These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bermuda
|
|
94-2708455
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
80 South Main Street,
|
|
|
|
Hanover, New Hampshire
|
|
03755-2053
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
ý
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
|
Page No.
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
Consolidated Balance Sheets,
March 31, 2016 and December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended March 31, 2016 and 2015
|
|
|
|
|
|
|
|
Consolidated Statements of Changes in Equity,
Three Months Ended March 31, 2016 and 2015
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows,
Three Months Ended March 31, 2016 and 2015
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
Results of Operations for the Three
Months Ended March 31, 2016 and 2015
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
(Millions, except share amounts)
|
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
Assets
|
|
Unaudited
|
|
|
|
|||
|
Fixed maturity investments, at fair value
|
|
$
|
2,613.2
|
|
|
$
|
2,639.7
|
|
|
Short-term investments, at amortized cost (which approximates fair value)
|
|
261.7
|
|
|
211.3
|
|
||
|
Common equity securities, at fair value
|
|
443.0
|
|
|
1,113.9
|
|
||
|
Other long-term investments
|
|
321.8
|
|
|
315.8
|
|
||
|
Total investments
|
|
3,639.7
|
|
|
4,280.7
|
|
||
|
Cash (restricted: $8.4 and $5.8)
|
|
178.8
|
|
|
179.3
|
|
||
|
Reinsurance recoverable on unpaid losses
|
|
150.9
|
|
|
186.5
|
|
||
|
Reinsurance recoverable on paid losses
|
|
16.6
|
|
|
7.5
|
|
||
|
Insurance premiums receivable
|
|
234.3
|
|
|
223.3
|
|
||
|
Deferred acquisition costs
|
|
109.8
|
|
|
107.6
|
|
||
|
Deferred tax asset
|
|
133.6
|
|
|
112.8
|
|
||
|
Ceded unearned insurance premiums
|
|
36.3
|
|
|
29.5
|
|
||
|
Accrued investment income
|
|
13.4
|
|
|
14.0
|
|
||
|
Accounts receivable on unsettled investment sales
|
|
4.5
|
|
|
41.9
|
|
||
|
Goodwill and intangible assets
|
|
371.5
|
|
|
375.7
|
|
||
|
Other assets
|
|
286.9
|
|
|
316.8
|
|
||
|
Assets held for sale
|
|
5,215.5
|
|
|
4,407.0
|
|
||
|
Total assets
|
|
$
|
10,391.8
|
|
|
$
|
10,282.6
|
|
|
Liabilities
|
|
|
|
|
|
|
||
|
Loss and loss adjustment expense reserves
|
|
$
|
1,349.6
|
|
|
$
|
1,395.8
|
|
|
Unearned insurance premiums
|
|
626.5
|
|
|
612.6
|
|
||
|
Debt
|
|
532.6
|
|
|
440.5
|
|
||
|
Deferred tax liability
|
|
7.1
|
|
|
7.0
|
|
||
|
Accrued incentive compensation
|
|
114.2
|
|
|
141.7
|
|
||
|
Ceded reinsurance payable
|
|
31.8
|
|
|
30.5
|
|
||
|
Funds held under insurance contracts
|
|
134.9
|
|
|
137.8
|
|
||
|
Accounts payable on unsettled investment purchases
|
|
6.9
|
|
|
—
|
|
||
|
Other liabilities
|
|
229.8
|
|
|
264.7
|
|
||
|
Liabilities held for sale
|
|
3,121.1
|
|
|
2,884.0
|
|
||
|
Total liabilities
|
|
6,154.5
|
|
|
5,914.6
|
|
||
|
Equity
|
|
|
|
|
|
|
||
|
White Mountains’s common shareholders’ equity
|
|
|
|
|
|
|
||
|
White Mountains’s common shares at $1 par value per share - authorized 50,000,000 shares;
|
|
|
|
|
|
|
||
|
issued and outstanding 5,415,462 and 5,623,735 shares
|
|
5.4
|
|
|
5.6
|
|
||
|
Paid-in surplus
|
|
933.5
|
|
|
972.6
|
|
||
|
Retained earnings
|
|
2,959.6
|
|
|
3,084.9
|
|
||
|
Accumulated other comprehensive loss, after tax:
|
|
|
|
|
||||
|
Net unrealized foreign currency translation losses
|
|
(108.3
|
)
|
|
(145.6
|
)
|
||
|
Pension liability and other
|
|
(4.3
|
)
|
|
(4.3
|
)
|
||
|
Total White Mountains’s common shareholders’ equity
|
|
3,785.9
|
|
|
3,913.2
|
|
||
|
Non-controlling interests
|
|
451.4
|
|
|
454.8
|
|
||
|
Total equity
|
|
4,237.3
|
|
|
4,368.0
|
|
||
|
Total liabilities and equity
|
|
$
|
10,391.8
|
|
|
$
|
10,282.6
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
(Millions, except per share amounts)
|
|
2016
|
|
2015
|
||||
|
Revenues:
|
|
|
|
|
||||
|
Earned insurance premiums
|
|
$
|
282.1
|
|
|
$
|
289.3
|
|
|
Net investment income
|
|
17.9
|
|
|
12.6
|
|
||
|
Net realized and unrealized investment gains
|
|
29.5
|
|
|
25.0
|
|
||
|
Other revenue
|
|
97.6
|
|
|
64.9
|
|
||
|
Total revenues
|
|
427.1
|
|
|
391.8
|
|
||
|
Expenses:
|
|
|
|
|
||||
|
Loss and loss adjustment expenses
|
|
161.1
|
|
|
167.9
|
|
||
|
Insurance acquisition expenses
|
|
52.7
|
|
|
53.0
|
|
||
|
Other underwriting expenses
|
|
55.4
|
|
|
56.0
|
|
||
|
General and administrative expenses
|
|
140.5
|
|
|
110.1
|
|
||
|
Interest expense
|
|
5.9
|
|
|
4.3
|
|
||
|
Total expenses
|
|
415.6
|
|
|
391.3
|
|
||
|
|
|
|
|
|
||||
|
Pre-tax income from continuing operations
|
|
11.5
|
|
|
.5
|
|
||
|
|
|
|
|
|
||||
|
Income tax benefit (expense)
|
|
8.7
|
|
|
(4.6
|
)
|
||
|
|
|
|
|
|
||||
|
Net income (loss) from continuing operations
|
|
20.2
|
|
|
(4.1
|
)
|
||
|
|
|
|
|
|
||||
|
Gain from sale of discontinued operations, net of tax
|
|
—
|
|
|
8.0
|
|
||
|
|
|
|
|
|
||||
|
Net (loss) income from discontinued operations, net of tax
|
|
(.9
|
)
|
|
65.8
|
|
||
|
|
|
|
|
|
||||
|
Income before equity in earnings of unconsolidated affiliates
|
|
19.3
|
|
|
69.7
|
|
||
|
|
|
|
|
|
||||
|
Equity in earnings of unconsolidated affiliates, net of tax
|
|
—
|
|
|
7.3
|
|
||
|
|
|
|
|
|
||||
|
Net income
|
|
19.3
|
|
|
77.0
|
|
||
|
Net (income) loss attributable to non-controlling interests
|
|
(6.3
|
)
|
|
7.3
|
|
||
|
|
|
|
|
|
||||
|
Net income attributable to White Mountains’s common shareholders
|
|
13.0
|
|
|
84.3
|
|
||
|
|
|
|
|
|
||||
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
||||
|
Change in equity in net unrealized gains from investments in Symetra common shares, net of tax
|
|
—
|
|
|
28.9
|
|
||
|
Change in foreign currency translation, pension liability and other, net of tax
|
|
.1
|
|
|
—
|
|
||
|
Change in foreign currency translation and other from discontinued operations, net of tax
|
|
37.2
|
|
|
(87.6
|
)
|
||
|
|
|
|
|
|
||||
|
Comprehensive income
|
|
50.3
|
|
|
25.6
|
|
||
|
Other comprehensive (loss) income attributable to non-controlling interests
|
|
—
|
|
|
—
|
|
||
|
Comprehensive income attributable to White Mountains’s common shareholders
|
|
$
|
50.3
|
|
|
$
|
25.6
|
|
|
|
|
|
|
|
||||
|
Income (loss) per share attributable to White Mountains’s common shareholders
|
|
|
|
|
||||
|
Basic income per share
|
|
|
|
|
||||
|
Continuing operations
|
|
$
|
2.51
|
|
|
$
|
1.76
|
|
|
Discontinued operations
|
|
(.17
|
)
|
|
12.33
|
|
||
|
Total consolidated operations
|
|
$
|
2.34
|
|
|
$
|
14.09
|
|
|
|
|
|
|
|
||||
|
Diluted income per share
|
|
|
|
|
||||
|
Continuing operations
|
|
$
|
2.51
|
|
|
$
|
1.76
|
|
|
Discontinued operations
|
|
(.17
|
)
|
|
12.33
|
|
||
|
Total consolidated operations
|
|
$
|
2.34
|
|
|
$
|
14.09
|
|
|
|
|
|
|
|
||||
|
Dividends declared per White Mountains’s common share
|
|
$
|
1.00
|
|
|
$
|
1.00
|
|
|
|
|
White Mountains’s Common Shareholders’ Equity
|
|
|
|
|
||||||||||||||||||
|
(Millions)
|
|
Common shares and paid-in surplus
|
|
Retained earnings
|
|
AOCI, after tax
|
|
Total
|
|
Non-controlling interest
|
|
Total Equity
|
||||||||||||
|
Balance at January 1, 2016
|
|
$
|
978.2
|
|
|
$
|
3,084.9
|
|
|
$
|
(149.9
|
)
|
|
$
|
3,913.2
|
|
|
$
|
454.8
|
|
|
$
|
4,368.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income
|
|
—
|
|
|
13.0
|
|
|
—
|
|
|
13.0
|
|
|
6.3
|
|
|
19.3
|
|
||||||
|
Net change in foreign currency translation
|
|
—
|
|
|
—
|
|
|
37.3
|
|
|
37.3
|
|
|
—
|
|
|
37.3
|
|
||||||
|
Total comprehensive income
|
|
—
|
|
|
13.0
|
|
|
37.3
|
|
|
50.3
|
|
|
6.3
|
|
|
56.6
|
|
||||||
|
Dividends declared on common shares
|
|
—
|
|
|
(5.4
|
)
|
|
—
|
|
|
(5.4
|
)
|
|
—
|
|
|
(5.4
|
)
|
||||||
|
Dividends to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.2
|
)
|
|
(6.2
|
)
|
||||||
|
Repurchases and retirements of common shares
|
|
(39.8
|
)
|
|
(132.9
|
)
|
|
—
|
|
|
(172.7
|
)
|
|
—
|
|
|
(172.7
|
)
|
||||||
|
Acquisition from non-controlling interests -
OneBeacon
|
|
(2.7
|
)
|
|
—
|
|
|
—
|
|
|
(2.7
|
)
|
|
(8.8
|
)
|
|
(11.5
|
)
|
||||||
|
Issuance of shares to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.3
|
|
|
.3
|
|
||||||
|
Net contributions from non-controlling
interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.8
|
|
|
4.8
|
|
||||||
|
Amortization of restricted share awards
|
|
3.2
|
|
|
—
|
|
|
—
|
|
|
3.2
|
|
|
.2
|
|
|
3.4
|
|
||||||
|
Balance at March 31, 2016
|
|
$
|
938.9
|
|
|
$
|
2,959.6
|
|
|
$
|
(112.6
|
)
|
|
$
|
3,785.9
|
|
|
$
|
451.4
|
|
|
$
|
4,237.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
White Mountains’s Common Shareholders’ Equity
|
|
|
|
|
||||||||||||||||||
|
(Millions)
|
|
Common shares and paid-in surplus
|
|
Retained earnings
|
|
AOCI, after tax
|
|
Total
|
|
Non-controlling interest
|
|
Total Equity
|
||||||||||||
|
Balance at January 1, 2015
|
|
$
|
1,034.7
|
|
|
$
|
3,010.5
|
|
|
$
|
(49.5
|
)
|
|
$
|
3,995.7
|
|
|
$
|
542.7
|
|
|
$
|
4,538.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income (loss)
|
|
—
|
|
|
84.3
|
|
|
—
|
|
|
84.3
|
|
|
(7.3
|
)
|
|
77.0
|
|
||||||
|
Net change in unrealized gains from
investments in unconsolidated affiliates
|
|
—
|
|
|
—
|
|
|
28.9
|
|
|
28.9
|
|
|
—
|
|
|
28.9
|
|
||||||
|
Net change in foreign currency translation
|
|
—
|
|
|
—
|
|
|
(87.8
|
)
|
|
(87.8
|
)
|
|
—
|
|
|
(87.8
|
)
|
||||||
|
Net change in pension liability and other
accumulated comprehensive items
|
|
—
|
|
|
—
|
|
|
.2
|
|
|
.2
|
|
|
—
|
|
|
.2
|
|
||||||
|
Total comprehensive income (loss)
|
|
—
|
|
|
84.3
|
|
|
(58.7
|
)
|
|
25.6
|
|
|
(7.3
|
)
|
|
18.3
|
|
||||||
|
Dividends declared on common shares
|
|
—
|
|
|
(6.0
|
)
|
|
—
|
|
|
(6.0
|
)
|
|
—
|
|
|
(6.0
|
)
|
||||||
|
Dividends to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7.0
|
)
|
|
(7.0
|
)
|
||||||
|
Repurchases and retirements of common shares
|
|
(3.0
|
)
|
|
(8.0
|
)
|
|
—
|
|
|
(11.0
|
)
|
|
—
|
|
|
(11.0
|
)
|
||||||
|
Acquisition from non-controlling interests -
Other
|
|
4.6
|
|
|
—
|
|
|
—
|
|
|
4.6
|
|
|
(4.6
|
)
|
|
—
|
|
||||||
|
Net contributions from non-controlling
interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.2
|
|
|
5.2
|
|
||||||
|
Amortization of restricted share awards
|
|
2.4
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
|
(.5
|
)
|
|
1.9
|
|
||||||
|
Balance at March 31, 2015
|
|
$
|
1,038.7
|
|
|
$
|
3,080.8
|
|
|
$
|
(108.2
|
)
|
|
$
|
4,011.3
|
|
|
$
|
528.5
|
|
|
$
|
4,539.8
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
(Millions)
|
|
2016
|
|
2015
|
||||
|
Cash flows from operations:
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
19.3
|
|
|
$
|
77.0
|
|
|
Charges (credits) to reconcile net income to net cash used for operations:
|
|
|
|
|
|
|
||
|
Net realized and unrealized investment gains
|
|
(29.5
|
)
|
|
(25.0
|
)
|
||
|
Deferred income tax expense (benefit)
|
|
5.3
|
|
|
(.3
|
)
|
||
|
Net loss (income) from discontinued operations
|
|
.9
|
|
|
(65.8
|
)
|
||
|
Net gain on sale of discontinued operations
|
|
—
|
|
|
(8.0
|
)
|
||
|
Amortization and depreciation
|
|
17.4
|
|
|
15.3
|
|
||
|
Undistributed equity in earnings from unconsolidated affiliates, net of tax
|
|
—
|
|
|
(7.3
|
)
|
||
|
Other operating items:
|
|
|
|
|
|
|
||
|
Net change in loss and loss adjustment expense reserves
|
|
(46.2
|
)
|
|
(39.4
|
)
|
||
|
Net change in reinsurance recoverable on paid and unpaid losses
|
|
26.5
|
|
|
13.9
|
|
||
|
Net change in unearned insurance premiums
|
|
13.9
|
|
|
7.6
|
|
||
|
Net change in variable annuity benefit guarantee liabilities
|
|
(.4
|
)
|
|
(.4
|
)
|
||
|
Net change in variable annuity benefit guarantee derivative instruments
|
|
7.0
|
|
|
9.4
|
|
||
|
Net change in deferred acquisition costs
|
|
(2.2
|
)
|
|
(3.0
|
)
|
||
|
Net change in funds held by ceding entities
|
|
—
|
|
|
19.7
|
|
||
|
Net change in ceded unearned premiums
|
|
(6.8
|
)
|
|
(1.5
|
)
|
||
|
Net change in funds held under insurance treaties
|
|
(2.8
|
)
|
|
12.0
|
|
||
|
Net change in insurance premiums receivable
|
|
(11.0
|
)
|
|
(18.3
|
)
|
||
|
Net change in ceded reinsurance payable
|
|
1.3
|
|
|
5.2
|
|
||
|
Net change in restricted cash
|
|
(2.6
|
)
|
|
(5.3
|
)
|
||
|
Net change in other assets and liabilities, net
|
|
(31.8
|
)
|
|
(29.2
|
)
|
||
|
Net cash used for operations - continuing operations
|
|
(41.7
|
)
|
|
(43.4
|
)
|
||
|
Net cash used for operations - discontinued operations
|
|
(50.7
|
)
|
|
(14.3
|
)
|
||
|
Net cash used for operations
|
|
(92.4
|
)
|
|
(57.7
|
)
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Net change in short-term investments
|
|
(50.4
|
)
|
|
(75.6
|
)
|
||
|
Sales of fixed maturity and convertible investments
|
|
202.3
|
|
|
344.7
|
|
||
|
Maturities, calls and paydowns of fixed maturity and convertible investments
|
|
155.9
|
|
|
35.9
|
|
||
|
Sales of common equity securities
|
|
767.5
|
|
|
59.9
|
|
||
|
Distributions and redemptions of other long-term investments
|
|
3.0
|
|
|
3.4
|
|
||
|
Funding from operational cash flows for discontinued operations
|
|
—
|
|
|
7.9
|
|
||
|
Transfer of proceeds from Symetra sale to Sirius Group
|
|
(559.8
|
)
|
|
—
|
|
||
|
Purchases of other long-term investments
|
|
(10.9
|
)
|
|
(6.5
|
)
|
||
|
Purchases of common equity securities
|
|
(86.1
|
)
|
|
(38.8
|
)
|
||
|
Purchases of fixed maturity and convertible investments
|
|
(315.2
|
)
|
|
(398.7
|
)
|
||
|
Purchases of consolidated and unconsolidated subsidiaries, net of cash acquired
|
|
(8.1
|
)
|
|
(2.4
|
)
|
||
|
Net change in unsettled investment purchases and sales
|
|
44.3
|
|
|
74.0
|
|
||
|
Net acquisitions of property and equipment
|
|
(2.7
|
)
|
|
(4.0
|
)
|
||
|
Net cash provided from (used for) investing activities - continuing operations
|
|
139.8
|
|
|
(.2
|
)
|
||
|
Net cash (used for) provided from investing activities - discontinued operations
|
|
35.0
|
|
|
36.0
|
|
||
|
Net cash provided from investing activities
|
|
174.8
|
|
|
35.8
|
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||
|
Draw down of debt and revolving line of credit
|
|
107.0
|
|
|
4.5
|
|
||
|
Repayment of debt and revolving line of credit
|
|
(15.1
|
)
|
|
(1.3
|
)
|
||
|
Payments on capital lease obligation
|
|
(.5
|
)
|
|
(1.3
|
)
|
||
|
Cash dividends paid to the Company’s common shareholders
|
|
(5.4
|
)
|
|
(6.0
|
)
|
||
|
Cash dividends paid to OneBeacon Ltd.’s non-controlling common shareholders
|
|
(4.7
|
)
|
|
(4.9
|
)
|
||
|
Common shares repurchased
|
|
(166.9
|
)
|
|
(4.3
|
)
|
||
|
OneBeacon Ltd. common shares repurchased and retired
|
|
(11.5
|
)
|
|
(1.7
|
)
|
||
|
Distribution to non-controlling interest shareholders
|
|
—
|
|
|
(.7
|
)
|
||
|
Contributions to discontinued operations
|
|
(3.0
|
)
|
|
(3.0
|
)
|
||
|
Payments of contingent consideration related to purchases of consolidated subsidiaries
|
|
(7.8
|
)
|
|
—
|
|
||
|
Capital contributions from BAM members
|
|
6.7
|
|
|
4.6
|
|
||
|
Net cash used for financing activities - continuing operations
|
|
(101.2
|
)
|
|
(14.1
|
)
|
||
|
Net cash provided from financing activities - discontinued operations
|
|
2.4
|
|
|
1.8
|
|
||
|
Net cash used for financing activities
|
|
(98.8
|
)
|
|
(12.3
|
)
|
||
|
Effect of exchange rate changes on cash (excludes $4.2 and ($8.5) related to discontinued operations)
|
|
—
|
|
|
—
|
|
||
|
Net change in cash during the period - continuing operations
|
|
(3.1
|
)
|
|
(57.7
|
)
|
||
|
Cash balances at beginning of period (excludes restricted cash balances of $5.8 and $23.7 and discontinued operations cash balances of $143.9 and $111.5)
|
|
173.5
|
|
|
238.0
|
|
||
|
Cash balances at end of period (excludes restricted cash balances of $8.4 and $29.0 and discontinued operations cash balances of $134.8 and $126.5)
|
|
$
|
170.4
|
|
|
$
|
180.3
|
|
|
Supplemental cash flows information:
|
|
|
|
|
|
|
||
|
Interest paid
|
|
$
|
(1.6
|
)
|
|
$
|
—
|
|
|
Net income tax refund from (payment to) national governments
|
|
$
|
13.5
|
|
|
$
|
(8.0
|
)
|
|
Scope
|
|
Limit
|
|
Industry Loss Trigger
|
|
United States first event
|
|
$75.0 million
|
|
$40.0 billion
|
|
United States first event
|
|
$22.5 million
|
|
$50.0 billion
|
|
United States second event
|
|
$45.0 million
|
|
$15.0 billion
|
|
Japan first event
(1)
|
|
$25.0 million
|
|
$12.5 billion
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Gross beginning balance
|
|
$
|
1,395.8
|
|
|
$
|
1,350.0
|
|
|
Less beginning reinsurance recoverable on unpaid losses
|
|
(186.5
|
)
|
|
(161.7
|
)
|
||
|
Net loss and LAE reserves
|
|
1,209.3
|
|
|
1,188.3
|
|
||
|
|
|
|
|
|
||||
|
Loss and LAE incurred relating to:
|
|
|
|
|
||||
|
Current year losses
|
|
161.2
|
|
|
169.8
|
|
||
|
Prior year losses
|
|
(0.1
|
)
|
|
(1.9
|
)
|
||
|
Total incurred losses and LAE
|
|
161.1
|
|
|
167.9
|
|
||
|
|
|
|
|
|
||||
|
Loss and LAE paid relating to:
|
|
|
|
|
||||
|
Current year losses
|
|
(23.1
|
)
|
|
(23.3
|
)
|
||
|
Prior year losses
|
|
(148.6
|
)
|
|
(164.0
|
)
|
||
|
Total loss and LAE payments
|
|
(171.7
|
)
|
|
(187.3
|
)
|
||
|
|
|
|
|
|
||||
|
Net ending balance
|
|
1,198.7
|
|
|
1,168.9
|
|
||
|
Plus ending reinsurance recoverable on unpaid losses
|
|
150.9
|
|
|
141.7
|
|
||
|
Gross ending balance
|
|
$
|
1,349.6
|
|
|
$
|
1,310.6
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Investment income:
|
|
|
|
|
||||
|
Fixed maturity investments
|
|
$
|
14.5
|
|
|
$
|
12.5
|
|
|
Short-term investments
|
|
.2
|
|
|
—
|
|
||
|
Common equity securities
|
|
1.2
|
|
|
2.2
|
|
||
|
Other long-term investments
|
|
2.8
|
|
|
(.1
|
)
|
||
|
Total investment income
|
|
18.7
|
|
|
14.6
|
|
||
|
Third-party investment expenses
|
|
(.8
|
)
|
|
(2.0
|
)
|
||
|
Net investment income, pre-tax
|
|
$
|
17.9
|
|
|
$
|
12.6
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Net realized investment gains, pre-tax
|
|
$
|
256.8
|
|
|
$
|
14.8
|
|
|
Net unrealized investment (losses) gains, pre-tax
|
|
(227.3
|
)
|
|
10.2
|
|
||
|
Net realized and unrealized investment gains, pre-tax
|
|
29.5
|
|
|
25.0
|
|
||
|
Income tax expense attributable to net realized and
unrealized investment gains
|
|
(8.5
|
)
|
|
(7.1
|
)
|
||
|
Net realized and unrealized investment gains, after tax
|
|
$
|
21.0
|
|
|
$
|
17.9
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||||
|
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||||||||||
|
Millions
|
|
Net
realized (losses) gains |
|
Net
foreign currency gains |
|
Total net realized
(losses) gains reflected in earnings |
|
Net
realized gains (losses) |
|
Net
foreign currency gains |
|
Total net realized
gains (losses) reflected in earnings |
||||||||||||
|
Fixed maturity investments
|
|
$
|
(1.1
|
)
|
|
$
|
—
|
|
|
$
|
(1.1
|
)
|
|
$
|
.5
|
|
|
$
|
—
|
|
|
$
|
.5
|
|
|
Short-term investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Common equity securities
|
|
257.6
|
|
|
—
|
|
|
257.6
|
|
|
22.0
|
|
|
.5
|
|
|
22.5
|
|
||||||
|
Other long-term investments
|
|
.3
|
|
|
—
|
|
|
.3
|
|
|
(8.2
|
)
|
|
—
|
|
|
(8.2
|
)
|
||||||
|
Net realized investment gains, pre-tax
|
|
256.8
|
|
|
—
|
|
|
256.8
|
|
|
14.3
|
|
|
.5
|
|
|
14.8
|
|
||||||
|
Income tax expense
attributable to net realized
investment gains
|
|
(42.9
|
)
|
|
—
|
|
|
(42.9
|
)
|
|
(4.5
|
)
|
|
—
|
|
|
(4.5
|
)
|
||||||
|
Net realized investment
gains, after tax
|
|
$
|
213.9
|
|
|
$
|
—
|
|
|
$
|
213.9
|
|
|
$
|
9.8
|
|
|
$
|
.5
|
|
|
$
|
10.3
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||||
|
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||||||||||
|
Millions
|
|
Net
unrealized
gains (losses)
|
|
Net
foreign currency
gains
|
|
Total net unrealized
gains (losses)
reflected in
earnings
|
|
Net
unrealized
gains (losses)
|
|
Net
foreign currency(losses) |
|
Total net unrealized
gains (losses)
reflected in
earnings
|
||||||||||||
|
Fixed maturity investments
|
|
$
|
21.7
|
|
|
$
|
—
|
|
|
$
|
21.7
|
|
|
$
|
11.4
|
|
|
$
|
—
|
|
|
$
|
11.4
|
|
|
Short-term investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Common equity securities
|
|
(249.8
|
)
|
|
2.4
|
|
|
(247.4
|
)
|
|
(2.8
|
)
|
|
(4.0
|
)
|
|
(6.8
|
)
|
||||||
|
Other long-term investments
|
|
(2.0
|
)
|
|
.4
|
|
|
(1.6
|
)
|
|
6.6
|
|
|
(1.0
|
)
|
|
5.6
|
|
||||||
|
Net unrealized investment (losses) gains, pre-tax
|
|
(230.1
|
)
|
|
2.8
|
|
|
(227.3
|
)
|
|
15.2
|
|
|
(5.0
|
)
|
|
10.2
|
|
||||||
|
Income tax benefit (expense)
attributable to net unrealized investment (losses) gains |
|
34.4
|
|
|
—
|
|
|
34.4
|
|
|
(2.6
|
)
|
|
—
|
|
|
(2.6
|
)
|
||||||
|
Net unrealized investment
(losses) gains, after tax |
|
$
|
(195.7
|
)
|
|
$
|
2.8
|
|
|
$
|
(192.9
|
)
|
|
$
|
12.6
|
|
|
$
|
(5.0
|
)
|
|
$
|
7.6
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Fixed maturity investments
|
|
$
|
.5
|
|
|
$
|
.2
|
|
|
Common equity securities
|
|
—
|
|
|
(1.8
|
)
|
||
|
Other long-term investments
|
|
1.1
|
|
|
5.7
|
|
||
|
Total unrealized investment gains, pre-tax - Level 3 investments
|
|
$
|
1.6
|
|
|
$
|
4.1
|
|
|
|
|
March 31, 2016
|
||||||||||||||||||
|
Millions
|
|
Cost or
amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Net foreign
currency
gains (losses)
|
|
Carrying
value
|
||||||||||
|
U.S. Government and agency obligations
|
|
$
|
88.4
|
|
|
$
|
.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
88.8
|
|
|
Debt securities issued by corporations
|
|
899.0
|
|
|
12.5
|
|
|
(1.1
|
)
|
|
—
|
|
|
910.4
|
|
|||||
|
Municipal obligations
|
|
264.3
|
|
|
4.6
|
|
|
(.2
|
)
|
|
—
|
|
|
268.7
|
|
|||||
|
Mortgage-backed and asset-backed securities
|
|
1,259.9
|
|
|
5.1
|
|
|
(4.1
|
)
|
|
—
|
|
|
1,260.9
|
|
|||||
|
Foreign government, agency and provincial obligations
|
|
1.0
|
|
|
.2
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|||||
|
Preferred stocks
|
|
78.3
|
|
|
4.9
|
|
|
—
|
|
|
—
|
|
|
83.2
|
|
|||||
|
Total fixed maturity investments
|
|
$
|
2,590.9
|
|
|
$
|
27.7
|
|
|
$
|
(5.4
|
)
|
|
$
|
—
|
|
|
$
|
2,613.2
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||
|
Millions
|
|
Cost or
amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Net foreign
currency
gains (losses)
|
|
Carrying
value
|
||||||||||
|
U.S. Government and agency obligations
|
|
$
|
160.4
|
|
|
$
|
—
|
|
|
$
|
(.4
|
)
|
|
$
|
—
|
|
|
$
|
160.0
|
|
|
Debt securities issued by corporations
|
|
1,001.0
|
|
|
4.3
|
|
|
(5.3
|
)
|
|
—
|
|
|
1,000.0
|
|
|||||
|
Municipal obligations
|
|
227.8
|
|
|
2.2
|
|
|
(1.2
|
)
|
|
—
|
|
|
228.8
|
|
|||||
|
Mortgage-backed and asset-backed securities
|
|
1,170.6
|
|
|
2.0
|
|
|
(5.6
|
)
|
|
—
|
|
|
1,167.0
|
|
|||||
|
Foreign government, agency and provincial obligations
|
|
1.0
|
|
|
.2
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|||||
|
Preferred stocks
|
|
78.3
|
|
|
4.4
|
|
|
—
|
|
|
—
|
|
|
82.7
|
|
|||||
|
Total fixed maturity investments
|
|
$
|
2,639.1
|
|
|
$
|
13.1
|
|
|
$
|
(12.5
|
)
|
|
$
|
—
|
|
|
$
|
2,639.7
|
|
|
|
|
March 31, 2016
|
||||||||||||||||||
|
Millions
|
|
Cost or
amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Net foreign
currency (losses) |
|
Carrying
value
|
||||||||||
|
Common equity securities
|
|
$
|
399.0
|
|
|
$
|
52.9
|
|
|
$
|
(8.9
|
)
|
|
$
|
—
|
|
|
$
|
443.0
|
|
|
Other long-term investments
|
|
$
|
312.3
|
|
|
$
|
32.7
|
|
|
$
|
(21.3
|
)
|
|
$
|
(1.9
|
)
|
|
$
|
321.8
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||
|
Millions
|
|
Cost or
amortized cost |
|
Gross
unrealized gains |
|
Gross
unrealized losses |
|
Net foreign
currency (losses) |
|
Carrying
value
|
||||||||||
|
Common equity securities
|
|
$
|
822.5
|
|
|
$
|
302.8
|
|
|
$
|
(11.4
|
)
|
|
$
|
—
|
|
|
$
|
1,113.9
|
|
|
Other long-term investments
|
|
$
|
304.5
|
|
|
$
|
32.0
|
|
|
$
|
(18.4
|
)
|
|
$
|
(2.3
|
)
|
|
$
|
315.8
|
|
|
|
|
Carrying Value at
|
||||||
|
Millions
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Hedge funds and private equity funds, at fair value
(1)
|
|
$
|
131.3
|
|
|
$
|
127.8
|
|
|
Private equity securities and limited liability companies, at fair value
(1)
|
|
84.7
|
|
|
82.1
|
|
||
|
Surplus notes investments, at fair value
(1)
|
|
51.8
|
|
|
51.5
|
|
||
|
Private convertible preferred securities
(1)
|
|
32.9
|
|
|
32.7
|
|
||
|
Tax advantaged federal affordable housing development fund
(2)
|
|
14.1
|
|
|
14.7
|
|
||
|
Partnership investments accounted for under the equity method
|
|
3.7
|
|
|
3.8
|
|
||
|
Other
|
|
3.3
|
|
|
3.2
|
|
||
|
Total other-long term investments
|
|
$
|
321.8
|
|
|
$
|
315.8
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
Millions
|
|
Fair Value
|
|
Unfunded
Commitments
|
|
Fair Value
|
|
Unfunded
Commitments
|
||||||||
|
Hedge funds
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Long/short equity REIT
|
|
$
|
20.2
|
|
|
$
|
—
|
|
|
$
|
20.6
|
|
|
$
|
—
|
|
|
Long/short banks and financial
|
|
12.6
|
|
|
—
|
|
|
12.8
|
|
|
—
|
|
||||
|
Other
|
|
3.6
|
|
|
—
|
|
|
3.6
|
|
|
—
|
|
||||
|
Total hedge funds
|
|
36.4
|
|
|
—
|
|
|
37.0
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Private equity funds
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Aerospace/Defense/Government
|
|
27.9
|
|
|
22.1
|
|
|
19.8
|
|
|
30.3
|
|
||||
|
Manufacturing/Industrial
|
|
25.8
|
|
|
2.1
|
|
|
24.9
|
|
|
2.5
|
|
||||
|
Energy infrastructure & services
|
|
18.0
|
|
|
3.3
|
|
|
20.7
|
|
|
3.4
|
|
||||
|
Multi-sector
|
|
13.0
|
|
|
2.1
|
|
|
14.8
|
|
|
2.1
|
|
||||
|
Private equity secondaries
|
|
3.9
|
|
|
2.1
|
|
|
4.4
|
|
|
2.1
|
|
||||
|
Healthcare
|
|
3.8
|
|
|
.4
|
|
|
3.8
|
|
|
.4
|
|
||||
|
Insurance
|
|
2.0
|
|
|
41.3
|
|
|
2.0
|
|
|
41.3
|
|
||||
|
Real estate
|
|
.5
|
|
|
.1
|
|
|
.4
|
|
|
.1
|
|
||||
|
Total private equity funds
|
|
94.9
|
|
|
73.5
|
|
|
90.8
|
|
|
82.2
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total hedge funds and private equity funds
included in other long-term investments
|
|
$
|
131.3
|
|
|
$
|
73.5
|
|
|
$
|
127.8
|
|
|
$
|
82.2
|
|
|
|
|
Notice Period
|
|||||||||||||||
|
Millions
Redemption frequency
|
|
30-59 days
notice
|
|
60-89 days
notice
|
|
90-119 days
notice
|
|
|
Total
|
||||||||
|
Monthly
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
Quarterly
|
|
13.7
|
|
|
—
|
|
|
—
|
|
|
|
13.7
|
|
||||
|
Semi-annual
|
|
—
|
|
|
20.2
|
|
|
—
|
|
|
|
20.2
|
|
||||
|
Annual
|
|
—
|
|
|
—
|
|
|
2.5
|
|
|
|
2.5
|
|
||||
|
Total
|
|
$
|
13.7
|
|
|
$
|
20.2
|
|
|
$
|
2.5
|
|
|
|
$
|
36.4
|
|
|
Millions
|
|
1-3 years
|
|
3 – 5 years
|
|
5 – 10 years
|
|
>10 years
|
|
Total
|
|
Private Equity Funds — expected lock-up period remaining
|
|
$29.2
|
|
$3.9
|
|
$61.8
|
|
$—
|
|
$94.9
|
|
|
|
Type of Surplus Note
|
|
Total as of March 31, 2016
|
|
Total as of December 31, 2015
|
||||||||||
|
Millions
|
|
Seller Priority
|
|
Pari Passu
|
|
|||||||||||
|
Par Value
|
|
$
|
57.9
|
|
|
$
|
43.1
|
|
|
$
|
101.0
|
|
|
$
|
101.0
|
|
|
Fair value adjustments to reflect:
|
|
|
|
|
|
|
|
|
||||||||
|
Current market rates on public debt and contract-based repayments
(1)
|
|
(.5
|
)
|
|
(14.2
|
)
|
|
(14.7
|
)
|
|
(15.1
|
)
|
||||
|
Regulatory approval
(2)
|
|
(11.4
|
)
|
|
(13.0
|
)
|
|
(24.4
|
)
|
|
(24.2
|
)
|
||||
|
Liquidity adjustment
(3)
|
|
(7.8
|
)
|
|
(2.3
|
)
|
|
(10.1
|
)
|
|
(10.2
|
)
|
||||
|
Total adjustments
|
|
(19.7
|
)
|
|
(29.5
|
)
|
|
(49.2
|
)
|
|
(49.5
|
)
|
||||
|
Fair value
|
|
$
|
38.2
|
|
|
$
|
13.6
|
|
|
$
|
51.8
|
|
|
$
|
51.5
|
|
|
(1)
|
Represents the value of the surplus notes, at current market yields on comparable publicly traded debt, and assuming issuer is allowed to make principal and interest payments when its financial capacity is available, as measured by statutory capital in excess of a 250% RBC score.
|
|
(2)
|
Represents anticipated timing of securing regulatory approvals for interest and principal payments to reflect graduated changes in Issuer’s statutory surplus.
T
he monetary impact of the anticipated timing is measured based on credit spreads of public securities with roughly equivalent percentages of discounted payments missed.
|
|
|
|
March 31, 2016
|
||||||||||||||
|
Millions
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Fixed maturity investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Government and agency obligations
|
|
$
|
88.8
|
|
|
$
|
72.3
|
|
|
$
|
16.5
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Debt securities issued by corporations:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Consumer
|
|
242.1
|
|
|
—
|
|
|
242.1
|
|
|
—
|
|
||||
|
Financials
|
|
155.5
|
|
|
—
|
|
|
155.5
|
|
|
—
|
|
||||
|
Industrial
|
|
135.1
|
|
|
—
|
|
|
135.1
|
|
|
—
|
|
||||
|
Health Care
|
|
124.7
|
|
|
—
|
|
|
124.7
|
|
|
—
|
|
||||
|
Energy
|
|
69.3
|
|
|
—
|
|
|
69.3
|
|
|
—
|
|
||||
|
Utilities
|
|
57.2
|
|
|
—
|
|
|
57.2
|
|
|
—
|
|
||||
|
Technology
|
|
57.1
|
|
|
—
|
|
|
57.1
|
|
|
—
|
|
||||
|
Communications
|
|
43.3
|
|
|
—
|
|
|
43.3
|
|
|
—
|
|
||||
|
Materials
|
|
26.1
|
|
|
—
|
|
|
26.1
|
|
|
—
|
|
||||
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total debt securities issued by corporations
|
|
910.4
|
|
|
—
|
|
|
910.4
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-backed and asset-backed securities
|
|
1,260.9
|
|
|
—
|
|
|
1,260.9
|
|
|
—
|
|
||||
|
Municipal obligations
|
|
268.7
|
|
|
—
|
|
|
268.7
|
|
|
—
|
|
||||
|
Foreign government, agency and provincial obligations
|
|
1.2
|
|
|
.6
|
|
|
.6
|
|
|
—
|
|
||||
|
Preferred stocks
|
|
83.2
|
|
|
—
|
|
|
12.7
|
|
|
70.5
|
|
||||
|
Total fixed maturity investments
|
|
2,613.2
|
|
|
72.9
|
|
|
2,469.8
|
|
|
70.5
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Short-term investments
|
|
261.7
|
|
|
261.7
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Common equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Exchange traded funds
(1)
|
|
130.5
|
|
|
109.0
|
|
|
21.5
|
|
|
—
|
|
||||
|
Consumer
|
|
73.1
|
|
|
73.1
|
|
|
|
|
—
|
|
|||||
|
Technology
|
|
47.8
|
|
|
47.8
|
|
|
—
|
|
|
—
|
|
||||
|
Health Care
|
|
39.0
|
|
|
39.0
|
|
|
—
|
|
|
—
|
|
||||
|
Communications
|
|
34.9
|
|
|
34.9
|
|
|
—
|
|
|
—
|
|
||||
|
Industrial
|
|
30.0
|
|
|
30.0
|
|
|
—
|
|
|
—
|
|
||||
|
Financials
|
|
12.9
|
|
|
12.9
|
|
|
—
|
|
|
—
|
|
||||
|
Other
|
|
74.8
|
|
|
—
|
|
|
74.8
|
|
|
—
|
|
||||
|
Total common equity securities
|
|
443.0
|
|
|
346.7
|
|
|
96.3
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other long-term investments
(2)(3)
|
|
172.7
|
|
|
—
|
|
|
—
|
|
|
172.7
|
|
||||
|
Total investments
|
|
$
|
3,490.6
|
|
|
$
|
681.3
|
|
|
$
|
2,566.1
|
|
|
$
|
243.2
|
|
|
|
|
December 31, 2015
|
||||||||||||||
|
Millions
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Fixed maturity investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Government and agency obligations
|
|
$
|
160.0
|
|
|
$
|
133.4
|
|
|
$
|
26.6
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Debt securities issued by corporations:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consumer
|
|
253.3
|
|
|
—
|
|
|
253.3
|
|
|
—
|
|
||||
|
Financials
|
|
175.9
|
|
|
—
|
|
|
175.9
|
|
|
—
|
|
||||
|
Health Care
|
|
151.3
|
|
|
—
|
|
|
151.3
|
|
|
—
|
|
||||
|
Industrial
|
|
135.6
|
|
|
—
|
|
|
135.6
|
|
|
—
|
|
||||
|
Energy
|
|
82.0
|
|
|
—
|
|
|
82.0
|
|
|
—
|
|
||||
|
Utilities
|
|
61.5
|
|
|
—
|
|
|
61.5
|
|
|
—
|
|
||||
|
Technology
|
|
60.0
|
|
|
—
|
|
|
60.0
|
|
|
—
|
|
||||
|
Communications
|
|
49.2
|
|
|
—
|
|
|
49.2
|
|
|
—
|
|
||||
|
Materials
|
|
31.2
|
|
|
—
|
|
|
31.2
|
|
|
—
|
|
||||
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total debt securities issued by corporations
|
|
1,000.0
|
|
|
—
|
|
|
1,000.0
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Mortgage-backed and asset-backed securities
|
|
1,167.0
|
|
|
—
|
|
|
1,167.0
|
|
|
—
|
|
||||
|
Municipal obligations
|
|
228.8
|
|
|
—
|
|
|
228.8
|
|
|
—
|
|
||||
|
Foreign government, agency and provincial obligations
|
|
1.2
|
|
|
.6
|
|
|
.6
|
|
|
—
|
|
||||
|
Preferred stocks
|
|
82.7
|
|
|
—
|
|
|
12.7
|
|
|
70.0
|
|
||||
|
Total fixed maturity investments
|
|
2,639.7
|
|
|
134.0
|
|
|
2,435.7
|
|
|
70.0
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Short-term investments
|
|
211.3
|
|
|
211.3
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Common equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Exchange traded funds
(1)
|
|
141.8
|
|
|
120.5
|
|
|
21.3
|
|
|
—
|
|
||||
|
Financials
|
|
694.7
|
|
|
694.7
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer
|
|
70.0
|
|
|
70.0
|
|
|
—
|
|
|
—
|
|
||||
|
Communications
|
|
43.7
|
|
|
43.7
|
|
|
—
|
|
|
—
|
|
||||
|
Health Care
|
|
35.7
|
|
|
35.7
|
|
|
—
|
|
|
—
|
|
||||
|
Technology
|
|
27.0
|
|
|
27.0
|
|
|
—
|
|
|
—
|
|
||||
|
Industrial
|
|
26.6
|
|
|
26.6
|
|
|
—
|
|
|
—
|
|
||||
|
Other
|
|
74.4
|
|
|
—
|
|
|
74.4
|
|
|
—
|
|
||||
|
Total common equity securities
|
|
1,113.9
|
|
|
1,018.2
|
|
|
95.7
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other long-term investments
(2)(3)
|
|
169.5
|
|
|
—
|
|
|
—
|
|
|
169.5
|
|
||||
|
Total investments
|
|
$
|
4,134.4
|
|
|
$
|
1,363.5
|
|
|
$
|
2,531.4
|
|
|
$
|
239.5
|
|
|
|
|
Fair Value at
|
||||||
|
Millions
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
AAA
|
|
$
|
9.4
|
|
|
$
|
—
|
|
|
AA
|
|
107.4
|
|
|
95.2
|
|
||
|
A
|
|
364.2
|
|
|
397.7
|
|
||
|
BBB
|
|
429.4
|
|
|
507.1
|
|
||
|
Other
|
|
—
|
|
|
—
|
|
||
|
Debt securities issued by corporations
(1)
|
|
$
|
910.4
|
|
|
$
|
1,000.0
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
Millions
|
|
Fair Value
|
|
Level 2
|
|
Level 3
|
|
Fair Value
|
|
Level 2
|
|
Level 3
|
||||||||||||
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Agency:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
GNMA
|
|
$
|
275.0
|
|
|
$
|
275.0
|
|
|
$
|
—
|
|
|
$
|
265.5
|
|
|
$
|
265.5
|
|
|
$
|
—
|
|
|
FNMA
|
|
45.0
|
|
|
45.0
|
|
|
—
|
|
|
42.2
|
|
|
42.2
|
|
|
—
|
|
||||||
|
FHLMC
|
|
22.1
|
|
|
22.1
|
|
|
—
|
|
|
22.8
|
|
|
22.8
|
|
|
—
|
|
||||||
|
Total Agency
(1)
|
|
342.1
|
|
|
342.1
|
|
|
—
|
|
|
330.5
|
|
|
330.5
|
|
|
—
|
|
||||||
|
Non-agency:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Residential
|
|
132.3
|
|
|
132.3
|
|
|
—
|
|
|
133.2
|
|
|
133.2
|
|
|
—
|
|
||||||
|
Commercial
|
|
128.8
|
|
|
128.8
|
|
|
—
|
|
|
140.4
|
|
|
140.4
|
|
|
—
|
|
||||||
|
Total Non-agency
|
|
261.1
|
|
|
261.1
|
|
|
—
|
|
|
273.6
|
|
|
273.6
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total mortgage-backed securities
|
|
603.2
|
|
|
603.2
|
|
|
—
|
|
|
604.1
|
|
|
604.1
|
|
|
—
|
|
||||||
|
Other asset-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Credit card receivables
|
|
281.6
|
|
|
281.6
|
|
|
—
|
|
|
217.7
|
|
|
217.7
|
|
|
—
|
|
||||||
|
Vehicle receivables
|
|
290.8
|
|
|
290.8
|
|
|
—
|
|
|
269.7
|
|
|
269.7
|
|
|
—
|
|
||||||
|
Other
|
|
85.3
|
|
|
85.3
|
|
|
—
|
|
|
75.5
|
|
|
75.5
|
|
|
—
|
|
||||||
|
Total other asset-backed securities
|
|
657.7
|
|
|
657.7
|
|
|
—
|
|
|
562.9
|
|
|
562.9
|
|
|
—
|
|
||||||
|
Total mortgage and asset-backed securities
|
|
$
|
1,260.9
|
|
|
$
|
1,260.9
|
|
|
$
|
—
|
|
|
$
|
1,167.0
|
|
|
$
|
1,167.0
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Security Issuance Year
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Millions
|
|
Fair Value
|
|
2004
|
|
2005
|
|
2006
|
|
2007
|
|
2008
|
|
2009
|
|
2010
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
||||||||||||||||||||||||||
|
Non-agency
RMBS
|
|
$
|
132.3
|
|
|
$
|
23.3
|
|
|
$
|
8.1
|
|
|
$
|
3.6
|
|
|
$
|
—
|
|
|
$
|
3.4
|
|
|
$
|
—
|
|
|
$
|
13.1
|
|
|
$
|
12.6
|
|
|
$
|
9.3
|
|
|
$
|
13.2
|
|
|
$
|
45.7
|
|
|
$
|
—
|
|
|
Non-agency
CMBS
|
|
128.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.2
|
|
|
—
|
|
|
18.3
|
|
|
15.4
|
|
|
44.8
|
|
|
45.1
|
|
|||||||||||||
|
Total
|
|
$
|
261.1
|
|
|
$
|
23.3
|
|
|
$
|
8.1
|
|
|
$
|
3.6
|
|
|
$
|
—
|
|
|
$
|
3.4
|
|
|
$
|
—
|
|
|
$
|
18.3
|
|
|
$
|
12.6
|
|
|
$
|
27.6
|
|
|
$
|
28.6
|
|
|
$
|
90.5
|
|
|
$
|
45.1
|
|
|
Millions
|
|
Fair Value
|
|
Super Senior
(1)
|
|
Senior
(2)
|
|
Subordinate
(3)
|
||||||||
|
Prime
|
|
$
|
124.8
|
|
|
$
|
63.1
|
|
|
$
|
61.7
|
|
|
$
|
—
|
|
|
Non-prime
|
|
7.5
|
|
|
—
|
|
|
7.5
|
|
|
—
|
|
||||
|
Sub-prime
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
|
$
|
132.3
|
|
|
$
|
63.1
|
|
|
$
|
69.2
|
|
|
$
|
—
|
|
|
Millions
|
|
Fair Value
|
|
Super Senior
(1)
|
|
Senior
(2)
|
|
Subordinate
(3)
|
||||||||
|
Fixed rate CMBS
|
|
$
|
96.1
|
|
|
$
|
8.8
|
|
|
$
|
46.0
|
|
|
$
|
41.3
|
|
|
Floating rate CMBS
|
|
32.7
|
|
|
—
|
|
|
—
|
|
|
32.7
|
|
||||
|
Total
|
|
$
|
128.8
|
|
|
$
|
8.8
|
|
|
$
|
46.0
|
|
|
$
|
74.0
|
|
|
|
|
|
Level 3 Investments
|
|
|||||||||||||||||||
|
Millions
|
Level 1 investments
|
Level 2
investments
|
Fixed
maturity investments
|
Common
equity
securities
|
Other long-term
investments
|
Hedge Funds and Private Equity Funds measured at NAV
(3)
|
|
Total
|
|
||||||||||||||
|
Balance at January 1, 2016
|
$
|
1,152.2
|
|
$
|
2,531.4
|
|
$
|
70.0
|
|
$
|
—
|
|
$
|
169.5
|
|
$
|
127.8
|
|
|
$
|
4,050.9
|
|
(1)(2)
|
|
Total realized and
unrealized gains (losses)
|
11.3
|
|
19.1
|
|
.5
|
|
—
|
|
1.1
|
|
(2.4
|
)
|
|
29.6
|
|
|
|||||||
|
Amortization/Accretion
|
—
|
|
(4.2
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(4.2
|
)
|
|
|||||||
|
Purchases
|
109.0
|
|
292.4
|
|
—
|
|
—
|
|
2.1
|
|
8.9
|
|
|
412.4
|
|
|
|||||||
|
Sales
|
(852.9
|
)
|
(272.6
|
)
|
—
|
|
—
|
|
—
|
|
(3.0
|
)
|
|
(1,128.5
|
)
|
|
|||||||
|
Transfers in
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
|||||||
|
Transfers out
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
|||||||
|
Balance at
March 31, 2016
|
$
|
419.6
|
|
$
|
2,566.1
|
|
$
|
70.5
|
|
$
|
—
|
|
$
|
172.7
|
|
$
|
131.3
|
|
|
$
|
3,360.2
|
|
(1)(2)
|
|
|
|
|
Level 3 Investments
|
|
|
|
||||||||||||||||
|
Millions
|
Level 1 investments
|
Level 2
investments
|
Fixed
maturity investments
|
Common
equity
securities
|
Other long-term
investments
|
Hedge Funds and Private Equity Funds measured at NAV
(4)
|
Total
|
|
||||||||||||||
|
Balance at January 1, 2015
|
$
|
550.6
|
|
$
|
2,372.9
|
|
$
|
76.4
|
|
$
|
39.5
|
|
$
|
110.6
|
|
$
|
193.6
|
|
$
|
3,343.6
|
|
(1)(2)
|
|
Total realized and
unrealized gains (losses)
|
10.0
|
|
16.9
|
|
.2
|
|
1.8
|
|
(6.2
|
)
|
3.2
|
|
25.9
|
|
(3)
|
|||||||
|
Amortization/Accretion
|
—
|
|
(4.6
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(4.6
|
)
|
|
|||||||
|
Purchases
|
94.1
|
|
317.4
|
|
29.7
|
|
—
|
|
1.4
|
|
5.2
|
|
447.8
|
|
|
|||||||
|
Sales
|
(117.7
|
)
|
(326.9
|
)
|
—
|
|
(9.3
|
)
|
(3.0
|
)
|
(.5
|
)
|
(457.4
|
)
|
|
|||||||
|
Transfers in
|
—
|
|
5.2
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5.2
|
|
|
|||||||
|
Transfers out
|
—
|
|
—
|
|
(5.2
|
)
|
—
|
|
—
|
|
—
|
|
(5.2
|
)
|
|
|||||||
|
Balance at
March 31, 2015
|
$
|
537.0
|
|
$
|
2,380.9
|
|
$
|
101.1
|
|
$
|
32.0
|
|
$
|
102.8
|
|
$
|
201.5
|
|
$
|
3,355.3
|
|
(1)(2)
|
|
|
||||||||||
|
Description
|
|
March 31, 2016
|
||||||||
|
$ in millions, except share price
|
|
Rating
(2)
|
|
Valuation Technique(s)
|
|
Fair
Value (3) |
|
Unobservable Input
|
||
|
Preferred Stock
(1)
|
|
NR
|
|
Discounted cash flow
|
|
$70.5
|
|
Discount yield
|
-
|
8.07%
|
|
Private equity security
(1)
|
|
NR
|
|
Share price of most recent transaction
|
|
$21.0
|
|
Share price
|
-
|
$1.00
|
|
Private equity security
(1)
|
|
NR
|
|
Share price of most recent transaction
|
|
$33.8
|
|
Share price
|
-
|
$1.03
|
|
Private equity security
(1)
|
|
NR
|
|
Share price of most recent transaction
|
|
$3.2
|
|
Share price
|
-
|
$2.52
|
|
Convertible preferred security
(1)
|
|
NR
|
|
Multiple of EBITDA
|
|
$5.9
|
|
EBITDA multiple
|
-
|
6.00
|
|
Convertible preferred security
(1)
|
|
NR
|
|
Share price of most recent transaction
|
|
$27.0
|
|
Share price
|
-
|
$3.83
|
|
Private equity security
(1)
|
|
NR
|
|
Option pricing method
|
|
$10.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time until expiration
|
-
|
4 years
|
|
|
|
|
|
|
|
Volatility/Standard deviation
|
-
|
60.0%
|
||
|
|
|
|
|
|
|
Risk free rate
|
-
|
1.15%
|
||
|
Surplus notes:
|
|
NR
|
|
|
|
|
|
|
||
|
- Seller priority
|
|
|
|
Discounted cash flow
|
|
$38.2
|
|
Discount rate
(4)
|
-
|
12.5%
|
|
|
|
|
|
|
|
Timing of interest payments
(6)
|
-
|
5 years
|
||
|
|
|
|
|
|
|
Timing of principal payments
(6)
|
-
|
10 years
|
||
|
- Pari passu
|
|
|
|
Discounted cash flow
|
|
$13.6
|
|
Discount rate
(5)
|
-
|
22.5%
|
|
|
|
|
|
|
|
Timing of interest payments
(6)
|
-
|
5 years
|
||
|
|
|
|
|
|
|
Timing of principal payments
(6)
|
-
|
15 years
|
||
|
|
||||||||||
|
Description
|
|
December 31, 2015
|
||||||||
|
$ in millions, except share price
|
|
Rating
(2)
|
|
Valuation Technique(s)
|
|
Fair
Value (3) |
|
Unobservable Input
|
||
|
Preferred Stock
(1)
|
|
NR
|
|
Par value
(8)
|
|
$70.0
|
|
Issuer’s intent to call
|
-
|
$70.0
|
|
Private equity security
(1)
|
|
NR
|
|
Share price of most recent transaction
|
|
$21.0
|
|
Share price
|
-
|
$1.00
|
|
Private equity security
(1)
|
|
NR
|
|
Share price of most recent transaction
|
|
$33.8
|
|
Share price
|
-
|
$1.03
|
|
Convertible preferred security
(1)
|
|
NR
|
|
Multiple of EBITDA
|
|
$5.7
|
|
EBITDA multiple
|
-
|
6.00
|
|
Convertible preferred security
(1)
|
|
NR
|
|
Share price of most recent transaction
|
|
$27.0
|
|
Share price
|
-
|
$3.83
|
|
Private equity security
(1)
|
|
NR
|
|
Option pricing method
|
|
$9.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time until expiration
|
-
|
4 years
|
|
|
|
|
|
|
|
Volatility/Standard deviation
|
-
|
60.0%
|
||
|
|
|
|
|
|
|
Risk free rate
|
-
|
1.15%
|
||
|
Surplus notes
(7)
:
|
|
NR
|
|
|
|
|
|
|
||
|
- Seller priority
|
|
|
|
Discounted cash flow
|
|
$38.0
|
|
Discount rate
(4)
|
-
|
13.0%
|
|
|
|
|
|
|
|
Timing of interest payments
(6)
|
-
|
5 years
|
||
|
|
|
|
|
|
|
Timing of principal payments
(6)
|
-
|
10 years
|
||
|
- Pari passu
|
|
|
|
Discounted cash flow
|
|
$13.5
|
|
Discount rate
(5)
|
-
|
22.4%
|
|
|
|
|
|
|
|
Timing of interest payments
(6)
|
-
|
5 years
|
||
|
|
|
|
|
|
|
Timing of principal payments
(6)
|
-
|
15 years
|
||
|
|
|
Three Months Ended March 31,
|
||||||||||||||
|
Millions
|
|
2016
|
|
2015
|
||||||||||||
|
|
|
Goodwill
|
|
Other intangible assets
|
|
Goodwill
|
|
Other intangible assets
|
||||||||
|
Beginning balance
|
|
$
|
187.9
|
|
|
$
|
187.8
|
|
|
$
|
168.9
|
|
|
$
|
182.3
|
|
|
Acquisitions of businesses
|
|
—
|
|
|
—
|
|
|
.3
|
|
|
2.8
|
|
||||
|
Acquisitions of intangible assets
|
|
—
|
|
|
3.9
|
|
|
—
|
|
|
—
|
|
||||
|
Amortization, including foreign currency translation
|
|
—
|
|
|
(8.1
|
)
|
|
—
|
|
|
(6.9
|
)
|
||||
|
Ending balance
|
|
$
|
187.9
|
|
|
$
|
183.6
|
|
|
$
|
169.2
|
|
|
$
|
178.2
|
|
|
Millions
|
|
March 31,
2016 |
|
Effective
Rate
(1)
|
|
December 31,
2015 |
|
Effective
Rate
(1)
|
||||
|
WTM Bank Facility
|
|
$
|
150.0
|
|
|
N/A
|
|
$
|
50.0
|
|
|
N/A
|
|
OBH Senior Notes, at face value
|
|
275.0
|
|
|
4.7%
|
|
275.0
|
|
|
4.7%
|
||
|
Unamortized original issue discount and debt issuance costs
|
|
(2.1
|
)
|
|
|
|
(2.1
|
)
|
|
|
||
|
OBH Senior Notes, carrying value
|
|
272.9
|
|
|
|
|
272.9
|
|
|
|
||
|
OneBeacon Bank Facility
|
|
—
|
|
|
N/A
|
|
—
|
|
|
N/A
|
||
|
Tranzact Bank Facility
|
|
94.1
|
|
|
6.0%
|
|
104.7
|
|
|
5.6%
|
||
|
Unamortized issuance cost
|
|
(1.6
|
)
|
|
|
|
(1.8
|
)
|
|
|
||
|
Tranzact Bank Facility, carrying value
|
|
92.5
|
|
|
|
|
102.9
|
|
|
|
||
|
MediaAlpha Bank Facility
|
|
17.5
|
|
|
6.4%
|
|
15.0
|
|
|
5.5%
|
||
|
Unamortized issuance cost
|
|
(.3
|
)
|
|
|
|
(.3
|
)
|
|
|
||
|
MediaAlpha Bank Facility, carrying value
|
|
17.2
|
|
|
|
|
14.7
|
|
|
|
||
|
Total debt
|
|
$
|
532.6
|
|
|
|
|
$
|
440.5
|
|
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Fees, included in other revenue
|
|
$
|
1.0
|
|
|
$
|
3.0
|
|
|
Change in fair value of variable annuity liability,
included in other revenue
|
|
(.4
|
)
|
|
.4
|
|
||
|
Change in fair value of derivatives, included in other revenue
|
|
(1.7
|
)
|
|
(5.5
|
)
|
||
|
Foreign exchange, included in other revenue
|
|
.9
|
|
|
(1.1
|
)
|
||
|
Other investment income and (losses) gains
|
|
—
|
|
|
—
|
|
||
|
Total revenue
|
|
(.2
|
)
|
|
(3.2
|
)
|
||
|
Change in fair value of variable annuity death benefit liabilities,
included in other general and administrative expenses
|
|
—
|
|
|
—
|
|
||
|
Death benefit claims paid, included in general and
administrative expenses
|
|
(.1
|
)
|
|
—
|
|
||
|
General and administrative expenses
|
|
(.8
|
)
|
|
(1.4
|
)
|
||
|
Pre-tax income (loss)
|
|
$
|
(1.1
|
)
|
|
$
|
(4.6
|
)
|
|
|
|
Gains (losses)
|
Carrying Value
|
|||||||||||||
|
|
|
Three Months Ended
|
|
As of
|
||||||||||||
|
|
|
March 31,
|
|
March 31,
2016 |
|
December 31, 2015
|
||||||||||
|
Millions
|
|
2016
|
|
2015
|
|
|
||||||||||
|
Fixed income/interest rate
|
|
$
|
1.8
|
|
|
$
|
9.3
|
|
|
$
|
(.4
|
)
|
|
$
|
.5
|
|
|
Foreign exchange
|
|
(4.2
|
)
|
|
(12.1
|
)
|
|
12.5
|
|
|
14.8
|
|
||||
|
Equity
|
|
.7
|
|
|
(2.7
|
)
|
|
1.0
|
|
|
4.8
|
|
||||
|
Total
|
|
$
|
(1.7
|
)
|
|
$
|
(5.5
|
)
|
|
$
|
13.1
|
|
|
$
|
20.1
|
|
|
|
|
Three Months Ended March 31, 2016
|
||||||||||||||||||
|
|
|
Variable Annuity
Assets (Liabilities)
|
|
Derivative Instruments
|
||||||||||||||||
|
Millions
|
|
Level 3
|
|
Level 3
(1)
|
|
Level 2
(1)(2)
|
|
Level 1
(3)
|
|
Total
|
||||||||||
|
Beginning of period
|
|
$
|
.3
|
|
|
$
|
2.7
|
|
|
$
|
16.5
|
|
|
$
|
.9
|
|
|
$
|
20.1
|
|
|
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Realized and unrealized gains (losses)
|
|
(.4
|
)
|
|
1.2
|
|
|
1.1
|
|
|
(4.0
|
)
|
|
(1.7
|
)
|
|||||
|
Transfers in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Sales/settlements
|
|
—
|
|
|
(1.3
|
)
|
|
(7.3
|
)
|
|
3.3
|
|
|
(5.3
|
)
|
|||||
|
End of period
|
|
$
|
(.1
|
)
|
|
$
|
2.6
|
|
|
$
|
10.3
|
|
|
$
|
.2
|
|
|
$
|
13.1
|
|
|
|
|
Three Months Ended March 31, 2015
|
||||||||||||||||||
|
|
|
Variable Annuity
Assets
|
|
Derivative Instruments
|
||||||||||||||||
|
Millions
|
|
Level 3
|
|
Level 3
(1)
|
|
Level 2
(1)(2)
|
|
Level 1
(3)
|
|
Total
|
||||||||||
|
Beginning of period
|
|
$
|
.7
|
|
|
$
|
18.9
|
|
|
$
|
33.8
|
|
|
$
|
3.7
|
|
|
$
|
56.4
|
|
|
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Realized and unrealized gains (losses)
|
|
.4
|
|
|
(.6
|
)
|
|
(6.5
|
)
|
|
1.6
|
|
|
(5.5
|
)
|
|||||
|
Transfers in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Sales/settlements
|
|
—
|
|
|
(1.3
|
)
|
|
3.9
|
|
|
(6.5
|
)
|
|
(3.9
|
)
|
|||||
|
End of period
|
|
$
|
1.1
|
|
|
$
|
17.0
|
|
|
$
|
31.2
|
|
|
$
|
(1.2
|
)
|
|
$
|
47.0
|
|
|
Millions
|
|
March 31, 2016
|
|
December 31, 2015
|
|
March 31, 2015
|
||||||
|
Cash
|
|
$
|
8.4
|
|
|
$
|
5.8
|
|
|
$
|
29.0
|
|
|
Fixed maturity investments
|
|
—
|
|
|
—
|
|
|
4.5
|
|
|||
|
Total
|
|
$
|
8.4
|
|
|
$
|
5.8
|
|
|
$
|
33.5
|
|
|
($ in Millions)
|
|
March 31, 2016
|
||||||||||||||
|
Description
|
|
Fair
Value
|
|
Valuation Technique(s)
|
|
Unobservable Input
|
|
Range
|
|
Weighted
Average
|
||||||
|
Variable annuity benefit guarantee liabilities
|
|
$
|
(.1
|
)
|
|
Discounted cash flows
|
|
Surrenders
|
|
|
|
|
|
|
||
|
|
|
|
|
0-1 year
|
|
0.1
|
%
|
-
|
40.0%
|
|
40.0
|
%
|
||||
|
|
|
|
|
|
Mortality
|
|
0.0
|
%
|
-
|
6.4%
|
|
1.1
|
%
|
|||
|
|
|
|
|
|
Foreign exchange volatilities
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
0-1 year
|
|
12.0
|
%
|
-
|
18.4%
|
|
13.5
|
%
|
||
|
|
|
|
|
|
|
Index volatilities
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
0-1 year
|
|
25.5
|
%
|
-
|
28.8%
|
|
26.2
|
%
|
||
|
Foreign exchange options
|
|
$
|
1.1
|
|
|
Counterparty valuations, adjusted for unwind quote discount
|
|
Adjustment to counterparty valuations
|
|
(4.3
|
)%
|
-
|
(7.3)%
|
|
(5.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Equity index options
|
$
|
1.5
|
|
|
Counterparty valuations, adjusted for unwind quote discount
|
|
Adjustment to counterparty valuations
|
|
(0.6
|
)%
|
-
|
(5.7)%
|
|
(5.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
Millions
|
|
Gross asset amounts before offsets
(1)
|
|
Gross liability amounts offset under master netting arrangements
|
|
Net amounts recognized in Other Assets
|
|
Gross asset amounts before offsets
(1)
|
|
Gross liability amounts offset under master netting arrangements
|
|
Net amounts recognized in Other Assets
|
||||||||||||
|
Interest rate contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OTC
|
|
$
|
2.2
|
|
|
$
|
(2.5
|
)
|
|
$
|
(.3
|
)
|
|
$
|
2.4
|
|
|
$
|
(2.1
|
)
|
|
$
|
.3
|
|
|
Exchange traded
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.1
|
|
|
(.1
|
)
|
|
—
|
|
||||||
|
Foreign exchange contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OTC
|
|
12.7
|
|
|
—
|
|
|
12.7
|
|
|
15.0
|
|
|
—
|
|
|
15.0
|
|
||||||
|
Exchange traded
|
|
—
|
|
|
(.1
|
)
|
|
(.1
|
)
|
|
.1
|
|
|
(.3
|
)
|
|
(.2
|
)
|
||||||
|
Equity contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
OTC
|
|
1.5
|
|
|
(.9
|
)
|
|
.6
|
|
|
4.4
|
|
|
(.6
|
)
|
|
3.8
|
|
||||||
|
Exchange traded
|
|
.3
|
|
|
(.1
|
)
|
|
.2
|
|
|
1.2
|
|
|
—
|
|
|
1.2
|
|
||||||
|
Total
(2)
|
|
$
|
16.7
|
|
|
$
|
(3.6
|
)
|
|
$
|
13.1
|
|
|
$
|
23.2
|
|
|
$
|
(3.1
|
)
|
|
$
|
20.1
|
|
|
|
|
March 31, 2016
|
|||||||||||||||||||||||||||||||||
|
Millions
|
|
Net amount of assets reflected in Balance Sheet
|
|
Collateral provided to counterparty - Cash
|
|
Collateral provided to counter-party - Financial Instruments
|
|
Net amount of exposure after effect of collateral provided
|
|
Excess collateral provided to counter-party- Cash
|
|
Excess collateral provided - Financial Instruments
|
|
Counter-party collateral held by WMLife Re - Cash
|
|
Net amount of exposure to counter-party
|
|
Standard
& Poor's
Rating
(1)
|
|||||||||||||||||
|
Bank of America
|
|
$
|
1.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.4
|
|
|
A
|
|
|
JP Morgan
|
|
6.5
|
|
|
—
|
|
|
—
|
|
|
6.5
|
|
|
—
|
|
|
—
|
|
|
5.4
|
|
|
1.1
|
|
|
A
|
+
|
||||||||
|
Citigroup - OTC
|
|
5.0
|
|
|
—
|
|
|
—
|
|
|
5.0
|
|
|
—
|
|
|
—
|
|
|
.5
|
|
|
4.5
|
|
|
A
|
|
||||||||
|
Citigroup -
Exchange Traded
|
|
.2
|
|
|
—
|
|
|
—
|
|
|
.2
|
|
|
7.9
|
|
|
—
|
|
|
—
|
|
|
8.1
|
|
|
A
|
|
||||||||
|
Total
|
|
$
|
13.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13.1
|
|
|
$
|
7.9
|
|
|
$
|
—
|
|
|
$
|
5.9
|
|
|
$
|
15.1
|
|
|
|
|
|
|
|
December 31, 2015
|
|
||||||||||||||||||||||||||||||||
|
Millions
|
|
Net amount of assets reflected in Balance Sheet
|
|
Collateral provided to counter-party - Cash
|
|
Collateral provided to counter-party - Financial Instruments
|
|
Net amount of exposure after effect of collateral provided
|
|
Excess collateral provided to counter-party- Cash
|
|
Excess collateral provided - Financial Instruments
|
|
Counter-party collateral held by WMLife Re- Cash
|
|
Net amount of exposure to counter-party
|
|
Standard
& Poor's
Rating
(1)
|
|||||||||||||||||
|
Bank of America
|
|
$
|
.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
.7
|
|
|
A
|
|
|
JP Morgan
|
|
8.5
|
|
|
—
|
|
|
—
|
|
|
8.5
|
|
|
—
|
|
|
—
|
|
|
5.5
|
|
|
3.0
|
|
|
A
|
+
|
||||||||
|
Citigroup - OTC
|
|
9.9
|
|
|
—
|
|
|
—
|
|
|
9.9
|
|
|
—
|
|
|
—
|
|
|
1.4
|
|
|
8.5
|
|
|
A
|
|
||||||||
|
Citigroup -
Exchange Traded
|
|
1.0
|
|
|
—
|
|
|
—
|
|
|
1.0
|
|
|
5.8
|
|
|
—
|
|
|
—
|
|
|
6.8
|
|
|
A
|
|
||||||||
|
Total
|
|
$
|
20.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20.1
|
|
|
$
|
5.8
|
|
|
$
|
—
|
|
|
$
|
6.9
|
|
|
$
|
19.0
|
|
|
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Contracts outstanding
|
|
3,422
|
|
|
3,103.0
|
|
||
|
Remaining weighted average contract period outstanding (in years)
|
|
12.7
|
|
|
12.8
|
|
||
|
Contractual debt service outstanding (in millions):
|
|
|
|
|
||||
|
Principal
|
|
$
|
24,641.6
|
|
|
$
|
22,556.0
|
|
|
Interest
|
|
12,711.9
|
|
|
11,984.4
|
|
||
|
Total debt service outstanding
|
|
$
|
37,353.5
|
|
|
$
|
34,540.4
|
|
|
|
|
|
|
|
||||
|
Gross unearned insurance premiums
|
|
$
|
55.8
|
|
|
$
|
50.2
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Basic and diluted earnings per share numerators (in millions):
|
|
|
|
|
||||
|
Net income from continuing operations attributable to
White Mountains’s common shareholders
|
|
$
|
13.9
|
|
|
$
|
10.5
|
|
|
Allocation of income for unvested restricted common shares
|
|
(.1
|
)
|
|
(.1
|
)
|
||
|
Dividends declared on participating restricted common shares
(1)
|
|
(.1
|
)
|
|
(.1
|
)
|
||
|
Total allocation to restricted common shares
|
|
(.2
|
)
|
|
(.2
|
)
|
||
|
Net income attributable to White Mountains’s common shareholders,
net of restricted common share amounts
|
|
$
|
13.7
|
|
|
$
|
10.3
|
|
|
Undistributed net earnings (in millions):
|
|
|
|
|
||||
|
Net income attributable to White Mountains’s common shareholders,
net of restricted common share amounts
|
|
$
|
13.7
|
|
|
$
|
10.3
|
|
|
Dividends declared net of restricted common share amounts
(1)
|
|
(5.9
|
)
|
|
(5.9
|
)
|
||
|
Total undistributed net earnings, net of restricted common share amounts
|
|
$
|
7.8
|
|
|
$
|
4.4
|
|
|
Basic earnings per share denominators (in thousands):
|
|
|
|
|
||||
|
Total average common shares outstanding during the period
|
|
5,539.6
|
|
|
5,978.4
|
|
||
|
Average unvested restricted shares
(2)
|
|
(54.0
|
)
|
|
(58.8
|
)
|
||
|
Basic earnings per share denominator
|
|
5,485.6
|
|
|
5,919.6
|
|
||
|
Diluted earnings per share denominator (in thousands):
|
|
|
|
|
||||
|
Total average common shares outstanding during the period
|
|
5,540.5
|
|
|
5,978.4
|
|
||
|
Average unvested restricted common shares
(2)
|
|
(54.0
|
)
|
|
(58.8
|
)
|
||
|
Average outstanding dilutive options to acquire common shares
(3)
|
|
—
|
|
|
—
|
|
||
|
Diluted earnings per share denominator
|
|
5,486.5
|
|
|
5,919.6
|
|
||
|
Basic earnings per share (in dollars):
|
|
|
|
|
||||
|
Net income attributable to White Mountains’s common shareholders
|
|
$
|
2.51
|
|
|
$
|
1.76
|
|
|
Dividends declared and paid
|
|
(1.00
|
)
|
|
(1.00
|
)
|
||
|
Undistributed earnings
|
|
$
|
1.51
|
|
|
$
|
.76
|
|
|
Diluted earnings per share (in dollars):
|
|
|
|
|
||||
|
Net income attributable to White Mountains’s common shareholders
|
|
$
|
2.51
|
|
|
$
|
1.76
|
|
|
Dividends declared and paid
|
|
(1.00
|
)
|
|
(1.00
|
)
|
||
|
Undistributed earnings
|
|
$
|
1.51
|
|
|
$
|
.76
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||
|
$ in millions
|
|
Non-controlling Percentage
|
|
Non-controlling Equity
|
|
Non-controlling Percentage
|
|
Non-controlling Equity
|
||||||
|
OneBeacon Ltd.
|
|
23.9
|
%
|
|
$
|
243.4
|
|
|
24.5
|
%
|
|
$
|
245.6
|
|
|
SIG Preference Shares
|
|
100.0
|
|
|
250.0
|
|
|
100.0
|
|
|
250.0
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Other, excluding mutuals and reciprocals
|
|
|
|
|
|
|
|
|
||||||
|
HG Global
|
|
3.1
|
|
|
17.2
|
|
|
3.1
|
|
|
17.1
|
|
||
|
MediaAlpha
|
|
40.0
|
|
|
14.2
|
|
|
40.0
|
|
|
14.4
|
|
||
|
Tranzact
|
|
36.8
|
|
|
79.7
|
|
|
36.8
|
|
|
79.4
|
|
||
|
Wobi
|
|
3.9
|
|
|
.5
|
|
|
3.9
|
|
|
.6
|
|
||
|
Dewar
|
|
30.1
|
|
|
3.2
|
|
|
19.0
|
|
|
3.7
|
|
||
|
Total other, excluding mutuals and reciprocals
|
|
|
|
114.8
|
|
|
|
|
115.2
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Mutuals and reciprocals
|
|
|
|
|
|
|
|
|
||||||
|
BAM
|
|
100.0
|
|
|
(140.7
|
)
|
|
100.0
|
|
|
(140.0
|
)
|
||
|
SSIE
|
|
100.0
|
|
|
(16.1
|
)
|
|
100.0
|
|
|
(16.0
|
)
|
||
|
Total non-controlling interests
|
|
|
|
|
$
|
451.4
|
|
|
|
|
$
|
454.8
|
|
|
|
|
|
|
|
HG Global/BAM
|
|
|
|
|
||||||||||||
|
Millions
|
|
OneBeacon
|
|
HG
|
|
BAM
(1)
|
|
Other Operations
|
|
Total
|
||||||||||
|
Three Months Ended March 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Earned insurance premiums
|
|
$
|
278.6
|
|
|
$
|
.9
|
|
|
$
|
.3
|
|
|
$
|
2.3
|
|
|
$
|
282.1
|
|
|
Net investment income
|
|
14.4
|
|
|
.5
|
|
|
1.6
|
|
|
1.4
|
|
|
17.9
|
|
|||||
|
Net investment income (loss) - surplus note interest
|
|
—
|
|
|
4.5
|
|
|
(4.5
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Net realized and unrealized investment gains
|
|
16.6
|
|
|
2.1
|
|
|
4.9
|
|
|
5.9
|
|
|
29.5
|
|
|||||
|
Other revenue
|
|
.9
|
|
|
—
|
|
|
.1
|
|
|
96.6
|
|
(2)
|
97.6
|
|
|||||
|
Total revenues
|
|
310.5
|
|
|
8.0
|
|
|
2.4
|
|
|
106.2
|
|
|
427.1
|
|
|||||
|
Losses and LAE
|
|
158.8
|
|
|
—
|
|
|
—
|
|
|
2.3
|
|
|
161.1
|
|
|||||
|
Insurance acquisition expenses
|
|
51.0
|
|
|
.2
|
|
|
.7
|
|
|
.8
|
|
|
52.7
|
|
|||||
|
Other underwriting expenses
|
|
55.3
|
|
|
—
|
|
|
.1
|
|
|
—
|
|
|
55.4
|
|
|||||
|
General and administrative expenses
|
|
3.6
|
|
|
.5
|
|
|
9.2
|
|
|
119.1
|
|
(3)
|
132.4
|
|
|||||
|
Amortization of intangible assets
|
|
.3
|
|
|
—
|
|
|
—
|
|
|
7.8
|
|
|
8.1
|
|
|||||
|
Interest expense
|
|
3.3
|
|
|
—
|
|
|
—
|
|
|
2.6
|
|
|
5.9
|
|
|||||
|
Total expenses
|
|
272.3
|
|
|
.7
|
|
|
10.0
|
|
|
132.6
|
|
|
415.6
|
|
|||||
|
Pre-tax (loss) income
|
|
$
|
38.2
|
|
|
$
|
7.3
|
|
|
$
|
(7.6
|
)
|
|
$
|
(26.4
|
)
|
|
$
|
11.5
|
|
|
|
|
|
|
HG Global/BAM
|
|
|
|
|
||||||||||||
|
Millions
|
|
OneBeacon
|
|
HG
|
|
BAM
(1)
|
|
Other Operations
|
|
Total
|
||||||||||
|
Three Months Ended March 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Earned insurance premiums
|
|
$
|
286.6
|
|
|
$
|
.5
|
|
|
$
|
.2
|
|
|
$
|
2.0
|
|
|
$
|
289.3
|
|
|
Net investment income
|
|
10.5
|
|
|
.4
|
|
|
1.0
|
|
|
.7
|
|
|
12.6
|
|
|||||
|
Net investment income (loss) - surplus note interest
|
|
—
|
|
|
4.0
|
|
|
(4.0
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Net realized and unrealized investment losses
|
|
14.2
|
|
|
1.1
|
|
|
3.0
|
|
|
6.7
|
|
|
25.0
|
|
|||||
|
Other (loss) revenue
|
|
(3.1
|
)
|
|
—
|
|
|
.1
|
|
|
67.9
|
|
(2)
|
64.9
|
|
|||||
|
Total revenues
|
|
308.2
|
|
|
6.0
|
|
|
.3
|
|
|
77.3
|
|
|
391.8
|
|
|||||
|
Losses and LAE
|
|
165.9
|
|
|
—
|
|
|
—
|
|
|
2.0
|
|
|
167.9
|
|
|||||
|
Insurance acquisition expenses
|
|
51.0
|
|
|
.1
|
|
|
.8
|
|
|
1.1
|
|
|
53.0
|
|
|||||
|
Other underwriting expenses
|
|
55.9
|
|
|
—
|
|
|
.1
|
|
|
—
|
|
|
56.0
|
|
|||||
|
General and administrative expenses
|
|
3.8
|
|
|
.4
|
|
|
8.2
|
|
|
90.8
|
|
(3)
|
103.2
|
|
|||||
|
Amortization of intangible assets
|
|
.3
|
|
|
—
|
|
|
—
|
|
|
6.6
|
|
|
6.9
|
|
|||||
|
Interest expense
|
|
3.2
|
|
|
—
|
|
|
—
|
|
|
1.1
|
|
|
4.3
|
|
|||||
|
Total expenses
|
|
280.1
|
|
|
.5
|
|
|
9.1
|
|
|
101.6
|
|
|
391.3
|
|
|||||
|
Pre-tax income (loss)
|
|
$
|
28.1
|
|
|
$
|
5.5
|
|
|
$
|
(8.8
|
)
|
|
$
|
(24.3
|
)
|
|
$
|
.5
|
|
|
(1)
|
BAM manages its affairs on a statutory accounting basis. BAM’s statutory surplus includes surplus notes and is not reduced by accruals of interest expense on the surplus notes. BAM’s statutory surplus is reduced only after a payment of principal or interest has been approved by the New York Department of Financial Services.
|
|
|
|
Three Months Ended
|
||
|
Millions
|
|
March 31, 2015
|
||
|
Equity method carrying value of investment in Symetra as of December 31, 2014
|
|
$
|
411.4
|
|
|
Equity in earnings
(1)(2)
|
|
7.2
|
|
|
|
Equity in net unrealized gains from Symetra’s fixed maturity portfolio
(3)
|
|
30.9
|
|
|
|
Dividends received
|
|
(2.2
|
)
|
|
|
Equity method carrying value of investment in Symetra as of March 31, 2015
(4)
|
|
$
|
447.3
|
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||
|
Millions, except share amounts
|
|
Target
Performance
Shares
Outstanding
|
|
Accrued
Expense
|
|
Target
Performance
Shares
Outstanding
|
|
Accrued
Expense
|
||||||
|
Beginning of period
|
|
96,211
|
|
|
$
|
58.2
|
|
|
113,198
|
|
|
$
|
44.4
|
|
|
Shares paid or expired
(1)
|
|
—
|
|
|
—
|
|
|
(34,001
|
)
|
|
(24.9
|
)
|
||
|
New grants
|
|
16,215
|
|
|
—
|
|
|
29,078
|
|
|
—
|
|
||
|
Assumed forfeitures and cancellations
(2)
|
|
(1,186
|
)
|
|
(.6
|
)
|
|
123
|
|
|
.5
|
|
||
|
Expense recognized
|
|
—
|
|
|
14.2
|
|
|
—
|
|
|
5.7
|
|
||
|
End of period
(3)
|
|
111,240
|
|
|
$
|
71.8
|
|
|
108,398
|
|
|
$
|
25.7
|
|
|
Millions, except share amounts
|
|
Target
Performance
Shares
Outstanding
|
|
Accrued
Expense
|
|||
|
Performance cycle:
|
|
|
|
|
|
|
|
|
2016 – 2018
|
|
16,215
|
|
|
$
|
1.0
|
|
|
2015 – 2017
|
|
29,428
|
|
|
12.8
|
|
|
|
2014 – 2016
|
|
32,157
|
|
|
18.7
|
|
|
|
2013 – 2015
|
|
36,293
|
|
|
41.1
|
|
|
|
Sub-total
|
|
114,093
|
|
|
73.6
|
|
|
|
Assumed forfeitures
|
|
(2,853
|
)
|
|
(1.8
|
)
|
|
|
Total at March 31, 2016
|
|
111,240
|
|
|
$
|
71.8
|
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||
|
Millions, except share amounts
|
|
Restricted
Shares |
|
Unamortized
Issue Date Fair Value |
|
Restricted
Shares |
|
Unamortized
Issue Date Fair Value |
||||||
|
Non-vested,
|
|
|
|
|
|
|
|
|
||||||
|
Beginning of period
|
|
70,675
|
|
|
$
|
15.7
|
|
|
83,314
|
|
|
$
|
14.3
|
|
|
Issued
|
|
21,215
|
|
|
16.3
|
|
|
22,890
|
|
|
15.2
|
|
||
|
Vested
|
|
(24,620
|
)
|
|
—
|
|
|
(35,079
|
)
|
|
—
|
|
||
|
Forfeited
|
|
(800
|
)
|
|
.2
|
|
|
—
|
|
|
—
|
|
||
|
Expense recognized
|
|
—
|
|
|
(3.0
|
)
|
|
—
|
|
|
(3.0
|
)
|
||
|
End of period
(1)
|
|
66,470
|
|
|
$
|
29.2
|
|
|
71,125
|
|
|
$
|
26.5
|
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||
|
Millions, except share amounts
|
|
Target
Performance
Shares
Outstanding
|
|
Accrued
Expense
|
|
Target
Performance
Shares
Outstanding
|
|
Accrued
Expense
|
||||||
|
Beginning of period
|
|
449,435
|
|
|
$
|
1.4
|
|
|
517,470
|
|
|
$
|
3.4
|
|
|
Shares paid or expired
(1)
|
|
(167,300
|
)
|
|
(.7
|
)
|
|
(181,290
|
)
|
|
(1.5
|
)
|
||
|
New grants
|
|
163,150
|
|
|
—
|
|
|
154,887
|
|
|
—
|
|
||
|
Assumed forfeitures and cancellations
(2)
|
|
(4,079
|
)
|
|
—
|
|
|
(28,920
|
)
|
|
—
|
|
||
|
Expense recognized
|
|
—
|
|
|
.4
|
|
|
—
|
|
|
.2
|
|
||
|
End of period
|
|
441,206
|
|
|
$
|
1.1
|
|
|
462,147
|
|
|
$
|
2.1
|
|
|
Millions, except share amounts
|
|
Target
Performance Shares Outstanding |
|
Accrued Expense
|
|||
|
Performance cycle:
|
|
|
|
|
|
|
|
|
2016 – 2018
|
|
163,150
|
|
|
$
|
.1
|
|
|
2015 – 2017
|
|
146,659
|
|
|
.8
|
|
|
|
2014 – 2016
|
|
142,710
|
|
|
.2
|
|
|
|
Sub-total
|
|
452,519
|
|
|
1.1
|
|
|
|
Assumed forfeitures
|
|
(11,313
|
)
|
|
—
|
|
|
|
Total at March 31, 2016
|
|
441,206
|
|
|
$
|
1.1
|
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||
|
Millions, except share amounts
|
|
Restricted
Shares |
|
Unamortized
Issue Date Fair Value |
|
Restricted
Shares |
|
Unamortized
Issue Date Fair Value |
||||||
|
Non-vested,
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Beginning of period
|
|
382,722
|
|
|
$
|
2.5
|
|
|
612,500
|
|
|
$
|
3.5
|
|
|
Issued
|
|
170,650
|
|
|
2.3
|
|
|
75,950
|
|
|
1.1
|
|
||
|
Vested
|
|
(157,500
|
)
|
|
—
|
|
|
(296,000
|
)
|
|
—
|
|
||
|
Forfeited
|
|
—
|
|
|
—
|
|
|
(1,500
|
)
|
|
—
|
|
||
|
Expense recognized
|
|
—
|
|
|
(.5
|
)
|
|
—
|
|
|
(.6
|
)
|
||
|
End of period
|
|
395,872
|
|
|
$
|
4.3
|
|
|
390,950
|
|
|
$
|
4.0
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
Millions
|
|
Fair
Value
|
|
Carrying
Value
|
|
Fair
Value
|
|
Carrying
Value
|
||||||||
|
OBH Senior Notes
|
|
$
|
278.0
|
|
|
$
|
272.9
|
|
|
$
|
276.4
|
|
|
$
|
272.9
|
|
|
Tranzact Bank Facility
|
|
92.8
|
|
|
92.4
|
|
|
102.8
|
|
|
102.9
|
|
||||
|
MediaAlpha Bank Facility
|
|
15.1
|
|
|
17.2
|
|
|
15.0
|
|
|
14.7
|
|
||||
|
Millions
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Assets held for sale
|
|
|
|
|
||||
|
Fixed maturity investments, at fair value
|
|
$
|
2,758.3
|
|
|
$
|
2,374.0
|
|
|
Short-term
|
|
534.5
|
|
|
352.0
|
|
||
|
Common equities
|
|
214.3
|
|
|
174.4
|
|
||
|
Other
|
|
61.3
|
|
|
72.2
|
|
||
|
Total investments
|
|
3,568.4
|
|
|
2,972.6
|
|
||
|
Cash
|
|
134.8
|
|
|
143.9
|
|
||
|
Reinsurance recoverable on unpaid losses
|
|
286.2
|
|
|
283.1
|
|
||
|
Reinsurance recoverable on paid losses
|
|
11.1
|
|
|
10.2
|
|
||
|
Insurance premiums receivable
|
|
483.3
|
|
|
323.6
|
|
||
|
Deferred acquisition costs
|
|
91.6
|
|
|
74.6
|
|
||
|
Deferred tax asset
|
|
291.2
|
|
|
303.1
|
|
||
|
Ceded unearned insurance and reinsurance premiums
|
|
134.7
|
|
|
87.7
|
|
||
|
Accounts receivable on unsettled investment sales
|
|
9.8
|
|
|
29.0
|
|
||
|
Goodwill and intangible assets
|
|
10.2
|
|
|
10.2
|
|
||
|
Other assets
|
|
194.2
|
|
|
169.0
|
|
||
|
Total assets held for sale
|
|
$
|
5,215.5
|
|
|
$
|
4,407.0
|
|
|
Liabilities held for sale
|
|
|
|
|
||||
|
Loss and loss adjustment expense reserves
|
|
$
|
1,649.5
|
|
|
$
|
1,644.4
|
|
|
Unearned insurance premiums
|
|
501.3
|
|
|
342.2
|
|
||
|
Debt
|
|
403.6
|
|
|
403.5
|
|
||
|
Deferred tax liability
|
|
278.5
|
|
|
263.6
|
|
||
|
Accrued incentive compensation
|
|
43.1
|
|
|
63.2
|
|
||
|
Ceded reinsurance payable
|
|
132.4
|
|
|
67.1
|
|
||
|
Funds held under reinsurance treaties
|
|
57.0
|
|
|
52.9
|
|
||
|
Accounts payable on unsettled investment purchases
|
|
5.4
|
|
|
—
|
|
||
|
Other liabilities
|
|
50.3
|
|
|
47.1
|
|
||
|
Total liabilities held for sale
|
|
3,121.1
|
|
|
2,884.0
|
|
||
|
Net assets held for sale
|
|
$
|
2,094.4
|
|
|
$
|
1,523.0
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||||
|
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||||||||||
|
Millions
|
|
Sirius Group
|
|
Other Disc Ops
|
|
Total
|
|
Sirius Group
|
|
Other Disc Ops
|
|
Total
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earned insurance premiums
|
|
$
|
202.4
|
|
|
$
|
—
|
|
|
$
|
202.4
|
|
|
$
|
205.0
|
|
|
$
|
—
|
|
|
$
|
205.0
|
|
|
Net investment income
|
|
12.2
|
|
|
—
|
|
|
12.2
|
|
|
9.0
|
|
|
—
|
|
|
9.0
|
|
||||||
|
Net realized and unrealized (losses) gains
|
|
(8.8
|
)
|
|
—
|
|
|
(8.8
|
)
|
|
78.4
|
|
|
—
|
|
|
78.4
|
|
||||||
|
Other revenue
|
|
(4.1
|
)
|
|
—
|
|
|
(4.1
|
)
|
|
(27.4
|
)
|
|
—
|
|
|
(27.4
|
)
|
||||||
|
Total revenues
|
|
201.7
|
|
|
—
|
|
|
201.7
|
|
|
265.0
|
|
|
—
|
|
|
265.0
|
|
||||||
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loss and loss adjustment expenses
|
|
113.7
|
|
|
—
|
|
|
113.7
|
|
|
97.5
|
|
|
—
|
|
|
97.5
|
|
||||||
|
Insurance and reinsurance acquisition expenses
|
|
48.4
|
|
|
—
|
|
|
48.4
|
|
|
42.6
|
|
|
—
|
|
|
42.6
|
|
||||||
|
Other underwriting expenses
|
|
26.7
|
|
|
—
|
|
|
26.7
|
|
|
25.5
|
|
|
—
|
|
|
25.5
|
|
||||||
|
General and administrative expenses
|
|
8.1
|
|
|
—
|
|
|
8.1
|
|
|
6.3
|
|
|
—
|
|
|
6.3
|
|
||||||
|
Interest expense
|
|
6.6
|
|
|
—
|
|
|
6.6
|
|
|
6.8
|
|
|
—
|
|
|
6.8
|
|
||||||
|
Total expenses
|
|
203.5
|
|
|
—
|
|
|
203.5
|
|
|
178.7
|
|
|
—
|
|
|
178.7
|
|
||||||
|
Pre-tax (loss) income
|
|
(1.8
|
)
|
|
—
|
|
|
(1.8
|
)
|
|
86.3
|
|
|
—
|
|
|
86.3
|
|
||||||
|
Income tax benefit (expense)
|
|
.9
|
|
|
—
|
|
|
.9
|
|
|
(20.4
|
)
|
|
—
|
|
|
(20.4
|
)
|
||||||
|
Net (loss) income from discontinued operations
|
|
(.9
|
)
|
|
—
|
|
|
(.9
|
)
|
|
65.9
|
|
|
—
|
|
|
65.9
|
|
||||||
|
Net losses from sales of discontinued operations - OneBeacon
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(.1
|
)
|
|
(.1
|
)
|
||||||
|
Net gain from sales of discontinued operations - Esurance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.0
|
|
|
8.0
|
|
||||||
|
Total (loss) income from discontinued operations
|
|
$
|
(.9
|
)
|
|
$
|
—
|
|
|
$
|
(.9
|
)
|
|
$
|
65.9
|
|
|
$
|
7.9
|
|
|
$
|
73.8
|
|
|
Change in foreign currency translation and other
from discontinued operations
|
|
$
|
37.2
|
|
|
$
|
—
|
|
|
$
|
37.2
|
|
|
$
|
(87.6
|
)
|
|
$
|
—
|
|
|
$
|
(87.6
|
)
|
|
Comprehensive income (loss) from discontinued operations
|
|
$
|
36.3
|
|
|
$
|
—
|
|
|
$
|
36.3
|
|
|
$
|
(21.7
|
)
|
|
$
|
7.9
|
|
|
$
|
(13.8
|
)
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
(Millions)
|
|
2016
|
|
2015
|
||||
|
Net cash provided from operations
|
|
$
|
(50.7
|
)
|
|
$
|
(14.3
|
)
|
|
Net cash provided from investing activities
|
|
35.0
|
|
|
36.0
|
|
||
|
Net cash used for financing activities
|
|
2.4
|
|
|
1.8
|
|
||
|
Effect of exchange rate changes on cash
|
|
4.2
|
|
|
(8.5
|
)
|
||
|
Net change in cash during the period
|
|
(9.1
|
)
|
|
15.0
|
|
||
|
Cash balances at beginning of period
|
|
143.9
|
|
|
111.5
|
|
||
|
Cash balances at end of period
|
|
$
|
134.8
|
|
|
$
|
126.5
|
|
|
Supplemental cash flows information:
|
|
|
|
|
||||
|
Interest paid
|
|
$
|
—
|
|
|
$
|
(12.8
|
)
|
|
Net income tax payment to national governments
|
|
$
|
(36.4
|
)
|
|
$
|
(7.0
|
)
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Basic and diluted earnings per share numerators (in millions):
|
|
|
|
|
||||
|
Net income attributable to White Mountains’s common shareholders
|
|
$
|
(.9
|
)
|
|
$
|
73.8
|
|
|
Allocation of income for participating unvested restricted common shares
(1)
|
|
—
|
|
|
(.7
|
)
|
||
|
Net income attributable to White Mountains’s common shareholders,
net of restricted common share amounts
(2)
|
|
$
|
(.9
|
)
|
|
$
|
73.1
|
|
|
Basic earnings per share denominators (in thousands):
|
|
|
|
|
||||
|
Total average common shares outstanding during the period
|
|
5,539.6
|
|
|
5,978.4
|
|
||
|
Average unvested restricted common shares
(3)
|
|
(54.0
|
)
|
|
(58.8
|
)
|
||
|
Basic earnings per share denominator
|
|
5,485.6
|
|
|
5,919.6
|
|
||
|
Diluted earnings per share denominator (in thousands):
|
|
|
|
|
||||
|
Total average common shares outstanding during the period
|
|
5,540.5
|
|
|
5,978.4
|
|
||
|
Average unvested restricted common shares
(3)
|
|
(54.0
|
)
|
|
(58.8
|
)
|
||
|
Average outstanding dilutive options to acquire common shares
(4)
|
|
—
|
|
|
—
|
|
||
|
Diluted earnings per share denominator
|
|
5,486.5
|
|
|
5,919.6
|
|
||
|
Basic and diluted earnings per share (in dollars):
|
|
$
|
(.17
|
)
|
|
$
|
12.33
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
Millions
|
|
Fair
Value
|
|
Carrying
Value
|
|
Fair
Value
|
|
Carrying
Value
|
||||||||
|
SIG Senior Notes
|
|
$
|
409.0
|
|
|
$
|
399.9
|
|
|
$
|
410.0
|
|
|
$
|
399.8
|
|
|
SIG Preference Shares
|
|
247.5
|
|
|
250.0
|
|
|
255.0
|
|
|
250.0
|
|
||||
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Beginning of period
|
|
$
|
1.9
|
|
|
$
|
4.1
|
|
|
Net realized and unrealized losses
|
|
(.8
|
)
|
|
(1.0
|
)
|
||
|
End of period
|
|
$
|
1.1
|
|
|
$
|
3.1
|
|
|
|
|
March 31, 2016
|
||||
|
Millions
|
|
Collateral Balances Held
|
|
Standard & Poor’s
Rating
(1)
|
||
|
Barclays Bank Plc
|
|
$
|
.7
|
|
|
A-
|
|
Nordea Bank Finland Plc
|
|
.4
|
|
|
AA-
|
|
|
Total
|
|
$
|
1.1
|
|
|
|
|
(1)
|
Standard & Poor’s ratings as detailed above are: “A” (Strong, which is the sixth highest of
twenty-one
creditworthiness ratings) and “AA-” (Very Strong, which is the fourth highest of
twenty-one
creditworthiness ratings).
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
|
March 31, 2015
|
||||||
|
Book value per share numerators (in millions):
|
|
|
|
|
|
|
|
|||||
|
White Mountains’s common shareholders’ equity
|
|
$
|
3,785.9
|
|
|
$
|
3,913.2
|
|
|
$
|
4,011.3
|
|
|
Equity in net unrealized (gains) losses from Symetra’s fixed maturity portfolio, net of applicable taxes
|
|
—
|
|
|
—
|
|
|
(63.8
|
)
|
|||
|
Adjusted book value per share numerator
(1)
|
|
$
|
3,785.9
|
|
|
$
|
3,913.2
|
|
|
$
|
3,947.5
|
|
|
Book value per share denominators (in thousands of shares):
|
|
|
|
|
|
|
|
|
||||
|
Common shares outstanding
|
|
5,415.5
|
|
|
5,623.7
|
|
|
5,991.6
|
|
|||
|
Unearned restricted shares
|
|
(41.1
|
)
|
|
(25.0
|
)
|
|
(43.4
|
)
|
|||
|
Adjusted book value per share denominator
(1)
|
|
5,374.4
|
|
|
5,598.7
|
|
|
5,948.2
|
|
|||
|
Book value per share
|
|
$
|
699.10
|
|
|
$
|
695.84
|
|
|
$
|
669.48
|
|
|
Adjusted book value per share
|
|
$
|
704.45
|
|
|
$
|
698.95
|
|
|
$
|
663.64
|
|
|
Dividends paid per share
|
|
$
|
1.00
|
|
|
$
|
1.00
|
|
|
$
|
1.00
|
|
|
Millions, except per share amounts
|
|
|
|
||
|
Assets held for sale
|
|
$
|
5,215.5
|
|
|
|
Liabilities held for sale
|
|
(3,121.1
|
)
|
|
|
|
Net assets held for sale
|
|
2,094.4
|
|
|
|
|
Assets to be contributed in exchange for March 31, 2016 carrying value of OneBeacon
and other investments to be retained by White Mountains
|
|
161.8
|
|
|
|
|
Less SIG Preference Shares
|
|
(250.0
|
)
|
|
|
|
Total net assets
|
|
2,006.2
|
|
|
|
|
Transaction multiple above total net assets
|
|
27.3
|
%
|
|
|
|
|
|
547.7
|
|
|
|
|
Additional consideration
|
|
10.0
|
|
|
|
|
Gain from the sale of Sirius Group
|
|
557.7
|
|
|
|
|
Estimated compensation expense, transaction costs and other, net of applicable tax
|
|
(81.2
|
)
|
|
|
|
Net gain from the sale of Sirius Group
|
|
$
|
476.5
|
|
|
|
Net gain from the sale of Sirius Group per share
|
|
$
|
88.66
|
|
|
|
Millions
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Goodwill
|
|
|
|
|
||||
|
Tranzact
|
|
$
|
163.8
|
|
|
$
|
163.8
|
|
|
MediaAlpha
|
|
18.3
|
|
|
18.3
|
|
||
|
Wobi
|
|
5.8
|
|
|
5.8
|
|
||
|
Total goodwill
|
|
187.9
|
|
|
187.9
|
|
||
|
|
|
|
|
|
||||
|
Intangible assets
|
|
|
|
|
||||
|
Tranzact
|
|
151.1
|
|
|
156.1
|
|
||
|
MediaAlpha
|
|
25.8
|
|
|
24.4
|
|
||
|
Wobi and other
|
|
6.7
|
|
|
7.3
|
|
||
|
Total intangible assets
|
|
183.6
|
|
|
187.8
|
|
||
|
|
|
|
|
|
||||
|
Total goodwill and intangible assets
(1)
|
|
371.5
|
|
|
375.7
|
|
||
|
|
|
|
|
|
||||
|
Goodwill and intangible assets attributed to non-controlling interests
|
|
(134.4
|
)
|
|
(135.8
|
)
|
||
|
|
|
|
|
|
||||
|
Goodwill and intangible assets included in adjusted book value
|
|
$
|
237.1
|
|
|
$
|
239.9
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Gross written premiums
|
|
$
|
321.7
|
|
|
$
|
325.9
|
|
|
Net written premiums
|
|
$
|
289.1
|
|
|
$
|
295.4
|
|
|
Revenues
|
|
|
|
|
||||
|
Earned insurance premiums
|
|
$
|
282.1
|
|
|
$
|
289.3
|
|
|
Net investment income
|
|
17.9
|
|
|
12.6
|
|
||
|
Net realized and unrealized investment gains
|
|
29.5
|
|
|
25.0
|
|
||
|
Other revenue — other
|
|
97.6
|
|
|
64.9
|
|
||
|
Total revenues
|
|
427.1
|
|
|
391.8
|
|
||
|
Expenses
|
|
|
|
|
||||
|
Losses and LAE
|
|
161.1
|
|
|
167.9
|
|
||
|
Insurance acquisition expenses
|
|
52.7
|
|
|
53.0
|
|
||
|
Other underwriting expenses
|
|
55.4
|
|
|
56.0
|
|
||
|
General and administrative expenses
|
|
132.4
|
|
|
103.2
|
|
||
|
General and administrative expenses—intangible asset amortization
|
|
8.1
|
|
|
6.9
|
|
||
|
Interest expense
|
|
5.9
|
|
|
4.3
|
|
||
|
Total expenses
|
|
415.6
|
|
|
391.3
|
|
||
|
Pre-tax income from continuing operations
|
|
11.5
|
|
|
.5
|
|
||
|
Income benefit (expense)
|
|
8.7
|
|
|
(4.6
|
)
|
||
|
Net (loss) income from continuing operations
|
|
20.2
|
|
|
(4.1
|
)
|
||
|
Net (loss) income from discontinued operations, net of tax
|
|
(.9
|
)
|
|
73.8
|
|
||
|
Equity in earnings of unconsolidated affiliates, net of tax
|
|
—
|
|
|
7.3
|
|
||
|
Net income
|
|
19.3
|
|
|
77.0
|
|
||
|
Net (income) loss attributable to non-controlling interests
|
|
(6.3
|
)
|
|
7.3
|
|
||
|
Net income attributable to White Mountains’s common shareholders
|
|
13.0
|
|
|
84.3
|
|
||
|
Change in net unrealized gains and losses from Symetra’s fixed
maturity portfolio, net of tax
|
|
—
|
|
|
28.9
|
|
||
|
Change in foreign currency translation and pension liability, net of tax
|
|
.1
|
|
|
—
|
|
||
|
Change in foreign currency translation and other from
discontinued operations, net of tax
|
|
37.2
|
|
|
(87.6
|
)
|
||
|
Comprehensive income
|
|
50.3
|
|
|
25.6
|
|
||
|
Comprehensive income (loss) attributable to non-controlling interests
|
|
—
|
|
|
—
|
|
||
|
Comprehensive income attributable to White Mountains’s
common shareholders
|
|
50.3
|
|
|
25.6
|
|
||
|
Change in net unrealized gains and losses from Symetra’s fixed
maturity portfolio, net of tax
|
|
—
|
|
|
(28.9
|
)
|
||
|
Adjusted comprehensive income (loss)
|
|
$
|
50.3
|
|
|
$
|
(3.3
|
)
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Gross written premiums
|
|
$
|
310.5
|
|
|
$
|
316.0
|
|
|
Net written premiums
|
|
$
|
280.1
|
|
|
$
|
287.1
|
|
|
|
|
|
|
|
||||
|
Earned insurance premiums
|
|
$
|
278.6
|
|
|
$
|
286.6
|
|
|
Net investment income
|
|
14.4
|
|
|
10.5
|
|
||
|
Net realized and unrealized investment gains
|
|
16.6
|
|
|
14.2
|
|
||
|
Other revenue
|
|
.9
|
|
|
(3.1
|
)
|
||
|
Total revenues
|
|
310.5
|
|
|
308.2
|
|
||
|
Losses and LAE
|
|
158.8
|
|
|
165.9
|
|
||
|
Insurance acquisition expenses
|
|
51.0
|
|
|
51.0
|
|
||
|
Other underwriting expenses
|
|
55.3
|
|
|
55.9
|
|
||
|
General and administrative expenses
|
|
3.6
|
|
|
3.8
|
|
||
|
General and administrative expenses—intangible asset amortization
|
|
.3
|
|
|
.3
|
|
||
|
Interest expense
|
|
3.3
|
|
|
3.2
|
|
||
|
Total expenses
|
|
272.3
|
|
|
280.1
|
|
||
|
Pre-tax income
|
|
$
|
38.2
|
|
|
$
|
28.1
|
|
|
|
|
|
|
|
||||
|
GAAP ratios:
|
|
|
|
|
||||
|
Losses and LAE
|
|
57
|
%
|
|
58
|
%
|
||
|
Expense
|
|
38
|
%
|
|
37
|
%
|
||
|
Combined
|
|
95
|
%
|
|
95
|
%
|
||
|
(Millions, except per share amounts)
|
|
March 31, 2016
|
|
December 31, 2015
|
|
March 31, 2015
|
||||||
|
OneBeacon book value per share:
|
|
|
|
|
|
|
|
|
||||
|
OneBeacon’s common shareholders’ equity
|
|
$
|
1,016.6
|
|
|
$
|
1,000.9
|
|
|
$
|
1,049.1
|
|
|
OneBeacon common shares outstanding
|
|
94.3
|
|
|
95.1
|
|
|
95.3
|
|
|||
|
OneBeacon book value per common share
(1)
|
|
$
|
10.78
|
|
|
$
|
10.53
|
|
|
$
|
11.01
|
|
|
|
|
Three Months Ended March 31, 2016
|
||||||||||||||
|
Millions
|
|
HG Global
|
|
BAM
|
|
Eliminations
|
|
Total
|
||||||||
|
Gross written premiums
|
|
$
|
—
|
|
|
$
|
6.8
|
|
|
$
|
—
|
|
|
$
|
6.8
|
|
|
Assumed (ceded) written premiums
|
|
5.1
|
|
|
(5.1
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net written premiums
|
|
$
|
5.1
|
|
|
$
|
1.7
|
|
|
$
|
—
|
|
|
$
|
6.8
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earned insurance premiums
|
|
$
|
.9
|
|
|
$
|
.3
|
|
|
$
|
—
|
|
|
$
|
1.2
|
|
|
Net investment income
|
|
.5
|
|
|
1.6
|
|
|
—
|
|
|
2.1
|
|
||||
|
Net investment income - BAM Surplus Notes
|
|
4.5
|
|
|
—
|
|
|
(4.5
|
)
|
|
—
|
|
||||
|
Net realized and unrealized investment gains
|
|
2.1
|
|
|
4.9
|
|
|
—
|
|
|
7.0
|
|
||||
|
Other revenue
|
|
—
|
|
|
.1
|
|
|
—
|
|
|
.1
|
|
||||
|
Total revenues
|
|
8.0
|
|
|
6.9
|
|
|
(4.5
|
)
|
|
10.4
|
|
||||
|
Insurance acquisition expenses
|
|
.2
|
|
|
.7
|
|
|
—
|
|
|
.9
|
|
||||
|
Other underwriting expenses
|
|
—
|
|
|
.1
|
|
|
—
|
|
|
.1
|
|
||||
|
General and administrative expenses
|
|
.5
|
|
|
9.2
|
|
|
—
|
|
|
9.7
|
|
||||
|
Interest expense
—
BAM Surplus Notes
|
|
—
|
|
|
4.5
|
|
|
(4.5
|
)
|
|
—
|
|
||||
|
Total expenses
|
|
.7
|
|
|
14.5
|
|
|
(4.5
|
)
|
|
10.7
|
|
||||
|
Pre-tax income (loss)
|
|
$
|
7.3
|
|
|
$
|
(7.6
|
)
|
|
$
|
—
|
|
|
$
|
(.3
|
)
|
|
Supplemental information:
|
|
|
|
|
|
|
|
|
||||||||
|
Member Surplus Contributions
(1)
|
|
$
|
—
|
|
|
$
|
6.7
|
|
|
$
|
—
|
|
|
$
|
6.7
|
|
|
|
|
Three Months Ended March 31, 2015
|
||||||||||||||
|
Millions
|
|
HG Global
|
|
BAM
|
|
Eliminations
|
|
Total
|
||||||||
|
Gross written premiums
|
|
$
|
—
|
|
|
$
|
4.2
|
|
|
$
|
—
|
|
|
$
|
4.2
|
|
|
Assumed (ceded) written premiums
|
|
3.2
|
|
|
(3.2
|
)
|
|
—
|
|
|
—
|
|
||||
|
Net written premiums
|
|
$
|
3.2
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
4.2
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earned insurance premiums
|
|
$
|
.5
|
|
|
$
|
.2
|
|
|
$
|
—
|
|
|
$
|
.7
|
|
|
Net investment income
|
|
.4
|
|
|
1.0
|
|
|
—
|
|
|
1.4
|
|
||||
|
Net investment income - BAM Surplus Notes
|
|
4.0
|
|
|
—
|
|
|
(4.0
|
)
|
|
—
|
|
||||
|
Net realized and unrealized investment gains
|
|
1.1
|
|
|
3.0
|
|
|
—
|
|
|
4.1
|
|
||||
|
Other revenue
|
|
—
|
|
|
.1
|
|
|
—
|
|
|
.1
|
|
||||
|
Total revenues
|
|
6.0
|
|
|
4.3
|
|
|
(4.0
|
)
|
|
6.3
|
|
||||
|
Insurance acquisition expenses
|
|
.1
|
|
|
.8
|
|
|
—
|
|
|
.9
|
|
||||
|
Other underwriting expenses
|
|
—
|
|
|
.1
|
|
|
—
|
|
|
.1
|
|
||||
|
General and administrative expenses
|
|
.4
|
|
|
8.2
|
|
|
—
|
|
|
8.6
|
|
||||
|
Interest expense
—
BAM Surplus Notes
|
|
—
|
|
|
4.0
|
|
|
(4.0
|
)
|
|
—
|
|
||||
|
Total expenses
|
|
.5
|
|
|
13.1
|
|
|
(4.0
|
)
|
|
9.6
|
|
||||
|
Pre-tax income (loss)
|
|
$
|
5.5
|
|
|
$
|
(8.8
|
)
|
|
$
|
—
|
|
|
$
|
(3.3
|
)
|
|
Supplemental information:
|
|
|
|
|
|
|
|
|
||||||||
|
Member Surplus Contributions
(1)
|
|
$
|
—
|
|
|
$
|
4.6
|
|
|
$
|
—
|
|
|
$
|
4.6
|
|
|
Millions
|
|
As of
March 31, 2016 |
|
As of
December 31, 2015 |
||||
|
Policyholders’ surplus
|
|
$
|
433.4
|
|
|
$
|
437.2
|
|
|
Contingency reserve
|
|
14.8
|
|
|
12.4
|
|
||
|
Qualified statutory capital
|
|
448.2
|
|
|
449.6
|
|
||
|
Net unearned premiums
|
|
14.0
|
|
|
12.5
|
|
||
|
Present value of future installment premiums
|
|
2.7
|
|
|
2.6
|
|
||
|
Collateral trusts
|
|
142.2
|
|
|
136.6
|
|
||
|
Claims paying resources
|
|
$
|
607.1
|
|
|
$
|
601.3
|
|
|
Millions
|
|
As of
March 31, 2015
|
|
As of
December 31, 2014 |
||||
|
Policyholders’ surplus
|
|
$
|
444.3
|
|
|
$
|
448.7
|
|
|
Contingency reserve
|
|
6.2
|
|
|
4.7
|
|
||
|
Qualified statutory capital
|
|
450.5
|
|
|
453.4
|
|
||
|
Net unearned premiums
|
|
7.5
|
|
|
6.4
|
|
||
|
Present value of future installment premiums
|
|
1.4
|
|
|
1.4
|
|
||
|
Collateral trusts
|
|
122.6
|
|
|
120.0
|
|
||
|
Claims paying resources
|
|
$
|
582.0
|
|
|
$
|
581.2
|
|
|
|
|
As of March 31, 2016
|
||||||||||||||
|
Millions
|
|
HG Global
|
|
BAM
|
|
Eliminations and Segment Adjustment
|
|
Total
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed maturity investments
|
|
$
|
126.0
|
|
|
$
|
416.2
|
|
|
$
|
—
|
|
|
$
|
542.2
|
|
|
Short-term investments
|
|
21.5
|
|
|
54.2
|
|
|
—
|
|
|
75.7
|
|
||||
|
Total investments
|
|
147.5
|
|
|
470.4
|
|
|
—
|
|
|
617.9
|
|
||||
|
Cash
|
|
—
|
|
|
6.1
|
|
|
—
|
|
|
6.1
|
|
||||
|
BAM Surplus Notes
|
|
503.0
|
|
|
—
|
|
|
(503.0
|
)
|
|
—
|
|
||||
|
Accrued interest receivable on BAM Surplus Notes
|
|
94.7
|
|
|
—
|
|
|
(94.7
|
)
|
|
—
|
|
||||
|
Other assets
|
|
10.1
|
|
|
30.1
|
|
|
(.8
|
)
|
|
39.4
|
|
||||
|
Total assets
|
|
$
|
755.3
|
|
|
$
|
506.6
|
|
|
$
|
(598.5
|
)
|
|
$
|
663.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
BAM Surplus Notes
(1)
|
|
$
|
—
|
|
|
$
|
503.0
|
|
|
$
|
(503.0
|
)
|
|
$
|
—
|
|
|
Accrued interest payable on BAM Surplus Notes
(2)
|
|
—
|
|
|
94.7
|
|
|
(94.7
|
)
|
|
—
|
|
||||
|
Preferred dividends payable to White Mountains’s subsidiaries
(3)
|
|
146.4
|
|
|
—
|
|
|
—
|
|
|
146.4
|
|
||||
|
Preferred dividends payable to non-controlling interests
|
|
4.6
|
|
|
—
|
|
|
—
|
|
|
4.6
|
|
||||
|
Other liabilities
|
|
44.6
|
|
|
49.6
|
|
|
(.8
|
)
|
|
93.4
|
|
||||
|
Total liabilities
|
|
195.6
|
|
|
647.3
|
|
|
(598.5
|
)
|
|
244.4
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Equity
|
|
|
|
|
|
|
|
|
||||||||
|
White Mountains’s common shareholders’ equity
|
|
542.5
|
|
|
—
|
|
|
—
|
|
|
542.5
|
|
||||
|
Non-controlling interests
|
|
17.2
|
|
|
(140.7
|
)
|
|
—
|
|
|
(123.5
|
)
|
||||
|
Total equity
|
|
559.7
|
|
|
(140.7
|
)
|
|
—
|
|
|
419.0
|
|
||||
|
Total liabilities and equity
|
|
$
|
755.3
|
|
|
$
|
506.6
|
|
|
$
|
(598.5
|
)
|
|
$
|
663.4
|
|
|
|
|
As of December 31, 2015
|
||||||||||||||
|
Millions
|
|
HG Global
|
|
BAM
|
|
Eliminations and Segment Adjustment
|
|
Total Segment
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed maturity investments
|
|
$
|
130.6
|
|
|
$
|
417.0
|
|
|
$
|
—
|
|
|
$
|
547.6
|
|
|
Short-term investments
|
|
5.6
|
|
|
43.3
|
|
|
—
|
|
|
48.9
|
|
||||
|
Total investments
|
|
136.2
|
|
|
460.3
|
|
|
—
|
|
|
596.5
|
|
||||
|
Cash
|
|
.1
|
|
|
15.8
|
|
|
—
|
|
|
15.9
|
|
||||
|
BAM Surplus Notes
|
|
503.0
|
|
|
—
|
|
|
(503.0
|
)
|
|
—
|
|
||||
|
Accrued interest receivable on BAM Surplus Notes
|
|
90.2
|
|
|
—
|
|
|
(90.2
|
)
|
|
—
|
|
||||
|
Other assets
|
|
9.5
|
|
|
26.8
|
|
|
(.8
|
)
|
|
35.5
|
|
||||
|
Total assets
|
|
$
|
739.0
|
|
|
$
|
502.9
|
|
|
$
|
(594.0
|
)
|
|
$
|
647.9
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
BAM Surplus Notes
(1)
|
|
$
|
—
|
|
|
$
|
503.0
|
|
|
$
|
(503.0
|
)
|
|
$
|
—
|
|
|
Accrued interest payable on BAM Surplus Notes
(2)
|
|
—
|
|
|
90.2
|
|
|
(90.2
|
)
|
|
—
|
|
||||
|
Preferred dividends payable to White Mountains’s subsidiaries
(3)
|
|
135.4
|
|
|
—
|
|
|
—
|
|
|
135.4
|
|
||||
|
Preferred dividends payable to non-controlling interests
|
|
4.3
|
|
|
—
|
|
|
—
|
|
|
4.3
|
|
||||
|
Other liabilities
|
|
41.5
|
|
|
49.7
|
|
|
(.8
|
)
|
|
90.4
|
|
||||
|
Total liabilities
|
|
181.2
|
|
|
642.9
|
|
|
(594.0
|
)
|
|
230.1
|
|
||||
|
Equity
|
|
|
|
|
|
|
|
|
||||||||
|
White Mountains’s common shareholders’ equity
|
|
540.7
|
|
|
—
|
|
|
—
|
|
|
540.7
|
|
||||
|
Non-controlling interests
|
|
17.1
|
|
|
(140.0
|
)
|
|
—
|
|
|
(122.9
|
)
|
||||
|
Total equity
|
|
557.8
|
|
|
(140.0
|
)
|
|
—
|
|
|
417.8
|
|
||||
|
Total liabilities and equity
|
|
$
|
739.0
|
|
|
$
|
502.9
|
|
|
$
|
(594.0
|
)
|
|
$
|
647.9
|
|
|
(1)
|
Under GAAP, the BAM Surplus Notes are classified as debt by the issuer. Under U.S. Statutory accounting, they are classified as Surplus.
|
|
(2)
|
Under GAAP, interest accrues daily on the BAM Surplus Notes. Under U.S. Statutory accounting, interest is not accrued on the BAM Surplus Notes until it has been approved for payment by insurance regulators.
|
|
(3)
|
Dividends on HG Global preferred shares payable to White Mountains's subsidiaries are eliminated in White Mountains's consolidated financial statements.
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Gross par value of primary market policies priced
|
|
$
|
2,511.4
|
|
|
$
|
2,439.8
|
|
|
Gross par value of secondary market policies priced
|
|
93.1
|
|
|
85.7
|
|
||
|
Total gross par value of market policies priced
|
|
2,604.5
|
|
|
2,525.5
|
|
||
|
|
|
|
|
|
||||
|
Less: Gross par value of policies priced yet to close
|
|
(724.5
|
)
|
|
(801.2
|
)
|
||
|
Gross par value of policies closed that were previously priced
|
|
298.6
|
|
|
379.6
|
|
||
|
Total gross par value of market policies closed
|
|
$
|
2,178.6
|
|
|
$
|
2,103.9
|
|
|
|
|
Three Months Ended
|
|
||||||
|
|
|
March 31,
|
|
||||||
|
Millions
|
|
2016
|
|
2015
|
|
||||
|
Earned insurance premiums
|
|
$
|
2.3
|
|
|
$
|
2.0
|
|
|
|
Net investment income
|
|
1.4
|
|
|
.7
|
|
|
||
|
Net realized and unrealized investment gains
|
|
5.9
|
|
|
6.7
|
|
|
||
|
Other revenue—Tranzact
|
|
57.8
|
|
|
37.5
|
|
|
||
|
Other revenue—MediaAlpha
|
|
32.7
|
|
|
29.7
|
|
|
||
|
Other revenue
|
|
6.1
|
|
|
.7
|
|
|
||
|
Total revenues
|
|
106.2
|
|
|
77.3
|
|
|
||
|
Loss and loss adjustment expenses
|
|
2.3
|
|
|
2.0
|
|
|
||
|
Insurance acquisition expenses
|
|
.8
|
|
|
1.1
|
|
|
||
|
Other underwriting expenses
|
|
—
|
|
|
—
|
|
|
||
|
General and administrative expenses
|
|
40.2
|
|
|
28.2
|
|
|
||
|
General and administrative expenses—Tranzact
|
|
48.4
|
|
|
34.9
|
|
|
||
|
General and administrative expenses—MediaAlpha
|
|
30.5
|
|
|
27.7
|
|
|
||
|
General and administrative expenses—amortization of intangible assets
|
|
7.8
|
|
|
6.6
|
|
|
||
|
Interest expense
|
|
2.6
|
|
|
1.1
|
|
|
||
|
Total expenses
|
|
132.6
|
|
|
101.6
|
|
|
||
|
Pre-tax loss
|
|
$
|
(26.4
|
)
|
|
$
|
(24.3
|
)
|
|
|
|
|
Three Months Ended
|
||||
|
|
|
March 31,
|
||||
|
|
|
2016
|
|
2015
|
||
|
Fixed maturity investments
|
|
1.6
|
%
|
|
(0.3
|
)%
|
|
Short-term investments
|
|
0.5
|
%
|
|
(0.8
|
)%
|
|
Total fixed income investment returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.5
|
%
|
|
(0.4
|
)%
|
|
In local currencies
|
|
1.2
|
%
|
|
0.8
|
%
|
|
Barclays U.S. Intermediate Aggregate Index
|
|
2.3
|
%
|
|
1.3
|
%
|
|
|
|
|
|
|
||
|
Common equity securities
|
|
2.0
|
%
|
|
2.6
|
%
|
|
Other long-term investments
|
|
0.2
|
%
|
|
(1.9
|
)%
|
|
Total common equity securities and other long-term investment returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.5
|
%
|
|
1.0
|
%
|
|
In local currencies
|
|
1.3
|
%
|
|
1.4
|
%
|
|
S&P 500 Index (total return)
|
|
1.3
|
%
|
|
1.0
|
%
|
|
|
|
|
|
|
||
|
Total consolidated portfolio returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.5
|
%
|
|
(0.1
|
)%
|
|
In local currencies
|
|
1.2
|
%
|
|
0.9
|
%
|
|
Millions
|
|
Continuing Operations
|
Discontinued Operations
|
Total
|
||||||
|
Index
|
|
March 31, 2016
|
March 31, 2016
|
March 31, 2016
|
||||||
|
S&P 500
|
|
$
|
100.0
|
|
$
|
177.3
|
|
$
|
277.3
|
|
|
Russell 1000 Value
|
|
20.9
|
|
20.3
|
|
41.2
|
|
|||
|
Russell 1000
|
|
9.6
|
|
14.9
|
|
24.5
|
|
|||
|
Total
|
|
$
|
130.5
|
|
$
|
212.5
|
|
$
|
343.0
|
|
|
|
|
Three Months Ended
|
||||||
|
Pre-tax investment results
|
|
March 31,
|
||||||
|
Millions
|
|
2016
|
|
2015
|
||||
|
Net investment income
|
|
$
|
17.9
|
|
|
$
|
12.6
|
|
|
Net realized and unrealized investment gains
|
|
29.5
|
|
|
25.0
|
|
||
|
Total GAAP continuing operations pre-tax investment gains
|
|
$
|
47.4
|
|
|
$
|
37.6
|
|
|
|
|
Three Months Ended
|
||||
|
|
|
March 31,
|
||||
|
|
|
2016
|
|
2015
|
||
|
Total fixed income investment returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.2
|
%
|
|
0.9
|
%
|
|
In local currencies
|
|
1.2
|
%
|
|
0.9
|
%
|
|
Barclays U.S. Intermediate Aggregate Index
|
|
2.3
|
%
|
|
1.3
|
%
|
|
Total common equity securities and other long-term investment returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.2
|
%
|
|
1.7
|
%
|
|
In local currencies
|
|
0.9
|
%
|
|
2.1
|
%
|
|
S&P 500 Index (total return)
|
|
1.3
|
%
|
|
1.0
|
%
|
|
Total consolidated portfolio returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.2
|
%
|
|
1.1
|
%
|
|
In local currencies
|
|
1.1
|
%
|
|
1.2
|
%
|
|
|
|
Three Months Ended
|
||||
|
|
|
March 31,
|
||||
|
|
|
2016
|
|
2015
|
||
|
Total fixed income investment returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.7
|
%
|
|
(1.6
|
)%
|
|
In local currencies
|
|
1.1
|
%
|
|
0.7
|
%
|
|
Barclays U.S. Intermediate Aggregate Index
|
|
2.3
|
%
|
|
1.3
|
%
|
|
Total common equity securities and other long-term investment returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
2.8
|
%
|
|
(1.4
|
)%
|
|
In local currencies
|
|
2.7
|
%
|
|
(1.4
|
)%
|
|
S&P 500 Index (total return)
|
|
1.3
|
%
|
|
1.0
|
%
|
|
Total consolidated portfolio returns:
|
|
|
|
|
||
|
In U.S. dollars
|
|
1.8
|
%
|
|
(1.6
|
)%
|
|
In local currencies
|
|
1.2
|
%
|
|
0.6
|
%
|
|
|
|
March 31,
|
||
|
Millions
|
|
2016
|
||
|
Cash and short-term investments
|
|
$
|
34.7
|
|
|
Investments
|
|
35.1
|
|
|
|
Reinsurance premium receivable
|
|
.2
|
|
|
|
Settlements due from brokers and dealers
|
|
(.4
|
)
|
|
|
Derivative instruments
|
|
13.1
|
|
|
|
Total assets
|
|
82.7
|
|
|
|
|
|
|
||
|
Variable annuity liabilities
|
|
.1
|
|
|
|
Death and living benefit payable
|
|
.1
|
|
|
|
Counterparty collateral held
|
|
5.4
|
|
|
|
Intercompany line of credit outstanding
|
|
—
|
|
|
|
Accounts payable and accrued expenses
|
|
1.1
|
|
|
|
Total liabilities
|
|
6.7
|
|
|
|
Total shareholder’s equity
|
|
$
|
76.0
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
($ in millions)
|
Continuing Operations
|
|
Discontinued Operations
|
|
Total
|
|
Continuing Operations
|
|
Discontinued Operations
|
|
Total
|
||||||||||||
|
Loss and LAE reserves
|
$
|
1,349.6
|
|
|
$
|
1,649.5
|
|
|
$
|
2,999.1
|
|
|
$
|
1,395.8
|
|
|
$
|
1,644.4
|
|
|
$
|
3,040.2
|
|
|
Unearned insurance and reinsurance premiums
|
626.5
|
|
|
501.3
|
|
|
1,127.8
|
|
|
612.6
|
|
|
342.2
|
|
|
954.8
|
|
||||||
|
Ceded reinsurance payable
|
31.8
|
|
|
132.4
|
|
|
164.2
|
|
|
30.5
|
|
|
67.1
|
|
|
97.6
|
|
||||||
|
Funds held under insurance and reinsurance contracts
|
134.9
|
|
|
57.0
|
|
|
191.9
|
|
|
137.8
|
|
|
52.9
|
|
|
190.7
|
|
||||||
|
Deferred tax on safety reserve
(1)
|
—
|
|
|
290.6
|
|
|
290.6
|
|
|
—
|
|
|
279.2
|
|
|
279.2
|
|
||||||
|
Insurance liabilities
|
2,142.8
|
|
|
2,630.8
|
|
|
4,773.6
|
|
|
2,176.7
|
|
|
2,385.8
|
|
|
4,562.5
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash in regulated insurance and reinsurance subsidiaries
|
$
|
46.5
|
|
|
$
|
129.7
|
|
|
$
|
176.2
|
|
|
$
|
43.9
|
|
|
$
|
129.2
|
|
|
$
|
173.1
|
|
|
Reinsurance recoverable on paid and unpaid losses
|
167.5
|
|
|
297.3
|
|
|
464.8
|
|
|
194.0
|
|
|
293.3
|
|
|
487.3
|
|
||||||
|
Insurance and reinsurance premiums receivable
|
234.3
|
|
|
483.3
|
|
|
717.6
|
|
|
223.3
|
|
|
323.6
|
|
|
546.9
|
|
||||||
|
Funds held by ceding entities
|
—
|
|
|
93.0
|
|
|
93.0
|
|
|
—
|
|
|
90.6
|
|
|
90.6
|
|
||||||
|
Deferred acquisition costs
|
109.8
|
|
|
91.6
|
|
|
201.4
|
|
|
107.6
|
|
|
74.6
|
|
|
182.2
|
|
||||||
|
Ceded unearned insurance and reinsurance premiums
|
36.3
|
|
|
134.7
|
|
|
171.0
|
|
|
29.5
|
|
|
87.7
|
|
|
117.2
|
|
||||||
|
Insurance assets
|
594.4
|
|
|
1,229.6
|
|
|
1,824.0
|
|
|
598.3
|
|
|
999.0
|
|
|
1,597.3
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Insurance float
|
$
|
1,548.4
|
|
|
$
|
1,401.2
|
|
|
$
|
2,949.6
|
|
|
$
|
1,578.4
|
|
|
$
|
1,386.8
|
|
|
$
|
2,965.2
|
|
|
Insurance float as a multiple of total adjusted capital
|
0.3x
|
|
|
N/A
|
|
0.6x
|
|
|
0.3x
|
|
|
N/A
|
|
0.6x
|
|
||||||||
|
Insurance float as a multiple of White Mountains’s common shareholders’ equity
|
0.4x
|
|
|
N/A
|
|
0.8x
|
|
|
0.4x
|
|
|
N/A
|
|
0.8x
|
|
||||||||
|
($ in millions)
|
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
WTM Bank Facility
|
|
$
|
150.0
|
|
|
$
|
50.0
|
|
|
OBH Senior Notes, carrying value
|
|
272.9
|
|
|
272.9
|
|
||
|
OneBeacon Bank Facility
|
|
—
|
|
|
—
|
|
||
|
Tranzact Bank Facility, carrying value
|
|
92.5
|
|
|
102.9
|
|
||
|
MediaAlpha Bank Facility, carrying value
|
|
17.2
|
|
|
14.7
|
|
||
|
Total debt in continuing operations
|
|
532.6
|
|
|
440.5
|
|
||
|
Debt included in discontinued operations
(1)
|
|
403.6
|
|
|
403.5
|
|
||
|
Total debt
|
|
936.2
|
|
|
844.0
|
|
||
|
Non-controlling interest—OneBeacon Ltd.
|
|
243.4
|
|
|
245.6
|
|
||
|
Non-controlling interest—SIG Preference Shares
|
|
250.0
|
|
|
250.0
|
|
||
|
Non-controlling interests—other, excluding mutuals and reciprocals
|
|
114.8
|
|
|
115.2
|
|
||
|
Total White Mountains’s common shareholders’ equity
|
|
3,785.9
|
|
|
3,913.2
|
|
||
|
Total capital
(2)
|
|
5,330.3
|
|
|
5,368.0
|
|
||
|
|
|
|
|
|
||||
|
Total debt to total capital
|
|
18
|
%
|
|
16
|
%
|
||
|
Total debt and SIG Preference Shares to total capital
|
|
22
|
%
|
|
20
|
%
|
||
|
|
|
|
|
|
|
|
|
Average price per share as % of
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Adjusted book
|
|||||||
|
|
|
|
|
|
|
Average
|
|
|
|
value per share,
|
|||||||
|
|
|
Shares
|
|
Cost
|
|
price
|
|
Adjusted book
|
|
including estimated
|
|||||||
|
Dates
|
|
Repurchased
|
|
(millions)
|
|
per share
|
|
value per share
(1)
|
|
gain on Sirius sale
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
1st quarter 2016
(2)
|
|
228,688
|
|
|
$
|
172.7
|
|
|
$
|
755.36
|
|
|
107
|
%
|
|
95
|
%
|
|
April 2016
|
|
356,423
|
|
|
287.5
|
|
|
806.52
|
|
|
114
|
%
|
|
102
|
%
|
||
|
Year-to-date April 30, 2016
|
|
585,111
|
|
|
$
|
460.2
|
|
|
$
|
786.53
|
|
|
112
|
%
|
|
99
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
1st quarter 2015
(2)
|
|
17,520
|
|
|
$
|
11.1
|
|
|
$
|
631.56
|
|
|
95
|
%
|
|
N/A
|
|
|
April 2015
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
N/A
|
|
|||
|
Year-to-date April 30, 2015
|
|
17,520
|
|
|
$
|
11.1
|
|
|
$
|
631.56
|
|
|
95
|
%
|
|
N/A
|
|
|
•
|
changes in adjusted book value per share or return on equity;
|
|
•
|
business strategy;
|
|
•
|
financial and operating targets or plans;
|
|
•
|
incurred loss and loss adjustment expenses and the adequacy of its loss and loss adjustment expense reserves and related reinsurance;
|
|
•
|
projections of revenues, income (or loss), earnings (or loss) per share, dividends, market share or other financial forecasts;
|
|
•
|
expansion and growth of its business and operations; and
|
|
•
|
future capital expenditures.
|
|
•
|
the risks associated with Item 1A of White Mountains’s 2015 Annual Report on Form 10-K;
|
|
•
|
claims arising from catastrophic events, such as hurricanes, earthquakes, floods, fires, terrorist attacks or severe winter weather;
|
|
•
|
the continued availability of capital and financing;
|
|
•
|
general economic, market or business conditions;
|
|
•
|
business opportunities (or lack thereof) that may be presented to it and pursued;
|
|
•
|
competitive forces, including the conduct of other property and casualty insurers and reinsurers;
|
|
•
|
changes in domestic or foreign laws or regulations, or their interpretation, applicable to White Mountains, its competitors or its customers;
|
|
•
|
an economic downturn or other economic conditions adversely affecting its financial position;
|
|
•
|
recorded loss reserves subsequently proving to have been inadequate;
|
|
•
|
actions taken by ratings agencies from time to time, such as financial strength or credit ratings downgrades or placing ratings on negative watch; and
|
|
•
|
other factors, most of which are beyond White Mountains’s control.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
|
Item 4.
|
Controls and Procedures
.
|
|
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
.
|
|
Item 2.
|
Issuer Purchases of Equity Securities.
|
|
Months
|
|
Total Number of
Shares Purchased
|
|
Average Price
Paid per Share
|
|
Total Number of Shares
Purchased as Part of
Publicly Announced Plan
(1)
|
|
Maximum Number
of Shares that May
Yet Be Purchased
Under the Plan
(1)
|
|||||
|
January 1-January 31, 2016
|
|
8,022
|
|
|
$
|
726.81
|
|
|
—
|
|
|
476,253
|
|
|
February 1-February 29, 2016
|
|
85,029
|
|
|
$
|
732.22
|
|
|
85,029
|
|
|
1,391,224
|
|
|
March 1-March 31, 2016
|
|
135,637
|
|
|
$
|
771.56
|
|
|
135,637
|
|
|
1,255,587
|
|
|
Total
|
|
228,688
|
|
|
$
|
755.36
|
|
|
220,666
|
|
|
1,255,587
|
|
|
Item 3.
|
Defaults Upon Senior Securities
.
|
|
Item 4.
|
Mine Safety Disclosures.
|
|
Item 5.
|
Other Information
.
|
|
Item 6.
|
Exhibits
.
|
|
(a)
|
|
Exhibits
|
|||||
|
|
|
10.1
|
|
|
|
Second Amendment dated as of June 1, 2015 to the Amended and Restated Investment Management Agreement dated as of December 23, 2014 by and between White Mountains Advisors LLC and OneBeacon Insurance Group, Ltd. *
|
|
|
|
|
10.2
|
|
|
|
Third Amendment dated as of February 10, 2016 to the Amended and Restated Investment Management Agreement dated as of December 23, 2014 by and between White Mountains Advisors LLC and OneBeacon Insurance Group, Ltd. *
|
|
|
|
|
10.3
|
|
|
|
OneBeacon’s 2016 Management Incentive Plan. *
|
|
|
|
|
11
|
|
—
|
|
|
Statement Re Computation of Per Share Earnings. **
|
|
|
|
31.1
|
|
—
|
|
|
Principal Executive Officer Certification Pursuant to Rule 13a-14 (a) of the Securities Exchange Act of 1934, as Amended. *
|
|
|
|
31.2
|
|
—
|
|
|
Principal Financial Officer Certification Pursuant to Rule 13a-14 (a) of the Securities Exchange Act of 1934, as Amended. *
|
|
|
|
32.1
|
|
—
|
|
|
Principal Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. *
|
|
|
|
32.2
|
|
—
|
|
|
Principal Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. *
|
|
|
|
101.1
|
|
—
|
|
|
The following financial information from White Mountains’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2016 formatted in XBRL: (i) Consolidated Balance Sheets, March 31, 2016 and December 31, 2015; (ii) Consolidated Statements of Operations and Comprehensive Income, Three Months Ended March 31, 2016 and 2015; (iii) Consolidated Statements of Changes in Equity, Three Months Ended March 31, 2016 and 2015; (iv) Consolidated Statements of Cash Flows, Three Months Ended March 31, 2016 and 2015; and (v) Notes to Consolidated Financial Statements. *
|
|
*
|
Included herein
|
|
**
|
Not included as an exhibit as the information is contained elsewhere within this report. See
|
|
|
|
|
WHITE MOUNTAINS INSURANCE GROUP, LTD.
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
Date:
|
May 2, 2016
|
|
|
By: /s/ J. Brian Palmer
|
|
|
|
|
|
J. Brian Palmer
|
|
|
|
|
|
Managing Director and Chief Accounting Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|