Financial Supplement Q1 2025
|
|
||
|
Contents |
||
|
Page |
||
|
Basis of Presentation |
||
|
Financial Highlights |
||
|
Summary Consolidated Financial Statements |
||
|
a. |
Consolidated Statements of Operations |
|
|
b. |
Consolidated Balance Sheets |
|
|
Underwriting and Reserves |
||
|
a. |
Consolidated Segment Underwriting Results |
|
|
b. |
Consolidated and Segment Underwriting Results - Five Quarter Trend |
|
|
c. |
Property Segment - Catastrophe and Other Property Underwriting Results |
9 |
|
d. |
Gross Premiums Written |
10 |
|
e. |
Net Premiums Written |
11 |
|
f. |
Net Premiums Earned |
12 |
|
g. |
Reserves for Claims and Claim Expenses |
13 |
|
h. |
Paid to Incurred Analysis |
14 |
|
|
||
|
a. Fee Income |
15 |
|
|
b. |
Fee income - Five Quarter Trend |
16 |
|
c. |
Noncontrolling Interests |
17 |
|
d. |
|
19 |
|
Investments |
||
|
a. |
Total Investment Result |
20 |
|
b. |
Investments Composition |
21 |
|
c. |
Managed Investments - Credit Rating |
22 |
|
d. |
Retained Investments - Credit Rating |
23 |
|
Other Items |
||
|
a. |
Earnings per Share |
24 |
|
Comments on Non-GAAP Financial Measures |
25 |
Basis of Presentation
This financial supplement includes certain financial measures that are not calculated in accordance with generally accepted accounting principles in the
All information contained herein is unaudited. Unless otherwise noted, amounts are in thousands of United States Dollars, except for share and per share amounts and ratio information. Certain prior period comparatives have been reclassified to conform to the current presentation. This supplement is being provided for informational purposes only. It should be read in conjunction with documents filed by
i
Cautionary Statement Regarding Forward-Looking Statements
Any forward-looking statements made in this Financial Supplement reflect
ii
Financial Highlights
|
Three months ended |
|||||
|
|
|
||||
|
2025 |
2024 |
||||
|
Net income (loss) available (attributable) to |
$ |
161,147 |
$ |
364,798 |
|
|
Operating income (loss) available (attributable) to |
$ |
(69,754) |
$ |
636,379 |
|
|
Underwriting income |
|||||
|
Gross premiums written |
$ |
4,155,503 |
$ |
3,990,684 |
|
|
Net premiums written |
3,443,529 |
3,199,573 |
|||
|
Net premiums earned |
2,720,781 |
2,443,910 |
|||
|
Underwriting income (loss) |
(770,597) |
540,682 |
|
Net claims and claim expense ratio: |
|||
|
Current accident year |
108.0 % |
51.7 % |
|
|
Prior accident years |
(7.2)% |
(4.0)% |
|
|
Calendar year |
100.8 % |
47.7 % |
|
|
Acquisition expense ratio |
23.8 % |
25.9 % |
|
|
Operating expense ratio |
3.7 % |
4.3 % |
|
|
Combined ratio |
128.3 % |
77.9 % |
|
|
Adjusted combined ratio (1) |
126.4 % |
75.4 % |
|
Fee income |
|||||
|
Management fee income |
$ |
46,061 |
$ |
56,053 |
|
|
Performance fee income |
(15,604) |
27,497 |
|||
|
Total fee income |
$ |
30,457 |
$ |
83,550 |
|
|
Investment results - managed |
|||||
|
Net investment income |
$ |
405,353 |
$ |
390,775 |
|
|
Net realized and unrealized gains (losses) on investments |
332,940 |
(213,654) |
|||
|
Total investment result |
$ |
738,293 |
$ |
177,121 |
|
|
Total investment retu- annualized |
|||||
|
9.3 % |
2.8 % |
||||
|
Investment results - retained (1) |
|||||
|
Net investment income |
$ |
279,106 |
$ |
267,477 |
|
|
Net realized and unrealized gains (losses) on investments |
328,312 |
(193,839) |
|||
|
Total investment result |
$ |
607,418 |
$ |
73,638 |
|
|
Total investment retu- annualized |
|||||
|
10.6 % |
1.6 % |
- See "Comments on Non-GAAP Financial Measures" for a reconciliation of non-GAAP financial measures.
1
Financial Highlights - Per Share Data & ROE
|
Three months ended |
|||||
|
|
|
||||
|
2025 |
2024 |
||||
|
Net income (loss) available (attributable) to |
$ |
3.29 |
$ |
6.96 |
|
|
Net income (loss) available (attributable) to |
$ |
3.27 |
$ |
6.94 |
|
|
Operating income (loss) available (attributable) to |
$ |
(1.49) |
$ |
12.18 |
|
|
Average shares outstanding - basic |
48,334 |
51,678 |
|||
|
Average shares outstanding - diluted |
48,514 |
51,828 |
|||
|
Retuon average common equity - annualized |
6.6 % |
16.4 % |
|||
|
Operating retuon average common equity - annualized (1) |
(2.9)% |
28.7 % |
|||
|
|
|
||||
|
2025 |
2024 |
||||
|
Book value per common share |
$ |
196.18 |
$ |
195.77 |
|
|
Tangible book value per common share (1) |
$ |
178.31 |
$ |
177.18 |
|
|
Tangible book value per common share plus accumulated dividends (1) |
$ |
206.79 |
$ |
205.26 |
|
|
Year to date change in book value per common share plus change in accumulated dividends |
0.4 % |
19.4 % |
|||
|
Year to date change in tangible book value per common share plus change in accumulated dividends (1) |
0.9 % |
26.0 % |
- See "Comments on Non-GAAP Financial Measures" for a reconciliation of non-GAAP financial measures.
2
Summary Consolidated Financial Statements
Consolidated Statements of Operations
|
Three months ended |
|||||
|
|
|
||||
|
Revenues |
2025 |
2024 |
|||
|
Gross premiums written |
$ |
4,155,503 |
$ |
3,990,684 |
|
|
Net premiums written |
|||||
|
$ |
3,443,529 |
$ |
3,199,573 |
||
|
Decrease (increase) in unearned premiums |
(722,748) |
(755,663) |
|||
|
Net premiums earned |
2,720,781 |
2,443,910 |
|||
|
Net investment income |
405,353 |
390,775 |
|||
|
Net foreign exchange gains (losses) |
(7,328) |
(35,683) |
|||
|
Equity in earnings (losses) of other ventures |
17,828 |
14,127 |
|||
|
Other income (loss) |
914 |
(50) |
|||
|
Net realized and unrealized gains (losses) on investments |
332,940 |
(213,654) |
|||
|
Total revenues |
3,470,488 |
2,599,425 |
|||
|
Expenses |
|||||
|
Net claims and claim expenses incurred |
2,743,758 |
1,166,123 |
|||
|
Acquisition expenses |
647,435 |
630,921 |
|||
|
Operational expenses |
100,185 |
106,184 |
|||
|
Corporate expenses |
22,810 |
39,252 |
|||
|
Interest expense |
27,086 |
23,104 |
|||
|
Total expenses |
3,541,274 |
1,965,584 |
|||
|
Income (loss) before taxes |
(70,786) |
633,841 |
|||
|
Income tax benefit (expense) |
45,525 |
(15,372) |
|||
|
Net income (loss) |
(25,261) |
618,469 |
|||
|
Net (income) loss attributable to redeemable noncontrolling interests |
195,252 |
(244,827) |
|||
|
Net income (loss) attributable to |
169,991 |
373,642 |
|||
|
Dividends on preference shares |
(8,844) |
(8,844) |
|||
|
Net income (loss) available (attributable) to |
$ |
161,147 |
$ |
364,798 |
|
3
Summary Consolidated Financial Statements
Consolidated Balance Sheets
|
|
|
||||
|
Assets |
2025 |
2024 |
|||
|
Fixed maturity investments trading, at fair value - amortized cost |
$ |
23,310,208 |
$ |
23,562,514 |
|
|
Short term investments, at fair value - amortized cost |
5,054,254 |
4,531,655 |
|||
|
Equity investments, at fair value |
887,508 |
117,756 |
|||
|
Other investments, at fair value |
4,239,952 |
4,324,761 |
|||
|
Investments in other ventures, under equity method |
101,227 |
102,770 |
|||
|
Total investments |
33,593,149 |
32,639,456 |
|||
|
Cash and cash equivalents |
1,632,797 |
1,676,604 |
|||
|
Premiums receivable |
8,437,901 |
7,290,228 |
|||
|
Prepaid reinsurance premiums |
1,213,867 |
888,332 |
|||
|
Reinsurance recoverable |
4,577,895 |
4,481,390 |
|||
|
Accrued investment income |
216,780 |
238,290 |
|||
|
Deferred acquisition costs and value of business acquired |
1,684,843 |
1,552,359 |
|||
|
Deferred tax asset |
764,711 |
701,053 |
|||
|
Receivable for investments sold |
160,587 |
91,669 |
|||
|
Other assets |
664,706 |
444,037 |
|||
|
|
686,147 |
704,132 |
|||
|
Total assets |
$ |
53,633,383 |
$ |
50,707,550 |
|
|
Liabilities, Noncontrolling Interests and Shareholders' Equity |
|||||
|
Liabilities |
|||||
|
Reserve for claims and claim expenses |
$ |
22,857,131 |
$ |
21,303,491 |
|
|
Unearned premiums |
6,999,119 |
5,950,415 |
|||
|
Debt |
2,753,738 |
1,886,689 |
|||
|
Reinsurance balances payable |
2,857,122 |
2,804,344 |
|||
|
Payable for investments purchased |
551,871 |
150,721 |
|||
|
Other liabilities |
575,726 |
1,060,129 |
|||
|
Total liabilities |
36,594,707 |
33,155,789 |
|||
|
Redeemable noncontrolling interests |
6,690,173 |
6,977,749 |
|||
|
Shareholders' Equity |
|||||
|
Preference shares: |
750,000 |
750,000 |
|||
|
Common shares: |
48,928 |
50,181 |
|||
|
Additional paid-in capital |
1,146,653 |
1,512,435 |
|||
|
Accumulated other comprehensive loss |
(14,844) |
(14,756) |
|||
|
Retained earnings |
8,417,766 |
8,276,152 |
|||
|
Total shareholders' equity attributable to |
10,348,503 |
10,574,012 |
|||
|
Total liabilities, noncontrolling interests and shareholders' equity |
$ |
53,633,383 |
$ |
50,707,550 |
|
|
Book value per common share |
$ |
196.18 |
$ |
195.77 |
|
4
Underwriting and Reserves
Consolidated Segment Underwriting Results
|
Three months ended |
Three months ended |
||||||||||||||||
|
Property |
Casualty and |
Total |
Property |
Casualty and |
Total |
||||||||||||
|
Specialty |
Specialty |
||||||||||||||||
|
Gross premiums written |
$ |
2,130,833 |
$ |
2,024,670 |
$ |
4,155,503 |
$ |
1,889,881 |
$ |
2,100,803 |
$ |
3,990,684 |
|||||
|
Net premiums written |
|||||||||||||||||
|
$ |
1,690,994 |
$ |
1,752,535 |
$ |
3,443,529 |
$ |
1,397,618 |
$ |
1,801,955 |
$ |
3,199,573 |
||||||
|
Net premiums earned |
|||||||||||||||||
|
$ |
1,247,950 |
$ |
1,472,831 |
$ |
2,720,781 |
$ |
936,083 |
$ |
1,507,827 |
$ |
2,443,910 |
||||||
|
Net claims and claim expenses incurred |
1,623,257 |
1,120,501 |
2,743,758 |
154,249 |
1,011,874 |
1,166,123 |
|||||||||||
|
Acquisition expenses |
167,645 |
479,790 |
647,435 |
185,782 |
445,139 |
630,921 |
|||||||||||
|
Operational expenses |
64,266 |
35,919 |
100,185 |
61,624 |
44,560 |
106,184 |
|||||||||||
|
Underwriting income (loss) |
$ |
(607,218) |
$ |
(163,379) |
$ |
(770,597) |
$ |
534,428 |
$ |
6,254 |
$ |
540,682 |
|||||
|
Net claims and claim expenses incurred: |
|||||||||||||||||
|
Current accident year |
$ |
1,810,315 |
$ |
1,129,317 |
$ |
2,939,632 |
$ |
248,916 |
$ |
1,014,288 |
$ |
1,263,204 |
|||||
|
Prior accident years |
(187,058) |
(8,816) |
(195,874) |
(94,667) |
(2,414) |
(97,081) |
|||||||||||
|
Total |
$ |
1,623,257 |
$ |
1,120,501 |
$ |
2,743,758 |
$ |
154,249 |
$ |
1,011,874 |
$ |
1,166,123 |
|||||
|
Net claims and claim expense ratio: |
|||||||||||||||||
|
Current accident year |
145.1 % |
76.7 % |
108.0 % |
26.6 % |
67.3 % |
51.7 % |
|||||||||||
|
Prior accident years |
(15.0)% |
(0.6)% |
(7.2)% |
(10.1)% |
(0.2)% |
(4.0)% |
|||||||||||
|
Calendar year |
130.1 % |
76.1 % |
100.8 % |
16.5 % |
67.1 % |
47.7 % |
|||||||||||
|
Acquisition expense ratio |
13.5 % |
32.5 % |
23.8 % |
19.9 % |
29.5 % |
25.9 % |
|||||||||||
|
Operating expense ratio |
5.1 % |
2.5 % |
3.7 % |
6.5 % |
3.0 % |
4.3 % |
|||||||||||
|
Combined ratio |
148.7 % |
111.1 % |
128.3 % |
42.9 % |
99.6 % |
77.9 % |
|||||||||||
|
Adjusted combined ratio (1) |
|||||||||||||||||
|
147.1 % |
108.8 % |
126.4 % |
40.5 % |
97.1 % |
75.4 % |
- See "Comments on Non-GAAP Financial Measures" for a reconciliation of non-GAAP financial measures.
5
Underwriting and Reserves
Consolidated Underwriting Results - Five Quarter Trend
|
Total |
||||||||||||||
|
|
|
|
|
|
||||||||||
|
2025 |
2024 |
2024 |
2024 |
2024 |
||||||||||
|
Gross premiums written |
$ |
4,155,503 |
$ |
1,916,751 |
$ |
2,400,136 |
$ |
3,425,495 |
$ |
3,990,684 |
||||
|
Net premiums written |
||||||||||||||
|
$ |
3,443,529 |
$ |
1,751,628 |
$ |
2,162,504 |
$ |
2,838,511 |
$ |
3,199,573 |
|||||
|
Net premiums earned |
||||||||||||||
|
$ |
2,720,781 |
$ |
2,527,566 |
$ |
2,582,969 |
$ |
2,541,315 |
$ |
2,443,910 |
|||||
|
Net claims and claim expenses incurred |
2,743,758 |
1,483,742 |
1,373,614 |
1,309,502 |
1,166,123 |
|||||||||
|
Acquisition expenses |
647,435 |
678,170 |
690,338 |
644,438 |
630,921 |
|||||||||
|
Operational expenses |
100,185 |
157,104 |
125,261 |
108,039 |
106,184 |
|||||||||
|
Underwriting income (loss) |
$ |
(770,597) |
$ |
208,550 |
$ |
393,756 |
$ |
479,336 |
$ |
540,682 |
||||
|
Net claims and claim expenses incurred: |
||||||||||||||
|
Current accident year |
$ |
2,939,632 |
$ |
1,837,218 |
$ |
1,666,120 |
$ |
1,417,773 |
$ |
1,263,204 |
||||
|
Prior accident years |
(195,874) |
(353,476) |
(292,506) |
(108,271) |
(97,081) |
|||||||||
|
Total |
$ |
2,743,758 |
$ |
1,483,742 |
$ |
1,373,614 |
$ |
1,309,502 |
$ |
1,166,123 |
||||
|
Net claims and claim expense ratio: |
||||||||||||||
|
Current accident year |
108.0 % |
72.7 % |
64.5 % |
55.8 % |
51.7 % |
|||||||||
|
Prior accident years |
(7.2)% |
(14.0)% |
(11.3)% |
(4.3)% |
(4.0)% |
|||||||||
|
Calendar year |
100.8 % |
58.7 % |
53.2 % |
51.5 % |
47.7 % |
|||||||||
|
Acquisition expense ratio |
23.8 % |
26.8 % |
26.8 % |
25.3 % |
25.9 % |
|||||||||
|
Operating expense ratio |
3.7 % |
6.2 % |
4.8 % |
4.3 % |
4.3 % |
|||||||||
|
Combined ratio |
128.3 % |
91.7 % |
84.8 % |
81.1 % |
77.9 % |
|||||||||
|
Adjusted combined ratio (1) |
||||||||||||||
|
126.4 % |
89.4 % |
82.4 % |
78.6 % |
75.4 % |
- See "Comments on Non-GAAP Financial Measures" for a reconciliation of non-GAAP financial measures.
6
Attachments
Disclaimer


First Quarter 2025 Investor Presentation
New Economics Study Findings Have Been Reported from Federal Reserve Bank (A Monetary-fiscal Theory of Sudden Inflations*): Economics
Advisor News
- A hybrid approach outperforms the 4% Rule, researchers find
- The missing piece in most retirement plans
- Clients are bringing TikTok insurance advice into advisor meetings
- Embracing a family-centric approach to financial planning
- Family communication: Financial planning’s growing blind spot
More Advisor NewsAnnuity News
- The Manhattan Life Insurance Company Acquires Union Security Life Insurance Company of New York
- Cayman Islands premier to meet with U.S. reinsurance regulators
- Investigation finds deceptive sales, churning of annuities targeting postal workers
- Corebridge annuity sales slip ahead of Equitable marriage
- California teachers settle class-action lawsuit over in-plan annuity fees
More Annuity NewsHealth/Employee Benefits News
- Luigi Mangione, facing stalking charges in federal court, is expected to plead guilty
- Healey announces campaign to help residents hold onto their healthcare coverage
- Reports from Duke University Describe Recent Advances in Managed Care (The South Had the Lowest Rates of Hospice and Palliative Medicine-certified Providers In the Us, 2024): Managed Care
- Recent Findings in Managed Care Described by Researchers from University of Washington (Improving Dental Care Access for Medicaid-enrolled Adults Through a Dental Clinic Co-located Within a Rural Health Center: a Mixed-methods Study): Managed Care
- Researchers from University of Michigan Report Recent Findings in Managed Care (Interhospital Variation in 180-Day Infections and Associated Medicare Spending after Cardiac Surgery): Managed Care
More Health/Employee Benefits NewsLife Insurance News
- Westaim Reports Q2 2026 Results for the Quarter Ended June 30, 2026 and Leadership Update for Ceres Life Insurance Company
- Bismarck man convicted of insurance fraud involving dead wife sentenced to prison
- Insurers, rating firms push back on NAIC credit rating oversight plan
- The Manhattan Life Insurance Company Acquires Union Security Life Insurance Company of New York
- Symetra Named to PEOPLE® Companies That Care™ List for Second Consecutive Year
More Life Insurance News