WHITE MOUNTAINS INSURANCE GROUP, LTD. 
By HAMILTON, Bermuda, Feb. 3, 2012 /PRNewswire/ -- White Mountains Insurance Group, Ltd. (NYSE: WTM) reported an adjusted book value per share of $542 at December 31, 2011, an increase of 23% for the year, including dividends. On October 7, 2011, White Mountains completed the sale of Esurance and Answer Financial, which increased adjusted book value per share by $89.
Ray Barrette, Chairman and CEO, commented, "White Mountains had a very good year. The main event was the sale of Esurance and Answer Financial at a significant premium. Sirius Group reported breakeven underwriting results for the year, despite record catastrophe events around the world, demonstrating the strong discipline of our Sirius Group team. The reorganization of our reinsurance operations also freed up an additional $300 million of undeployed capital and allowed for the utilization of $130 million of deferred tax assets in Luxembourg, again demonstrating the strength of our capital structure. OneBeacon had a mixed year with strong results in Specialty but losses in AutoOne and run-off. Our investment portfolio returned 2.9%, a good result given our short duration. We wrote down our Symetra common stock to $15 per share in the quarter due to the prolonged low interest rate environment but we continue to be pleased with Symetra's operating performance in these difficult markets. We repurchased approximately 647,000 shares, or 8% of the Company, at good prices and finished the year with about $2 billion of undeployed capital. We are focused on creating superior value for our shareholders from this strong capital base."
Adjusted comprehensive income was $802 million in the fourth quarter of 2011 and $745 million in the year, compared to $81 million in the fourth quarter of 2010 and $141 million last year. Net income was $800 million in the fourth quarter of 2011 and $768 million in the year, compared to $73 million in the fourth quarter of 2010 and $87 million last year.
OneBeacon
OneBeacon's book value per share increased 2% for the fourth quarter of 2011 and 3% for the year, including dividends. The GAAP combined ratio was 100% for the fourth quarter of 2011 compared to 96% for the fourth quarter of last year. A detailed review of run-off expenses resulted in a $37 million (14 points) increase in run-off loss and LAE reserves, which was partially offset by a $15 million (6 points) decrease in Specialty loss and LAE reserves. The Specialty GAAP combined ratio was 85% compared to 93% last year.
The GAAP combined ratio for 2011 was 96% compared to 100% for 2010. The decrease was due to a 4 point decrease in the loss and LAE ratio, primarily related to improved current accident year results as there was no net loss reserve development in 2011. The GAAP combined ratio for 2010 included 4 points of favorable loss reserve development. The Specialty GAAP combined ratio was 92% compared to 94% last year.
Adjusted comprehensive income in the fourth quarter and the year was reduced by an $11 million after-tax decrease in the overfunded status of the pension plan, driven by a decline in value of the investment assets in the plan. Adjusted comprehensive income in the year also includes the impact of an $8 million after-tax loss related to the repurchase and retirement of a portion of OneBeacon's senior notes and a $19 million after-tax loss on the sale of AutoOne.
Mike Miller, CEO of OneBeacon, said, "Our financial results in the quarter were disappointing due to a number of negative items outside of our core Specialty business. Our bottom line was hurt by an increase in our run-off reserves, principally for ULAE, and by a decrease in the level of overfunding of our pension plan. Our Specialty results were quite strong at an 85% combined ratio for the quarter and 92% for the year, with good net premium growth of 12% and 8%, respectively. Investment results were solid given the positioning of our portfolio. We enter 2012 with a profitable and growing Specialty business and a strong balance sheet in what we hope will be a continued improving market."
Net written premiums grew 11% for the fourth quarter of 2011 to $241 million, and decreased 8% for 2011 to $1,063 million. The decrease in 2011 net written premiums reflects the sale of the Personal Lines business in July 2010. Specialty premiums were up 12% for the quarter and 8% for 2011.
Sirius Group
Sirius Group's GAAP combined ratio was 88% for the fourth quarter of 2011 compared to 71% for the fourth quarter of last year. The increase was primarily due to higher catastrophe losses and lower favorable loss reserve development. Catastrophe losses impacted the combined ratio by 13 points for the fourth quarter of 2011 compared to 8 points for the fourth quarter of last year. Catastrophe losses recorded in the fourth quarter of 2011 included $34 million (15 points) from flooding in Thailand partially offset by a $9 million (4 points) reduction in estimate for the Japan earthquake and tsunami that occurred earlier in the year. Favorable loss reserve development for the fourth quarter of 2011 was 6 points compared to 14 points last year.
The GAAP combined ratio for 2011 was 100% compared to 94% for 2010. Catastrophe losses impacted the combined ratio by 24 points compared to 23 points for 2010. In 2011, catastrophe losses were primarily composed of $81 million (9 points) in losses from the Japan earthquake and tsunami and $51 million (6 points) in losses from New Zealand earthquakes, while catastrophe losses for 2010 were primarily from the Chile and New Zealand earthquakes and Deepwater Horizon. Favorable loss reserve development for 2011 was 5 points compared to 7 points for 2010.
Allan Waters, CEO of Sirius Group, said, "We are satisfied to report a breakeven GAAP combined ratio for the year despite record economic and near-record insured losses from 2011 catastrophes. Our disciplined risk management and reserving served us well. This loss activity and major model changes are firming property markets, and we are growing our book moderately. Certain other lines saw increased competition during the recent renewal season, and we reduced our exposures where appropriate. White Mountains Solutions closed its latest acquisition, adding a $7 million gain to Sirius Group's 2011 bottom line. The Sirius Group is in good shape with a strong balance sheet and patient capital, ready to take advantage of opportunities as they emerge."
Gross and net written premiums increased 14% for the fourth quarter of 2011 over the fourth quarter of last year, while gross written premiums were up 5% and net written premiums were up 6% for 2011 versus last year. The increases for the fourth quarter and full year of 2011 were driven primarily by increases in accident and health and trade credit written premiums.
During the fourth quarter of 2011, White Mountains recorded a $130 million tax benefit from the reduction of GAAP valuation allowances on certain deferred tax assets as a result of the reorganization of the Sirius Group. In connection with the reorganization, which included the Sirius Group's acquisition of a Luxembourg holding company from OneBeacon in January 2012, internal debt was contributed to holding companies that had large deferred tax assets offset by full valuation allowances. Because the reorganization created a future stream of income for these holding companies, White Mountains was required to reduce the valuation allowances by $130 million. White Mountains also recorded a reclassification of $3 million of equity from White Mountains' common shareholders' equity to non-controlling interest, which represents OneBeacon's minority shareholders' portion of the excess of the purchase price over the net assets of the Luxembourg holding company. In total, the tax benefit and reclassification increased adjusted book value per share by approximately $17.
Other Operations
White Mountains' Other Operations segment reported pre-tax loss of $11 million in the fourth quarter of 2011 and $103 million of pre-tax loss in the year, compared to $24 million of pre-tax income in the fourth quarter of 2010 and $100 million of pre-tax loss in last year. The increase in pre-tax loss for the fourth quarter was driven by higher losses from WM Life Re, lower mark-to-market gains on the Symetra warrants and higher incentive compensation expenses due to the higher share price, partially offset by higher net investment gains.
WM Life Re reported pre-tax loss of $17 million in the fourth quarter of 2011 and $27 million of pre-tax loss in the year compared to $4 million of pre-tax income in the fourth quarter of 2010 and $61 million of pre-tax loss in last year. The fourth quarter and full year of 2011 included approximately $12 million of losses from changes in assumptions used to calculate the value of WM Life Re's liabilities, including a $7 million loss due to lower surrender assumptions. 2010 included $48 million in losses from reductions in surrender assumptions. The value of White Mountains' investment in Symetra warrants increased $5 million in the fourth quarter of 2011 and decreased $25 million in the year compared to an increase of $20 million in the fourth quarter of 2010 and a decrease of $1 million in last year.
Symetra Write-Down
White Mountains recorded a GAAP other-than-temporary impairment write-down on its investment in Symetra common shares during the fourth quarter of 2011. The write-down reduced adjusted book value per share by approximately $6 and was recorded through equity in earnings (losses) of unconsolidated affiliates and change in equity in net unrealized gains (losses) of unconsolidated affiliates. White Mountains concluded that the accounting impairment on its investment in Symetra common shares existed due to the prolonged low interest rate environment in which life insurance companies currently operate and not from reasons specific to Symetra itself. As a result, White Mountains does not believe that the accounting impairment equates to an impairment in Symetra's long-term intrinsic business value.
White Mountains is required to account for its investment in Symetra common shares at its equity method accounting value, or if this value is impaired, at fair value as determined under GAAP. GAAP does not permit White Mountains to use mark-to-market accounting on its investment in Symetra common shares. White Mountains now holds its investment in Symetra common shares at $15 per share, which it believes is a reasonable estimate of its GAAP fair value. White Mountains believes that the $15 per share value is a conservative estimate of the amount that could be received in a private market transaction and approximates the adjusted statutory book value (i.e., statutory surplus plus asset valuation reserve) of Symetra's regulated life insurance companies, plus the GAAP book value of its non-life insurance companies, less holding company debt. This amount does not include the actuarial value of Symetra's inforce or future new business. The $15 per share value is above Symetra's quoted market share price of $9 per share at December 31, 2011 but below the $18 per share equity accounting value excluding equity in net unrealized gains and losses on Symetra's fixed maturity investments, the methodology previously used by White Mountains in its calculation of adjusted book value per share.
Investment Activities
The GAAP total return on invested assets for the fourth quarter and full year of 2011 was 1.2% and 2.9%. Currency translation did not impact the fourth quarter of 2011, while the full year of 2011 included 0.2% of currency losses. The GAAP total return for the fourth quarter and full year of 2010 was 0.5% and 5.0%. Currency translation did not impact the fourth quarter of 2010, while the full year of 2010 included 0.5% of currency gains.
Manning Rountree, President of White Mountains Advisors, said, "2011 was a challenging year. Markets generally ran contrary to our portfolio positioning. Bonds rallied to historic levels; equities produced low returns and high volatility; and the U.S. dollar appreciated sharply in the second half of 2011. Our fixed income portfolio produced solid absolute returns but trailed the longer duration benchmarks. Equities produced meager absolute returns, lagging the S&P 500. We reduced foreign currency exposure aggressively in the second half of the year, limiting our currency losses as the dollar strengthened. We enter 2012 in solid shape. Fixed income duration remains short at 2.2 years, and credit quality remains strong. Equities represent roughly 14% of the portfolio, a number we expect to continue to increase opportunistically."
Capital Management
White Mountains estimates that its undeployed capital grew from about $1.1 billion at the end of 2010 to about $2 billion at December 31, 2011. White Mountains repurchased and retired 646,502 of its common shares for $253 million in 2011 at an average price per share of $391. White Mountains repurchased and retired 52,862 shares for $23 million in the fourth quarter of 2011 at an average share price of $441, or approximately 81% of White Mountains' December 31, 2011 adjusted book value per share.
David Foy, Executive Vice President and CFO, commented, "The Esurance transaction and reorganization of our reinsurance operation grew our undeployed capital dramatically during 2011. We opportunistically repurchased over $250 million of our shares during the year at an average of less than $400 per share. Though the share price has moved up significantly, it is still well under adjusted book value per share and, therefore, we are likely to continue repurchasing shares in 2012. We will measure the value of new opportunities against the value and availability of the Company's shares."
Discontinued Operations
On October 7, 2011, White Mountains completed the sale of Esurance and Answer Financial to The Allstate Corporation for cash equal to $700 million plus the tangible book value at closing of the entities being sold and recorded a gain of $678 million. During the third quarter of 2011, OneBeacon agreed to sell its AutoOne business to Interboro Holdings, Inc. and recorded a charge of $19 million after-tax in 2011 for the estimated loss on the sale. As a result of these transactions, the Esurance, Answer Financial and AutoOne businesses and related transaction gains and losses are reported in discontinued operations in White Mountains' GAAP financial statements.
Additional Information
White Mountains is a Bermuda-domiciled financial services holding company traded on the New York Stock Exchange and the Bermuda Stock Exchange under the symbol WTM. Additional financial information and other items of interest are available at the company's website located at www.whitemountains.com. White Mountains expects to file its Form 10-K with the Securities and Exchange Commission on or before February 29, 2012 and urges shareholders to refer to that document for more complete information concerning its financial results.
Regulation G
This earnings release includes two non-GAAP financial measures that have been reconciled to their most comparable GAAP financial measures. White Mountains believes these measures to be more relevant than comparable GAAP measures in evaluating White Mountains' financial performance.
Adjusted book value per share is a non-GAAP financial measure which is derived by expanding the calculation of GAAP book value per share to exclude equity in net unrealized gains (losses) from Symetra's fixed maturity portfolio, net of applicable taxes. In addition, the number of common shares outstanding used in the calculation of adjusted book value per share are adjusted to exclude unearned restricted common shares, the compensation cost of which, at the date of calculation, has yet to be amortized. The reconciliation of adjusted book value per share to GAAP book value per share is included on page 7.
Adjusted comprehensive income (loss) is a non-GAAP financial measure that excludes the change in equity in net unrealized gains (losses) from Symetra's fixed maturity portfolio, net of applicable taxes, from comprehensive income (loss) attributable to White Mountains' common shareholders. The reconciliation of adjusted comprehensive income (loss) to GAAP comprehensive income (loss) attributable to White Mountains' common shareholders is included on page 8.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
This earnings release may contain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included or referenced in this release which address activities, events or developments which we expect or anticipate will or may occur in the future are forward-looking statements. The words "will," "believe," "intend," "expect," "anticipate," "project," "estimate," "predict" and similar expressions are also intended to identify forward-looking statements. These forward-looking statements include, among others, statements with respect to White Mountains':
-- change in adjusted book value per share or return on equity;
-- business strategy;
-- financial and operating targets or plans;
-- incurred loss and loss adjustment expenses and the adequacy of its loss
and loss adjustment expense reserves and related reinsurance;
-- projections of revenues, income (or loss), earnings (or loss) per share,
dividends, market share or other financial forecasts;
-- expansion and growth of our business and operations; and
-- future capital expenditures.
These statements are based on certain assumptions and analyses made by White Mountains in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors believed to be appropriate in the circumstances. However, whether actual results and developments will conform to our expectations and predictions is subject to a number of risks and uncertainties that could cause actual results to differ materially from expectations, including:
-- the risks associated with Item 1A of White Mountains' 2010 Annual Report
on Form 10-K;
-- claims arising from catastrophic events, such as hurricanes,
earthquakes, floods, fires, terrorist attacks or severe winter weather;
-- the continued availability of capital and financing;
-- general economic, market or business conditions;
-- business opportunities (or lack thereof) that may be presented to it and
pursued;
-- competitive forces, including the conduct of other property and casualty
insurers and reinsurers;
-- changes in domestic or foreign laws or regulations, or their
interpretation, applicable to White Mountains, its competitors or its
customers;
-- an economic downturn or other economic conditions adversely affecting
its financial position;
-- recorded loss reserves subsequently proving to have been inadequate;
-- actions taken by ratings agencies from time to time, such as financial
strength or credit ratings downgrades or placing ratings on negative
watch;
-- other factors, most of which are beyond White Mountains' control.
Consequently, all of the forward-looking statements made in this earnings release are qualified by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by White Mountains will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, White Mountains or its business or operations. White Mountains assumes no obligation to publicly update any such forward-looking statements, whether as a result of new information, future events or otherwise.
CONTACT: David Foy
(203) 458-5850
WHITE MOUNTAINS INSURANCE GROUP, LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
(millions, except share amounts)
(Unaudited)
December September December
31, 30, 31,
2011 2011 2010
---- ---- ----
Assets
Fixed maturity investments $6,221.9 $5,287.7 $5,786.1
Short-term investments 846.0 772.8 975.3
Common equity securities 755.0 669.8 667.0
Convertible fixed maturity
investments 143.8 140.5 143.0
Other long-term
investments 301.3 328.8 372.1
Total investments 8,268.0 7,199.6 7,943.5
Cash 705.4 557.7 395.0
Reinsurance recoverable on
unpaid losses 2,507.3 2,581.2 2,344.0
Reinsurance recoverable on
paid losses 30.5 30.9 63.1
Insurance and reinsurance
premiums receivable 489.2 644.8 532.5
Funds held by ceding
companies 106.5 131.6 118.7
Investments in
unconsolidated affiliates 275.3 458.6 389.7
Deferred acquisition costs 187.0 202.9 176.1
Deferred tax asset 536.9 431.7 431.9
Ceded unearned insurance
and reinsurance premiums 87.3 104.4 184.0
Accounts receivable on
unsettled investment sales 4.7 20.3 39.5
Assets held for sale 132.6 1,399.5 1,122.8
Other assets 733.3 818.5 793.3
----- ----- -----
Total assets $14,064.0 $14,581.7 $14,534.1
========= ========= =========
Liabilities
Loss and loss adjustment
expense reserves $5,702.3 $5,882.0 $5,736.8
Unearned insurance and
reinsurance premiums 846.9 976.4 938.7
Debt 671.2 669.0 818.8
Deferred tax liability 365.5 360.6 373.2
Ceded reinsurance payable 134.6 188.3 221.1
Funds held under
reinsurance treaties 42.9 39.3 85.8
Accounts payable on
unsettled investment
purchases 34.6 57.1 22.3
Liabilities held for sale 107.6 909.4 751.5
Other liabilities 1,490.5 1,480.5 1,325.1
------- ------- -------
Total liabilities 9,396.1 10,562.6 10,273.3
------- -------- --------
White Mountains' common
shareholders' equity
White Mountains' common
shares and paid-in
surplus 1,261.3 1,270.4 1,359.0
Retained earnings 2,789.7 2,004.0 2,175.6
Accumulated other
comprehensive income
(loss), after tax:
Equity in net unrealized
gains from Symetra's fixed
maturity portfolio,
net of applicable taxes - 135.7 58.5
Net unrealized foreign
currency translation gains
and other 36.7 34.6 59.9
---- ---- ----
Total White Mountains'
common shareholders'
equity 4,087.7 3,444.7 3,653.0
------- ------- -------
Noncontrolling interests
Noncontrolling interest -
OneBeacon Ltd. 273.1 269.8 295.0
Noncontrolling interest -
Sirius Group preference
shares 250.0 250.0 250.0
Noncontrolling interest -
consolidated limited
partnerships and A.W.G
Dewar 57.1 54.6 62.8
---- ---- ----
Total noncontrolling
interests 580.2 574.4 607.8
----- ----- -----
Total equity 4,667.9 4,019.1 4,260.8
------- ------- -------
Total liabilities and
equity $14,064.0 $14,581.7 $14,534.1
========= ========= =========
WHITE MOUNTAINS INSURANCE GROUP, LTD.
GAAP BOOK VALUE AND ADJUSTED BOOK VALUE PER SHARE
(Unaudited)
December 31, September 30, December 31, September 30,
2011 2011 2010 2010
---- ---- ---- ----
Book value per share numerators (in
millions):
White Mountains' common shareholders'
equity -GAAP book value per share
numerator $4,087.7 $3,444.7 $3,653.0 $3,667.8
Equity in net unrealized gains from
Symetra's fixed maturity portfolio, net
of applicable taxes - (135.7) (58.5) (110.9)
--- ------ ----- ------
Adjusted book value per share numerator
(1) $4,087.7 $3,309.0 $3,594.5 $3,556.9
======== ======== ======== ========
Book value per share denominators (in
thousands of shares):
Common shares outstanding - GAAP book
value per share denominator 7,577.9 7,630.7 8,194.9 8,343.1
Unearned restricted common shares (37.6) (44.5) (36.5) (47.7)
Adjusted book value per share denominator
(1) 7,540.3 7,586.2 8,158.4 8,295.4
======= ======= ======= =======
GAAP book value per share $539.43 $451.42 $445.76 $439.62
Adjusted book value per share $542.11 $436.18 $440.59 $428.79
======= ======= ======= =======
(1) Excludes out of-the-money stock options.
(more)
WHITE MOUNTAINS INSURANCE GROUP, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(millions, except per share amounts)
(Unaudited)
Three Months Ended Year Ended
December 31, December 31,
------------ ------------
2011 2010 2011 2010
---- ---- ---- ----
Revenues:
Earned insurance and reinsurance premiums $491.1 $478.9 $1,927.8 $2,251.8
Net investment income 46.4 51.5 184.5 208.9
Net realized and unrealized investment gains 44.5 (22.1) 122.8 82.6
Other revenue 11.6 44.5 (57.0) 23.4
---- ---- ----- ----
Total revenues 593.6 552.8 2,178.1 2,566.7
----- ----- ------- -------
Expenses:
Loss and loss adjustment expenses 292.9 213.3 1,206.9 1,389.2
Insurance and reinsurance acquisition
expenses 103.8 108.2 400.0 479.1
Other underwriting expenses 67.6 87.0 279.1 332.9
General and administrative expenses 52.8 33.4 167.0 146.6
Accretion of fair value adjustment to loss
and lae reserves 2.1 2.2 8.3 8.5
Interest expense on debt 16.4 13.1 55.2 57.3
---- ---- ---- ----
Total expenses 535.6 457.2 2,116.5 2,413.6
----- ----- ------- -------
Pre-tax income 58.0 95.6 61.6 153.1
Income tax (expense) benefit 124.6 (6.6) 122.7 (16.9)
----- ---- ----- -----
Net income from continuing operations 182.6 89.0 184.3 136.2
Gain on sale of Esurance and AFI 677.5 - 677.5 -
Net loss on sale of AutoOne, net of tax (1.0) - (19.2) -
Net loss from discontinued operations, net
of tax (2.3) (7.8) (13.0) (6.6)
---- ---- ----- ----
Income before equity in earnings of
unconsolidated affiliates 856.8 81.2 829.6 129.6
Equity in (losses) earnings of
unconsolidated affiliates (36.3) 8.3 (20.2) 9.9
----- --- ----- ---
Net income 820.5 89.5 809.4 139.5
Net income attributable to noncontrolling
interests (20.3) (16.6) (41.5) (53.0)
----- ----- ----- -----
Net income attributable to White Mountains'
common shareholders 800.2 72.9 767.9 86.5
----- ---- ----- ----
Comprehensive income (loss), net of tax:
Change in equity in net unrealized (losses)
gains from investments in unconsolidated
affiliates (135.7) (52.9) (58.5) 73.5
Change in foreign currency translation and
other (.7) 10.2 (26.0) 56.1
--- ---- ----- ----
Comprehensive income 663.8 30.2 683.4 216.1
Comprehensive loss attributable to
noncontrolling interests 2.8 (1.7) 2.8 (1.7)
--- ---- --- ----
Comprehensive income attributable to White
Mountains' common shareholders 666.6 28.5 686.2 214.4
----- ---- ----- -----
Change in equity in net unrealized losses
(gains) from Symetra's fixed maturity
portfolio 135.7 52.4 58.5 (73.5)
----- ---- ---- -----
Adjusted comprehensive income $802.3 $80.9 $744.7 $140.9
====== ===== ====== ======
Basic earnings (loss) per common share -
continuing operations $16.54 $9.77 $15.56 $10.89
Basic earnings (loss) per common share -
discontinued operations 88.50 (.94) 81.88 (.77)
Diluted earnings (loss) per common share -
continuing operations $16.54 $9.77 $15.56 $10.89
Diluted earnings (loss) per common share -
discontinued operations 88.50 (.94) 81.88 (.77)
Dividends declared and paid per common share $ - $ - $1.00 $1.00
(more)
WHITE MOUNTAINS INSURANCE GROUP, LTD.
QTD SEGMENT STATEMENTS OF PRE-TAX INCOME (LOSS)
(in millions)
(Unaudited)
For the Three Months Ended December 31, 2011
Sirius
OneBeacon Group Other Total
--------- ----- ----- -----
Revenues:
Earned
insurance
and
reinsurance
premiums $264.3 $226.8 $- $491.1
Net
investment
income 15.6 21.6 9.2 46.4
Net
realized
and
unrealized
investment
gains
(losses) 23.9 (.7) 21.3 44.5
Other
revenue
-
foreign
currency
translation
gain - 3.7 - 3.7
Other
revenue
-
Tuckerman
Fund I - - 5.4 5.4
Other
revenue
-
Symetra
warrants - - 4.8 4.8
Other
revenue (.1) 7.4 (9.6) (2.3)
Total
revenues 303.7 258.8 31.1 593.6
----- ----- ---- -----
Expenses:
Loss and
loss
adjustment
expenses 166.0 126.9 - 292.9
Insurance
and
reinsurance
acquisition
expenses 57.9 45.9 - 103.8
Other
underwriting
expenses 41.2 26.4 - 67.6
General
and
administrative
expenses
-
Tuckerman
Fund I - - 6.8 6.8
General
and
administrative
expenses 2.4 8.7 34.9 46.0
Accretion
of fair
value
adjustment
to loss
and lae
reserves - 2.1 - 2.1
Interest
expense
on debt 4.1 12.0 .3 16.4
Total
expenses 271.6 222.0 42.0 535.6
----- ----- ---- -----
Pre-tax
income
(loss) $32.1 $36.8 $(10.9) $58.0
===== ===== ====== =====
For the Three Months Ended December 31, 2010
Sirius
OneBeacon Group Other Total
--------- ----- ----- -----
Revenues:
Earned
insurance
and
reinsurance
premiums $269.2 $209.7 $- $478.9
Net
investment
income 21.7 25.2 4.6 51.5
Net
realized
and
unrealized
investment
gains
(losses) (5.0) (23.5) 6.4 (22.1)
Other
revenue
-
foreign
currency
translation
gain - (.3) - (.3)
Other
revenue
-
Tuckerman
Fund I - - 4.9 4.9
Other
revenue
-
Symetra
warrants - - 20.2 20.2
Other
revenue 7.7 (.2) 12.2 19.7
Total
revenues 293.6 210.9 48.3 552.8
----- ----- ---- -----
Expenses:
Loss and
loss
adjustment
expenses 138.9 74.4 - 213.3
Insurance
and
reinsurance
acquisition
expenses 63.3 44.9 - 108.2
Other
underwriting
expenses 56.5 30.5 - 87.0
General
and
administrative
expenses
-
Tuckerman
Fund I - - 4.4 4.4
General
and
administrative
expenses 3.6 6.2 19.2 29.0
Accretion
of fair
value
adjustment
to loss
and lae
reserves - 2.2 - 2.2
Interest
expense
on debt 6.2 6.5 .4 13.1
Total
expenses 268.5 164.7 24.0 457.2
----- ----- ---- -----
Pre-tax
income $25.1 $46.2 $24.3 $95.6
===== ===== ===== =====
(more)
WHITE MOUNTAINS INSURANCE GROUP, LTD.
YTD SEGMENT STATEMENTS OF PRE-TAX INCOME (LOSS)
(in millions)
(Unaudited)
For the Year Ended December 31, 2011
Sirius
OneBeacon Group Other Total
--------- ----- ----- -----
Revenues:
Earned
insurance
and
reinsurance
premiums $1,015.5 $912.3 $- $1,927.8
Net
investment
income 71.4 89.9 23.2 184.5
Net
realized
and
unrealized
investment
gains 10.6 101.9 10.3 122.8
Other
revenue
-
foreign
currency
translation
loss - (54.2) - (54.2)
Other
revenue
-
Tuckerman
Fund I - - 24.3 24.3
Other
revenue
-
Symetra
warrants - - (24.5) (24.5)
Other
revenue (10.7) 9.6 (1.5) (2.6)
Total
revenues 1,086.8 1,059.5 31.8 2,178.1
------- ------- ---- -------
Expenses:
Loss and
loss
adjustment
expenses 580.9 626.0 - 1,206.9
Insurance
and
reinsurance
acquisition
expenses 219.0 181.0 - 400.0
Other
underwriting
expenses 173.3 105.8 - 279.1
General
and
administrative
expenses
-
Tuckerman
Fund I - - 23.5 23.5
General
and
administrative
expenses 9.8 25.8 107.9 143.5
Accretion
of fair
value
adjustment
to loss
and lae
reserves - 8.3 - 8.3
Interest
expense
on debt 20.5 31.6 3.1 55.2
Total
expenses 1,003.5 978.5 134.5 2,116.5
------- ----- ----- -------
Pre-tax
income
(loss) $83.3 $81.0 $(102.7) $61.6
===== ===== ======= =====
For the Year Ended December 31, 2010
Sirius
OneBeacon Group Other Total
--------- ----- ----- -----
Revenues:
Earned
insurance
and
reinsurance
premiums $1,403.9 $847.9 $- $2,251.8
Net
investment
income 96.6 96.5 15.8 208.9
Net
realized
and
unrealized
investment
gains 74.6 (9.8) 17.8 82.6
Other
revenue
-
foreign
currency
translation
gain - 22.6 - 22.6
Other
revenue
-
Tuckerman
Fund I - - 23.3 23.3
Other
revenue
-
Symetra
warrants - - (1.4) (1.4)
Other
revenue 9.6 13.3 (44.0) (21.1)
Total
revenues 1,584.7 970.5 11.5 2,566.7
------- ----- ---- -------
Expenses:
Loss and
loss
adjustment
expenses 858.2 531.0 - 1,389.2
Insurance
and
reinsurance
acquisition
expenses 311.6 167.5 - 479.1
Other
underwriting
expenses 233.1 99.8 - 332.9
General
and
administrative
expenses
-
Tuckerman
Fund I - - 20.6 20.6
General
and
administrative
expenses 13.0 23.1 89.9 126.0
Accretion
of fair
value
adjustment
to loss
and lae
reserves - 8.5 - 8.5
Interest
expense
on debt 29.6 26.6 1.1 57.3
Total
expenses 1,445.5 856.5 111.6 2,413.6
------- ----- ----- -------
Pre-tax
income
(loss) $139.2 $114.0 $(100.1) $153.1
====== ====== ======= ======
(more)
WHITE MOUNTAINS INSURANCE GROUP, LTD.
SUMMARY OF RATIOS AND PREMIUMS
(Dollars in millions)
(Unaudited)
Three Months Ended December 31,
OneBeacon 2011 Three Months Ended December 31, 2010
--------- -------------------------------- ------------------------------------
Other Other
Ins Ops
Specialty (1) Total Specialty Ins Ops Total
--------- -------- ----- --------- ------- -----
GAAP Ratios
Loss
and
LAE 48% n/m 63% 52% 47% 52%
Expense 37% n/m 37% 41% 91% 44%
--- --- --- --- --- ---
Combined 85% n/m 100% 93% 138% 96%
=== === === === === ===
Net
written
premiums $241.2 $(0.6) $240.6 $216.4 $(0.4) $216.0
Earned
premiums $264.2 $0.1 $264.3 $252.5 $16.7 $269.2
OneBeacon Year Ended December 31, 2011 Year Ended December 31, 2010
--------- ---------------------------- ----------------------------
Other Other
Ins Ops
Specialty (1) Total Specialty Ins Ops Total
--------- -------- ----- --------- ------- -----
GAAP Ratios
Loss
and
LAE 54% n/m 57% 55% 75% 61%
Expense 38% n/m 39% 39% 40% 39%
--- --- --- --- --- ---
Combined 92% n/m 96% 94% 115% 100%
=== === === === === ===
Net
written
premiums $1,062.7 $0.2 $1,062.9 $988.0 $171.0 $1,159.0
Earned
premiums $1,012.1 $3.4 $1,015.5 $979.2 $424.7 $1,403.9
(1) For the 2011 periods, OneBeacon's Other Insurance Operations consist of
business in run-off. Accordingly, GAAP ratios are not meaningful.
Sirius
Group Three Months Ended Year Ended
------
December 31, December 31,
------------ ------------
2011 2010 2011 2010
---- ---- ---- ----
GAAP Ratios
Loss
and
LAE 56% 35% 69% 63%
Expense 32% 36% 31% 31%
--- --- --- ---
Combined 88% 71% 100% 94%
=== === === ===
Gross
written
premiums $183.9 $161.4 $1,128.1 $1,079.1
Net
written
premiums $148.2 $129.6 $915.7 $865.8
Earned
premiums $226.8 $209.7 $912.3 $847.9
(end)
SOURCE White Mountains Insurance Group, Ltd.
