SPNT 8-K
SiriusPoint Ltd (SPNT)
8-K
2020-05-07
For: 2020-05-07
View Original
Added on
April 09, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): May 7, 2020 (May 7, 2020 )
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
(Address of principal executive offices and Zip Code)
Registrant’s telephone number, including area code: +1 441 542-3300
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading symbol | Name of each exchange on which registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR 230.405) or Rule 12b-2 of the Exchange Act of 1934 (17 CFR 240.12b-2).
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. ☐
Item 2.02 | Results of Operations and Financial Condition. |
On May 7, 2020 , Third Point Reinsurance Ltd. issued a press release reporting its financial results as of and for the first quarter ended March 31, 2020. A copy of the press release is furnished herewith as Exhibit 99.1. In addition, a copy of the Third Point Reinsurance Ltd. Financial Supplement as of and for the first quarter ended March 31, 2020 is furnished herewith as Exhibit 99.2.
The information hereunder is not deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, is not otherwise subject to the liabilities of that section and is not incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits
Exhibit No. | Description | |
99.1 | Earnings Press Release dated May 7, 2020. | |
99.2 | Financial Supplement. | |
101 | Pursuant to Rule 406 of Regulation S-T, the cover page information in formatted in Inline XBRL | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101) | |
SIGNATURE
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 hereunto duly authorized.
Date: May 7, 2020 | /s/ Christopher S. Coleman | ||
Name: | Christopher S. Coleman | ||
Title: | Chief Financial Officer | ||
EXHIBIT INDEX
Exhibit No. | Description | |
99.1 | ||
99.2 | ||
101 | Pursuant to Rule 406 of Regulation S-T, the cover page information in formatted in Inline XBRL | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101) | |
Third Point Re Announces First Quarter 2020 Earnings Results
Net loss of $183.6 million, or $1.99 per diluted common share, for the first quarter of 2020
Combined ratio of 97.0% for the first quarter of 2020
HAMILTON, Bermuda, May 7, 2020, Third Point Reinsurance Ltd. (“Third Point Re” or the “Company”) (NYSE:TPRE) today announced results for its first quarter ended March 31, 2020.
Earnings Summary
Third Point Re reported a net loss attributable to common shareholders of $183.6 million, or $1.99 per diluted common share, for the three months ended March 31, 2020, compared to net income available to common shareholders of $132.9 million, or $1.43 per diluted common share, for the three months ended March 31, 2019.
“Our thoughts and sympathies are with those affected by the health, social, and economic impacts of the ongoing COVID-19 pandemic. Despite the overall loss in the quarter, our capital and liquidity positions remain strong and I would like to commend the efforts of our team, working remotely, who helped produce a combined ratio of 97.0% for the quarter. This improved underwriting result is a significant milestone in the ongoing transformation of the company to a specialty reinsurer,” commented Dan Malloy, Chief Executive Officer. “Our diluted book value per share at the end of the quarter was $13.05, representing a 13.2% decrease from year end. The decrease was primarily due to a first quarter investment return of negative 7.3% reflecting the market volatility caused by COVID-19. The investment portfolio has already partially recovered some of this loss with a positive 3.5% investment return for April. With our strong capital position, we believe we are well positioned to continue our prudent underwriting and investment strategies.”
Additional Information on Financial Results
The following table shows certain key financial metrics for the three months ended March 31, 2020 and 2019:
2020 | 2019 | ||||||
($ in millions, except for per share data and ratios) | |||||||
Gross premiums written | $ | 204.1 | $ | 319.6 | |||
Net premiums earned | $ | 146.3 | $ | 153.1 | |||
Net underwriting income (loss) (1) | $ | 4.4 | $ | (5.7 | ) | ||
Combined ratio (1) | 97.0 | % | 103.8 | % | |||
Net investment return on investments managed by Third Point LLC | (7.3 | )% | 7.2 | % | |||
Net investment income (loss) | $ | (185.0 | ) | $ | 155.0 | ||
Net income (loss) available to Third Point Re common shareholders | $ | (183.6 | ) | $ | 132.9 | ||
Diluted earnings (loss) per share available to Third Point Re common shareholders | $ | (1.99 | ) | $ | 1.43 | ||
Change in diluted book value per share (2) | (13.2 | )% | 9.8 | % | |||
Return on beginning shareholders’ equity attributable to Third Point Re common shareholders (2) | (13.0 | )% | 11.0 | % | |||
Net investments managed by Third Point LLC (3) | $ | 2,375.0 | $ | 2,590.1 | |||
(1) | See the accompanying Segment Reporting for a calculation of net underwriting loss and combined ratio. |
(2) | Change in diluted book value per share and return on beginning shareholders’ equity attributable to Third Point Re common shareholders are non-GAAP financial measures. There are no comparable GAAP measures. See the accompanying Reconciliation of Non-GAAP Measures and Key Performance Indicators for an explanation and calculation of diluted book value per share and return on beginning shareholders’ equity attributable to Third Point Re common shareholders. |
(3) | Prior year comparatives represent amounts as of December 31, 2019. |
Property and Casualty Reinsurance Segment
Gross premiums written
Gross premiums written decreased by $115.5 million, or 36.1%, to $204.1 million for the three months ended March 31, 2020 from $319.6 million for the three months ended March 31, 2019. The decrease in gross premiums written was primarily due to certain contracts that we did not renew, including one multi-line contract for $103.2 million which no longer fit our underwriting criteria as part of our shift in underwriting strategy to improve underwriting margins. This decrease was partially offset by new contracts bound in the current year period, including new property catastrophe and specialty contracts in line with our changing underwriting strategy.
Net underwriting results
The improvement in the net underwriting results for the three months ended March 31, 2020 was primarily due to this shift in business mix but, was negatively impacted in the quarter from the global outbreak of the COVID-19 pandemic.
The COVID-19 outbreak is causing unprecedented social disruption, global economic volatility, reduced liquidity of capital markets and intervention by various governments around the world. For the three months ended March 31, 2020, we recognized net losses of $9.5 million, net of additional premiums, or 6.5 percentage points on the combined ratio, relating to COVID-19. These losses were driven primarily by contingency exposures (event cancellation) as well as certain casualty and multi-line quota share contracts.
There are significant uncertainties surrounding the ultimate amount of claims and scope of damage resulting from this pandemic. Our estimate is based on currently available information derived from information provided by cedents. These estimates include losses only related to our estimate of claims incurred as of March 31, 2020.
For the three months ended March 31, 2020 and 2019, we recorded improvement in the net underwriting results of $2.2 million and $0.3 million, respectively, related to favorable development of prior years’ loss reserves net of the related impact of acquisition costs.
Investments
The following is a summary of our total net investments managed by Third Point LLC as of March 31, 2020 and December 31, 2019:
March 31, 2020 | December 31, 2019 | ||||||
($ in thousands) | |||||||
TP Fund | $ | 659,815 | $ | 860,630 | |||
Collateral assets (1) | 1,099,411 | 1,141,154 | |||||
Other investment assets (2) | 615,766 | 588,343 | |||||
Total net investments managed by Third Point LLC | $ | 2,374,992 | $ | 2,590,127 | |||
(1) | Collateral assets primarily consist of fixed income securities such as U.S. Treasuries, money markets funds, and sovereign debt. |
(2) | Other investment assets primarily consist of U.S Treasuries, structured and corporate credit fixed income securities such as corporate bonds, asset-backed securities and bank debt as well as interest rate hedges in the form of short positions on U.S. Treasuries. |
The following is a summary of the net investment return for our total net investments managed by Third Point LLC for the three months ended March 31, 2020 and 2019:
March 31, 2020 | March 31, 2019 | ||||
TP Fund | (23.3 | )% | 11.3 | % | |
Collateral and other investments | 0.9 | % | 0.9 | % | |
Net investment return on investments managed by Third Point LLC (1) | (7.3 | )% | 7.2 | % | |
(1) | Refer to “Non-GAAP Financial Measures and Other Financial Metrics” for a description of the net investment return on investments managed by Third Point LLC. |
The following is a summary of the net investment income (loss) for our total net investments managed by Third Point LLC for the three months ended March 31, 2020 and 2019:
2020 | 2019 | ||||||
($ in thousands) | |||||||
TP Fund | $ | (200,815 | ) | $ | 146,991 | ||
Collateral and other investments (1) | 15,422 | 7,734 | |||||
Net investment income (loss) on investments managed by Third Point LLC (2) | $ | (185,393 | ) | $ | 154,725 | ||
(1) | Includes foreign exchange gains (losses) of $(10.2) million and $3.2 million in the three months ended March 31, 2020 and 2019, respectively, resulting from the revaluation of foreign currency reinsurance collateral held in trust accounts. Non-U.S. dollar reinsurance assets, or balances held in trust accounts securing reinsurance liabilities generally offset reinsurance liabilities in the same non-U.S. dollar currencies resulting in minimal net exposure. As a result, the foreign exchange gains (losses) from the revaluation of foreign currency reinsurance collateral held in trust accounts are offset by corresponding foreign exchange gains (losses) from the revaluation of foreign currency loss and loss adjustment expense reserves. |
(2) | Refer to “Non-GAAP Financial Measures and Other Financial Metrics” for a description of the net investment return on investments managed by Third Point LLC. |
The following is a summary of the net investment return by investment strategy on total net investments managed by Third Point LLC for the three months ended March 31, 2020 and 2019:
2020 | 2019 | ||||||||||||||||
Long | Short | Net | Long | Short | Net | ||||||||||||
Equity | (11.2 | )% | 4.4 | % | (6.8 | )% | 8.4 | % | (2.4 | )% | 6.0 | % | |||||
Credit | 0.1 | % | (0.1 | )% | — | % | 0.9 | % | (0.3 | )% | 0.6 | % | |||||
Other | (0.3 | )% | (0.2 | )% | (0.5 | )% | 0.7 | % | (0.1 | )% | 0.6 | % | |||||
Net investment return on investments managed by Third Point LLC | (11.4 | )% | 4.1 | % | (7.3 | )% | 10.0 | % | (2.8 | )% | 7.2 | % | |||||
The first quarter of 2020 presented one of the most challenging investing environments since the financial crisis. As the COVID-19 pandemic unfolded, our investment portfolio was susceptible to the sharp market decline due to its concentrated portfolio with elevated equity exposures. Shortly after the sell-off began, Third Point LLC repositioned its portfolio by reducing net equity exposures, primarily by adding hedges. We reassessed our equity portfolio for a COVID-19 scenario and most long equity positions were maintained. In addition, Third Point LLC initiated several new equity positions in companies that they believe will benefit from changes in behavior due to widespread government stay-at-home orders. Third Point LLC also meaningfully shifted investments to structured and corporate credit securities, including the purchase of credit positions outside of TP Fund, as they believed greater opportunity existed within these asset classes relative to equities.
For the three months ended March 31, 2020, losses from the long equity portfolio drove negative returns for the quarter. The fundamental and event strategies within the long equity portfolio suffered from COVID-19 driven detraction, while, the activist portfolio and its position-specific hedges defended well amidst the volatility. The private portfolio also detracted from overall fund returns for the quarter. Within credit, gains from structured credit were partially offset by unrealized losses in corporate credit. The new opportunistic credit purchases made outside of TP Fund also benefited the overall credit returns.
Conference Call Details
The Company will hold a conference call to discuss its first quarter 2020 results at 8:30 a.m. Eastern Time on May 8, 2020. The call will be webcast live over the Internet from the Company’s website at www.thirdpointre.bm under the “Investors” section. Participants should follow the instructions provided on the website to download and install any necessary audio applications. The conference call will also be available by dialing 1-877-407-0789 (domestic) or 1-201-689-8562 (international). Participants should ask for the Third Point Reinsurance Ltd. first quarter earnings conference call.
A replay of the live conference call will be available approximately three hours after the call. The replay will be available on the Company’s website or by dialing 1-844-512-2921 (domestic) or 1-412-317-6671 (international) and entering the replay passcode 13701397. The telephonic replay will be available until 11:59 p.m. (Eastern Time) on May 15, 2020.
Safe Harbor Statement Regarding Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond the Company’s control. The Company cautions you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking information contained in this press release. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “plan,” “seek,” “comfortable with,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe” or “continue” or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from the Company’s expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: results of operations fluctuate and may not be indicative of our prospects; a pandemic or other catastrophic event, including the recent outbreak of COVID-19, may adversely impact our financial condition or results of operations; more established competitors; losses exceeding reserves; highly cyclical property and casualty reinsurance industry; losses from catastrophe exposure; downgrade, withdrawal of ratings or change in rating outlook by rating agencies; significant decrease in our capital or surplus; dependence on key executives; inability to service our indebtedness; limited cash flow and liquidity due to our indebtedness; inability to raise necessary funds to pay principal or interest on debt; potential lack of availability of capital in the future; credit risk associated with the use of reinsurance brokers; future strategic transactions such as acquisitions, dispositions, mergers or joint ventures; technology breaches or failures, including cyber-attacks; lack of control over Third Point Enhanced LP (“TP Fund”); lack of control over the allocation and performance of TP Fund’s investment portfolio; dependence on Third Point LLC to implement TP Fund’s investment strategy; limited ability to withdraw our capital accounts from TP Fund; decline in revenue due to poor performance of TP Fund’s investment portfolio; TP Fund’s investment strategy involves risks that are greater than those faced by competitors; termination
by Third Point LLC of our or TP Fund’s investment management agreements; potential conflicts of interest with Third Point LLC; losses resulting from significant investment positions; credit risk associated with the default on obligations of counterparties; ineffective investment risk management systems; fluctuations in the market value of TP Fund’s investment portfolio; trading restrictions being placed on TP Fund’s investments; limited termination provisions in our investment management agreements; limited liquidity and lack of valuation data on certain TP Fund’s investments; fluctuations in market value of our fixed-income securities; U.S. and global economic downturns; specific characteristics of investments in mortgage-backed securities and other asset-backed securities, in securities of issues based outside the U.S., and in special situation or distressed companies; loss of key employees at Third Point LLC; Third Point LLC’s compensation arrangements may incentivize investments that are risky or speculative; increased regulation or scrutiny of alternative investment advisers affecting our reputation; suspension or revocation of our reinsurance licenses; potentially being deemed an investment company under U.S. federal securities law; failure of reinsurance subsidiaries to meet minimum capital and surplus requirements; changes in Bermuda or other law and regulation that may have an adverse impact on our operations; Third Point Re and/or Third Point Re BDA potentially becoming subject to U.S. federal income taxation; potential characterization of Third Point Re and/or Third Point Re BDA as a passive foreign investment company; subjection of our affiliates to the base erosion and anti-abuse tax; potentially becoming subject to U.S. withholding and information reporting requirements under the Foreign Account Tax Compliance Act; and other risks and factors listed under “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and other periodic and current disclosures filed with the Securities and Exchange Commission. All forward-looking statements speak only as of the date made and the Company undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Measures and Other Financial Metrics
In presenting Third Point Re’s results, management has included financial measures that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP). Such measures, including basic and diluted book value per share and return on beginning shareholders’ equity attributable to Third Point Re common shareholders, are referred to as non-GAAP measures. These non-GAAP measures may be defined or calculated differently by other companies. Management believes these measures allow for a more complete understanding of the underlying business. These measures are used to monitor our results and should not be viewed as a substitute for those determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures are included in the attached financial information in accordance with Regulation G.
About the Company
The Company is a public company listed on the New York Stock Exchange which, through its wholly-owned subsidiaries Third Point Re BDA and Third Point Reinsurance (USA) Ltd. (“Third Point Re USA”), writes property and casualty reinsurance business. Third Point Re BDA and Third Point Re USA each have an “A-” (Excellent) financial strength rating from A.M. Best Company, Inc.
Contact
Third Point Reinsurance Ltd.
Christopher S. Coleman - Chief Financial Officer
+1 441-542-3333
THIRD POINT REINSURANCE LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
As of March 31, 2020 and December 31, 2019
(expressed in thousands of U.S. dollars, except per share and share amounts)
(Unaudited) | (Audited) | ||||||
March 31, 2020 | December 31, 2019 | ||||||
Assets | |||||||
Investment in related party investment fund, at fair value (cost - $891,850; 2019 - $891,850) | $ | 659,815 | $ | 860,630 | |||
Debt securities, trading, at fair value (cost - $347,926; 2019 - $129,330) | 363,121 | 125,071 | |||||
Other investments, at fair value | 4,000 | 4,000 | |||||
Total investments | 1,026,936 | 989,701 | |||||
Cash and cash equivalents | 445,776 | 639,415 | |||||
Restricted cash and cash equivalents | 975,109 | 1,014,543 | |||||
Due from brokers | 57,929 | — | |||||
Interest and dividends receivable | 3,732 | 2,178 | |||||
Reinsurance balances receivable, net | 622,883 | 596,120 | |||||
Deferred acquisition costs, net | 168,505 | 154,717 | |||||
Unearned premiums ceded | 13,411 | 16,945 | |||||
Loss and loss adjustment expenses recoverable, net | 6,865 | 5,520 | |||||
Other assets | 21,388 | 20,555 | |||||
Total assets | $ | 3,342,534 | $ | 3,439,694 | |||
Liabilities | |||||||
Accounts payable and accrued expenses | $ | 8,868 | $ | 17,816 | |||
Reinsurance balances payable | 78,323 | 81,941 | |||||
Deposit liabilities | 170,402 | 172,259 | |||||
Unearned premium reserves | 579,315 | 524,768 | |||||
Loss and loss adjustment expense reserves | 1,107,911 | 1,111,692 | |||||
Securities sold, not yet purchased, at fair value | 47,427 | — | |||||
Due to brokers | 3,150 | — | |||||
Interest and dividends payable | 1,304 | 3,055 | |||||
Senior notes payable, net of deferred costs | 114,133 | 114,089 | |||||
Total liabilities | 2,110,833 | 2,025,620 | |||||
Commitments and contingent liabilities | |||||||
Shareholders' equity | |||||||
Preference shares (par value $0.10; authorized, 30,000,000; none issued) | — | — | |||||
Common shares (issued and outstanding: 94,881,229; 2019 - 94,225,498) | 9,488 | 9,423 | |||||
Additional paid-in capital | 928,903 | 927,704 | |||||
Retained earnings | 293,310 | 476,947 | |||||
Shareholders’ equity attributable to Third Point Re common shareholders | 1,231,701 | 1,414,074 | |||||
Total liabilities and shareholders’ equity | $ | 3,342,534 | $ | 3,439,694 | |||
THIRD POINT REINSURANCE LTD.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED)
For the three months ended March 31, 2020 and 2019
(expressed in thousands of U.S. dollars, except per share and share amounts)
2020 | 2019 | ||||||
Revenues | |||||||
Gross premiums written | $ | 204,131 | $ | 319,591 | |||
Gross premiums ceded | 265 | (712 | ) | ||||
Net premiums written | 204,396 | 318,879 | |||||
Change in net unearned premium reserves | (58,081 | ) | (165,829 | ) | |||
Net premiums earned | 146,315 | 153,050 | |||||
Net investment income (loss) from investment in related party investment fund | (200,815 | ) | 146,991 | ||||
Other net investment income | 15,788 | 7,962 | |||||
Net investment income (loss) | (185,027 | ) | 154,953 | ||||
Total revenues | (38,712 | ) | 308,003 | ||||
Expenses | |||||||
Loss and loss adjustment expenses incurred, net | 87,786 | 95,068 | |||||
Acquisition costs, net | 49,253 | 57,498 | |||||
General and administrative expenses | 10,159 | 12,132 | |||||
Other expenses | 3,477 | 4,125 | |||||
Interest expense | 2,048 | 2,029 | |||||
Foreign exchange (gains) losses | (8,217 | ) | 2,518 | ||||
Total expenses | 144,506 | 173,370 | |||||
Income (loss) before income tax expense | (183,218 | ) | 134,633 | ||||
Income tax expense | (419 | ) | (1,718 | ) | |||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 132,915 | ||
Earnings (loss) per share available to Third Point Re common shareholders | |||||||
Basic earnings (loss) per share available to Third Point Re common shareholders | $ | (1.99 | ) | $ | 1.45 | ||
Diluted earnings (loss) per share available to Third Point Re common shareholders | $ | (1.99 | ) | $ | 1.43 | ||
Weighted average number of common shares used in the determination of earnings (loss) per share | |||||||
Basic | 92,191,837 | 91,669,810 | |||||
Diluted | 92,191,837 | 92,578,933 | |||||
THIRD POINT REINSURANCE LTD.
SEGMENT REPORTING
Three months ended March 31, 2020 | Three months ended March 31, 2019 | ||||||||||||||
Property and Casualty Reinsurance | Total | Property and Casualty Reinsurance | Total | ||||||||||||
Revenues | ($ in thousands) | ($ in thousands) | |||||||||||||
Gross premiums written | $ | 204,131 | $ | 204,131 | $ | 319,591 | $ | 319,591 | |||||||
Gross premiums ceded | 265 | 265 | (712 | ) | (712 | ) | |||||||||
Net premiums written | 204,396 | 204,396 | 318,879 | 318,879 | |||||||||||
Change in net unearned premium reserves | (58,081 | ) | (58,081 | ) | (165,829 | ) | (165,829 | ) | |||||||
Net premiums earned | 146,315 | 146,315 | 153,050 | 153,050 | |||||||||||
Expenses | |||||||||||||||
Loss and loss adjustment expenses incurred, net | 87,786 | 87,786 | 95,068 | 95,068 | |||||||||||
Acquisition costs, net | 49,253 | 49,253 | 57,498 | 57,498 | |||||||||||
General and administrative expenses | 4,880 | 4,880 | 6,224 | 6,224 | |||||||||||
Total expenses | 141,919 | 141,919 | 158,790 | 158,790 | |||||||||||
Net underwriting income (loss) | $ | 4,396 | 4,396 | $ | (5,740 | ) | (5,740 | ) | |||||||
Net investment income (loss) | (185,027 | ) | 154,953 | ||||||||||||
Corporate expenses | (5,279 | ) | (5,908 | ) | |||||||||||
Other expenses | (3,477 | ) | (4,125 | ) | |||||||||||
Interest expense | (2,048 | ) | (2,029 | ) | |||||||||||
Foreign exchange gains (losses) | 8,217 | (2,518 | ) | ||||||||||||
Income tax expense | (419 | ) | (1,718 | ) | |||||||||||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 132,915 | ||||||||||
Property and Casualty Reinsurance - Underwriting Ratios (1): | |||||||||||||||
Loss ratio | 60.0 | % | 62.1 | % | |||||||||||
Acquisition cost ratio | 33.7 | % | 37.6 | % | |||||||||||
Composite ratio | 93.7 | % | 99.7 | % | |||||||||||
General and administrative expense ratio | 3.3 | % | 4.1 | % | |||||||||||
Combined ratio | 97.0 | % | 103.8 | % | |||||||||||
(1) Underwriting ratios are calculated by dividing the related expense by net premiums earned.
THIRD POINT REINSURANCE LTD.
NON-GAAP MEASURES AND RECONCILIATIONS & KEY PERFORMANCE INDICATORS
Non-GAAP Measures
Basic Book Value per Share and Diluted Book Value per Share
Basic book value per share and diluted book value per share are non-GAAP financial measures and there are no comparable GAAP measures. Basic book value per share, as presented, is a non-GAAP financial measure and is calculated by dividing shareholders’ equity attributable to Third Point Re common shareholders by the number of common shares outstanding, excluding the total number of unvested restricted shares, at period end. Diluted book value per share, as presented, is a non-GAAP financial measure and is calculated using the treasury stock method. Under the treasury stock method, we assume that proceeds received from in-the-money options and/or warrants exercised are used to repurchase common shares in the market. For unvested restricted shares with a performance condition, we include the unvested restricted shares for which we consider vesting to be probable. Change in basic book value per share is calculated by taking the difference in basic book value per share for the periods presented divided by the beginning of period book value per share. Change in diluted book value per share is calculated by taking the difference in diluted book value per share for the periods presented divided by the beginning of period diluted book value per share. We believe that long-term growth in diluted book value per share is the most important measure of our financial performance because it allows our management and investors to track over time the value created by the retention of earnings. In addition, we believe this metric is used by investors because it provides a basis for comparison with other companies in our industry that also report a similar measure.
March 31, 2020 | December 31, 2019 | ||||||
Basic and diluted book value per share numerator: | ($ in thousands, except share and per share amounts) | ||||||
Shareholders’ equity attributable to Third Point Re common shareholders | $ | 1,231,701 | $ | 1,414,074 | |||
Basic and diluted book value per share denominator: | |||||||
Common shares outstanding | 94,881,229 | 94,225,498 | |||||
Unvested restricted shares | (2,315,172 | ) | (2,231,296 | ) | |||
Basic book value per share denominator: | 92,566,057 | 91,994,202 | |||||
Effect of dilutive warrants issued to founders and an advisor (1) | — | 172,756 | |||||
Effect of dilutive stock options issued to directors and employees (1) | — | 225,666 | |||||
Effect of dilutive restricted shares issued to directors and employees | 1,815,741 | 1,654,803 | |||||
Diluted book value per share denominator | 94,381,798 | 94,047,427 | |||||
Basic book value per share | $ | 13.31 | $ | 15.37 | |||
Diluted book value per share | $ | 13.05 | $ | 15.04 | |||
(1) | As of March 31, 2020, there was no dilution as a result of the Company’s share price being under the lowest exercise price for warrants and options. |
Return on Beginning Shareholders’ Equity Attributable to Third Point Re Common Shareholders
Return on beginning shareholders’ equity attributable to Third Point Re common shareholders, as presented, is a non-GAAP financial measure. Return on beginning shareholders’ equity attributable to Third Point Re common shareholders is calculated by dividing net income (loss) available to Third Point Re common shareholders by the beginning shareholders’ equity attributable to Third Point Re common shareholders. We believe that return on beginning shareholders’ equity attributable to Third Point Re common shareholders is an important measure because it assists our management and investors in evaluating the Company’s profitability. When we repurchase our common shares, we also adjust the beginning shareholders’ equity attributable to Third Point Re common shareholders for the impact of the shares repurchased on a weighted average basis. For a period where there was a loss, this adjustment decreased the stated returns on beginning shareholders’ equity and for a period where there was a gain, this adjustment increased the stated returns on beginning shareholders’ equity.
2020 | 2019 | ||||||
($ in thousands) | |||||||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 132,915 | ||
Shareholders’ equity attributable to Third Point Re common shareholders - beginning of period | 1,414,074 | 1,204,574 | |||||
Impact of weighting related to shareholders’ equity from shares repurchased | — | — | |||||
Adjusted shareholders’ equity attributable to Third Point Re common shareholders - beginning of period | $ | 1,414,074 | $ | 1,204,574 | |||
Return on beginning shareholders’ equity attributable to Third Point Re common shareholders | (13.0 | )% | 11.0 | % | |||
Key Performance Indicator
Net Investment Return on Investments Managed by Third Point LLC
Net investment return represents the return on our net investments managed by Third Point LLC, net of fees. The net investment return on net investments managed by Third Point LLC is the percentage change in value of a dollar invested over the reporting period on our net investment assets managed by Third Point LLC. The net investment return reflects the combined results of our investments in TP Fund, collateral assets and certain other investment assets managed by Third Point LLC. Net investment return is the key indicator by which we measure the performance of Third Point LLC, our investment manager.
Third Point Reinsurance Ltd.
Financial Supplement
March 31, 2020
(UNAUDITED)
This financial supplement is for informational purposes only. It should be read in conjunction with documents filed with the Securities and Exchange Commission by Third Point Reinsurance Ltd., including the Company’s Quarterly Report on Form 10-Q.
Point House | Christopher S. Coleman - Chief Financial Officer | |
3 Waterloo Lane | Tel: (441) 542-3333 | |
Pembroke HM 08 | Email: [email protected] | |
Bermuda | Website: www.thirdpointre.bm | |
Third Point Reinsurance Ltd.
Basis of Presentation and Non-GAAP Financial Measures:
Unless the context otherwise indicates or requires, as used in this financial supplement references to “we,” “our,” “us,” and the “Company,” refer to Third Point Reinsurance Ltd. (“Third Point Re”) and its directly and indirectly owned subsidiaries, including Third Point Reinsurance Company Ltd. (“Third Point Re BDA”) and Third Point Reinsurance (USA) Ltd. (“Third Point Re USA”), as a combined entity, except where otherwise stated or where it is clear that the terms mean only Third Point Reinsurance Ltd. exclusive of its subsidiaries. We have made rounding adjustments to reach some of the figures included in this financial supplement and, unless otherwise indicated, percentages presented in this financial supplement are approximate.
In presenting the Company’s results, management has included financial measures that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP). Such measures, including basic book value per share, diluted book value per share and return on beginning shareholders’ equity, are referred to as non-GAAP measures. These non-GAAP financial measures may be defined or calculated differently by other companies. Management believes these measures allow for a more complete understanding of the underlying business. These measures are used to monitor our results and should not be viewed as a substitute for those determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures, if any, are included in the attached financial information in accordance with Regulation G.
Safe Harbor Statement Regarding Forward-Looking Statements:
This Financial Supplement includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond the Company’s control. The Company cautions you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking information contained in this press release. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “plan,” “seek,” “comfortable with,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe” or “continue” or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following:
results of operations fluctuate and may not be indicative of our prospects; a pandemic or other catastrophic event, including the recent outbreak of COVID-19, may adversely impact our financial condition or results of operations; more established competitors; losses exceeding reserves; highly cyclical property and casualty reinsurance industry; losses from catastrophe exposure; downgrade, withdrawal of ratings or change in rating outlook by rating agencies; significant decrease in our capital or surplus; dependence on key executives; inability to service our indebtedness; limited cash flow and liquidity due to our indebtedness; inability to raise necessary funds to pay principal or interest on debt; potential lack of availability of capital in the future; credit risk associated with the use of reinsurance brokers; future strategic transactions such as acquisitions, dispositions, mergers or joint ventures; technology breaches or failures, including cyber-attacks; lack of control over Third Point Enhanced LP (“TP Fund”); lack of control over the allocation and performance of TP Fund’s investment portfolio; dependence on Third Point LLC to implement TP Fund’s investment strategy; limited ability to withdraw our capital accounts from TP Fund; decline in revenue due to poor performance of TP Fund’s investment portfolio; TP Fund’s investment strategy involves risks that are greater than those faced by competitors; termination by Third Point LLC of our or TP Fund’s investment management agreements; potential conflicts of interest with Third Point LLC; losses resulting from significant investment positions; credit risk associated with the default on obligations of counterparties; ineffective investment risk management systems; fluctuations in the market value of TP Fund’s investment portfolio; trading restrictions being placed on TP Fund’s investments; limited termination provisions in our investment management agreements; limited liquidity and lack of valuation data on certain TP Fund’s investments; fluctuations in market value of our fixed-income securities; U.S. and global economic downturns; specific characteristics of investments in mortgage-backed securities and other asset-backed securities, in securities of issues based outside the U.S., and in special situation or distressed companies; loss of key employees at Third Point LLC; Third Point LLC’s compensation arrangements may incentivize investments that are risky or speculative; increased regulation or scrutiny of alternative investment advisers affecting our reputation; suspension or revocation of our reinsurance licenses; potentially being deemed an investment company under U.S. federal securities law; failure of reinsurance subsidiaries to meet minimum capital and surplus requirements; changes in Bermuda or other law and regulation that may have an adverse impact on our operations; Third Point Re and/or Third Point Re BDA potentially becoming subject to U.S. federal income taxation; potential characterization of Third Point Re and/or Third Point Re BDA as a passive foreign investment company; subjection of our affiliates to the base erosion and anti-abuse tax; potentially becoming subject to U.S. withholding and information reporting requirements under the Foreign Account Tax Compliance Act; and and other risks and factors listed under “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and other periodic and current disclosures filed with the Securities and Exchange Commission. All forward-looking statements speak only as of the date made and we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Page 1 of 15
Third Point Reinsurance Ltd.
Table of Contents
Key Performance Indicators | ||
Consolidated Financial Statements | ||
Operating Segment Information | ||
Segment Reporting - Three months ended March 31, 2020 and 2019 | ||
Gross Premiums Written by Lines and Type of Business - by Quarter | ||
Underwriting Ratios - by Quarter | ||
Investments | ||
Net Investment Return by Investment Strategy - by Quarter | ||
Other | ||
Basic and Diluted Book Value per Share - by Quarter | ||
Earnings (Loss) per Share - by Quarter | ||
Return on Beginning Shareholders’ Equity - by Quarter | ||
Page 2 of 15
Third Point Reinsurance Ltd.
Key Performance Indicators
March 31, 2020 and 2019
(expressed in thousands of U.S. dollars, except per share data and ratios)
Three months ended | |||||||
March 31, 2020 | March 31, 2019 | ||||||
Key underwriting metrics for Property and Casualty Reinsurance segment: | |||||||
Net underwriting income (loss) (1) | $ | 4,396 | $ | (5,740 | ) | ||
Combined ratio (1) | 97.0 | % | 103.8 | % | |||
Key investment return metrics: | |||||||
Net investment income (loss) | $ | (185,027 | ) | $ | 154,953 | ||
Net investment return on net investments managed by Third Point LLC | (7.3 | )% | 7.2 | % | |||
Key shareholders’ value creation metrics: | |||||||
Basic book value per share (2) (3) | $ | 13.31 | $ | 15.37 | |||
Diluted book value per share (2) (3) | $ | 13.05 | $ | 15.04 | |||
Increase (decrease) in diluted book value per share (2) | (13.2 | )% | 9.8 | % | |||
Return on beginning shareholders’ equity attributable to Third Point Re common shareholders (2) | (13.0 | )% | 11.0 | % | |||
(1) | Refer to accompanying “Segment Reporting - Three months ended March 31, 2020 and 2019” for a calculation of net underwriting loss and combined ratio. |
(2) | Basic book value per share, diluted book value per share and return on beginning shareholders’ equity attributable to Third Point Re common shareholders are non-GAAP financial measures. There are no comparable GAAP measures. Refer to accompanying “Basic book value per share and diluted book value per share - by Quarter” for calculation of basic and diluted book value per share and “Return on beginning shareholders’ equity - by Quarter” for calculation of return on beginning shareholders' equity attributable to Third Point Re common shareholders. |
(3) | Prior year comparatives represent amounts as of December 31, 2019. |
Page 3 of 15
Third Point Reinsurance Ltd.
Condensed Consolidated Balance Sheets - by Quarter
(expressed in thousands of U.S. dollars)
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | ||||||||||||||||
Assets | ||||||||||||||||||||
Investment in related party investment fund, at fair value | $ | 659,815 | $ | 860,630 | $ | 818,600 | $ | 824,352 | $ | 1,475,995 | ||||||||||
Debt securities, trading, at fair value | 363,121 | 125,071 | 220,045 | 567,354 | 241,059 | |||||||||||||||
Other investments, at fair value | 4,000 | 4,000 | 3,500 | 3,010 | 3,087 | |||||||||||||||
Total investments | 1,026,936 | 989,701 | 1,042,145 | 1,394,716 | 1,720,141 | |||||||||||||||
Cash and cash equivalents | 445,776 | 639,415 | 693,105 | 93,757 | 54,319 | |||||||||||||||
Restricted cash and cash equivalents | 975,109 | 1,014,543 | 816,519 | 656,146 | 616,844 | |||||||||||||||
Subscription receivable from related party investment fund | — | — | — | — | 15,000 | |||||||||||||||
Redemption receivable from related party investment fund | — | — | — | 400,000 | — | |||||||||||||||
Due from brokers | 57,929 | — | — | — | 637 | |||||||||||||||
Interest and dividends receivable | 3,732 | 2,178 | 2,932 | 1,792 | 1,891 | |||||||||||||||
Reinsurance balances receivable, net | 622,883 | 596,120 | 680,630 | 696,170 | 758,816 | |||||||||||||||
Deferred acquisition costs, net | 168,505 | 154,717 | 166,968 | 208,027 | 233,108 | |||||||||||||||
Unearned premiums ceded | 13,411 | 16,945 | 14,370 | 15,473 | 16,139 | |||||||||||||||
Loss and loss adjustment expenses recoverable, net | 6,865 | 5,520 | 4,270 | 3,655 | 2,751 | |||||||||||||||
Other assets | 21,388 | 20,555 | 17,808 | 19,715 | 20,488 | |||||||||||||||
Total assets | $ | 3,342,534 | $ | 3,439,694 | $ | 3,438,747 | $ | 3,489,451 | $ | 3,440,134 | ||||||||||
Liabilities | ||||||||||||||||||||
Accounts payable and accrued expenses | $ | 8,868 | $ | 17,816 | $ | 14,607 | $ | 14,843 | $ | 9,225 | ||||||||||
Reinsurance balances payable | 78,323 | 81,941 | 98,766 | 88,670 | 76,766 | |||||||||||||||
Deposit liabilities | 170,402 | 172,259 | 174,405 | 148,845 | 144,782 | |||||||||||||||
Unearned premium reserves | 579,315 | 524,768 | 592,319 | 702,398 | 767,352 | |||||||||||||||
Loss and loss adjustment expense reserves | 1,107,911 | 1,111,692 | 1,060,000 | 1,021,776 | 986,639 | |||||||||||||||
Securities sold, not yet purchased, at fair value | 47,427 | — | — | — | — | |||||||||||||||
Due to brokers | 3,150 | — | — | — | — | |||||||||||||||
Participation agreement with related party investment fund | — | — | — | — | 1,521 | |||||||||||||||
Interest and dividends payable | 1,304 | 3,055 | 1,026 | 3,022 | 1,015 | |||||||||||||||
Senior notes payable, net of deferred costs | 114,133 | 114,089 | 114,044 | 113,999 | 113,955 | |||||||||||||||
Total liabilities | 2,110,833 | 2,025,620 | 2,055,167 | 2,093,553 | 2,101,255 | |||||||||||||||
Commitments and contingent liabilities | ||||||||||||||||||||
Shareholders’ equity | ||||||||||||||||||||
Preference shares | — | — | — | — | — | |||||||||||||||
Common shares | 9,488 | 9,423 | 9,422 | 9,399 | 9,429 | |||||||||||||||
Additional paid-in capital | 928,903 | 927,704 | 926,949 | 924,191 | 920,207 | |||||||||||||||
Retained earnings | 293,310 | 476,947 | 447,209 | 462,308 | 409,243 | |||||||||||||||
Shareholders’ equity attributable to Third Point Re common shareholders | 1,231,701 | 1,414,074 | 1,383,580 | 1,395,898 | 1,338,879 | |||||||||||||||
Total liabilities and shareholders’ equity | $ | 3,342,534 | $ | 3,439,694 | $ | 3,438,747 | $ | 3,489,451 | $ | 3,440,134 | ||||||||||
Page 4 of 15
Third Point Reinsurance Ltd.
Condensed Consolidated Statements of Income (Loss)
(expressed in thousands of U.S. dollars, except share and per share data)
Three months ended | |||||||
March 31, 2020 | March 31, 2019 | ||||||
Revenues | |||||||
Gross premiums written | $ | 204,131 | $ | 319,591 | |||
Gross premiums ceded | 265 | (712 | ) | ||||
Net premiums written | 204,396 | 318,879 | |||||
Change in net unearned premium reserves | (58,081 | ) | (165,829 | ) | |||
Net premiums earned | 146,315 | 153,050 | |||||
Net investment income (loss) from investment in related party investment fund | (200,815 | ) | 146,991 | ||||
Other net investment income | 15,788 | 7,962 | |||||
Net investment income (loss) | (185,027 | ) | 154,953 | ||||
Total revenues | (38,712 | ) | 308,003 | ||||
Expenses | |||||||
Loss and loss adjustment expenses incurred, net | 87,786 | 95,068 | |||||
Acquisition costs, net | 49,253 | 57,498 | |||||
General and administrative expenses | 10,159 | 12,132 | |||||
Other expenses | 3,477 | 4,125 | |||||
Interest expense | 2,048 | 2,029 | |||||
Foreign exchange (gains) losses | (8,217 | ) | 2,518 | ||||
Total expenses | 144,506 | 173,370 | |||||
Income (loss) before income tax expense | (183,218 | ) | 134,633 | ||||
Income tax expense | (419 | ) | (1,718 | ) | |||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 132,915 | ||
Earnings (loss) per share available to Third Point Re common shareholders | |||||||
Basic earnings (loss) per share available to Third Point Re common shareholders (1) | $ | (1.99 | ) | $ | 1.45 | ||
Diluted earnings (loss) per share available to Third Point Re common shareholders (1) | $ | (1.99 | ) | $ | 1.43 | ||
Weighted average number of common shares used in the determination of earnings (loss) per share | |||||||
Basic | 92,191,837 | 91,669,810 | |||||
Diluted | 92,191,837 | 92,578,933 | |||||
(1) | Basic earnings per share is based on the weighted average number of common shares and participating securities outstanding during the period. The weighted average number of common shares excludes any dilutive effect of outstanding warrants, options and unvested restricted shares. Diluted earnings per share is based on the weighted average number of common shares and participating securities outstanding and includes any dilutive effects of warrants, options and unvested restricted shares under share plans and are determined using the treasury stock method. U.S. GAAP requires that unvested share awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid (referred to as “participating securities”), be treated in the same manner as outstanding shares for earnings per share calculations. The Company treats certain of its unvested restricted shares as participating securities. In the event of a net loss, all participating securities, outstanding warrants, options and restricted shares are excluded from both basic and diluted loss per share since their inclusion would be anti-dilutive. |
Page 5 of 15
Third Point Reinsurance Ltd.
Condensed Consolidated Statements of Income (Loss) - by Quarter
(expressed in thousands of U.S. dollars, except share and per share data)
Three months ended | ||||||||||||||||||||
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | ||||||||||||||||
Revenues | ||||||||||||||||||||
Gross premiums written | $ | 204,131 | $ | 134,230 | $ | 95,388 | $ | 82,637 | $ | 319,591 | ||||||||||
Gross premiums ceded | 265 | (5,964 | ) | (1,116 | ) | (1,473 | ) | (712 | ) | |||||||||||
Net premiums written | 204,396 | 128,266 | 94,272 | 81,164 | 318,879 | |||||||||||||||
Change in net unearned premium reserves | (58,081 | ) | 70,126 | 108,976 | 64,288 | (165,829 | ) | |||||||||||||
Net premiums earned | 146,315 | 198,392 | 203,248 | 145,452 | 153,050 | |||||||||||||||
Net investment income (loss) from investment in related party investment fund | (200,815 | ) | 42,029 | (5,751 | ) | 66,357 | 146,991 | |||||||||||||
Other net investment income | 15,788 | 19,585 | 2,613 | 2,774 | 7,962 | |||||||||||||||
Net investment income (loss) | (185,027 | ) | 61,614 | (3,138 | ) | 69,131 | 154,953 | |||||||||||||
Total revenues | (38,712 | ) | 260,006 | 200,110 | 214,583 | 308,003 | ||||||||||||||
Expenses | ||||||||||||||||||||
Loss and loss adjustment expenses incurred, net | 87,786 | 140,394 | 85,703 | 82,334 | 95,068 | |||||||||||||||
Acquisition costs, net | 49,253 | 61,851 | 118,271 | 58,006 | 57,498 | |||||||||||||||
General and administrative expenses | 10,159 | 12,744 | 9,237 | 19,650 | 12,132 | |||||||||||||||
Other expenses | 3,477 | 3,625 | 5,058 | 3,811 | 4,125 | |||||||||||||||
Interest expense | 2,048 | 2,074 | 2,074 | 2,051 | 2,029 | |||||||||||||||
Foreign exchange (gains) losses | (8,217 | ) | 10,298 | (4,921 | ) | (4,260 | ) | 2,518 | ||||||||||||
Total expenses | 144,506 | 230,986 | 215,422 | 161,592 | 173,370 | |||||||||||||||
Income (loss) before income tax (expense) benefit | (183,218 | ) | 29,020 | (15,312 | ) | 52,991 | 134,633 | |||||||||||||
Income tax (expense) benefit | (419 | ) | 718 | 213 | 74 | (1,718 | ) | |||||||||||||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 29,738 | $ | (15,099 | ) | $ | 53,065 | $ | 132,915 | ||||||||
Earnings (loss) per share available to Third Point Re common shareholders | ||||||||||||||||||||
Basic earnings (loss) per share available to Third Point Re common shareholders (1) | $ | (1.99 | ) | $ | 0.32 | $ | (0.16 | ) | $ | 0.58 | $ | 1.45 | ||||||||
Diluted earnings (loss) per share available to Third Point Re common shareholders (1) | $ | (1.99 | ) | $ | 0.32 | $ | (0.16 | ) | $ | 0.57 | $ | 1.43 | ||||||||
Weighted average number of common shares used in the determination of earnings (loss) per common share | ||||||||||||||||||||
Basic | 92,191,837 | 91,989,469 | 91,903,556 | 91,776,870 | 91,669,810 | |||||||||||||||
Diluted | 92,191,837 | 92,696,491 | 91,903,556 | 92,801,799 | 92,578,933 | |||||||||||||||
(1) | Basic earnings per share is based on the weighted average number of common shares and participating securities outstanding during the period. The weighted average number of common shares excludes any dilutive effect of outstanding warrants, options and unvested restricted shares. Diluted earnings per share is based on the weighted average number of common shares and participating securities outstanding and includes any dilutive effects of warrants, options and unvested restricted shares under share plans and are determined using the treasury stock method. U.S. GAAP requires that unvested share awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid (referred to as “participating securities”), be treated in the same manner as outstanding shares for earnings per share calculations. The Company treats certain of its unvested restricted shares as participating securities. In the event of a net loss, all participating securities, outstanding warrants, options and restricted shares are excluded from both basic and diluted loss per share since their inclusion would be anti-dilutive. |
Page 6 of 15
Third Point Reinsurance Ltd.
Segment Reporting - Three months ended March 31, 2020 and 2019
(expressed in thousands of U.S. dollars)
Three months ended | |||||||||||||||
2020 | 2019 | ||||||||||||||
Property and Casualty Reinsurance | Total | Property and Casualty Reinsurance | Total | ||||||||||||
Revenues | |||||||||||||||
Gross premiums written | $ | 204,131 | $ | 204,131 | $ | 319,591 | $ | 319,591 | |||||||
Gross premiums ceded | 265 | 265 | (712 | ) | (712 | ) | |||||||||
Net premiums written | 204,396 | 204,396 | 318,879 | 318,879 | |||||||||||
Change in net unearned premium reserves | (58,081 | ) | (58,081 | ) | (165,829 | ) | (165,829 | ) | |||||||
Net premiums earned | 146,315 | 146,315 | 153,050 | 153,050 | |||||||||||
Expenses | |||||||||||||||
Loss and loss adjustment expenses incurred, net | 87,786 | 87,786 | 95,068 | 95,068 | |||||||||||
Acquisition costs, net | 49,253 | 49,253 | 57,498 | 57,498 | |||||||||||
General and administrative expenses | 4,880 | 4,880 | 6,224 | 6,224 | |||||||||||
Total expenses | 141,919 | 141,919 | 158,790 | 158,790 | |||||||||||
Net underwriting income (loss) | $ | 4,396 | 4,396 | $ | (5,740 | ) | (5,740 | ) | |||||||
Net investment income (loss) | (185,027 | ) | 154,953 | ||||||||||||
Corporate expenses | (5,279 | ) | (5,908 | ) | |||||||||||
Other expenses | (3,477 | ) | (4,125 | ) | |||||||||||
Interest expense | (2,048 | ) | (2,029 | ) | |||||||||||
Foreign exchange gains (losses) | 8,217 | (2,518 | ) | ||||||||||||
Income tax expense | (419 | ) | (1,718 | ) | |||||||||||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 132,915 | ||||||||||
Property and Casualty Reinsurance - Underwriting Ratios (1): | |||||||||||||||
Loss ratio | 60.0 | % | 62.1 | % | |||||||||||
Acquisition cost ratio | 33.7 | % | 37.6 | % | |||||||||||
Composite ratio | 93.7 | % | 99.7 | % | |||||||||||
General and administrative expense ratio | 3.3 | % | 4.1 | % | |||||||||||
Combined ratio | 97.0 | % | 103.8 | % | |||||||||||
(1) Underwriting ratios are calculated by dividing the related expense by net premiums earned.
Page 7 of 15
Third Point Reinsurance Ltd.
Property and Casualty Reinsurance Segment - by Quarter (1)
(expressed in thousands of U.S. dollars)
Three months ended | ||||||||||||||||||||
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | ||||||||||||||||
Revenues | ||||||||||||||||||||
Gross premiums written | $ | 204,131 | $ | 134,230 | $ | 95,388 | $ | 82,637 | $ | 319,591 | ||||||||||
Gross premiums ceded | 265 | (5,964 | ) | (1,116 | ) | (1,473 | ) | (712 | ) | |||||||||||
Net premiums written | 204,396 | 128,266 | 94,272 | 81,164 | 318,879 | |||||||||||||||
Change in net unearned premium reserves | (58,081 | ) | 70,126 | 108,976 | 64,288 | (165,829 | ) | |||||||||||||
Net premiums earned | 146,315 | 198,392 | 203,248 | 145,452 | 153,050 | |||||||||||||||
Expenses | ||||||||||||||||||||
Loss and loss adjustment expenses incurred, net | 87,786 | 140,394 | 85,703 | 82,334 | 95,068 | |||||||||||||||
Acquisition costs, net | 49,253 | 61,851 | 118,271 | 58,006 | 57,498 | |||||||||||||||
General and administrative expenses | 4,880 | 5,724 | 4,769 | 6,769 | 6,224 | |||||||||||||||
Total expenses | 141,919 | 207,969 | 208,743 | 147,109 | 158,790 | |||||||||||||||
Net underwriting income (loss) | $ | 4,396 | $ | (9,577 | ) | $ | (5,495 | ) | $ | (1,657 | ) | $ | (5,740 | ) | ||||||
Underwriting ratios (1) | ||||||||||||||||||||
Loss ratio | 60.0 | % | 70.7 | % | 42.2 | % | 56.6 | % | 62.1 | % | ||||||||||
Acquisition cost ratio | 33.7 | % | 31.2 | % | 58.2 | % | 39.9 | % | 37.6 | % | ||||||||||
Composite ratio | 93.7 | % | 101.9 | % | 100.4 | % | 96.5 | % | 99.7 | % | ||||||||||
General and administrative expense ratio | 3.3 | % | 2.9 | % | 2.3 | % | 4.6 | % | 4.1 | % | ||||||||||
Combined ratio | 97.0 | % | 104.8 | % | 102.7 | % | 101.1 | % | 103.8 | % | ||||||||||
(1) Underwriting ratios are calculated by dividing the related expense by net premiums earned.
Page 8 of 15
Third Point Reinsurance Ltd.
Gross Premiums Written by Lines and Type of Business - by Quarter
(expressed in thousands of U.S. dollars)
Three months ended | ||||||||||||||||||||
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | ||||||||||||||||
Line and Type of Business | ||||||||||||||||||||
Property Catastrophe | $ | 31,164 | $ | 4,831 | $ | 6,127 | $ | 15,843 | $ | 41,514 | ||||||||||
Other Property | 15,209 | 36,892 | 578 | 26,019 | 12,467 | |||||||||||||||
Property | 46,373 | 41,723 | 6,705 | 41,862 | 53,981 | |||||||||||||||
Workers Compensation | 21,320 | 121 | 3,519 | 1,221 | 22,810 | |||||||||||||||
Auto | 21,249 | (2,897 | ) | 10,574 | 14,136 | 26,568 | ||||||||||||||
Other Casualty | 24,371 | 35,315 | 2,931 | 9,081 | 28,514 | |||||||||||||||
Casualty | 66,940 | 32,539 | 17,024 | 24,438 | 77,892 | |||||||||||||||
Credit & Financial Lines | 9,012 | 3,633 | 7,265 | 16,417 | 17,310 | |||||||||||||||
Multi-line | 66,746 | 16,268 | 2,345 | (1,028 | ) | 174,130 | ||||||||||||||
Other Specialty | 15,060 | 5,768 | 3,357 | 948 | 1,631 | |||||||||||||||
Specialty | 90,818 | 25,669 | 12,967 | 16,337 | 193,071 | |||||||||||||||
Total prospective reinsurance contracts | $ | 204,131 | $ | 99,931 | $ | 36,696 | $ | 82,637 | $ | 324,944 | ||||||||||
Retroactive reinsurance contracts | — | 34,299 | 58,692 | — | (5,353 | ) | ||||||||||||||
Total property and casualty reinsurance segment | $ | 204,131 | $ | 134,230 | $ | 95,388 | $ | 82,637 | $ | 319,591 | ||||||||||
Page 9 of 15
Third Point Reinsurance Ltd.
Underwriting Ratios - by Quarter (1)
(expressed in thousands of U.S. dollars)
Three months ended | |||||||||||||||
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | |||||||||||
Underwriting ratios (1) | |||||||||||||||
Loss ratio | 60.0 | % | 70.7 | % | 42.2 | % | 56.6 | % | 62.1 | % | |||||
Acquisition cost ratio | 33.7 | % | 31.2 | % | 58.2 | % | 39.9 | % | 37.6 | % | |||||
Composite ratio | 93.7 | % | 101.9 | % | 100.4 | % | 96.5 | % | 99.7 | % | |||||
General and administrative expense ratio | 3.3 | % | 2.9 | % | 2.3 | % | 4.6 | % | 4.1 | % | |||||
Combined ratio | 97.0 | % | 104.8 | % | 102.7 | % | 101.1 | % | 103.8 | % | |||||
Impact of catastrophe losses (2) | |||||||||||||||
Loss ratio | — | % | 9.1 | % | 7.1 | % | — | % | — | % | |||||
Acquisition cost ratio | — | % | (0.9 | )% | (0.9 | )% | — | % | — | % | |||||
Composite ratio | — | % | 8.2 | % | 6.2 | % | — | % | — | % | |||||
Impact of reserve developments (2) | |||||||||||||||
Loss ratio | (7.5 | )% | (4.9 | )% | (37.6 | )% | (5.6 | )% | (2.6 | )% | |||||
Acquisition cost ratio | 6.0 | % | 4.3 | % | 35.7 | % | 5.5 | % | 2.4 | % | |||||
Composite ratio | (1.5 | )% | (0.6 | )% | (1.9 | )% | (0.1 | )% | (0.2 | )% | |||||
Accident year ex-CAT underwriting ratios (3) | |||||||||||||||
Loss ratio | 67.5 | % | 66.5 | % | 72.7 | % | 62.2 | % | 64.7 | % | |||||
Acquisition cost ratio | 27.7 | % | 27.8 | % | 23.4 | % | 34.4 | % | 35.2 | % | |||||
Composite ratio | 95.2 | % | 94.3 | % | 96.1 | % | 96.6 | % | 99.9 | % | |||||
General and administrative expense ratio | 3.3 | % | 2.9 | % | 2.3 | % | 4.6 | % | 4.1 | % | |||||
Combined ratio | 98.5 | % | 97.2 | % | 98.4 | % | 101.2 | % | 104.0 | % | |||||
(1) | Underwriting ratios are calculated by dividing the related expense by net premiums earned. |
(2) | General and administrative expense ratio excluded because catastrophe losses and impact of reserve developments do not impact this ratio. |
(3) | The accident year ex-CAT underwriting ratios exclude catastrophe losses, net of reinstatement premiums and profit commission adjustments, and prior year loss development. We believe that the adjusted ratios are meaningful measures of our underwriting results on an ongoing basis as they exclude catastrophes losses which are outside of management’s control. We also exclude prior year development to provide transparency related to current accident year results. |
Page 10 of 15
Third Point Reinsurance Ltd.
Net Investments Managed by Third Point LLC - by Quarter(1)
(expressed in thousands of U.S. dollars)
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | |||||||||||||||
Assets | |||||||||||||||||||
TP Fund | $ | 659,815 | $ | 860,630 | $ | 818,600 | $ | 824,352 | $ | 1,475,995 | |||||||||
Debt securities, trading, at fair value | 363,121 | 125,071 | 220,045 | 567,354 | 241,059 | ||||||||||||||
Total investments | 1,022,936 | 985,701 | 1,038,645 | 1,391,706 | 1,717,054 | ||||||||||||||
Cash and cash equivalents | 366,894 | 588,196 | 611,442 | 22,563 | 3,647 | ||||||||||||||
Restricted cash and cash equivalents | 975,109 | 1,014,543 | 816,519 | 656,146 | 616,844 | ||||||||||||||
Redemption receivable from related party investment fund | — | — | — | 400,000 | — | ||||||||||||||
Due from brokers | 57,929 | — | — | — | 637 | ||||||||||||||
Interest and dividends receivable | 3,732 | 2,178 | 2,932 | 1,792 | 1,891 | ||||||||||||||
Other assets | — | 18 | 6 | 7 | — | ||||||||||||||
Total assets | $ | 2,426,600 | $ | 2,590,636 | $ | 2,469,544 | $ | 2,472,214 | $ | 2,340,073 | |||||||||
Liabilities | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 761 | $ | 509 | $ | 324 | $ | 227 | $ | 188 | |||||||||
Securities sold, not yet purchased | 47,427 | — | — | — | — | ||||||||||||||
Due to brokers | 3,150 | — | — | — | — | ||||||||||||||
Participation agreement with related party investment fund | — | — | — | — | 1,521 | ||||||||||||||
Interest and dividends payable | 270 | — | — | — | — | ||||||||||||||
Total liabilities | 51,608 | 509 | 324 | 227 | 1,709 | ||||||||||||||
Total net investments managed by Third Point LLC | $ | 2,374,992 | $ | 2,590,127 | $ | 2,469,220 | $ | 2,471,987 | $ | 2,338,364 | |||||||||
Page 11 of 15
Third Point Reinsurance Ltd.
Net Investment Return by Investment Strategy - by Quarter
Summary of net investment return on investments managed by Third Point LLC (1) | March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | |||||||||
Long | ||||||||||||||
Equity | (11.2 | )% | 3.3 | % | 1.4 | % | 3.2 | % | 8.4 | % | ||||
Credit | 0.1 | % | 0.1 | % | (0.7 | )% | 0.6 | % | 0.9 | % | ||||
Other | (0.3 | )% | 0.7 | % | (0.1 | )% | 0.5 | % | 0.7 | % | ||||
(11.4 | )% | 4.1 | % | 0.6 | % | 4.3 | % | 10.0 | % | |||||
Short | ||||||||||||||
Equity | 4.4 | % | (1.8 | )% | (0.7 | )% | (1.2 | )% | (2.4 | )% | ||||
Credit | (0.1 | )% | — | % | — | % | — | % | (0.3 | )% | ||||
Other | (0.2 | )% | 0.1 | % | (0.1 | )% | (0.2 | )% | (0.1 | )% | ||||
4.1 | % | (1.7 | )% | (0.8 | )% | (1.4 | )% | (2.8 | )% | |||||
Net | ||||||||||||||
Equity | (6.8 | )% | 1.5 | % | 0.7 | % | 2.0 | % | 6.0 | % | ||||
Credit | — | % | 0.1 | % | (0.7 | )% | 0.6 | % | 0.6 | % | ||||
Other | (0.5 | )% | 0.8 | % | (0.2 | )% | 0.3 | % | 0.6 | % | ||||
(7.3 | )% | 2.4 | % | (0.2 | )% | 2.9 | % | 7.2 | % | |||||
(1) Net investment return represents the return on our net investments managed by Third Point LLC, net of fees. The net investment return on net investments managed by Third Point LLC is the percentage change in value of a dollar invested over the reporting period on our net investment assets managed by Third Point LLC. The net investment return reflects the combined results of our investments in TP Fund, collateral assets and certain other investment assets managed by Third Point LLC. Net investment return is the key indicator by which we measure the performance of Third Point LLC, our investment manager.
Page 12 of 15
Third Point Reinsurance Ltd.
Basic and Diluted Book Value per Share - by Quarter
(expressed in thousands of U.S. dollars)
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | |||||||||||||||
Basic and diluted book value per share numerator: | |||||||||||||||||||
Shareholders' equity attributable to Third Point Re common shareholders | $ | 1,231,701 | $ | 1,414,074 | $ | 1,383,580 | $ | 1,395,898 | $ | 1,338,879 | |||||||||
Basic and diluted book value per share denominator: | |||||||||||||||||||
Common shares outstanding | 94,881,229 | 94,225,498 | 94,220,567 | 93,994,924 | 94,292,914 | ||||||||||||||
Unvested restricted shares | (2,315,172 | ) | (2,231,296 | ) | (2,240,410 | ) | (2,214,087 | ) | (2,524,109 | ) | |||||||||
Basic book value per share denominator: | 92,566,057 | 91,994,202 | 91,980,157 | 91,780,837 | 91,768,805 | ||||||||||||||
Effect of dilutive warrants issued to founders and an advisor (1) | — | 172,756 | — | 108,371 | 127,947 | ||||||||||||||
Effect of dilutive stock options issued to directors and employees (1) | — | 225,666 | — | 152,379 | 179,904 | ||||||||||||||
Effect of dilutive restricted shares issued to directors and employees (2) | 1,815,741 | 1,654,803 | 1,731,384 | 1,777,266 | 1,848,791 | ||||||||||||||
Diluted book value per share denominator: | 94,381,798 | 94,047,427 | 93,711,541 | 93,818,853 | 93,925,447 | ||||||||||||||
Basic book value per share (2) | $ | 13.31 | $ | 15.37 | $ | 15.04 | $ | 15.21 | $ | 14.59 | |||||||||
Diluted book value per share (2) | $ | 13.05 | $ | 15.04 | $ | 14.76 | $ | 14.88 | $ | 14.25 | |||||||||
Increase (decrease) in diluted book value per share | (13.2 | )% | 1.9 | % | (0.8 | )% | 4.4 | % | 9.8 | % | |||||||||
(1) | As of March 31, 2020 and September 30, 2019, there was no dilution as a result of the Company’s share price being under the lowest exercise price for warrants and options. |
(2) | Basic book value per share and diluted book value per share are non-GAAP financial measures and there are no comparable GAAP measures. Basic book value per share, as presented, is a non-GAAP financial measure and is calculated by dividing shareholders’ equity attributable to Third Point Re common shareholders by the number of common shares outstanding, excluding the total number of unvested restricted shares, at period end. Diluted book value per share, as presented, is a non-GAAP financial measure and is calculated using the treasury stock method. Under the treasury stock method, we assume that proceeds received from in-the-money options and/or warrants exercised are used to repurchase common shares in the market. For unvested restricted shares with a performance condition, we include the unvested restricted shares for which we consider vesting to be probable. Change in basic book value per share is calculated by taking the difference in basic book value per share for the periods presented divided by the beginning of period book value per share. Change in diluted book value per share is calculated by taking the difference in diluted book value per share for the periods presented divided by the beginning of period diluted book value per share. We believe that long-term growth in diluted book value per share is the most important measure of our financial performance because it allows our management and investors to track over time the value created by the retention of earnings. In addition, we believe this metric is used by investors because it provides a basis for comparison with other companies in our industry that also report a similar measure. |
Page 13 of 15
Third Point Reinsurance Ltd.
Earnings (Loss) per Share - by Quarter
(expressed in thousands of U.S. dollars)
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | ||||||||||||||||
Weighted-average number of common shares outstanding: | ||||||||||||||||||||
Basic number of common shares outstanding | 92,191,837 | 91,989,469 | 91,903,556 | 91,776,870 | 91,669,810 | |||||||||||||||
Dilutive effect of options (1) | — | — | — | 321,492 | 291,248 | |||||||||||||||
Dilutive effect of warrants (1) | — | — | — | 228,643 | 207,134 | |||||||||||||||
Dilutive effect of restricted shares with service and performance condition | — | 707,022 | — | 474,794 | 410,741 | |||||||||||||||
Diluted number of common shares outstanding | 92,191,837 | 92,696,491 | 91,903,556 | 92,801,799 | 92,578,933 | |||||||||||||||
Basic earnings (loss) per common share: | ||||||||||||||||||||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 29,738 | $ | (15,099 | ) | $ | 53,065 | $ | 132,915 | ||||||||
Net income allocated to Third Point Re participating common shareholders | — | (111 | ) | — | (85 | ) | (173 | ) | ||||||||||||
Net income (loss) allocated to Third Point Re common shareholders | $ | (183,637 | ) | $ | 29,627 | $ | (15,099 | ) | $ | 52,980 | $ | 132,742 | ||||||||
Basic earnings (loss) per share available to Third Point Re common shareholders (2) | $ | (1.99 | ) | $ | 0.32 | $ | (0.16 | ) | $ | 0.58 | $ | 1.45 | ||||||||
Diluted earnings (loss) per common share: | ||||||||||||||||||||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 29,738 | $ | (15,099 | ) | $ | 53,065 | $ | 132,915 | ||||||||
Net income allocated to Third Point Re participating common shareholders | — | (110 | ) | — | (84 | ) | (171 | ) | ||||||||||||
Net income (loss) allocated to Third Point Re common shareholders | $ | (183,637 | ) | $ | 29,628 | $ | (15,099 | ) | $ | 52,981 | $ | 132,744 | ||||||||
Diluted earnings (loss) per share available to Third Point Re common shareholders (2) | $ | (1.99 | ) | $ | 0.32 | $ | (0.16 | ) | $ | 0.57 | $ | 1.43 | ||||||||
(1) | As of March 31, 2020 and September 30, 2019, there was no dilution as a result of the net loss allocated to Third Point Re common shareholders in the quarter. As of March 31, 2020 and December 31, 2019, there was no dilution as a result of the Company’s average share price for the quarter being under the lowest exercise price for warrants and options. |
(2) | Basic earnings per share is based on the weighted average number of common shares and participating securities outstanding during the period. The weighted average number of common shares excludes any dilutive effect of outstanding warrants, options and unvested restricted shares. Diluted earnings per share is based on the weighted average number of common shares and participating securities outstanding and includes any dilutive effects of warrants, options and unvested restricted shares under share plans and are determined using the treasury stock method. U.S. GAAP requires that unvested share awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid (referred to as “participating securities”), be treated in the same manner as outstanding shares for earnings per share calculations. The Company treats certain of its unvested restricted shares as participating securities. In the event of a net loss, all participating securities, outstanding warrants, options and restricted shares are excluded from both basic and diluted loss per share since their inclusion would be anti-dilutive. |
Page 14 of 15
Third Point Reinsurance Ltd.
Return on Beginning Shareholders’ Equity - by Quarter
(expressed in thousands of U.S. dollars)
March 31, 2020 | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | ||||||||||||||||
Net income (loss) available to Third Point Re common shareholders | $ | (183,637 | ) | $ | 29,738 | $ | (15,099 | ) | $ | 53,065 | $ | 132,915 | ||||||||
Shareholders’ equity attributable to Third Point Re common shareholders - beginning of period | 1,414,074 | 1,383,580 | 1,395,898 | 1,338,879 | 1,204,574 | |||||||||||||||
Impact of weighting related to shareholders’ equity from shares repurchased | — | — | — | — | — | |||||||||||||||
Adjusted shareholders’ equity attributable to Third Point Re common shareholders - beginning of period | $ | 1,414,074 | $ | 1,383,580 | $ | 1,395,898 | $ | 1,338,879 | $ | 1,204,574 | ||||||||||
Return on beginning shareholders’ equity attributable to Third Point Re common shareholders (1) | (13.0 | )% | 2.1 | % | (1.1 | )% | 4.0 | % | 11.0 | % | ||||||||||
(1) | Return on beginning shareholders’ equity attributable to Third Point Re common shareholders, as presented, is a non-GAAP financial measure. Return on beginning shareholders’ equity attributable to Third Point Re common shareholders is calculated by dividing net income (loss) available to Third Point Re common shareholders by the beginning shareholders’ equity attributable to Third Point Re common shareholders. We believe that return on beginning shareholders’ equity attributable to Third Point Re common shareholders is an important measure because it assists our management and investors in evaluating the Company’s profitability. We adjust the beginning shareholders’ equity for the impact of the shares repurchased on a weighted average basis. For period where there is a loss, this adjustment decreased the stated returns on beginning shareholders’ equity and for period where there is a gain, this adjustment increased the stated returns on beginning shareholders’ equity. |
Page 15 of 15