | ) | |||||||||||||
Segment income (loss) including non-controlling interests | 41,559 | 139,406 | 180,965 | (27,241 | ) | 29,994 | 2,753 | ||||||||||||||||
Segment (income) loss attributable to non-controlling interests | — | (2,201 | ) | (2,201 | ) | — | (506 | ) | (506 | ) | |||||||||||||
Segment income (loss) | $ | 41,559 | $ | 137,205 | $ | 178,764 | $ | (27,241 | ) | $ | 29,488 | $ | 2,247 | ||||||||||
Property and Casualty Reinsurance - Underwriting Ratios (1): | |||||||||||||||||||||||
Loss ratio | 62.0 | % | 69.9 | % | |||||||||||||||||||
Acquisition cost ratio | 39.5 | % | 37.1 | % | |||||||||||||||||||
Composite ratio | 101.5 | % | 107.0 | % | |||||||||||||||||||
General and administrative expense ratio | 5.1 | % | 4.9 | % | |||||||||||||||||||
Combined ratio | 106.6 | % | 111.9 | % | |||||||||||||||||||
(1) | Underwriting ratios are calculated by dividing the related expense by net premiums earned. |
Page 8 of 17
Third Point Reinsurance Ltd.
Property and Casualty Reinsurance Segment - by Quarter
(expressed in thousands of U.S. dollars)
Three Months Ended | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
Revenues | ||||||||||||||||||||
Gross premiums written | $ | 156,564 | $ | 146,354 | $ | 80,779 | $ | 142,573 | $ | 196,866 | ||||||||||
Gross premiums ceded | (1,425 | ) | (1,125 | ) | 27 | (927 | ) | (1,425 | ) | |||||||||||
Net premiums written | 155,139 | 145,229 | 80,806 | 141,646 | 195,441 | |||||||||||||||
Change in net unearned premium reserves | 18,419 | (7,220 | ) | 111,277 | (13,463 | ) | (62,319 | ) | ||||||||||||
Net premiums earned | 173,558 | 138,009 | 192,083 | 128,183 | 133,122 | |||||||||||||||
Expenses | ||||||||||||||||||||
Loss and loss adjustment expenses incurred, net | 107,379 | 85,895 | 122,110 | 85,015 | 104,131 | |||||||||||||||
Acquisition costs, net | 68,641 | 54,452 | 76,854 | 45,127 | 48,482 | |||||||||||||||
General and administrative expenses | 9,649 | 6,312 | 2,633 | 6,380 | 6,085 | |||||||||||||||
Total expenses | 185,669 | 146,659 | 201,597 | 136,522 | 158,698 | |||||||||||||||
Net underwriting loss | (12,111 | ) | (8,650 | ) | (9,514 | ) | (8,339 | ) | (25,576 | ) | ||||||||||
Net investment income (loss) | 31,206 | 36,120 | (15,937 | ) | 22,031 | 19,098 | ||||||||||||||
Other expenses | (2,105 | ) | (2,901 | ) | (2,161 | ) | (347 | ) | (3,173 | ) | ||||||||||
Segment income (loss) | $ | 16,990 | $ | 24,569 | $ | (27,612 | ) | $ | 13,345 | $ | (9,651 | ) | ||||||||
Underwriting ratios (1): | ||||||||||||||||||||
Loss ratio | 61.9 | % | 62.2 | % | 63.6 | % | 66.3 | % | 78.2 | % | ||||||||||
Acquisition cost ratio | 39.5 | % | 39.5 | % | 40.0 | % | 35.2 | % | 36.4 | % | ||||||||||
Composite ratio | 101.4 | % | 101.7 | % | 103.6 | % | 101.5 | % | 114.6 | % | ||||||||||
General and administrative expense ratio | 5.6 | % | 4.6 | % | 1.4 | % | 5.0 | % | 4.6 | % | ||||||||||
Combined ratio | 107.0 | % | 106.3 | % | 105.0 | % | 106.5 | % | 119.2 | % | ||||||||||
(1) | Underwriting ratios are calculated by dividing the related expense by net premiums earned. |
Page 9 of 17
Third Point Reinsurance Ltd.
Corporate Function - by Quarter
(expressed in thousands of U.S. dollars)
Three Months Ended | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
Revenues | ||||||||||||||||||||
Gross premiums written | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Gross premiums ceded | — | — | — | — | — | |||||||||||||||
Net premiums written | — | — | — | — | — | |||||||||||||||
Change in net unearned premium reserves | — | — | — | — | — | |||||||||||||||
Net premiums earned | — | — | — | — | — | |||||||||||||||
Expenses | ||||||||||||||||||||
Loss and loss adjustment expenses incurred, net | — | — | — | — | — | |||||||||||||||
Acquisition costs, net | — | — | — | — | — | |||||||||||||||
General and administrative expenses | 5,365 | 4,260 | 2,849 | 5,974 | 4,158 | |||||||||||||||
Total expenses | 5,365 | 4,260 | 2,849 | 5,974 | 4,158 | |||||||||||||||
Net investment income (loss) | 76,119 | 92,390 | (19,830 | ) | 66,325 | 67,248 | ||||||||||||||
Interest expense | (2,051 | ) | (2,026 | ) | (2,068 | ) | (2,069 | ) | (2,046 | ) | ||||||||||
Foreign exchange gains | (4,781 | ) | (15 | ) | 5,162 | 3,905 | 8,068 | |||||||||||||
Income tax (expense) benefit | (5,307 | ) | (5,298 | ) | 272 | (2,484 | ) | (5,310 | ) | |||||||||||
Segment income (loss) including non-controlling interests | 58,615 | 80,791 | (19,313 | ) | 59,703 | 63,802 | ||||||||||||||
Segment (income) loss attributable to non-controlling interests | (1,027 | ) | (1,174 | ) | 232 | (967 | ) | (775 | ) | |||||||||||
Segment income (loss) | $ | 57,588 | $ | 79,617 | $ | (19,081 | ) | $ | 58,736 | $ | 63,027 | |||||||||
Page 10 of 17
Third Point Reinsurance Ltd.
Gross Premiums Written by Lines and Type of Business - by Quarter
(expressed in thousands of U.S. dollars)
Three Months Ended | ||||||||||||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
Line and Type of Business | ||||||||||||||||||||
Property | $ | (8,827 | ) | $ | 12 | $ | 34,620 | $ | 56,632 | $ | 7,257 | |||||||||
Workers Compensation | 6,520 | 5,991 | (1,690 | ) | 6,153 | 50,366 | ||||||||||||||
Auto | 112,547 | 20,239 | 6,065 | 7,350 | 68,074 | |||||||||||||||
General Liability | (2,927 | ) | 60,426 | 18,672 | — | 29,239 | ||||||||||||||
Professional Liability | 2,000 | 549 | 2,857 | 13,137 | 1,450 | |||||||||||||||
Casualty | 118,140 | 87,205 | 25,904 | 26,640 | 149,129 | |||||||||||||||
Credit & Financial Lines | (906 | ) | 19,711 | 13,177 | 58,896 | 14,543 | ||||||||||||||
Multi-line | 27,085 | 39,426 | 6,691 | 405 | 24,474 | |||||||||||||||
Other Specialty | 21,072 | — | 387 | — | 1,463 | |||||||||||||||
Specialty | 47,251 | 59,137 | 20,255 | 59,301 | 40,480 | |||||||||||||||
Total property and casualty reinsurance segment | $ | 156,564 | $ | 146,354 | $ | 80,779 | $ | 142,573 | $ | 196,866 | ||||||||||
Prospective | $ | 72,687 | $ | 146,354 | $ | 80,779 | $ | 142,573 | $ | 196,866 | ||||||||||
Retroactive (1) | 83,877 | — | — | — | — | |||||||||||||||
$ | 156,564 | $ | 146,354 | $ | 80,779 | $ | 142,573 | $ | 196,866 | |||||||||||
(1) Includes all retroactive exposure in reinsurance contracts.
Page 11 of 17
Third Point Reinsurance Ltd.
Investments Managed by Third Point LLC - by Quarter
(expressed in thousands of U.S. dollars)
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | |||||||||||||||
Assets | |||||||||||||||||||
Total investments in securities | $ | 2,671,218 | $ | 2,451,029 | $ | 2,619,839 | $ | 2,724,518 | $ | 2,746,271 | |||||||||
Cash and cash equivalents | 10 | 6 | 5 | 11 | 11 | ||||||||||||||
Restricted cash and cash equivalents | 372,068 | 334,813 | 298,940 | 365,451 | 280,069 | ||||||||||||||
Due from brokers | 424,163 | 387,102 | 284,591 | 284,170 | 337,264 | ||||||||||||||
Derivative assets | 45,110 | 34,122 | 27,432 | 22,565 | 26,122 | ||||||||||||||
Interest and dividends receivable | 3,947 | 8,003 | 6,505 | 11,756 | 7,492 | ||||||||||||||
Total assets | $ | 3,516,516 | $ | 3,215,075 | $ | 3,237,312 | $ | 3,408,471 | $ | 3,397,229 | |||||||||
Liabilities and non-controlling interest | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 2,107 | $ | 1,889 | $ | 1,374 | $ | 783 | $ | 902 | |||||||||
Securities sold, not yet purchased | 265,667 | 217,836 | 92,668 | 198,393 | 262,748 | ||||||||||||||
Securities sold under an agreement to repurchase | — | 16,524 | — | 55,880 | 168,356 | ||||||||||||||
Due to brokers | 777,179 | 639,320 | 899,601 | 894,856 | 794,141 | ||||||||||||||
Derivative liabilities | 11,949 | 10,839 | 16,050 | 11,472 | 16,401 | ||||||||||||||
Performance fee payable to related party | 53,455 | 30,857 | — | 24,846 | 2,954 | ||||||||||||||
Interest and dividends payable | 817 | 1,347 | 386 | 737 | 1,482 | ||||||||||||||
Non-controlling interest | 19,809 | 16,849 | 35,674 | 18,630 | 16,663 | ||||||||||||||
Total liabilities and non-controlling interest | 1,130,983 | 935,461 | 1,045,753 | 1,205,597 | 1,263,647 | ||||||||||||||
Total net investments managed by Third Point LLC | $ | 2,385,533 | $ | 2,279,614 | $ | 2,191,559 | $ | 2,202,874 | $ | 2,133,582 | |||||||||
Net investments - Capital | $ | 1,737,638 | $ | 1,666,924 | $ | 1,595,874 | $ | 1,620,441 | $ | 1,560,681 | |||||||||
Net investments - Float | 647,895 | 612,690 | 595,685 | 582,433 | 572,901 | ||||||||||||||
Total net investments managed by Third Point LLC | $ | 2,385,533 | $ | 2,279,614 | $ | 2,191,559 | $ | 2,202,874 | $ | 2,133,582 | |||||||||
Page 12 of 17
Third Point Reinsurance Ltd.
Investment Return by Investment Strategy - by Quarter
Summary of investment return on investments managed by Third Point LLC | June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | |||||||||
Long | ||||||||||||||
Equity | 6.5 | % | 6.4 | % | (2.1 | )% | 4.1 | % | 0.6 | % | ||||
Credit | (0.3 | )% | 0.4 | % | (0.1 | )% | 2.1 | % | 4.0 | % | ||||
Other | 0.2 | % | 0.8 | % | 0.3 | % | 0.2 | % | (0.1 | )% | ||||
6.4 | % | 7.6 | % | (1.9 | )% | 6.4 | % | 4.5 | % | |||||
Short | ||||||||||||||
Equity | (1.1 | )% | (1.2 | )% | (0.5 | )% | (2.2 | )% | (0.3 | )% | ||||
Credit | (0.3 | )% | (0.2 | )% | 0.3 | % | (0.1 | )% | (0.2 | )% | ||||
Other | (0.5 | )% | (0.4 | )% | 0.4 | % | (0.1 | )% | — | % | ||||
(1.9 | )% | (1.8 | )% | 0.2 | % | (2.4 | )% | (0.5 | )% | |||||
Net | ||||||||||||||
Equity | 5.4 | % | 5.2 | % | (2.6 | )% | 1.9 | % | 0.3 | % | ||||
Credit | (0.6 | )% | 0.2 | % | 0.2 | % | 2.0 | % | 3.8 | % | ||||
Other | (0.3 | )% | 0.4 | % | 0.7 | % | 0.1 | % | (0.1 | )% | ||||
4.5 | % | 5.8 | % | (1.7 | )% | 4.0 | % | 4.0 | % | |||||
Page 13 of 17
Third Point Reinsurance Ltd.
General and Administrative Expenses - by Quarter
(expressed in thousands of U.S. dollars)
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | |||||||||||||||
Payroll and related | $ | 10,515 | $ | 5,283 | $ | (182 | ) | $ | 7,259 | $ | 4,510 | ||||||||
Share compensation expenses | 1,544 | 1,830 | 2,342 | 1,894 | 2,051 | ||||||||||||||
Legal and accounting | 1,033 | 1,038 | 1,421 | 1,069 | 1,194 | ||||||||||||||
Travel and entertainment | 727 | 737 | 768 | 417 | 640 | ||||||||||||||
IT related | 82 | 585 | 66 | 472 | 381 | ||||||||||||||
Occupancy | 259 | 256 | 251 | 267 | 281 | ||||||||||||||
Corporate insurance | 212 | 226 | 211 | 220 | 232 | ||||||||||||||
Board of director and related | 150 | 177 | 146 | 166 | 191 | ||||||||||||||
Credit facility fees | 110 | 24 | 103 | 266 | 385 | ||||||||||||||
Other general and administrative expenses | 382 | 416 | 356 | 324 | 378 | ||||||||||||||
$ | 15,014 | $ | 10,572 | $ | 5,482 | $ | 12,354 | $ | 10,243 | ||||||||||
Page 14 of 17
Third Point Reinsurance Ltd.
Book Value per Share and Diluted Book Value per Share - by Quarter
(expressed in thousands of U.S. dollars)
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | |||||||||||||||
Basic and diluted book value per share numerator: | |||||||||||||||||||
Total shareholders’ equity | $ | 1,576,132 | $ | 1,518,530 | $ | 1,449,725 | $ | 1,475,769 | $ | 1,396,995 | |||||||||
Less: non-controlling interests | (19,809 | ) | (16,849 | ) | (35,674 | ) | (18,630 | ) | (16,663 | ) | |||||||||
Shareholders’ equity attributable to shareholders | 1,556,323 | 1,501,681 | 1,414,051 | 1,457,139 | 1,380,332 | ||||||||||||||
Effect of dilutive warrants issued to founders and an advisor | 46,512 | 46,512 | 46,512 | 46,512 | 46,512 | ||||||||||||||
Effect of dilutive stock options issued to directors and employees | 51,930 | 52,430 | 52,930 | 54,189 | 57,024 | ||||||||||||||
Fully diluted book value per share numerator: | $ | 1,654,765 | $ | 1,600,623 | $ | 1,513,493 | $ | 1,557,840 | $ | 1,483,868 | |||||||||
Basic and diluted book value per share denominator: | |||||||||||||||||||
Issued and outstanding shares, net of treasury shares | 101,339,828 | 103,050,620 | 104,173,748 | 104,000,129 | 103,716,629 | ||||||||||||||
Effect of dilutive warrants issued to founders and an advisor | 4,651,163 | 4,651,163 | 4,651,163 | 4,651,163 | 4,651,163 | ||||||||||||||
Effect of dilutive stock options issued to directors and employees | 5,174,333 | 5,224,333 | 5,274,333 | 5,400,240 | 5,683,740 | ||||||||||||||
Effect of dilutive restricted shares issued to employees | 1,127,928 | 1,103,140 | 878,529 | 937,377 | 1,157,384 | ||||||||||||||
Diluted book value per share denominator: | 112,293,252 | 114,029,256 | 114,977,773 | 114,988,909 | 115,208,916 | ||||||||||||||
Basic book value per share(1) | $ | 15.36 | $ | 14.57 | $ | 13.57 | $ | 14.01 | $ | 13.31 | |||||||||
Diluted book value per share(1) | $ | 14.74 | $ | 14.04 | $ | 13.16 | $ | 13.55 | $ | 12.88 | |||||||||
Increase (decrease) in diluted book value per share | 5.0 | % | 6.7 | % | (2.9 | )% | 5.2 | % | 4.1 | % | |||||||||
(1) | Book value per share and diluted book value per share are non-GAAP financial measures and there are no comparable GAAP measures. Book value per share is calculated by dividing shareholders’ equity attributable to shareholders by the number of issued and outstanding shares at period end, net of treasury shares. Diluted book value per share represents book value per share combined with the impact from dilution of all in-the-money share options issued, warrants and unvested restricted shares outstanding as of any period end. For unvested restricted shares with a performance condition, we include the unvested restricted shares for which we consider vesting to be probable. Change in book value per share is calculated by taking the change in book value per share divided by the beginning of period book value per share. Change in diluted book value per share is calculated by taking the change in diluted book value per share divided by the beginning of period diluted book value per share. We believe that long-term growth in diluted book value per share is the most important measure of our financial performance because it allows our management and investors to track over time the value created by the retention of earnings. In addition, we believe this metric is used by investors because it provides a basis for comparison with other companies in our industry that also report a similar measure. |
Page 15 of 17
Third Point Reinsurance Ltd.
Earnings (Loss) per Share - by Quarter
(expressed in thousands of U.S. dollars)
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
Weighted-average number of common shares outstanding | ||||||||||||||||||||
Basic number of common shares outstanding, net of treasury shares | 102,283,844 | 104,013,871 | 104,072,283 | 103,780,196 | 104,132,797 | |||||||||||||||
Dilutive effect of options | 1,084,217 | 781,568 | — | 940,627 | 403,547 | |||||||||||||||
Dilutive effect of warrants | 988,830 | 722,816 | — | 912,286 | 556,829 | |||||||||||||||
Dilutive effect of restricted shares with service and performance condition | 212,335 | 183,344 | — | 162,204 | 140,748 | |||||||||||||||
Diluted number of common shares outstanding | 104,569,226 | 105,701,599 | 104,072,283 | 105,795,313 | 105,233,921 | |||||||||||||||
Basic earnings (loss) per common share: | ||||||||||||||||||||
Net income (loss) | $ | 74,578 | $ | 104,186 | $ | (46,693 | ) | $ | 72,081 | $ | 53,376 | |||||||||
Income allocated to participating shares | (71 | ) | (139 | ) | — | (241 | ) | (169 | ) | |||||||||||
Net income (loss) available to common shareholders | $ | 74,507 | $ | 104,047 | $ | (46,693 | ) | $ | 71,840 | $ | 53,207 | |||||||||
Basic earnings (loss) per common share | $ | 0.73 | $ | 1.00 | $ | (0.45 | ) | $ | 0.69 | $ | 0.51 | |||||||||
Diluted earnings (loss) per common share | ||||||||||||||||||||
Net income (loss) | $ | 74,578 | $ | 104,186 | $ | (46,693 | ) | $ | 72,081 | $ | 53,376 | |||||||||
Income allocated to participating shares | (69 | ) | (136 | ) | — | (237 | ) | (167 | ) | |||||||||||
Net income (loss) available to common shareholders | $ | 74,509 | $ | 104,050 | $ | (46,693 | ) | $ | 71,844 | $ | 53,209 | |||||||||
Diluted earnings (loss) per common share | $ | 0.71 | $ | 0.98 | $ | (0.45 | ) | $ | 0.68 | $ | 0.51 | |||||||||
(1) | Basic earnings (loss) per share is based on the weighted average number of common shares and participating securities outstanding during the period. The weighted average number of common shares excludes any dilutive effect of outstanding warrants, options and unvested restricted shares. Diluted earnings (loss) per share is based on the weighted average number of common shares and participating securities outstanding and includes any dilutive effects of warrants, options and unvested restricted shares under share plans and are determined using the treasury stock method. U.S. GAAP requires that unvested share awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid (referred to as “participating securities”), be treated in the same manner as outstanding shares for earnings per share calculations. The Company treats certain of its unvested restricted shares as participating securities. In the event of a net loss, all participating securities, outstanding warrants, options and restricted shares are excluded from both basic and diluted loss per share since their inclusion would be anti-dilutive. |
Page 16 of 17
Third Point Reinsurance Ltd.
Return on Beginning Shareholders’ Equity - by Quarter
(expressed in thousands of U.S. dollars)
June 30, 2017 | March 31, 2017 | December 31, 2016 | September 30, 2016 | June 30, 2016 | ||||||||||||||||
Net income (loss) | $ | 74,578 | $ | 104,186 | $ | (46,693 | ) | $ | 72,081 | $ | 53,376 | |||||||||
Shareholders’ equity attributable to shareholders - beginning of period | 1,501,681 | 1,414,051 | 1,457,139 | 1,380,332 | 1,331,247 | |||||||||||||||
Impact of weighting related to shareholders’ equity from shares repurchased | (9,863 | ) | (5,038 | ) | — | — | (2,609 | ) | ||||||||||||
Adjusted shareholders’ equity attributable to shareholders - beginning of period | $ | 1,491,818 | $ | 1,409,013 | $ | 1,457,139 | $ | 1,380,332 | $ | 1,328,638 | ||||||||||
Return on beginning shareholders’ equity | 5.0 | % | 7.4 | % | (3.2 | )% | 5.2 | % | 4.0 | % | ||||||||||
(1) | Return on beginning shareholders’ equity as presented is a non-GAAP financial measure. Return on beginning shareholders’ equity is calculated by dividing net income by the beginning shareholders’ equity attributable to shareholders. We believe this metric is used by investors to supplement measures of our profitability. We have also adjusted the beginning shareholders’ equity for the impact of the shares repurchased on a weighted average basis. This adjustment increased the stated returns on beginning shareholders’ equity. |
Page 17 of 17