Greenlight Capital Re, Ltd 10-Q for FY2024 Q3
Greenlight Capital Re, Ltd. (GLRE)
10-Q
2024-11-04
For: 2024-09-30
View Original
Added on
April 06, 2026
About this 10-Q
Greenlight Capital Re, Ltd filed this 10-Q on November 4, 2024, covering the quarter ended September 30, 2024 (FY2024 Q3).
Headline figures
Quarter ended September 30, 2024, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $188.01M
- up 12.6% from $166.92M a year earlier
- Net income
- $35.24M
- up 161.5% from net income of $13.48M a year earlier
- Diluted EPS
- $1.01
- up 159.0% from $0.39 a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________________________
FORM 10-Q
__________________________
(Mark One)
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
For the quarterly period ended | |||||
or
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
| For the transition period from to | |||||
Commission file number 001-33493
____________________________________________________________________________________
(Exact name of registrant as specified in its charter)
____________________________________________________________________________________
| N/A | |||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. employer identification no.) | ||||
| Grand Cayman | |||||
| (Address of principal executive offices) | (Zip code) | ||||
(205 ) 291-3440
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.:
Large accelerated filer ☐ Accelerated filer ☒ Non-accelerated filer ☐ Smaller reporting company ☐ Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)
Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
| Ordinary Shares, $0.10 par value | |||||
| (Class) | Outstanding at November 1, 2024 | ||||
GREENLIGHT CAPITAL RE, LTD.
TABLE OF CONTENTS
| Page | ||||||||
| Condensed Consolidated Balance Sheets as of September 30, 2024 (unaudited) and December 31, 2023 | ||||||||
| Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2024 and 2023 (unaudited) | ||||||||
| Condensed Consolidated Statements of Changes in Shareholders' Equity for the three and nine months ended September 30, 2024 and 2023 (unaudited) | ||||||||
| Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2024 and 2023 (unaudited) | ||||||||
| Notes to the Condensed Consolidated Financial Statements (unaudited) | ||||||||
2
PART I — FINANCIAL INFORMATION
NOTE OF FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (herein referred as “Form 10-Q”) of Greenlight Capital Re, Ltd. (“Greenlight Capital Re,” “Company,” “us,” “we,” or “our”) contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements, other than statements of historical facts included in this report, including statements regarding estimates, projections, statements relating to our business plans, objectives, and expected operating results, and the assumptions upon which those statements are based, are “forward-looking statements”. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the United States (“U.S.”) federal securities laws established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally are identified by the words “believe,” “project,” “predict,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” “may,” “should,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions. Forward-looking statements are not historical facts, and are based on current expectations, estimates and projections, and various assumptions, many of which, are inherently uncertain and beyond management’s control.
Forward-looking statements contained in this Form 10-Q may include, but are not limited to, information regarding our estimates for catastrophes and weather-related losses (herein referred as “CAT losses”), measurements of potential losses in the fair market value of our investments, our expectations regarding the performance of our business, our financial results, our liquidity and capital resources, the outcome of our strategic initiatives, our expectations regarding pricing, and other market and economic conditions including inflation, our growth prospects, and valuations of the potential impact of movements in interest rates, equity securities’ prices, and foreign currency exchange rates.
Forward-looking statements only reflect our expectations and are not guarantees of performance. These statements involve risks, uncertainties and assumptions. Accordingly, there are or will be important factors that could cause actual events or results to differ materially from those indicated in such statements. We believe that these factors include, but are not limited to:
•a downgrade or withdrawal of our A.M. Best ratings;
•any suspension or revocation of any of our licenses;
•losses from catastrophes and other major events;
•the loss of significant brokers; and
•those described under “Item 1A, Risk Factors” contained in our Annual Report on Form 10-K for the fiscal year ended December 31,2023, as filed with the SEC on March 5, 2024 (“2023 Form 10-K”), which is accessible on the SEC’s website at www.sec.gov.
We undertake no obligation to publicly update or revise any forward-looking statements, whether due to new information, future events, or otherwise. Readers are cautioned not to place undue reliance on the forward-looking statements, which speak only to the dates they were made.
We intend to communicate certain events that we believe may have a material adverse impact on our operations or financial position, including property and casualty catastrophic events and material losses in our investment portfolio, in a timely manner through a public announcement. Other than as required by the Exchange Act, we do not intend to make public announcements regarding underwriting or investment events that we do not believe, based on management’s estimates and current information, will have a material adverse impact on our operations or financial position.
3
Item 1. FINANCIAL STATEMENTS
GREENLIGHT CAPITAL RE, LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
September 30, 2024 (unaudited) and December 31, 2023
(expressed in thousands of U.S. dollars, except per share and share amounts)
| September 30, 2024 | December 31, 2023 | ||||||||||
| Assets | |||||||||||
| Investments | |||||||||||
| Investment in related party investment fund, at fair value | $ | $ | |||||||||
| Other investments | |||||||||||
| Total investments | |||||||||||
| Cash and cash equivalents | |||||||||||
| Restricted cash and cash equivalents | |||||||||||
Reinsurance balances receivable (net of allowance for expected credit losses of 2024: $ | |||||||||||
Loss and loss adjustment expenses recoverable (net of allowance for expected credit losses of 2024: $ | |||||||||||
| Deferred acquisition costs | |||||||||||
| Unearned premiums ceded | |||||||||||
| Other assets | |||||||||||
| Total assets | $ | $ | |||||||||
| Liabilities and equity | |||||||||||
| Liabilities | |||||||||||
| Loss and loss adjustment expense reserves | $ | $ | |||||||||
| Unearned premium reserves | |||||||||||
| Reinsurance balances payable | |||||||||||
| Funds withheld | |||||||||||
| Other liabilities | |||||||||||
| Debt | |||||||||||
| Total liabilities | |||||||||||
Commitments and Contingencies (Note 15) | |||||||||||
| Shareholders' equity | |||||||||||
Preferred share capital (par value $ | |||||||||||
Ordinary share capital (par value $ | |||||||||||
| Additional paid-in capital | |||||||||||
| Retained earnings | |||||||||||
| Total shareholders' equity | |||||||||||
| Total liabilities and equity | $ | $ | |||||||||
The accompanying Notes to the Condensed Consolidated Financial Statements are an
integral part of the Condensed Consolidated Financial Statements.
GREENLIGHT CAPITAL RE, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
For the three and nine months ended September 30, 2024 and 2023
(expressed in thousands of U.S. dollars, except per share and share amounts)
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Gross premiums written | $ | $ | $ | $ | |||||||||||||||||||
| Gross premiums ceded | ( | ( | ( | ( | |||||||||||||||||||
| Net premiums written | |||||||||||||||||||||||
| Change in net unearned premium reserves | ( | ( | ( | ||||||||||||||||||||
| Net premiums earned | |||||||||||||||||||||||
| Income (loss) from investment in related party investment fund (net of related party expenses - Note 3) | ( | ||||||||||||||||||||||
| Net investment income | |||||||||||||||||||||||
| Foreign exchange gains (losses) | ( | ||||||||||||||||||||||
| Other income, net | |||||||||||||||||||||||
| Total revenues | |||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Net loss and loss adjustment expenses incurred | |||||||||||||||||||||||
| Acquisition costs | |||||||||||||||||||||||
| General and administrative expenses | |||||||||||||||||||||||
| Deposit interest expense | |||||||||||||||||||||||
| Interest expense | |||||||||||||||||||||||
| Total expenses | |||||||||||||||||||||||
| Income before income tax | |||||||||||||||||||||||
| Income tax expense | ( | ( | ( | ( | |||||||||||||||||||
| Net income | $ | $ | $ | $ | |||||||||||||||||||
| Earnings per share ("EPS"): | |||||||||||||||||||||||
| Basic | $ | $ | $ | $ | |||||||||||||||||||
| Diluted | $ | $ | $ | $ | |||||||||||||||||||
| Weighted average number of ordinary shares used in the determination of EPS: | |||||||||||||||||||||||
| Basic | |||||||||||||||||||||||
| Diluted | |||||||||||||||||||||||
The accompanying Notes to the Condensed Consolidated Financial Statements are an
integral part of the Condensed Consolidated Financial Statements.
5
GREENLIGHT CAPITAL RE, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(UNAUDITED)
For the three and nine months ended September 30, 2024 and 2023
(expressed in thousands of U.S. dollars)
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Ordinary share capital | |||||||||||||||||||||||
| Balance - beginning of period | $ | $ | $ | $ | |||||||||||||||||||
| Issue of ordinary shares, net of forfeitures | |||||||||||||||||||||||
| Repurchase of ordinary shares | ( | ( | |||||||||||||||||||||
| Balance - end of period | |||||||||||||||||||||||
| Additional paid-in capital | |||||||||||||||||||||||
| Balance - beginning of period | |||||||||||||||||||||||
| Repurchase of ordinary shares | ( | ( | |||||||||||||||||||||
| Share-based compensation expense | |||||||||||||||||||||||
| Balance - end of period | |||||||||||||||||||||||
| Retained earnings | |||||||||||||||||||||||
| Balance - beginning of period | |||||||||||||||||||||||
| Net income | |||||||||||||||||||||||
| Balance - end of period | |||||||||||||||||||||||
| Total shareholders' equity | $ | $ | $ | $ | |||||||||||||||||||
The accompanying Notes to the Condensed Consolidated Financial Statements are an
integral part of the Condensed Consolidated Financial Statements.
6
GREENLIGHT CAPITAL RE, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
For the nine months ended September 30, 2024 and 2023
(expressed in thousands of U.S. dollars)
| Nine months ended September 30 | |||||||||||
| 2024 | 2023 | ||||||||||
| Cash flows from operating activities | |||||||||||
| Net income | $ | $ | |||||||||
| Adjustments to reconcile net income or loss to net cash provided by (used in) operating activities: | |||||||||||
| Income from investments in related party investment fund | ( | ( | |||||||||
| Net realized gain on repurchases of convertible senior notes payable | ( | ||||||||||
| Net realized and unrealized losses (gains) on other investments | |||||||||||
| Net realized and unrealized losses (gains) on derivatives | |||||||||||
| Current expected credit losses (gains) recognized on reinsurance assets | |||||||||||
| Share-based compensation expense | |||||||||||
| Accretion of debt offering costs and change in interest accruals | ( | ||||||||||
| Net change in: | |||||||||||
| Reinsurance balances receivable | ( | ( | |||||||||
| Loss and loss adjustment expenses recoverable | ( | ( | |||||||||
| Deferred acquisition costs | ( | ( | |||||||||
| Unearned premiums ceded | ( | ( | |||||||||
| Loss and loss adjustment expense reserves | |||||||||||
| Unearned premium reserves | |||||||||||
| Reinsurance balances payable | ( | ||||||||||
| Funds withheld | ( | ||||||||||
| Other items, net | ( | ( | |||||||||
| Net cash provided by (used in) operating activities | ( | ||||||||||
| Cash flows from investing activities | |||||||||||
| Proceeds from redemptions of investment in Solasglas | |||||||||||
| Contributions to investment in Solasglas | ( | ( | |||||||||
| Purchases of other investments | ( | ( | |||||||||
| Proceeds on disposal of other investments | |||||||||||
| Net cash used in investing activities | ( | ( | |||||||||
| Cash flows from financing activities | |||||||||||
| Proceeds from term loans | |||||||||||
| Repayment of term loans | ( | ||||||||||
| Repayment of convertible senior notes payable | ( | ||||||||||
| Repurchases of convertible senior notes payable | ( | ||||||||||
| Repurchase of shares | ( | ||||||||||
| Net cash used in financing activities | ( | ( | |||||||||
| Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | ( | ||||||||||
| Decrease in cash, cash equivalents and restricted cash | ( | ( | |||||||||
| Cash, cash equivalents and restricted cash at beginning of the period | |||||||||||
| Cash, cash equivalents and restricted cash at end of the period | $ | $ | |||||||||
| Supplementary information | |||||||||||
| Interest paid in cash | $ | $ | |||||||||
Income tax paid (refund received) in cash | |||||||||||
The accompanying Notes to the Condensed Consolidated Financial Statements are an
integral part of the Condensed Consolidated Financial Statements.
7
GREENLIGHT CAPITAL RE, LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
September 30, 2024
1. ORGANIZATION AND BASIS OF PRESENTATION
Organization
Greenlight Capital Re, Ltd. (“GLRE” and, together with its wholly-owned subsidiaries, the “Company”) was incorporated as an exempted company under the Companies Law of the Cayman Islands on July 13, 2004. The Company is a global specialty property and casualty reinsurer headquartered in the Cayman Islands. The ordinary shares of GLRE are listed on Nasdaq Global Select Market under the symbol “GLRE.”
Basis of Presentation
These unaudited condensed consolidated financial statements (the “financial statements”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and with the U.S. Securities and Exchange Commission’s (“SEC”) instructions to Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by U.S. GAAP for complete financial statements. The financial statements should be read in conjunction with the Company’s audited consolidated financial statements included in the Company’s 2023 Form 10-K. The financial statements include the accounts of GLRE and the consolidated financial statements of its wholly-owned subsidiaries and all significant intercompany transactions and balances have been eliminated on consolidation.
In the opinion of management, these financial statements reflect all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the Company’s financial position and results of operations as at the end of and for the periods presented. The results of operations for any interim period are not necessarily indicative of the results for a full year.
Tabular dollars are in thousands, with the exception of per share amounts or otherwise noted. All amounts are reported in U.S. dollars.
Reclassifications
Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current financial statements. The Company has reported separately the foreign exchange gains (losses) from “Other income” in the condensed consolidated statements of operations. This resulted in no change to the previously reported total revenues or net income. The Company has also included the foreign exchange gains (losses) as part of the net change in working capital in the condensed consolidated statements of cash flows. Further, the Company combined “Other assets, excluding depreciation” and “Other liabilities” and presented the sum as “Other items, net” in the condensed consolidated statements of cash flows. These changes in presentation in the condensed consolidated statements of cash flows have resulted in no change to the previously reported net cash provided by (used in) operating activities.
2. SIGNIFICANT ACCOUNTING POLICIES
There were no material changes to the Company’s significant accounting policies subsequent to its 2023 Form 10-K.
Recently Issued Accounting Standards Not Yet Adopted
On November 27, 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-07, Segment Reporting - Improvements to Reportable Segment Disclosures. The new ASU requires incremental disclosures related to a public entity’s reportable segments but does not change the definition of a segment, the method for determining segments, or the criteria for aggregating operating segments into reportable segments. This new guidance is effective for the Company’s 2024 year-end financial statements, and should be adopted retrospectively unless impracticable. Early adoption is permitted.
8
On December 14, 2023, FASB issued ASU 2023-09, Income Taxes Topic (740) - Improvements to Income Tax Disclosures. The new ASU provides more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective application is permitted. This ASU is effective for the Company’s 2024 year-end financial statements.
As the above ASUs relate solely to financial statement disclosures, the adoption of these ASUs will not impact the Company’s financial condition, results of operations, or cash flows.
3. INVESTMENT IN RELATED PARTY INVESTMENT FUND
Effective August 1, 2024, the Company and Solasglas Investments, LP (“Solasglas”) entered into Amendment No. 2 to the Second Amended and Restated Exempted Limited Partnership Agreement, to revise the Investment Cap from 60 % to 70 % (as defined in Note 3 of the 2023 Form 10-K).
The Company’s maximum exposure to loss relating to Solasglas is limited to GLRE's share of Partners’ capital in Solasglas. At September 30, 2024, GLRE’s share of Partners’ capital in Solasglas was $397.9 million (December 31, 2023: $258.9 million), representing 77.2 % (December 31, 2023: 72.7 %) of Solasglas’ total net assets. DME Advisors II, LLC held the remaining 22.8 % (December 31, 2023: 27.3 %) of Solasglas’ total net assets.
The Company’s share of the net increase in Partner’s capital for the three and nine months ended September 30, 2024 was $19.8 million and $42.4 million, respectively, (three and nine months ended September 30, 2023: a net decrease of $1.9 million and a net increase of $27.8 million, respectively), as shown in the caption “Income (loss) from investment in related party investment fund” in the Company’s condensed consolidated statements of operations.
The summarized financial statements of Solasglas are presented below.
Summarized Statements of Financial Condition of Solasglas Investments, LP
| September 30, 2024 | December 31, 2023 | |||||||||||||
| Assets | ||||||||||||||
| Investments, at fair value | $ | $ | ||||||||||||
| Derivative contracts, at fair value | ||||||||||||||
| Due from brokers | ||||||||||||||
| Cash and cash equivalents | ||||||||||||||
| Interest and dividends receivable | ||||||||||||||
| Total assets | ||||||||||||||
| Liabilities and partners’ capital | ||||||||||||||
| Liabilities | ||||||||||||||
| Investments sold short, at fair value | ( | ( | ||||||||||||
| Derivative contracts, at fair value | ( | ( | ||||||||||||
| Capital withdrawals payable | ( | ( | ||||||||||||
| Due to brokers | ( | |||||||||||||
| Interest and dividends payable | ( | ( | ||||||||||||
| Accrued expenses and other liabilities | ( | ( | ||||||||||||
| Total liabilities | ( | ( | ||||||||||||
| Partners' capital | $ | $ | ||||||||||||
GLRE’s share of Partners' capital | $ | $ | ||||||||||||
9
Summarized Statements of Operations of Solasglas Investments, LP
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Investment income | ||||||||||||||||||||||||||
| Dividend income (net of withholding taxes) | $ | $ | $ | $ | ||||||||||||||||||||||
| Interest income | ||||||||||||||||||||||||||
| Total Investment income | ||||||||||||||||||||||||||
| Expenses | ||||||||||||||||||||||||||
| Management fee | ( | ( | ( | ( | ||||||||||||||||||||||
| Interest | ( | ( | ( | ( | ||||||||||||||||||||||
| Dividends | ( | ( | ( | ( | ||||||||||||||||||||||
| Professional fees and other | ( | ( | ( | ( | ||||||||||||||||||||||
| Total expenses | ( | ( | ( | ( | ||||||||||||||||||||||
| Net investment income (loss) | ( | ( | ||||||||||||||||||||||||
| Realized and change in unrealized gains (losses) | ||||||||||||||||||||||||||
| Net realized gain (loss) | ( | |||||||||||||||||||||||||
| Net change in unrealized appreciation (depreciation) | ( | ( | ||||||||||||||||||||||||
| Net gain (loss) on investment transactions | ( | |||||||||||||||||||||||||
Net increase (decrease) in Partners' capital (1) | $ | $ | ( | $ | $ | |||||||||||||||||||||
GLRE’s share of the increase (decrease) in Partners' capital | $ | $ | ( | $ | $ | |||||||||||||||||||||
(1) The net increase in Partners’ capital is net of management fees and performance allocation presented below:
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Management fees | $ | $ | $ | $ | ||||||||||||||||||||||
| Performance allocation | $ | ( | ||||||||||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||||||||||||
4. OTHER INVESTMENTS
At September 30, 2024, the breakdown of the Company’s other investments was as follows:
| Cost | Unrealized gains | Unrealized losses | Accrued interest | Fair value / carrying value | ||||||||||||||||||||||||||||
| Private investments and unlisted equities | $ | $ | $ | ( | $ | $ | ||||||||||||||||||||||||||
| Debt and convertible debt securities | ( | |||||||||||||||||||||||||||||||
| Total other investments | $ | $ | $ | ( | $ | $ | ||||||||||||||||||||||||||
10
At December 31, 2023, the breakdown of the Company’s other investments was as follows:
| Cost | Unrealized gains | Unrealized losses | Accrued interest | Fair value / carrying value | ||||||||||||||||||||||||||||
| Private investments and unlisted equities | $ | $ | $ | ( | $ | $ | ||||||||||||||||||||||||||
| Debt and convertible debt securities | ( | |||||||||||||||||||||||||||||||
| Total other investments | $ | $ | $ | ( | $ | $ | ||||||||||||||||||||||||||
The following table presents the carrying values of the private investments and unlisted equity securities carried under the measurement alternative at September 30, 2024 and 2023, and the related adjustments recorded during the periods then ended.
| Nine months ended September 30 | ||||||||||||||
| 2024 | 2023 | |||||||||||||
Carrying value (1) | $ | $ | ||||||||||||
Upward carrying value changes (2) | $ | $ | ||||||||||||
Downward carrying value changes and impairment (3) | $ | $ | ( | |||||||||||
(1) The period-end carrying values reflect cumulative purchases and sales in addition to upward and downward carrying value changes.
(2) The cumulative upward carrying value changes from inception to September 30, 2024, totaled $50.9 million.
(3) The cumulative downward carrying value changes and impairments from inception to September 30, 2024, totaled $2.8 million.
Net investment income
The following table summarizes the change in unrealized gains (losses) and the realized gains (losses) for the Company’s other investments, which are included in “Net investment income” in the condensed consolidated statements of operations (see Note 13):
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Gross realized gains | $ | $ | $ | $ | ||||||||||||||||||||||
| Gross realized losses | ( | ( | ||||||||||||||||||||||||
| Net realized gains (losses) | $ | $ | $ | ( | $ | ( | ||||||||||||||||||||
| Change in unrealized gains | ( | ( | ||||||||||||||||||||||||
| Net realized and unrealized gains (losses) on other investments | $ | $ | ( | $ | ( | $ | ( | |||||||||||||||||||
During the nine months ended September 30, 2024, the Company collected $0.2 million of liquidation proceeds relating to a private investment which was previously fully impaired, resulting in a gross realized loss of $1.3 million offset by a corresponding reduction in unrealized losses of $1.5 million. The Company also impaired $1.1 million of convertible debt securities, offset partially by favorable adjustment to the carrying value of a private investment as a result of a completed financing round by the investee.
During the three and nine months ended September 30, 2023, the Company realized a loss of $nil and $0.8 million, respectively, and a corresponding reversal of unrealized loss relating to an investment which was previously fully impaired at December 31, 2022, resulting in no impact to the Company’s net income (loss). Additionally, for the same periods, the Company recognized $2.6 million of unrealized losses on certain investments as a result of completed financing rounds by such investees.
11
5. RESTRICTED CASH AND CASH EQUIVALENTS
The following table shows the breakdown of the Company’s restricted cash and cash equivalents, along with a reconciliation of the total cash, cash equivalents, and restricted cash reported in the condensed consolidated statements of cash flows:
| September 30, 2024 | December 31, 2023 | |||||||||||||
| Restricted cash and cash equivalents: | ||||||||||||||
| Cash securing trust accounts | $ | $ | ||||||||||||
| Cash securing letters of credit issued | ||||||||||||||
| Cash securing Loan Facility | ||||||||||||||
| Other | ||||||||||||||
| Total restricted cash and cash equivalents | ||||||||||||||
| Cash and cash equivalents | ||||||||||||||
| Total cash, cash equivalents, and restricted cash | $ | $ | ||||||||||||
6. FAIR VALUE MEASUREMENTS
Assets measured at fair value on a nonrecurring basis
At September 30, 2024 and December 31, 2023, the Company held $61.8 million and $61.3 million, respectively, of private investments and unlisted equities measured at fair value on a nonrecurring basis. At September 30, 2024, the Company held $10.4 million (2023: $9.9 million) of private investments and unlisted equities measured at cost. The Company classifies these investments as Level 3 within the fair value hierarchy.
| Less than 6 months | 6 to 12 months | Over 1 year | Total | ||||||||||||||||||||
| Fair values measured on a nonrecurring basis | $ | $ | $ | $ | |||||||||||||||||||
Assets measured at fair value on a recurring basis
Derivative financial instruments
The Company uses interest rate swaps in connection with its risk management activities to hedge 50 % of the interest rate risk relating to the outstanding Term Loans (see Note 9). The interest rate swaps are carried at fair value and are determined using a market approach valuation technique based on significant observable market inputs from third-party pricing vendors. Accordingly, the interest rates swaps are classified as Level 2 within the fair value hierarchy. These derivative instruments are not designated as accounting hedges under U.S. GAAP.
For the three and nine months ended September 30, 2024, the Company recognized an unrealized loss for the above derivatives of $0.6 million and $0.1 million, respectively, which is included in interest expense in the condensed consolidated statements of operations. The unrealized loss for the nine months ended September 30, 2024, is reported as “net change in unrealized gains and losses on investments and derivatives” in the condensed consolidated statements of cash flows. The derivative liability is included in other liabilities in the condensed consolidated balance sheets.
Financial Instruments Disclosed, But Not Carried, at Fair Value
12
7. LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES
The Company’s loss and loss adjustment expense (“LAE”) reserves were composed of the following:
| September 30, 2024 | December 31, 2023 | |||||||||||||
| Case reserves | $ | $ | ||||||||||||
| IBNR | ||||||||||||||
| Total | $ | $ | ||||||||||||
Reserve Roll-forward
The following provides a summary of changes in outstanding loss and LAE reserves for all lines of business:
| Consolidated | Nine months ended September 30 | |||||||||||||
| 2024 | 2023 | |||||||||||||
| Gross balance at January 1 | $ | $ | ||||||||||||
| Less: Losses recoverable | ( | ( | ||||||||||||
| Net balance at January 1 | ||||||||||||||
| Incurred losses related to: | ||||||||||||||
| Current year | ||||||||||||||
| Prior years | ( | |||||||||||||
| Total incurred | ||||||||||||||
| Paid losses related to: | ||||||||||||||
| Current year | ( | ( | ||||||||||||
| Prior years | ( | ( | ||||||||||||
| Total paid | ( | ( | ||||||||||||
| Foreign currency revaluation | ( | |||||||||||||
| Net balance at September 30 | ||||||||||||||
Add: Losses recoverable (see Note 8) | ||||||||||||||
| Gross balance at September 30 | $ | $ | ||||||||||||
Estimates for Significant Catastrophe Events
At September 30, 2024, the Company’s net reserves for losses and loss expenses include estimated amounts for several catastrophe and weather-related events (“CAT loss”). The magnitude and volume of losses arising from these events is inherently uncertain and, consequently, actual losses for these events may ultimately differ, potentially materially, from current estimates.
During the nine months ended September 30, 2024, the Company recognized total CAT loss, net of reinsurance, of $48.9 million. Current year CAT loss events were $39.9 million, driven mainly by the Baltimore Bridge collapse, Hurricane Helene, and U.S. tornados (including severe convective storms). Additionally, the Company incurred $9.0 million of net adverse prior year CAT loss development relating primarily to U.S. tornados (including severe convective storms) affecting U.S. homeowners’ property coverage (2021-2023 underwriting years).
During the nine months ended September 30, 2023, the Company recognized total CAT loss, net of reinsurance, of $20.2 million. Current year CAT loss events were $29.5 million, driven mainly by the Turkey earthquake, New Zealand Cyclone Gabrielle and U.S. tornados, coupled with $9.3 million net favorable prior year CAT loss development predominantly from various prior years’ property catastrophe events (mostly 2019, 2021 and 2022 underwriting years).
13
Prior Year Reserve Development
During the nine months ended September 30, 2024, the Company experienced $0.9 million in net favorable development on prior year loss and LAE reserves. This was comprised of $11.4 million of favorable loss development predominantly from mortgage contracts (various underwriting years), general liability treaties (mostly 2021-2022 underwriting years), multiline commercial (predominantly 2020 underwriting year) and other specialty business (mostly 2020-2023 underwriting years). This was partially offset by $10.5 million of reserve strengthening predominantly for prior years’ CAT loss events mentioned above.
During the nine months ended September 30, 2023, the Company experienced $10.5 million in net adverse development on prior year loss and LAE reserves. This was comprised of $31.3 million of reserve strengthening predominantly on legacy motor (mainly 2021 underwriting year) and workers’ compensation (2021 and prior underwriting years) due to current economic and social inflation trends, coupled with adverse CAT loss development on U.S. homeowners’ property business relating to Winter Storm Elliott (2022 underwriting year) and a final claim settlement on a professional liability contract (2008 underwriting year). This was partially offset by $20.8 million better than expected loss emergence predominantly from the above prior years’ CAT loss events, marine and energy (predominantly 2020 and 2022 underwriting years), group medical (2022 and prior underwriting years), and cyber contracts (predominantly 2021 underwriting year).
8. RETROCESSION
The following table provides a breakdown of ceded reinsurance:
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Gross ceded premiums | $ | $ | $ | $ | ||||||||||||||||||||||
| Earned ceded premiums | $ | $ | $ | $ | ||||||||||||||||||||||
| Loss and loss adjustment expenses ceded | $ | $ | $ | $ | ||||||||||||||||||||||
Retrocession contracts do not relieve the Company from its obligations to its cedents. Failure of retrocessionaires to honor their obligations could result in losses to the Company. The following table shows a breakdown of losses recoverable on a gross and net of collateral basis:
| September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
Gross | Net of Collateral(1) | Gross | Net of Collateral(1) | |||||||||||||||||||||||
A- or better by A.M. Best | $ | $ | $ | $ | ||||||||||||||||||||||
Not rated | ||||||||||||||||||||||||||
Total before provision | $ | $ | $ | |||||||||||||||||||||||
Provision for credit losses | ( | ( | ||||||||||||||||||||||||
Total loss and loss adjustment expenses recoverable, net | $ | $ | ||||||||||||||||||||||||
(1) Collateral is in the form of cash, letters of credit, funds withheld, and/or cash collateral held in trust accounts. This excludes any excess collateral in order to disclose the aggregate net exposure for each retrocessionaire.
At September 30, 2024, we had 3 reinsurers (December 31, 2023: 3) that accounted for 10 46.1 million (December 31, 2023: $20.4 million).
14
9. DEBT AND CREDIT FACILITIES
Debt Obligations
The following table summarizes the Company’s outstanding debt obligations.
| September 30, 2024 | December 31, 2023 | |||||||||||||
Term loans | $ | $ | ||||||||||||
| Accrued interest payable | ||||||||||||||
Less: deferred financing costs | ( | ( | ||||||||||||
| Total debt | $ | $ | ||||||||||||
During the nine months ended September 30, 2024, the Company partially repaid $11.9 million of the outstanding Term loans.
Credit Facilities
At September 30, 2024, the Company had the following letter of credit (“LOC”) facilities:
Capacity | LOCs issued | Termination Date | ||||||||||||||||||
Citibank Europe plc ("Citi LOC") | $ | $ | August 20, 2024 | |||||||||||||||||
| CIBC Bank USA ("CIBC LOC") | December 21, 2024 | |||||||||||||||||||
| $ | $ | |||||||||||||||||||
The above LOCs issued are cash collateralized (see Note 5). The LOC facilities are subject to various customary affirmative, negative and financial covenants. At September 30, 2024, the Company was in compliance with all LOC facilities covenants.
10. SHARE CAPITAL
Ordinary Shares
The following table is a summary of changes in ordinary shares issued and outstanding for the nine months ended September 30, 2024 and 2023:
| 2024 | 2023 | ||||||||||||||||||||||
| Ordinary | Ordinary | Class A | Class B | ||||||||||||||||||||
| Balance – beginning of period | |||||||||||||||||||||||
| Issue of shares, net of forfeitures | |||||||||||||||||||||||
| Repurchase of shares | ( | ||||||||||||||||||||||
| Re-designate Class B to Class A shares | ( | ||||||||||||||||||||||
| Reclassify Class A to Ordinary shares | ( | ||||||||||||||||||||||
| Balance – end of period | |||||||||||||||||||||||
The Company’s authorized share capital is 125,000,000 ordinary shares, par value of $0.10 per share.
On July 25, 2023, at the Company’s Annual General Meeting the shareholders approved the re-designation of Class B ordinary shares as Class A ordinary shares, and then reclassified Class A ordinary shares as “ordinary shares”, resulting in the elimination of the dual-class share structure.
At September 30, 2024, the Company has an effective Form S-3 registration statement on file with the SEC for an aggregate principal amount of $200.0 million in securities.
15
Share Repurchase Plan
On May 3, 2024, the Board of Directors re-approved the share repurchase plan, until June 30, 2025, authorizing the Company to repurchase up to $25.0 million of ordinary shares or securities convertible into ordinary shares in the open market, through privately negotiated transactions or Rule 10b5-1 stock trading plans. Any shares repurchased are canceled immediately upon repurchase. For the three and nine months ended September 30, 2024, the Company repurchased 547,402 7.5
Preferred Shares
The Company’s authorized share capital also consists of 50,000,000 preference shares with a par value of $0.10 each. At September 30, 2024, the Company has no issued and outstanding preferred shares.
11. SHARE-BASED COMPENSATION
Refer to Note 11 of the Company’s audited consolidated financial statements of its 2023 Form 10-K for a summary of the Company’s 2023 Incentive Plan, including the definition of performance-based and service-based stock awards.
Employee and Director Restricted Shares
The following table summarizes the activity for unvested outstanding restricted share awards (“RSs”) during the nine months ended September 30, 2024 and 2023:
| Performance Restricted Shares | Service Restricted Shares | |||||||||||||||||||||||||
| Number of non-vested restricted shares | Weighted average grant date fair value | Number of non-vested restricted shares | Weighted average grant date fair value | |||||||||||||||||||||||
| Balance at December 31, 2022 | $ | $ | ||||||||||||||||||||||||
| Granted | ||||||||||||||||||||||||||
| Vested | ( | |||||||||||||||||||||||||
| Forfeited | ( | ( | ||||||||||||||||||||||||
| Balance at September 30, 2023 | $ | $ | ||||||||||||||||||||||||
| Balance at December 31, 2023 | $ | $ | ||||||||||||||||||||||||
| Granted | ||||||||||||||||||||||||||
| Vested | ( | |||||||||||||||||||||||||
| Forfeited | ( | |||||||||||||||||||||||||
| Balance at September 30, 2024 | $ | $ | ||||||||||||||||||||||||
At September 30, 2024, 2,825,659 (December 31, 2023: 3,296,771 ) ordinary shares remained available for future issuance under the Company’s 2023 Incentive Plan.
During the nine months ended September 30, 2024 , the Company granted no RSs to employees and 58,751 RSs to non-employee directors as part of their remuneration for services to the Company (2023: 535,329 RSs to employees and non-employee directors). These will vest on the earlier of (1) the first anniversary of the date of the share issuance and (ii) the Company’s next annual general meeting, subject to the grantee’s continued service with the Company. During the vesting period, non-employee directors retain voting rights on these RSs; but they are not entitled to any dividends declared until the RSs vest.
For the nine months ended September 30, 2024, the total fair value of Service RSs vested was $2.6 million (2023: $2.5 million).
16
Employee Restricted Stock Units
The following table summarizes the activity for unvested outstanding restricted stock units (“RSUs”) during the nine months ended September 30, 2024 and 2023:
Performance RSUs | Service RSUs | |||||||||||||||||||||||||
| Number of non-vested RSUs | Weighted average grant date fair value | Number of non-vested RSUs | Weighted average grant date fair value | |||||||||||||||||||||||
| Balance at December 31, 2022 | $ | $ | ||||||||||||||||||||||||
| Granted | ||||||||||||||||||||||||||
| Vested | ( | |||||||||||||||||||||||||
| Forfeited | ( | |||||||||||||||||||||||||
| Balance at September 30, 2023 | $ | $ | ||||||||||||||||||||||||
| Balance at December 31, 2023 | $ | $ | ||||||||||||||||||||||||
| Granted | ||||||||||||||||||||||||||
| Vested | ( | |||||||||||||||||||||||||
| Forfeited | ( | ( | ||||||||||||||||||||||||
| Balance at September 30, 2024 | $ | $ | ||||||||||||||||||||||||
For the awards granted during the nine months ended September 30, 2024, the Service RSUs vest evenly over three years on January 1, subject to the grantee’s continued service with the Company. If performance goals are achieved, the Performance RSUs will cliff vest at the end of a -year performance period within a range of 50 % and 200 % of the awarded Performance RSUs, with a target of 100 %.
For the nine months ended September 30, 2024, the total fair value of Service RSUs vested was $0.7 million (2023: $0.5 million).
Employee and Director Stock Options
During the nine months ended September 30, 2024, 250,000 ordinary share purchase options were granted to the Company’s CEO, pursuant to his employment contract. These options vest 50,000 annually and expire in 10 years from the grant date. The grant date fair value of these options was $4.31 per share, based on the Black-Scholes option pricing model. The following inputs were used in this pricing model:
Expected volatility | % | ||||
Expected term (in years) | |||||
Expected dividend yield | % | ||||
Risk-free interest rate | % | ||||
Stock price at grant date | $ | ||||
Stock Compensation Expense
For the nine months ended September 30, 2024 and 2023, the Company recorded $4.6 million and $3.5 million of total stock compensation expense (net of forfeitures), respectively. The stock compensation expense is included in “General and administrative expenses” in the condensed consolidated statements of operations. Forfeiture recoveries were immaterial for both periods.
17
12. EARNINGS PER SHARE
The following table reconciles net income and weighted average shares used in computing basic and diluted EPS for the three and nine months ended September 30, 2024 and 2023:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||
Numerator for EPS | |||||||||||||||||||||||||||||||||||
| Net income - basic | $ | $ | $ | $ | |||||||||||||||||||||||||||||||
Net income - diluted | $ | $ | $ | $ | |||||||||||||||||||||||||||||||
| Denominator for EPS | |||||||||||||||||||||||||||||||||||
| Weighted average shares outstanding - basic | |||||||||||||||||||||||||||||||||||
| Effect of dilutive employee and director share-based awards | |||||||||||||||||||||||||||||||||||
| Weighted average shares outstanding - diluted | |||||||||||||||||||||||||||||||||||
| Anti-dilutive stock options outstanding | |||||||||||||||||||||||||||||||||||
| EPS: | |||||||||||||||||||||||||||||||||||
| Basic | $ | $ | $ | $ | |||||||||||||||||||||||||||||||
| Diluted | $ | $ | $ | $ | |||||||||||||||||||||||||||||||
13. NET INVESTMENT INCOME
The following table provides a breakdown of net investment income:
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Interest and dividend income, net of withholding taxes and other expenses | $ | $ | $ | $ | ||||||||||||||||||||||
| Net realized and unrealized gains on other investments (see Note 4) | ( | ( | ( | |||||||||||||||||||||||
| Net investment-related income | ||||||||||||||||||||||||||
| Share of Solasglas' net income (loss) (see Note 3) | ( | |||||||||||||||||||||||||
| Total investment income | $ | $ | $ | $ | ||||||||||||||||||||||
14. RELATED PARTY TRANSACTIONS
Investment Advisory Agreement
There has been no change to the Company’s investment advisory agreement with Solasglas as described in its 2023 Form 10-K. Refer to Note 3 for a breakdown of management fees and performance fees for the nine months ended September 30, 2024 and 2023.
18
Green Brick Partners, Inc.
David Einhorn also serves as the Chairman of the Board of Directors of Green Brick Partners, Inc. (“GRBK”), a publicly-traded company. At September 30, 2024, Solasglas, along with certain affiliates of DME Advisors, collectively owned 23.0 % of the issued and outstanding common shares of GRBK. Under applicable securities laws, DME Advisors may sometimes be limited in its ability to trade GRBK shares held in Solasglas. At September 30, 2024, Solasglas held 1.3 million shares of GRBK.
Service Agreement
The Company has entered into a service agreement with DME Advisors, pursuant to which DME Advisors provides certain investor relations services to the Company for compensation of five thousand dollars per month (plus expenses). The agreement automatically renews annually until terminated by either the Company or DME Advisors for any reason with 30 days prior written notice to the other party.
Collateral Assets Investment Management Agreement
Effective January 1, 2019, the Company (and its subsidiaries) entered into a collateral assets investment management agreement (the “CMA”) with DME Advisors, pursuant to which DME Advisors manages certain assets of the Company that are not subject to the Solasglas LPA and are held by the Company to provide collateral required by the cedents in the form of trust accounts and letters of credit. In accordance with the CMA, DME Advisors receives no fees and is required to comply with the collateral investment guidelines. The CMA can be terminated by any of the parties upon 30 days’ prior written notice to the other parties.
15. COMMITMENTS AND CONTINGENCIES
a) Concentration of Credit Risk
Cash and cash equivalents
The Company monitors its concentration of credit risk with financial institutions and limits acceptable counterparties based on current rating, outlook and other relevant factors.
Investments
The Company’s credit risk exposure to private debt and convertible debt securities within its “Other investments” are immaterial (see Note 4).
Reinsurance balances receivable, net
The following table shows the breakdown of reinsurance balances receivable:
19
| September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
Amount | % | Amount | % | |||||||||||||||||||||||
Premiums receivable | $ | % | $ | % | ||||||||||||||||||||||
Funds withheld: | ||||||||||||||||||||||||||
Funds held by cedants | % | % | ||||||||||||||||||||||||
Premiums held by Lloyds' syndicates | % | % | ||||||||||||||||||||||||
Funds at Lloyd’s | % | % | ||||||||||||||||||||||||
Profit commission receivable | % | % | ||||||||||||||||||||||||
Deposit assets | % | % | ||||||||||||||||||||||||
Total before provision | % | % | ||||||||||||||||||||||||
Provision for expected credit losses | ( | ( | % | ( | ( | % | ||||||||||||||||||||
Reinsurance balances receivable, net | $ | % | $ | % | ||||||||||||||||||||||
The Company has posted deposits at Lloyd’s to support underwriting capacity for certain syndicates, including Syndicate 3456. Lloyd’s has a credit rating of “A+” (Superior) from A.M. Best, as revised in August 2024.
Premiums receivable includes a significant portion of estimated premiums not yet due. Brokers and other intermediaries are responsible for collecting premiums from customers on the Company’s behalf. The Company monitors its concentration of credit risks from brokers. The diversity in the Company’s client base limits credit risk associated with premiums receivable and funds (premiums) held by cedents. Further, under the reinsurance contracts the Company has contractual rights to offset premium balances receivable and funds held by cedants against corresponding payments for losses and loss expenses.
Loss and loss adjustment expenses recoverable, net
The Company regularly evaluates its net credit exposure to the retrocessionaires and their abilities to honor their respective obligations. See Note 8 for analysis of concentration of credit risk relating to retrocessionaires.
b) Lease Obligations
There was no material change to the Company’s operating lease agreements subsequent to its 2023 Form 10-K.
c) Litigation
20
16. SEGMENT REPORTING
The Company has one operating segment: Property & Casualty Reinsurance.
The following tables provide a breakdown of the Company’s gross premiums written by line and class of business, and by geographic area of risks insured for the periods indicated:
Gross Premiums Written by Line of Business
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
| Property | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Commercial | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
| Motor | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Personal | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total Property | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Casualty | ||||||||||||||||||||||||||||||||||||||||||||||||||
| General Liability | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Motor Liability | ||||||||||||||||||||||||||||||||||||||||||||||||||
Professional Liability (1) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Workers' Compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||
Multi-line (1) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Casualty | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Accident & Health | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Financial | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Marine | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other Specialty | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Other | ||||||||||||||||||||||||||||||||||||||||||||||||||
| $ | % | $ | % | $ | % | $ | % | |||||||||||||||||||||||||||||||||||||||||||
(1) For the 2023 comparative periods, the Company has reclassified one treaty from Professional Liability to Multi-Line to conform with the current presentation within Casualty.
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
| U.S. and Caribbean | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||||||||||||||||||||||||
Worldwide (1) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Europe | ||||||||||||||||||||||||||||||||||||||||||||||||||
Asia | ||||||||||||||||||||||||||||||||||||||||||||||||||
| $ | % | $ | % | $ | % | $ | % | |||||||||||||||||||||||||||||||||||||||||||
21
17. SUBSEQUENT EVENTS
In October 2024, Hurricane Milton made landfall on the west coast of Florida. The Company’s preliminary loss estimates related to this event is in the range of $5.0 million to $15.0 million, based upon currently available information such as industry loss estimates and a high-level review of our in-force contracts. The Company will refine its estimated loss for Hurricane Milton, which will be recorded in the fourth quarter of 2024, as additional details about the event and actual level of claims emerge.
22
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
References to “we,” “us,” “our,” “our company,” or “the Company” refer to Greenlight Capital Re, Ltd. (“GLRE”) and its wholly-owned subsidiaries unless the context dictates otherwise.
The following discussion should be read in conjunction with the audited consolidated financial statements and accompanying notes, which appear in our 2023 Form 10-K.
The following is management’s discussion and analysis (“MD&A”) of our results of operations for the three and nine months ended September 30, 2024 and 2023 and the Company’s financial condition at September 30, 2024 and December 31, 2023 (herein referred as “Q3 2024 Financials”).
All amounts are reported in U.S. dollars, unless otherwise noted. Tabular dollars are presented in thousands, with the exception of per share amounts or as otherwise noted.
Page
23
Overview
Business Overview
We are a global specialty property and casualty reinsurer headquartered in the Cayman Islands, with an underwriting and investment strategy that we believe differentiates us from most of our competitors. Our goal is to build long-term shareholder value by providing risk management solutions to the insurance, reinsurance, and other risk marketplaces.
For the third quarter of 2024 (“Q3 2024”) we earned a net income of $35.2 million, an increase of $21.8 million over the same period in the prior year, principally due to strong performance from our investment in Solasglas. Our underwriting results were lower by $8.3 million in Q3 2024 compared to the same quarter in 2023 (“Q3 2023”).
The following is a summary of our financial performance for Q3 2024, compared to Q3 2023:
•Gross premiums written was $168.3 million, a decrease of 8.0%;
•Net premiums earned was $151.9 million, a decrease of 6.9%;
•Net underwriting income (1) was $6.1 million, compared to $14.4 million;
•Current year CAT losses, net of reinsurance, were $14.1 million, including $7.5 million from Hurricane Helene, compared to $13.2 million;
•Favorable prior year loss development was $5.7 million, compared to $3.3 million;
•Total investment income was $28.1 million, an increase of $23.0 million (including 5.2% net return from our investment in Solasglas), compared to net return of (0.6)%; and
•Diluted EPS was $1.01, compared to $0.39.
Fully diluted book value per share(1) was $18.72 at September 30, 2024, an increase of 11.8% since December 31, 2023.
On October 18, 2024, A.M. Best affirmed the Financial Strength Rating of A- (Excellent) and the Long-Term Issuer Credit Ratings of “a-” (Excellent) for our principal operating subsidiaries and revised the outlooks to positive from stable. The positive outlook reflects A.M. Best’s view of our operating performance, which has steadily improved in recent years.
Outlook and Trends
We have witnessed an active North Atlantic Hurricane season to date, with the industry’s attention now on the widely varying insured loss estimate ranges for Hurricanes Helene and Milton. It has also been an active year in many regions for secondary peril events – with the reinsurance market’s share of these events varying depending on the region and reinsurance structures in those regions. These dynamics will contribute to the restructuring and repricing of property reinsurance deals during the upcoming key renewal season. We believe that property reinsurance capacity remains well matched to meet demand in the current state of the market.
Another key focus in the industry is the degree of additional reserve strengthening that may emerge in casualty classes throughout the remainder of the year. We anticipate continued primary rate increases and tightening reinsurance terms in US Casualty.
We have been watching significant rising global geopolitical tensions, including in the Middle East. There is worldwide attention on the upcoming U.S. election, which could have far reaching implications from a global macroeconomic and trade perspective, while we have also begun to see rate cuts from various Central Banks including the U.S. Federal Reserve. Our cedants are attentive to these dynamics, which will be a core focus of the renewal season. The 2024 mid-year renewals have been characterized by a healthy balance of supply and demand of reinsurance capacity. Reinsurance terms and conditions are retaining discipline across a majority of classes, most notably with respect to property excess of loss attachment points. We continue to view the terms and conditions available in the property and specialty market as attractive for growth.
The anticipated interest rates cuts could have a meaningful favorable impact on our interest expense relating to our floating rate term loan, which would be offset by lower interest income earned on our restricted cash and cash equivalents.
24
Key Financial Measures and Non-GAAP Measures
There have been no changes to our key financial measures, including non-GAAP financial measures, as described in the MD&A of our 2023 Form 10-K.
Fully Diluted Book Value Per Share
The following table presents a reconciliation of the fully diluted book value per share to basic book value per share (the most directly comparable U.S. GAAP financial measure):
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||||||||||||||||||
| Numerator for basic and fully diluted book value per share: | |||||||||||||||||||||||||||||||||||
| Total equity as reported under U.S. GAAP | $ | 663,418 | $ | 634,020 | $ | 624,458 | $ | 596,095 | $ | 575,865 | |||||||||||||||||||||||||
Denominator for basic and fully diluted book value per share: | |||||||||||||||||||||||||||||||||||
| Ordinary shares issued and outstanding as reported and denominator for basic book value per share | 34,832,493 | 35,321,144 | 35,321,144 | 35,336,732 | 35,337,407 | ||||||||||||||||||||||||||||||
Add: In-the-money stock options (1) and all outstanding RSUs | 602,013 | 594,612 | 585,334 | 264,870 | 312,409 | ||||||||||||||||||||||||||||||
| Denominator for fully diluted book value per share | 35,434,506 | 35,915,756 | 35,906,478 | 35,601,602 | 35,649,816 | ||||||||||||||||||||||||||||||
| Basic book value per share | $ | 19.05 | $ | 17.95 | $ | 17.68 | $ | 16.87 | $ | 16.30 | |||||||||||||||||||||||||
Increase in basic book value per share ($) | $ | 1.10 | $ | 0.27 | $ | 0.81 | $ | 0.57 | $ | 0.39 | |||||||||||||||||||||||||
Increase in basic book value per share (%) | 6.1 | % | 1.5 | % | 4.8 | % | 3.5 | % | 2.5 | % | |||||||||||||||||||||||||
| Fully diluted book value per share | $ | 18.72 | $ | 17.65 | $ | 17.39 | $ | 16.74 | $ | 16.15 | |||||||||||||||||||||||||
Increase in fully diluted book value per share ($) | $ | 1.07 | $ | 0.26 | $ | 0.65 | $ | 0.59 | $ | 0.38 | |||||||||||||||||||||||||
Increase in fully diluted book value per share (%) | 6.1 | % | 1.5 | % | 3.9 | % | 3.7 | % | 2.4 | % | |||||||||||||||||||||||||
(1) Assuming net exercise by the grantee.
25
Net Underwriting Income
The reconciliations of net underwriting income to income before income taxes (the most directly comparable U.S. GAAP financial measure) on a consolidated basis are shown below:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Income before income tax | $ | 35,960 | $ | 13,506 | $ | 71,911 | $ | 69,335 | |||||||||||||||
| Add (subtract): | |||||||||||||||||||||||
| Total investment income | (28,088) | (5,105) | (67,033) | (52,496) | |||||||||||||||||||
| Foreign exchange losses (gains) | (5,826) | 1,999 | (3,245) | (7,661) | |||||||||||||||||||
| Other non-underwriting income | (2,210) | (706) | (9,969) | (5,738) | |||||||||||||||||||
| Corporate expenses | 4,253 | 3,266 | 13,334 | 13,820 | |||||||||||||||||||
| Interest expense | 2,018 | 1,457 | 4,827 | 2,977 | |||||||||||||||||||
| Net underwriting income | $ | 6,107 | $ | 14,417 | $ | 9,825 | $ | 20,237 | |||||||||||||||
26
Consolidated Results of Operations
The table below summarizes our consolidated operating results for the three and nine months ended September 30, 2024 and 2023:
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Underwriting revenue | ||||||||||||||||||||||||||
| Gross premiums written | $ | 168,346 | $ | 183,074 | $ | 554,579 | $ | 524,472 | ||||||||||||||||||
| Gross premiums ceded | (26,598) | (14,789) | (64,611) | (35,740) | ||||||||||||||||||||||
| Net premiums written | 141,748 | 168,285 | 489,968 | 488,732 | ||||||||||||||||||||||
| Change in net unearned premium reserves | 10,136 | (5,175) | (18,150) | (43,030) | ||||||||||||||||||||||
| Net premiums earned | $ | 151,884 | $ | 163,110 | $ | 471,818 | $ | 445,702 | ||||||||||||||||||
| Underwriting related expenses | ||||||||||||||||||||||||||
Net loss and loss adjustment expenses incurred: | ||||||||||||||||||||||||||
| Current year | $ | 98,820 | $ | 100,143 | $ | 305,467 | $ | 273,570 | ||||||||||||||||||
Prior year (1) | (5,654) | (3,300) | (943) | 10,502 | ||||||||||||||||||||||
| Net loss and loss adjustment expenses incurred | 93,165 | 96,843 | 304,524 | 284,072 | ||||||||||||||||||||||
| Acquisition costs | 46,162 | 46,933 | 138,226 | 126,702 | ||||||||||||||||||||||
| Underwriting expenses | 6,073 | 4,639 | 18,223 | 14,046 | ||||||||||||||||||||||
Deposit interest expense (income), net | 377 | 278 | 1,020 | 645 | ||||||||||||||||||||||
Net underwriting income (2) | $ | 6,107 | $ | 14,417 | $ | 9,825 | $ | 20,237 | ||||||||||||||||||
| Income (loss) from investment in Solasglas | $ | 19,844 | $ | (1,853) | $ | 42,422 | $ | 27,791 | ||||||||||||||||||
| Net investment income | 8,244 | 6,958 | 24,611 | 24,705 | ||||||||||||||||||||||
Total investment income | $ | 28,088 | $ | 5,105 | $ | 67,033 | $ | 52,496 | ||||||||||||||||||
| Corporate expenses | $ | 4,253 | $ | 3,266 | $ | 13,334 | $ | 13,820 | ||||||||||||||||||
Foreign exchange losses (gains) | (5,826) | 1,999 | (3,245) | (7,661) | ||||||||||||||||||||||
| Other income, net | (2,210) | (706) | (9,969) | (5,738) | ||||||||||||||||||||||
| Interest expense | 2,018 | 1,457 | 4,827 | 2,977 | ||||||||||||||||||||||
| Income tax expense | 723 | 29 | 1,677 | 111 | ||||||||||||||||||||||
| Net income | $ | 35,237 | $ | 13,477 | $ | 70,234 | $ | 69,224 | ||||||||||||||||||
Earnings per share: | ||||||||||||||||||||||||||
| Basic | $ | 1.03 | $ | 0.40 | $ | 2.05 | $ | 2.03 | ||||||||||||||||||
| Diluted | $ | 1.01 | $ | 0.39 | $ | 2.02 | $ | 1.99 | ||||||||||||||||||
Underwriting ratios: | ||||||||||||||||||||||||||
| Loss ratio - current year | 65.0 | % | 61.4 | % | 64.7 | % | 61.4 | % | ||||||||||||||||||
| Loss ratio - prior year | (3.7) | % | (2.0) | % | (0.2) | % | 2.4 | % | ||||||||||||||||||
| Loss ratio | 61.3 | % | 59.4 | % | 64.5 | % | 63.8 | % | ||||||||||||||||||
| Acquisition cost ratio | 30.4 | % | 28.8 | % | 29.3 | % | 28.4 | % | ||||||||||||||||||
| Composite ratio | 91.7 | % | 88.2 | % | 93.8 | % | 92.2 | % | ||||||||||||||||||
| Underwriting expense ratio | 4.2 | % | 3.0 | % | 4.1 | % | 3.3 | % | ||||||||||||||||||
| Combined ratio | 95.9 | % | 91.2 | % | 97.9 | % | 95.5 | % | ||||||||||||||||||
27
1 The net financial impact associated with changes in the estimate of losses incurred in prior years, which incorporates earned reinstatement premiums assumed and ceded, adjustments to assumed and ceded acquisition costs, and deposit interest income and expense, was an income of $4.6 million and $1.8 million for the three months ended September 30, 2024 and 2023, respectively, and a loss of $1.1 million and $12.2 million for the nine months ended September 30, 2024 and 2023, respectively.
2 Net underwriting income is a non-GAAP financial measure. See “ Key Financial Measures and Non-GAAP Measures” above for discussion and reconciliation of non-GAAP financial measures.
The following provides further details on the significant variances for Q3 2024 compared to Q3 2023 and for the nine months ended September 30, 2024 (“YTD 2024”) compared to the same period in 2023 (“YTD 2023”).
Overview
Three months ended September 30, 2024
Fully diluted book value per share increased by $1.07 per share, or 6.1%, to $18.72 per share from $17.65 per share at June 30, 2024. Basic book value per share increased by $1.10 per share, or 6.1%, to $19.05 per share from $17.95 per share at June 30, 2024.
Net income was $35.2 million for Q3 2024, compared to net income of $13.5 million reported for Q3 2023.
The developments that most significantly affected our financial performance during Q3 2024, compared to Q3 2023, are summarized below:
•Underwriting income: Decreased by $8.3 million due to an increase of 4.7 percentage points to our combined ratio on lower net premiums earned. The increase in our combined ratio was driven by the increase in loss ratio, acquisition cost ratio, and underwriting expense ratio. While the attritional loss ratio for our underwriting portfolio and current year CAT losses were higher in the current quarter than in Q3 2023, this was offset partially by improved prior year loss development. Current year CAT losses contributed 9.3% to our combined ratio, compared to 8.1% in Q3 2023. For further information on CAT losses and prior year loss development, refer to Note 7 - Loss and Loss Adjustment Expense Reserves of the Q3 2024 Financials.
•Investment income: Increased by $23.0 million primarily driven by our investment in Solasglas, which reported a gain of $19.8 million during Q3 2024, compared to a loss of $1.9 million during Q3 2023. Solasglas generated a net return of 5.2% for Q3 2024 compared to a net return of (0.6)% for Q3 2023.
•Corporate expense: Increased by $1.0 million mainly due to an increase in personnel costs, overhead costs, and technology investment to support the business growth we experienced in the last two years.
•Foreign exchange gains (losses): $5.8 million foreign exchange gains for Q3 2024, compared to $2.0 million foreign exchange losses in Q3 2023, driven mainly by the strengthening of the pound sterling against the U.S. dollar in Q3 2024.
•Other income, net: Increased by $1.5 million due to higher investment income generated on funds withheld by third party Lloyd’s syndicates, reported on a quarterly lag basis.
Nine months ended September 30, 2024
Fully diluted book value per share increased by $1.98 per share, or 11.8%, to $18.72 per share from 16.74 per share at December 31, 2023. Basic book value per share increased by $2.18 per share, or 12.9%, to $19.05 per share from 16.87 per share at December 31, 2023.
Net income was $70.2 million for YTD 2024, compared to net income of $69.2 million reported for YTD 2023.
The developments that most significantly affected our financial performance during YTD 2024, compared to YTD 2023, are summarized below:
•Underwriting income: Decreased by $10.4 million due to 2.4 percentage points increase in our combined ratio, offset partially by an increase in net premiums earned. The increase in our combined ratio was driven by the
28
increase in loss ratio, acquisition cost ratio, and underwriting expense ratio. While the current year CAT losses contributed 8.5 percentage points to our combined ratio, compared to 5.1 percentage points for YTD 2023, this was offset partially by improved prior year loss development. For further information on CAT losses and prior year loss development, refer to Note 7 - Loss and Loss Adjustment Expense Reserves of the Q3 2024 Financials.
•Investment income: Increased by $14.5 million primarily driven by our investment in Solasglas, which reported a gain of $42.4 million during YTD 2024, compared to a gain of $27.8 million during the equivalent period in 2023. Solasglas generated a net return of 11.9% for YTD 2024, compared to a net return of 9.1% for YTD 2023.
•Corporate expense: Decreased by $0.5 million mainly due to non-recurring severance costs included in YTD 2023 and lower outside legal costs following the hiring of our new General Counsel in April 2023. This was partially offset by the increase in other personnel and overhead costs as noted for Q3 2024.
•Foreign exchange gains (losses): $3.2 million foreign exchange gains for YTD 2024, compared to $7.7 million foreign exchange gains for YTD 2023, driven mainly by a stronger pound sterling movement against the U.S. dollar in YTD 2023.
•Other income, net: Increased by $4.2 million due to stronger investment income generated on funds withheld by third party Lloyd’s syndicates, reported on a quarterly lag basis.
Underwriting Results by Segment
The following provides a further discussion of our underwriting results for our Property & Casualty (Re)insurance operating segment for the three and nine months ended September 30, 2024 and 2023.
Gross Premiums Written
Details of gross premiums written are provided in the following table:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Property | $ | 13,625 | 8.1 | % | $ | 32,940 | 18.0 | % | $ | 61,578 | 11.1 | % | $ | 94,660 | 18.0 | % | |||||||||||||||||||||||||||||||
| Casualty | 92,124 | 54.7 | 108,964 | 59.5 | 279,118 | 50.3 | 284,560 | 54.3 | |||||||||||||||||||||||||||||||||||||||
| Other | 62,597 | 37.2 | 41,170 | 22.5 | 213,883 | 38.6 | 145,252 | 27.7 | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 168,346 | 100.0 | % | $ | 183,074 | 100.0 | % | $ | 554,579 | 100.0 | % | $ | 524,472 | 100.0 | % | |||||||||||||||||||||||||||||||
As a result of our underwriting philosophy, the total premiums we write and the mix of premiums between property, casualty, and other business, may vary significantly from period to period depending on the market opportunities we identify.
Our Q3 2024 gross premiums written decreased by $14.7 million, or 8.0%, compared to the equivalent 2023 period.
29
The following table provides a further analysis of this overall decrease:
| Gross Premiums Written | ||||||||||||||||||||
| Three months ended September 30, 2024 | ||||||||||||||||||||
| Increase (decrease) ($ in millions) | % change | Explanation | ||||||||||||||||||
| Property | $(19.3) | (58.6)% | Driven predominantly by the non-renewal of a U.S. homeowners’ property treaty on January 1st and a net reduction to estimated ultimate gross premiums for certain treaties. | |||||||||||||||||
| Casualty | $(16.8) | (15.5)% | Mainly due to the following: •General Liability by $3.2 million, or 10.3%, primarily due to net reduction to estimated ultimate gross premiums for certain deals, coupled with a decrease in our line share for certain non-proportional treaty and quota-share treaties. This was partially offset by favorable rate changes on renewed business and new business. •Multiline by $8.4 million, or 12.3%, driven mainly by non-renewed FAL business on January 1st which contributed $8.9 million to the change in the quarter, partially offset by net growth in premiums written from existing FAL business. •Workers’ Compensation by 3.5 million, or 79.1%, due to timing of renewal for an excess of loss treaty, coupled with the non-renewal of quota share treaties in 2022 a portion of which was written in 2023. •Professional Liability by $1.6 million, or 98.0%, primarily due to non-renewal of certain quota-share treaties. | |||||||||||||||||
| Other | $21.4 | 52.0% | Driven predominantly by new business in our Marine and Energy class. This was partially offset by $5.2 million, or 30.4%, decrease in our Financial class due to lower premium volume from our surety and transactional liability business. | |||||||||||||||||
Our YTD 2024 gross premiums written increased by $30.1 million, or 5.7%, compared to the equivalent 2023 period.
The following table provides a further analysis of this overall increase:
| Gross Premiums Written | ||||||||||||||||||||
| Nine months ended September 30, 2024 | ||||||||||||||||||||
| Increase (decrease) ($ in millions) | % change | Explanation | ||||||||||||||||||
| Property | $(33.1) | (34.9)% | Same trends as noted for Q3 2024. | |||||||||||||||||
| Casualty | $(5.4) | (1.9)% | Same trends as noted for Q3 2024, except for General Liability, which increased by $4.1 million, or 5.1%, driven by favorable rate changes in 2024, coupled with growth from 2023 quota share treaties and new business. General Liability and Multi-line classes accounted for 30% and 62%, respectively, of total Casualty, compared to 28% and 62%, respectively, in the same period in 2023. | |||||||||||||||||
| Other | $68.6 | 47.2% | Driven predominantly by new business in our Marine and Energy class, including Lloyd’s whole account excess of loss treaties. The Financial class also grew as a result of new non-proportional mortgage and financial multiline treaties, partially offset by lower premium volume from our surety and transactional liability business. | |||||||||||||||||
Premiums Ceded
For Q3 2024, premiums ceded were $26.6 million, or 15.8% of gross premiums written, compared to $14.8 million, or 8.1% of gross premiums written, for the same quarter in 2023. For YTD 2024, premiums ceded were $64.6 million, or 11.7% of gross premiums written, compared to $35.7 million, or 6.8% of gross premiums written, for YTD 2023.
30
The increase in both periods was primarily due to the purchase of additional retrocessional coverage to manage our overall exposure to Aviation and Marine and Energy in light of growth in these classes of business during 2024 and to reinstate certain retro excess-of-loss treaties in which the full coverage was presumed exhausted primarily from the Baltimore Bridge loss event in Q1 2024. Additionally, we had an increase in quota share retrocessions for Other Specialty business due to growth from inward premiums.
Net Premiums Written
Details of net premiums written are provided in the following table:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Property | $ | 9,819 | 6.9 | % | $ | 24,771 | 14.7 | % | $ | 47,878 | 9.8 | % | $ | 77,397 | 15.8 | % | |||||||||||||||||||||||||||||||
| Casualty | 84,134 | 59.4 | 103,542 | 61.5 | 261,015 | 53.3 | 275,578 | 56.4 | |||||||||||||||||||||||||||||||||||||||
| Other | 47,795 | 33.7 | 39,972 | 23.8 | 181,075 | 37.0 | 135,757 | 27.8 | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 141,748 | 100.0 | % | $ | 168,285 | 100.0 | % | $ | 489,968 | 100.0 | % | $ | 488,732 | 100.0 | % | |||||||||||||||||||||||||||||||
For Q3 2024 and YTD 2024, net premiums written decreased by $26.5 million, or 15.8%, and increased by $1.2 million or 0.3%, respectively, compared to the same periods in 2023. The movement in net premiums written resulted from the changes in gross premiums written and ceded during the periods as previously noted.
Net Premiums Earned
Details of net premiums earned are provided in the following table:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Property | $ | 19,134 | 12.6 | % | $ | 24,362 | 14.9 | % | $ | 60,610 | 12.8 | % | $ | 63,854 | 14.3 | % | |||||||||||||||||||||||||||||||
| Casualty | 83,079 | 54.7 | 93,514 | 57.3 | 263,872 | 55.9 | 259,075 | 58.1 | |||||||||||||||||||||||||||||||||||||||
| Other | 49,671 | 32.7 | 45,234 | 27.8 | 147,336 | 31.2 | 122,773 | 27.6 | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 151,884 | 100.0 | % | $ | 163,110 | 100.0 | % | $ | 471,818 | 100.0 | % | $ | 445,702 | 100.0 | % | |||||||||||||||||||||||||||||||
Net premiums earned for Q3 2024 and YTD 2024, decreased by $11.2 million or 6.9%, and increased by $26.1 million or 5.9%, respectively, compared to the same periods in 2023. The change in net premiums earned is primarily a function of the amount and timing of net premiums written during the current and prior periods.
Loss and LAE Incurred, Net
The components of the loss ratio were as follows:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
| 2024 | 2023 | Increase / (decrease) in loss ratio points | 2024 | 2023 | Increase / (decrease) in loss ratio points | ||||||||||||||||||||||||||||||
| Current accident year loss ratio | 65.0 | % | 61.4 | % | 3.6 | 64.7 | % | 61.4 | % | 3.3 | |||||||||||||||||||||||||
| Prior year reserve development ratio | (3.7) | % | (2.0) | % | (1.7) | (0.2) | % | 2.4 | % | (2.6) | |||||||||||||||||||||||||
| Loss ratio | 61.3 | % | 59.4 | % | 1.9 | 64.5 | % | 63.8 | % | 0.7 | |||||||||||||||||||||||||
31
For Q3 2024 and YTD 2024, our total loss ratio increased by 1.9 and 0.7 percentage points, respectively, compared to the same periods in 2023.
Current accident year loss ratio increased by 3.6 percentage points and 3.3 percentage points for Q3 2024 and YTD 2024, respectively, compared to the same periods in 2023, driven mainly by 1.2 points and 1.9 points increase in CAT losses, respectively, coupled with a change in business mix with higher attritional loss ratio.
For Q3 2024 and YTD 2024, prior year favorable loss development improved by 1.7 percentage points and 2.6 percentage points, respectively, compared to the same periods in 2023. Refer to Note 7 for further details on prior year loss development.
Details of net losses incurred by line of business are provided in the following table:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Property | $ | 21,506 | 23.1 | % | $ | 13,182 | 13.6 | % | $ | 54,639 | 17.9 | % | $ | 52,114 | 18.4 | % | |||||||||||||||||||||||||||||||
| Casualty | 43,799 | 47.0 | 63,044 | 65.1 | 162,397 | 53.3 | 173,690 | 61.1 | |||||||||||||||||||||||||||||||||||||||
| Other | 27,860 | 29.9 | 20,617 | 21.3 | 87,488 | 28.7 | 58,268 | 20.5 | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 93,165 | 100.0 | % | $ | 96,843 | 100.0 | % | $ | 304,524 | 100.0 | % | $ | 284,072 | 100.0 | % | |||||||||||||||||||||||||||||||
The below table summarizes the loss ratios by line of business:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
| 2024 | 2023 | Increase / (decrease) in loss ratio points | 2024 | 2023 | Increase / (decrease) in loss ratio points | ||||||||||||||||||||||||||||||
| Property | 112.4 | % | 54.1 | % | 58.3 | 90.1 | % | 81.6 | % | 8.5 | |||||||||||||||||||||||||
| Casualty | 52.7 | 67.4 | (14.7) | 61.5 | 67.0 | (5.5) | |||||||||||||||||||||||||||||
| Other | 56.1 | 45.6 | 10.5 | 59.4 | 47.5 | 11.9 | |||||||||||||||||||||||||||||
| Total | 61.3 | % | 59.4 | % | 1.9 | 64.5 | % | 63.8 | % | 0.7 | |||||||||||||||||||||||||
The following provides further details on the change in Q3 2024 vs. Q3 2023.
| Net Losses Incurred | ||||||||||||||||||||
| Three months ended September 30, 2024 | ||||||||||||||||||||
| Increase / (decrease) in loss ratio points | ||||||||||||||||||||
| Property | 58.3 | Driven by 63.3 points of higher current year CAT loss events mainly from Hurricane Helene and additional severe U.S. convective storms. This was partially offset by favorable prior year loss development. | ||||||||||||||||||
| Casualty | (14.7) | Driven mainly by $7.6 million of prior year favorable loss development, compared to $8.6 million of prior year adverse loss development in Q3 2023, which contributed 18.3 points improvement to the overall decrease in loss ratio. The Q3 2024 prior year favorable loss development was mainly from our general liability class (2020-2022 underwriting years); whereas for the same period in 2023, the adverse loss development was related to legacy motor, workers’ compensation and professional liability program. | ||||||||||||||||||
| Other | 10.5 | Driven by $2.4 million of prior year adverse loss development, compared to $9.7 million of prior year favorable loss development in Q3 2023, which contributed 26.2 points to the overall increase in loss ratio. The Q3 2024 prior year adverse loss development was mainly from marine and energy business across multiple years (2020-2023); whereas for the same period in 2023, the favorable loss development was related mainly to marine and energy, cyber, and group medical classes. Offsetting the above increase, non-natural CAT losses were 12.7 points lower in the current period compared to the prior year period. | ||||||||||||||||||
32
The following provides further details on the change in YTD 2024 vs. YTD 2023.
| Net Losses Incurred | ||||||||||||||||||||
| Nine months ended September 30, 2024 | ||||||||||||||||||||
| Increase / (decrease) in loss ratio points | ||||||||||||||||||||
| Property | 8.5 | Driven by 11.5 points of higher current year CAT loss events. For the YTD 2024, these were driven mainly by the Baltimore Bridge collapse, Hurricane Helene, and U.S. tornados (including severe convective storms), whereas for YTD 2023 the CAT losses were driven mainly by the Turkey earthquake, New Zealand Cyclone Gabrielle, and U.S. tornados (including severe convective storms). Additionally, we recognized $4.5 million of prior year adverse loss development relating primarily to the U.S. severe convective storms in 2023, compared to $1.1 million of prior year favorable loss development in YTD 2023. This contributed 10.9 points to the increase in loss ratio. The above was partially offset by the change in business mix, with Commercial Property accounting for 73% of total premium earned, compared to 48% in the prior period. This class has a lower attritional loss rate than for Personal Property and Motor classes of business. | ||||||||||||||||||
| Casualty | (5.5) | Due to $0.4 million of prior year favorable loss development compared to $22.3 million of prior year adverse loss development in YTD 2023, which contributed 8.2 points improvement to the overall decrease in loss ratio. The YTD 2023 prior year adverse loss development was related to same classes as previously noted for Q3 2023. Additionally, the lack of CAT losses associated with this line of business in YTD 2024 also contributed to the overall reduction in loss ratio. | ||||||||||||||||||
| Other | 11.9 | Due to the lower prior year favorable loss development compared to Q3 2023, which contributed 5.0 points to the overall increase in loss ratio. For YTD 2024, the prior year favorable loss development of $5.1 million was driven primarily by our mortgage, cyber, and energy classes; whereas in YTD 2023 the prior year favorable loss development was related to the same classes as previously noted for Q3 2023. Additionally, the overall loss ratio increased by 5.1 points due to higher CAT losses compared to prior year period. The increase in CAT losses was driven mainly by the Baltimore bridge collapse in Q1 2024. | ||||||||||||||||||
Acquisition Costs, Net
For Q3 2024 and YTD 2024, our total acquisition costs decreased by 1.6% to $46.2 million, and increased by 9.1% to $138.2 million, respectively, compared to the same periods in 2023. The YTD 2024 increase was mainly due to growth in net premiums earned. The acquisition cost ratios by line of business were as follows:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||
| 2024 | 2023 | Increase / (decrease) in acquisition cost ratio points | 2024 | 2023 | Increase / (decrease) in acquisition cost ratio points | ||||||||||||||||||||||||||||||
| Property | 19.9 | % | 17.7 | % | 2.2 | % | 17.1 | % | 18.5 | % | (1.4) | % | |||||||||||||||||||||||
| Casualty | 34.0 | 31.9 | 2.1 | 32.6 | 31.0 | 1.6 | |||||||||||||||||||||||||||||
| Other | 28.4 | 28.2 | 0.2 | 28.3 | 28.2 | 0.1 | |||||||||||||||||||||||||||||
| Total | 30.4 | % | 28.8 | % | 1.6 | % | 29.3 | % | 28.4 | % | 0.9 | % | |||||||||||||||||||||||
33
The following provides further details on the change in Q3 2024 vs. Q3 2023.
| Change in Acquisition Cost Ratios | |||||||||||
| Three months ended September 30, 2024 | |||||||||||
| Increase / (decrease) in acquisition cost ratio points | Explanation | ||||||||||
| Property | 2.2 | Driven mainly by the profit commission associated with a significant quota share treaty in our Commercial Property class. | |||||||||
| Casualty | 2.1 | Primarily due to higher than previously estimated acquisition costs for certain 2023 and 2024 FAL business within our Multi-line class. This was partially offset primarily by a lower acquisition cost ratio for General Liability, driven mainly by a reduction in profit commission for a significant Innovation quota share treaty. | |||||||||
| Other | 0.2 | No significant change. | |||||||||
The following provides further details on the change in YTD 2024 vs. YTD 2023.
| Change in Acquisition Cost Ratios | |||||||||||
| Nine months ended September 30, 2024 | |||||||||||
| Increase / (decrease) in acquisition cost ratio points | Explanation | ||||||||||
| Property | (1.4) | Driven mainly by the change in business mix where we have reduced the premium volume in our Personal Property class as result of not renewing a large U.S. homeowners’ property quota share treaty. This treaty had a higher acquisition cost ratio than our Commercial Property business. | |||||||||
| Casualty | 1.6 | Same trends as noted for Q3 2024, coupled with the change in business mix. The increase was partially offset by lower acquisition costs from the Motor Liability class due to a higher proportion of excess of loss treaties, which have lower ceding commission rate than quota share reinsurance treaties, in addition to the lower acquisition cost ratio from the General Liability class as noted for Q3 2024. | |||||||||
| Other | 0.1 | No significant change. | |||||||||
34
Ratio Analysis
The following table provides our underwriting ratios by line of business for the respective periods:
| Three months ended September 30 | Three months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
| Property | Casualty | Other | Total | Property | Casualty | Other | Total | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 112.4 | % | 52.7 | % | 56.1 | % | 61.3 | % | 54.1 | % | 67.4 | % | 45.6 | % | 59.4 | % | |||||||||||||||||||||||||||||||
| Acquisition cost ratio | 19.9 | 34.0 | 28.4 | 30.4 | 17.7 | 31.9 | 28.2 | 28.8 | |||||||||||||||||||||||||||||||||||||||
| Composite ratio | 132.3 | % | 86.7 | % | 84.5 | % | 91.7 | % | 71.8 | % | 99.3 | % | 73.8 | % | 88.2 | % | |||||||||||||||||||||||||||||||
| Underwriting expense ratio | 4.2 | 3.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Combined ratio | 95.9 | % | 91.2 | % | |||||||||||||||||||||||||||||||||||||||||||
Our combined ratio increased by 4.7 percentage points for the current quarter compared to Q3 2023 driven by higher loss ratio, acquisition cost ratio and underwriting expense ratio. The underwriting expense ratio increased primarily due to an increase in fixed underwriting expenses - see G&A Expenses below.
| Nine months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
| Property | Casualty | Other | Total | Property | Casualty | Other | Total | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 90.1 | % | 61.5 | % | 59.4 | % | 64.5 | % | 81.6 | % | 67.0 | % | 47.5 | % | 63.8 | % | |||||||||||||||||||||||||||||||
| Acquisition cost ratio | 17.1 | 32.6 | 28.3 | 29.3 | 18.5 | 31.0 | 28.2 | 28.4 | |||||||||||||||||||||||||||||||||||||||
| Composite ratio | 107.2 | % | 94.1 | % | 87.7 | % | 93.8 | % | 100.1 | % | 98.0 | % | 75.7 | % | 92.2 | % | |||||||||||||||||||||||||||||||
| Underwriting expense ratio | 4.1 | 3.3 | |||||||||||||||||||||||||||||||||||||||||||||
| Combined ratio | 97.9 | % | 95.5 | % | |||||||||||||||||||||||||||||||||||||||||||
Our combined ratio increased by 2.4 percentage points for YTD 2024 compared to same period in 2023 for same reason as noted for Q3 2024.
General and Administrative (“G&A”) Expenses
The breakdown of our G&A expenses between underwriting and corporate functions was as follows:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Underwriting expenses | $ | 6,073 | $ | 4,639 | $ | 18,223 | $ | 14,046 | |||||||||||||||
| Corporate expenses | 4,253 | 3,266 | 13,334 | 13,820 | |||||||||||||||||||
| General and administrative expenses | $ | 10,326 | $ | 7,905 | $ | 31,557 | $ | 27,866 | |||||||||||||||
G&A increased by 30.6% for Q3 2024, compared to Q3 2023. The increase was driven by:
•Underwriting expenses: Increased by $1.4 million or 30.9%, predominantly due to an increase in headcount to drive business growth, coupled with an increase in professional fees, office expenses, and outsourced services relating to underwriting activities.
•Corporate expenses: Increased by $1.0 million or 30.2%, predominantly due to an increase in personnel costs, including share-based compensation costs, coupled with an increase in professional fees and office overhead costs, including information technology systems and support.
35
G&A increased by 13.2% for YTD 2024, compared to same period in 2023. The increase was driven by:
•Underwriting expenses: Increased by $4.2 million or 29.7%, for the same reason as noted for Q3 2024. Further, YTD 2023 included a bad debt charge of $0.6 million, with no bad debt charge during YTD 2024.
•Corporate expenses: Decreased by $0.5 million or 3.5%, driven mainly by non-recurring severance costs included in YTD 2023 and lower outside legal costs following the hiring of our new General Counsel in April 2023. This was partially offset by an increase in personnel costs, including share-based compensation costs, and office overhead costs.
Total Investment Income
A summary of our total investment income is as follows:
| Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Interest and dividend income, net of withholding taxes and other expenses | 8,244 | 9,513 | $ | 24,935 | $ | 27,004 | ||||||||||||||||||||
| Net realized and unrealized gains on other investments (see Note 4) | — | (2,555) | (324) | (2,299) | ||||||||||||||||||||||
Net investment-related income | $ | 8,244 | $ | 6,958 | $ | 24,611 | $ | 24,705 | ||||||||||||||||||
| Share of Solasglas' net income (loss) (see Note 3) | 19,844 | (1,853) | 42,422 | 27,791 | ||||||||||||||||||||||
| Total investment income | $ | 28,088 | $ | 5,105 | $ | 67,033 | $ | 52,496 | ||||||||||||||||||
Net investment-related income
Our net investment-related income increased by 18.5% compared to Q3 2023, and by a nominal change compared to YTD 2023, mainly driven by lower net realized and unrealized gains (losses) from our Innovation portfolio. This was partially offset by the decrease in interest income earned from restricted cash and cash equivalents mainly due to the decrease in the outstanding collateral balance during both periods.
Share of Solasglas’ net income
For Q3 2024 and YTD 2024, Solasglas reported a net gain of 5.2% and 11.9%, respectively, compared to a net loss of 0.6% and a net gain of 9.1% for Q3 2023 and YTD 2023, respectively. The following table provides a breakdown of the gross and net investment return for Solasglas.
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Long portfolio gains (losses) | 9.9 | % | (4.1) | % | 13.8 | % | 22.8 | % | |||||||||||||||
| Short portfolio gains (losses) | (5.0) | 1.7 | (3.5) | (12.8) | |||||||||||||||||||
| Macro gains (losses) | 1.2 | 2.8 | 4.1 | 2.6 | |||||||||||||||||||
Other income and expenses 1 | (0.4) | (1.0) | (1.2) | (2.5) | |||||||||||||||||||
| Gross investment return | 5.7 | % | (0.6) | % | 13.2 | % | 10.1 | % | |||||||||||||||
Net investment return 1 | 5.2 | % | (0.6) | % | 11.9 | % | 9.1 | % | |||||||||||||||
1 “Other income and expenses” excludes performance compensation but includes management fees. “Net investment return” incorporates both of these amounts. For further information about management fees and performance compensation, refer to Note 3.
For Q3 2024, the significant contributors to Solasglas’ investment return were long positions in Green Brick Partners (GRBK), gold, and Solvay (Belgium: SOLB). The largest detractors were a short basket to hedge home building exposure, equity index hedges, and a separate housing-related, single-name short position.
36
For YTD 2024, the significant contributors to Solasglas’ investment return were long positions in GRBK, gold, and SOLB. The largest detractors were long positions in ODP Corporation (ODP), Brighthouse Financial (BHF) and a single-name short position.
Each month, we post on our website (www.greenlightre.com) the returns from our investment in Solasglas.
Financial Condition
Investments
The following table provides a breakdown of our total investments:
| September 30 | December 31 | |||||||||||||||||||||||||
| 2024 | 2023 | |||||||||||||||||||||||||
Investment in related party investment fund (Solasglas) | $ | 397,888 | 84.4 | % | $ | 258,890 | 78.0 | % | ||||||||||||||||||
Other investments: | ||||||||||||||||||||||||||
Private investments and unlisted equities | 72,266 | 15.3 | 71,157 | 21.4 | ||||||||||||||||||||||
| Debt and convertible debt securities | 1,293 | 0.3 | 2,136 | 0.6 | ||||||||||||||||||||||
Total other investments | $ | 73,559 | 15.6 | % | $ | 73,293 | 22.0 | % | ||||||||||||||||||
| Total investments | $ | 471,447 | 100.0 | % | $ | 332,183 | 100.0 | % | ||||||||||||||||||
At September 30, 2024, our total investments increased by $139.3 million, or 41.9%, to $471.4 million from December 31, 2023. The increase was primarily driven by $96.6 million of net contributions into Solasglas, coupled with the net investment return for YTD 2024 The contributions were funded partially from cash flow from operations and partially from the release of restricted cash.
Investments in Solasglas
DME Advisors reports the composition of Solasglas’ portfolio on a delta-adjusted basis, which it believes is the appropriate manner to assess the exposure and profile of investments and reflects how it manages the portfolio. An option’s delta is the option price’s sensitivity to the underlying stock (or commodity) price. The delta-adjusted basis is the number of shares or contracts underlying the option multiplied by the delta and the underlying stock (or commodity) price.
The following table represents the composition of Solasglas’ investments:
| September 30 | December 31 | |||||||||||||||||||||||||
| 2024 | 2023 | |||||||||||||||||||||||||
| Long % | Short % | Long % | Short % | |||||||||||||||||||||||
| Equities and related derivatives | 85.2 | % | 53.9 | % | 90.2 | % | 53.8 | % | ||||||||||||||||||
| Private and unlisted equity securities | 1.7 | — | 2.0 | — | ||||||||||||||||||||||
| Debt instruments | 0.2 | — | 0.3 | — | ||||||||||||||||||||||
| Total | 87.1 | % | 53.9 | % | 92.5 | % | 53.8 | % | ||||||||||||||||||
The above exposure analysis does not include cash (U.S. dollar and foreign currencies), gold and other commodities, credit default swaps, sovereign debt, foreign currency derivatives, interest rate derivatives, inflation swaps and other macro positions. Under this methodology, a total return swap’s exposure is reported at its full notional amount and options are reported at their delta-adjusted basis. At September 30, 2024, Solasglas’ exposure to gold on a delta-adjusted basis was 7.4% (2023: 11.2%).
At September 30, 2024, 95.2% of Solasglas’ portfolio was valued based on quoted prices in actively traded markets (Level 1), 3.6% was composed of instruments valued based on observable inputs other than quoted prices (Level 2), and a nominal amount was composed of instruments valued based on non-observable inputs (Level 3). At September 30, 2024, 1.2% of Solasglas’ portfolio consisted of private equity funds valued using the funds’ net asset values as a practical expedient.
37
Other Investments
The other investment holdings relate to private investments made by Innovations. The marginal increase since December 31, 2023, is due to new investments of $0.8 million, partially offset by an impairment charge for certain private debt securities during YTD 2024 (see Note 4).
Restricted cash and cash equivalents
We use our restricted cash and cash equivalents primarily for funding trusts and letters of credit issued to our ceding insurers. Our restricted cash decreased by $37.6 million, or 6.2%, from $604.6 million at December 31, 2023, to $567.1 million at September 30, 2024, primarily due to release of collateral from our ceding insurers relating to legacy contracts in run-off.
Reinsurance balances receivable
Our reinsurance balances receivable increased by $99.3 million, or 16.0%, to $718.7 million from $619.4 million at December 31, 2023. This was driven primarily by $72.3 million increase in premiums receivable, net of collections, and $27.8 million in funds withheld from new and renewed reinsurance treaties.
Loss and LAE Reserves; Loss and LAE Recoverable
Our reserves for loss and LAE by lines of business were as follows:
| September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
| Case Reserves | IBNR | Total | Case Reserves | IBNR | Total | ||||||||||||||||||||||||||||||
| Property | $ | 50,739 | $ | 114,352 | $ | 165,091 | $ | 24,181 | $ | 41,056 | $ | 65,237 | |||||||||||||||||||||||
| Casualty | 106,667 | 241,139 | 347,806 | 136,713 | 299,933 | 436,646 | |||||||||||||||||||||||||||||
| Other | 58,794 | 239,461 | 298,255 | 28,156 | 131,515 | 159,671 | |||||||||||||||||||||||||||||
| Total | $ | 216,200 | $ | 594,952 | $ | 811,152 | $ | 189,050 | $ | 472,504 | $ | 661,554 | |||||||||||||||||||||||
Our total gross loss and LAE reserves increased by $149.6 million, or 22.6%, to $811.2 million from $661.6 million at December 31, 2023, driven by the increase in earned premium from the renewal of reinsurance treaties and new business, coupled with an increase in loss ratio. This was offset partially by paid losses during YTD 2024. See Note 7 “Loss and Loss Adjustment Expense Reserves” of the financial statements for a summary of changes in outstanding loss and LAE reserves and a description of prior period loss developments.
Our total loss and LAE recoverable increased by $40.3 million, or 156.7%, to $65.9 million from $25.7 million at December 31, 2023. This increase was driven mainly by the estimated loss recoveries on the Baltimore Bridge loss event, the Taiwan earthquake (gross losses were mostly retroceded), and the increase in quota share retrocessions for Other Specialty business due to growth from inward premiums. See Note 8 “Retrocession” of the financial statements for a description of the credit risk associated with our retrocessionaires.
Probable Maximum Loss (“PML”)
At October 1, 2024, our estimated largest PML at a 1-in-250-year return period for a single event, and in aggregate, was $99.8 million and $109.7 million, respectively, both relating to the peril of North Atlantic Hurricane, compared to $99.9 million and $109.2 million, respectively, at July 1, 2024.
38
The below table contains the expected modeled loss for each of our peak peril regions and sub-regions for both a single event loss and aggregate loss measures at the 1-in-250-year return period.
| October 1, 2024 | ||||||||||||||||||||||||||
| Net 1-in-250 Year Return Period | ||||||||||||||||||||||||||
| Peril | Single Event Loss | Aggregate Loss | ||||||||||||||||||||||||
| North Atlantic Hurricane | $ | 99,847 | $ | 109,664 | ||||||||||||||||||||||
| Southeast Hurricane | 94,666 | 94,666 | ||||||||||||||||||||||||
| Gulf of Mexico Hurricane | 52,434 | 54,643 | ||||||||||||||||||||||||
| Northeast Hurricane | 56,281 | 56,281 | ||||||||||||||||||||||||
| North America Earthquake | 96,181 | 97,074 | ||||||||||||||||||||||||
| California Earthquake | 84,189 | 87,892 | ||||||||||||||||||||||||
Pacific Northwest Earthquake | 49,656 | 49,656 | ||||||||||||||||||||||||
| Other N.A. Earthquake | 48,805 | 48,871 | ||||||||||||||||||||||||
| Japan Earthquake | 37,913 | 38,489 | ||||||||||||||||||||||||
| Japan Windstorm | 22,079 | 23,374 | ||||||||||||||||||||||||
| Europe Windstorm | 60,531 | 63,701 | ||||||||||||||||||||||||
Debt
Our total debt decreased by $10.7 million, or 14.6%, to $62.6 million from $73.3 million at December 31, 2023 due to a voluntary $10.0 million repayment in addition to quarterly installments. Refer to Note 9 “Debt and Credit Facilities” of the financial statements for further information.
Total shareholders’ equity
Total shareholders’ equity increased by $67.3 million to $663.4 million, compared to $596.1 million at December 31, 2023. The increase was primarily due to the net income of $70.2 million reported for the period, coupled with share-based compensation adjustment to additional paid-in capital. This was partially offset by $7.5 million of share repurchases in the open market at an average price of $13.68 per share (see Part II, Item 2. Unregistered Sales of Equity Securities and Use of Proceeds).
39
Liquidity and Capital Resources
Refer to the “Liquidity and Capital Resources” section included in Item 7 of our 2023 Form 10-K for a general discussion of our liquidity and capital resources.
Liquidity
The following table summarizes our sources and uses of funds:
| Nine months ended September 30 | |||||||||||||||||
| 2024 | 2023 | ||||||||||||||||
| Total cash provided by (used in): | |||||||||||||||||
| Operating activities | $ | 81,970 | $ | (14,630) | |||||||||||||
| Investing activities | (97,222) | (22,548) | |||||||||||||||
| Financing activities | (19,364) | (5,292) | |||||||||||||||
Effect of currency exchange on cash(1) | 619 | (152) | |||||||||||||||
| Net cash outflows | (33,997) | (42,622) | |||||||||||||||
| Cash, beginning of period | 655,730 | 706,548 | |||||||||||||||
| Cash, end of period | $ | 621,733 | $ | 663,926 | |||||||||||||
(1) Cash includes unrestricted and restricted cash and cash equivalents - see Note 5 of the financial statements.
Cash provided by operating activities
The increase in cash provided by operating activities was driven mainly by the ebb and flow from our underwriting activities, which may vary significantly from period to period depending on the mix of business, the nature of underwriting opportunities available and volume of claims submitted to us by our cedents.
Cash used in investing activities
The increase in cash used for investing activities was driven mainly by the net contribution of $96.6 million in Solasglas for YTD 2024 compared to a net contribution of $23.0 million during the same period in 2023.
Cash used in financing activities
The increase in cash used in our financing activities was driven mainly by $7.5 million of share repurchases and $11.9 million of debt repayments during YTD 2024, compared to the debt refinancing in YTD 2023 in which we issued $75.0 million of debt to repay $62.1 million of the outstanding convertible senior notes, coupled with $17.2 million of repurchases of these notes.
Capital Resources
The following table summarizes our debt and capital structure:
| September 30, 2024 | December 31, 2023 | |||||||||||||
| Debt - outstanding principal | $ | 62,187 | $ | 74,062 | ||||||||||
Shareholders’ equity | $ | 663,418 | $ | 596,095 | ||||||||||
Ratio of debt to shareholders’ equity | 9.4 | % | 12.4 | % | ||||||||||
The debt to shareholders’ equity provides an indication of our leverage and capital structure, along with some insights into our financial strength. In addition to the above capital, we also have LOC facilities to support our reinsurance business operations where we are not licensed or admitted as a reinsurer.
40
Ordinary Shares
At September 30, 2024, there were 34,832,493 outstanding ordinary shares, a decrease of 504,239 since December 31, 2023, mainly due to 547,402 of share repurchases offset partially by issuance of RSs and ordinary shares for vested RSUs, net of forfeitures.
We expect that the existing capital base and internally generated funds will be sufficient to implement our business strategy for the foreseeable future. However, to provide us with flexibility and timely access to public capital markets should we require additional capital for working capital, capital expenditures, acquisitions, or other general corporate purposes, we have renewed our $200.0 million shelf registration by filing the Form S-3 registration statement with the SEC, which became effective on July 5, 2024, and will expire on July 1, 2027.
Secured LOC Facilities
As disclosed in Note 9 “Debt and Credit Facilities” of Q3 2024 Financials, the $275 million committed capacity under the Citi LOC agreement terminated on August 20, 2024. However, Citi continues providing the Citi LOC on an uncommitted basis.
Contractual Obligations and Commitments
At September 30, 2024, our contractual obligations and commitments by period due were as follows:
| Less than 1 year | 1-3 years | 3-5 years | More than 5 years | Total | |||||||||||||||||||||||||
Operating activities | |||||||||||||||||||||||||||||
Loss and loss adjustment expense reserves (1) | $ | 385,297 | $ | 257,135 | $ | 95,716 | $ | 73,004 | $ | 811,152 | |||||||||||||||||||
Operating lease obligations | 650 | 516 | — | — | 1,166 | ||||||||||||||||||||||||
Financing activities | |||||||||||||||||||||||||||||
Debt (2) | 937 | 61,645 | — | — | 62,582 | ||||||||||||||||||||||||
Total | $ | 386,884 | $ | 319,296 | $ | 95,716 | $ | 73,004 | $ | 874,900 | |||||||||||||||||||
(1) Due to the nature of our reinsurance operations, the amount and timing of the cash flows associated with our reinsurance contractual liabilities will fluctuate, perhaps materially, and, therefore, are highly uncertain.
Critical Accounting Estimates
Our financial statements contain certain amounts that are inherently subjective and have required management to make assumptions and best estimates to determine reported values. If certain factors, including those described in “Part II. Item 1A. Risk Factors” included in our 2023 Form 10-K, cause actual events or results to differ materially from our underlying assumptions or estimates. In that case, there could be a material adverse effect on our results of operations, financial condition, or liquidity. The most significant estimates relate to: premium revenues and risk transfer, loss and loss adjustment expense reserves, investment impairments, allowances for credit losses, and share-based compensation.
We believe that the critical accounting estimates discussion in “Part II. Item 7. — Management’s Discussion and Analysis of Financial Condition and Results on Operations” of our 2023 Form 10-K continues to describe the significant estimates and judgments included in the preparation of these financial statements.
Recent Accounting Pronouncements
At September 30, 2024, there were no recently issued accounting pronouncements that we have not yet adopted that we expect could have a material impact on our results of operations, financial condition, or liquidity. See Note 2 “Significant Accounting Policies” of the Q3 2024 Financials.
41
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Refer to Item 7A included in our 2023 Form 10-K. There have been no material changes to this item since December 31, 2023.
Item 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
As required by Rules 13a-15 and 15d-15 of the Exchange Act, the Company has evaluated, with the participation of management, including the Chief Executive Officer and the Chief Financial Officer, the effectiveness of its disclosure controls and procedures (as defined in such rules) as of the end of the period covered by this report. Based on such evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports prepared in accordance with the rules and regulations of the SEC is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive officer and principal financial officer, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.
Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that the Company’s disclosure controls and procedures will prevent all errors and all frauds. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake.
Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls also is based, in part, upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
Changes in Internal Control Over Financial Reporting
There have been no changes in the Company’s internal control over financial reporting during the fiscal quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting. The Company continues to review its disclosure controls and procedures, including its internal controls over financial reporting, and may from time to time make changes aimed at enhancing their effectiveness and to ensure that the Company’s systems evolve with its business.
42
PART II — OTHER INFORMATION
Item 1. LEGAL PROCEEDINGS
From time to time, in the normal course of business, we may be involved in formal and informal dispute resolution procedures, which may include arbitration or litigation, the outcomes of which determine our rights and obligations under our reinsurance contracts and other contractual agreements. In some disputes, we may seek to enforce our rights under an agreement or to collect funds owing to us. In other matters, we may resist attempts by others to collect funds or enforce alleged rights. While the final outcome of legal disputes cannot be predicted with certainty, we do not believe that any of our existing contractual disputes, when finally resolved, will have a material adverse effect on our business, financial condition or operating results.
Item 1A. RISK FACTORS
Factors that could cause our actual results to differ materially from those in this report are any of the risks described in “Part I. Item 1A. Risk Factors” included in our 2023 Form 10-K, as filed with the SEC on March 5, 2024. Any of these factors could result in a significant or material adverse effect on our results of operations or financial condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results of operations.
As of September 30, 2024, there have been no other material changes to the risk factors disclosed in “Part I. Item 1A. Risk Factors” included in our 2023 Form 10-K. We may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.
Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Our Board has adopted a share repurchase plan (the “Plan”). The timing of such repurchases and the actual number of shares repurchased will depend on various factors, including price, market conditions, and applicable regulatory and corporate requirements. On May 3, 2024, our Board of Directors re-approved the Plan until June 30, 2025, authorizing us to repurchase up to $25.0 million of ordinary shares or securities convertible into ordinary shares in the open market, through privately negotiated transactions or Rule 10b5-1 stock trading plans. Any shares repurchased are canceled immediately upon repurchase. We are not required to repurchase any of the ordinary shares. The Plan may be modified, suspended, or terminated at the election of our Board of Directors at any time without prior notice.
The table below details the share repurchases that were made under the Plan during the three months ended September 30, 2024:
Shares Purchased Under Publicly Announced Repurchase Program | ||||||||||||||||||||||||||
| Period | Number of Shares Purchased | Average Price per Share | Maximum Dollar Amount Still Available Under Share Repurchase Plan | |||||||||||||||||||||||
Beginning balance | $ | 25,000,000 | ||||||||||||||||||||||||
July 1 - 31, 2024 | — | $ | — | 25,000,000 | ||||||||||||||||||||||
August 1 - 31, 2024 | 273,202 | 13.35 | 21,351,540 | |||||||||||||||||||||||
September 1 - 30, 2024 | 274,200 | 14.00 | 17,512,240 | |||||||||||||||||||||||
| Total | 547,402 | $ | 17,512,240 | |||||||||||||||||||||||
During the three months ended September 30, 2024, we repurchased 547,402 ordinary shares at an aggregate cost of $7.5 million at an average price of $13.68 per share.
Item 3. DEFAULTS UPON SENIOR SECURITIES
None.
43
Item 4. MINE SAFETY DISCLOSURES
Not applicable.
Item 5. OTHER INFORMATION
(c) Insider Trading Arrangements and Related Disclosures
Our directors and executive officers may purchase or sell shares of our ordinary shares in the market from time to time, including pursuant to equity trading plans adopted in accordance with Rule 10b5-1 under the Exchange Act (“Rule 10b5-1”) and in compliance with guidelines specified by the Company. In accordance with Rule 10b5-1 and our insider trading policy, directors, officers, and certain employees who, at such time, are not in possession of material non-public information about the Company are permitted to enter into written plans that pre-establish amounts, prices and dates (or formula for determining the amounts, prices and dates) of future purchases or sales of the Company’s stock, including shares acquired pursuant to the Company’s equity plans (“Rule 10b5-1 Trading Plans”). Under Rule 10b5-1 Trading Plan, a broker executes trades pursuant to parameters established by the director or executive officer when entering into the plan, without further direction from them.
During the three months ended September 30, 2024, we did not
Item 6. EXHIBITS
10.1 | |||||
| 31.1 | |||||
| 31.2 | |||||
| 32.1 | |||||
| 32.2 | |||||
| 101 | The following materials from the Company’s Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2024 formatted in Inline XBRL (Extensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets; (ii) the Condensed Consolidated Statements of Operations; (iii) the Condensed Consolidated Statements of Changes in Shareholders’ Equity; (iv) the Condensed Consolidated Statements of Cash Flows; and (v) the Notes to Condensed Consolidated Financial Statements. | ||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | ||||
| * Furnished herewith. | |||||
44
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| GREENLIGHT CAPITAL RE, LTD. | |||||||||||
| (Registrant) | |||||||||||
| By: | /s/ GREGORY RICHARDSON | ||||||||||
| Gregory Richardson Director and Chief Executive Officer (principal executive officer) | |||||||||||
| November 4, 2024 | |||||||||||
| By: | /s/ FARAMARZ ROMER | ||||||||||
| Faramarz Romer Chief Financial Officer (principal financial and accounting officer) | |||||||||||
| November 4, 2024 | |||||||||||
45
EXHIBIT 31.1
CERTIFICATION OF
CHIEF EXECUTIVE OFFICER OF
GREENLIGHT CAPITAL RE, LTD.
I, Gregory Richardson, certify that:
| 1. | I have reviewed this quarterly report report on Form 10-Q of Greenlight Capital Re, Ltd.; | ||||
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the periods covered by this report; | ||||
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | ||||
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | ||||
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): | ||||
a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
| Dated: | November 4, 2024 | /s/ GREGORY RICHARDSON | ||||||
| Gregory Richardson Chief Executive Officer (principal executive officer) | ||||||||
EXHIBIT 31.2
CERTIFICATION OF
CHIEF FINANCIAL OFFICER OF
GREENLIGHT CAPITAL RE, LTD.
I, Faramarz Romer, certify that:
| 1. | I have reviewed this quarterly report report on Form 10-Q of Greenlight Capital Re, Ltd.; | ||||
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the periods covered by this report; | ||||
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | ||||
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | ||||
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): | ||||
a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
| Dated: | November 4, 2024 | /s/ FARAMARZ ROMER | ||||||
| Faramarz Romer | ||||||||
| Chief Financial Officer | ||||||||
| (principal financial officer) | ||||||||
EXHIBIT 32.1
CERTIFICATION OF
CHIEF EXECUTIVE OFFICER OF
GREENLIGHT CAPITAL RE, LTD.
This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and accompanies the quarterly report on Form 10-Q (the "Form 10-Q") for the period ended September 30, 2024 of Greenlight Capital Re, Ltd. (the "Issuer").
I, Gregory Richardson, the Principal Executive Officer of the Issuer, certify that to the best of my knowledge:
1. The Form 10-Q fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)), as amended; and
2. The information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Issuer.
| Dated: | November 4, 2024 | /s/ GREGORY RICHARDSON | ||||||
| Gregory Richardson Chief Executive Officer (principal executive officer) | ||||||||
EXHIBIT 32.2
CERTIFICATION OF
CHIEF FINANCIAL OFFICER OF
GREENLIGHT CAPITAL RE, LTD.
This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and accompanies the quarterly report on Form 10-Q (the ‘‘Form 10-Q’’) for the period ended September 30, 2024 of Greenlight Capital Re, Ltd. (the ‘‘Issuer’’).
I, Faramarz Romer, the Principal Financial Officer of the Issuer, certify that to the best of my knowledge:
1. The Form 10-Q fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)), as amended; and
2. The information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Issuer.
| Dated: | November 4, 2024 | /s/ FARAMARZ ROMER | ||||||
| Faramarz Romer | ||||||||
| Chief Financial Officer | ||||||||
| (principal financial officer) | ||||||||