HAMILTON, Bermuda, Feb. 7, 2024
/PRNewswire/ -- White Mountains Insurance Group, Ltd. (NYSE: WTM)
reported book value per share of $1,656 and adjusted book value per share of
$1,704 as of December 31, 2023. Book value per share and
adjusted book value per share both increased 7% in the fourth
quarter of 2023 and 14% in the year ended December 31, 2023, including dividends.
Manning Rountree, CEO, commented, "We had a strong fourth
quarter to cap off a good year. ABVPS was up 7% in the
quarter and 14% for the full year. In the quarter, we had
good results from our operating companies and excellent returns in
our investment portfolio. BAM produced $48 million of gross written premiums and member
surplus contributions in the quarter. Ark produced good
underwriting results in both the quarter and the full year, while
growing full-year gross written premiums by 31%. Kudu grew
the fair value of its continuing portfolio and closed two new
deployments in the quarter. Our investment portfolio was up
6% in the quarter and 11% for the year. The value of our
MediaAlpha position grew $66 million
in the quarter and $27 million for
the year. We redeployed $130
million into Outrigger Re for the coming year and closed on
our acquisition of Bamboo in early January. Undeployed
capital stands at roughly $500
million."
Comprehensive income attributable to common shareholders was
$288 million and $511 million in the fourth quarter and year ended
December 31, 2023 compared to
$40 million and $788 million in the fourth quarter and year ended
December 31, 2022. Results in
the fourth quarter and year ended December
31, 2023 included $66 million
and $27 million of unrealized
investment gains (losses) from White Mountains's investment in
MediaAlpha compared to $20 million
and $(93) million in the fourth
quarter and year ended December 31,
2022. Results in the year ended December 31, 2022 also included the net gain from
the sale of NSM of $876
million.
On December 27, 2023, Bermuda enacted a 15% corporate income tax
that will generally become effective on January 1, 2025. White Mountains expects to
meet the requirements to be exempt from the Bermuda corporate income tax and the Pillar
Two worldwide minimum tax until January
1, 2030. The Bermuda
legislation also provides for an economic transition adjustment
that will reduce future years' taxable income. Under U.S.
GAAP, this economic transition adjustment was required to be
recognized in 2023 and led to the recording of a deferred tax asset
as of December 31, 2023.
Accordingly, White Mountains's results in the fourth quarter and
year ended December 31, 2023 included
a net deferred tax benefit of $68
million related to the economic transition adjustment, of
which $51 million was recorded at Ark
and $17 million was recorded at HG
Global. This tax benefit increased both book value per share
and adjusted book value per share by approximately $14, net of noncontrolling interest and the
impact on the fair value of Ark's contingent consideration.
HG Global/BAM
BAM's gross written premiums and member surplus contributions
(MSC) collected were $48 million and
$131 million in the fourth quarter
and year ended December 31, 2023
compared to $38 million and
$147 million in the fourth quarter
and year ended December 31,
2022. BAM insured municipal bonds with par value of
$5.1 billion and $15.6 billion in the fourth quarter and year
ended December 31, 2023 compared to
$2.6 billion and $16.0 billion in the fourth quarter and year
ended December 31, 2022. Total
pricing was 93 and 84 basis points in the fourth quarter and year
ended December 31, 2023 compared to
148 and 91 basis points in the fourth quarter and year ended
December 31, 2022. BAM's total
claims paying resources were $1,501
million as of December 31,
2023 compared to $1,474
million as of September 30, 2023 and $1,423 million as of December 31, 2022.
Seán McCarthy, CEO of BAM, said, "BAM recorded its strongest
quarter of the year for par insured, total premiums, and
pricing. Total claims-paying resources exceeded $1.5 billion for the first time. New
issuance of municipal bonds increased as interest rates declined
from recent highs. Investor demand for insured bonds remained
robust, with insured penetration in the primary market reaching a
new post-Great Recession high."
HG Global reported pre-tax income (loss) of $34 million and $56
million in the fourth quarter and year ended December 31, 2023 compared to $12 million and $(23)
million in the fourth quarter and year ended December 31, 2022. HG Global's results
included net realized and unrealized investment gains (losses) of
$25 million and $14 million in the fourth quarter and year ended
December 31, 2023 compared to
$5 million and $(53) million in the fourth quarter and year
ended December 31, 2022, driven by
the movement of interest rates.
White Mountains reported pre-tax loss related to BAM of
$0.4 million and $58 million in the fourth quarter and year ended
December 31, 2023 compared to
$14 million and $112 million in the fourth quarter and year ended
December 31, 2022. BAM's
results included net realized and unrealized investment gains
(losses) of $19 million and
$13 million in the fourth quarter and
year ended December 31, 2023 compared
to $3 million and $(53) million in the fourth quarter and year
ended December 31, 2022, driven by
the movement of interest rates.
BAM is a mutual insurance company that is owned by its
members. BAM's results are consolidated into White
Mountains's GAAP financial statements and attributed to
noncontrolling interests.
Ark/WM Outrigger
The Ark/WM Outrigger segment's combined ratio was 69% and 80% in
the fourth quarter and year ended December
31, 2023. Ark/WM Outrigger reported gross written
premiums of $232 million and
$1,898 million, net written premiums
of $215 million and $1,521 million and net earned premiums of
$362 million and $1,410 million in the fourth quarter and year
ended December 31, 2023. Ark/WM
Outrigger reported pre-tax income of $125
million and $318 million in
the fourth quarter and year ended December
31, 2023.
Ark's combined ratio was 70% and 82% in the fourth quarter and
year ended December 31, 2023 compared
to 59% and 82% in the fourth quarter and year ended December 31, 2022. Ark's combined ratio in
the year ended December 31, 2023
included two points of catastrophe losses, which included losses
from Hurricane Idalia, the Maui
wildfires, Hurricane Otis and various smaller events, compared to
13 points of catastrophe losses in the year ended December 31, 2022, driven primarily by losses
from Hurricane Ian and the conflict in Ukraine. Ark's
combined ratio in the fourth quarter and year ended December 31, 2023 both included two points of net
unfavorable prior year development compared to 11 points and six
points of net favorable prior year development in the fourth
quarter and year ended December 31,
2022. Net unfavorable development for the year ended
December 31, 2023 was driven
primarily by Winter Storm Elliott,
Hurricane Ian and three large claims in the property and marine
& energy lines of business.
Ark reported gross written premiums of $232 million and $1,898
million, net written premiums of $213
million and $1,411 million and
net earned premiums of $334 million
and $1,305 million in the fourth
quarter and year ended December 31,
2023 compared to gross written premiums of $200 million and $1,452
million, net written premiums of $189
million and $1,195 million and
net earned premiums of $286 million
and $1,043 million in the fourth
quarter and year ended December 31,
2022.
Ark reported pre-tax income of $109
million and $249 million in
the fourth quarter and year ended December
31, 2023 compared to $116
million and $95 million in the
fourth quarter and year ended December
31, 2022. Ark's results included net realized and
unrealized investment gains (losses) of $50
million and $86 million in the
fourth quarter and year ended December 31,
2023 compared to $21 million
and $(55) million in the fourth
quarter and year ended December 31,
2022.
Ian Beaton, CEO of Ark, said,
"Ark had a good quarter and full year, producing combined ratios of
70% and 82%, respectively. Premiums grew 31% year over year,
including risk adjusted rate change of 15%. Growth was
particularly strong in the property line of business, aided by the
rate environment and capacity from Outrigger Re. In December,
AM Best affirmed Ark's 'A/stable' rating. We look forward to
continued profitable growth in the business in 2024."
WM Outrigger Re's combined ratio was 55% and 44% in the fourth
quarter and year ended December 31,
2023. WM Outrigger Re reported gross and net written premiums
of $2 million and $110 million and net earned premiums of
$29 million and $104 million in the fourth quarter and year ended
December 31, 2023. WM Outrigger
Re reported pre-tax income of $16
million and $69 million in the
fourth quarter and year ended December 31,
2023.
Kudu
Kudu reported total revenues of $88
million, pre-tax income of $75
million and adjusted EBITDA of $22
million in the fourth quarter of 2023 compared to total
revenues of $32 million, pre-tax
income of $23 million and adjusted
EBITDA of $9 million in the fourth
quarter of 2022. Total revenues, pre-tax income and adjusted
EBITDA included $27 million of net
investment income in the fourth quarter of 2023 compared to
$13 million in the fourth quarter of
2022. Total revenues and pre-tax income also included
$61 million of net realized and
unrealized investment gains in the fourth quarter of 2023 compared
to $18 million in the fourth quarter
of 2022.
Kudu reported total revenues of $177
million, pre-tax income of $137
million and adjusted EBITDA of $57
million in the year ended December
31, 2023 compared to total revenues of $119 million, pre-tax income of $89 million and adjusted EBITDA of $42 million in the year ended December 31, 2022. Total revenues, pre-tax
income and adjusted EBITDA included $71
million of net investment income in the year ended
December 31, 2023 compared to
$54 million in the year ended
December 31, 2022. Total
revenues and pre-tax income also included $106 million of net realized and unrealized
investment gains in the year ended December
31, 2023 compared to $64
million in the year ended December
31, 2022.
Rob Jakacki, CEO of Kudu, said,
"Kudu had a strong quarter, growing the fair value of our
continuing portfolio by 8% and closing our investment in Sage
Advisory Services, an Austin-based
independent asset manager. Kudu had a good full year, growing
our business and improving our key financial metrics. We
increased net investment income to $71
million, up 31% year over year, and adjusted EBITDA to
$57 million, up 35%
year-over-year. Our portfolio is performing well, and our
pipeline of new deployment opportunities remains robust."
MediaAlpha
As of December 31, 2023, White
Mountains owned 22.9 million shares of MediaAlpha, representing a
35% basic ownership interest (33% on a
fully-diluted/fully-converted basis). As of December 31, 2023, MediaAlpha's closing price was
$11.15 per share, which increased
from $8.26 per share as of
September 30, 2023. The
carrying value of White Mountains's investment in MediaAlpha was
$255 million as of December 31, 2023, which increased from
$189 million as of September 30, 2023. At our current level of
ownership, each $1.00 per share
increase or decrease in the share price of MediaAlpha will result
in an approximate $9.00 per share
increase or decrease in White Mountains's book value per share and
adjusted book value per share. We encourage you to read
MediaAlpha's fourth quarter earnings release and related
shareholder letter scheduled for February
20, 2024, which will be available on MediaAlpha's investor
relations website at www.investors.mediaalpha.com.
Other Operations
White Mountains's Other Operations reported pre-tax income
(loss) of $94 million and
$113 million in the fourth quarter
and year ended December 31, 2023
compared to $(8) million and
$(198) million in the fourth quarter
and year ended December 31,
2022. Unrealized investment gains (losses) from White
Mountains's investment in MediaAlpha were $66 million and $27
million in the fourth quarter and year ended December 31, 2023 compared to $20 million and $(93)
million in the fourth quarter and year ended December 31, 2022. Excluding MediaAlpha,
net realized and unrealized investment gains (losses) were
$63 million and $189 million in the fourth quarter and year ended
December 31, 2023 compared to
$(4) million and $(2) million in the fourth quarter and year ended
December 31, 2022. Net
investment income was $8 million and
$30 million in the fourth quarter and
year ended December 31, 2023 compared
to $19 million and $32 million in the fourth quarter and year ended
December 31, 2022. White
Mountains's Other Operations reported general and administrative
expenses of $52 million and
$182 million in the fourth quarter
and year ended December 31, 2023
compared to $52 million and
$174 million in the fourth quarter
and year ended December 31, 2022.
Share Repurchases
White Mountains did not repurchase any of its common shares in
the fourth quarter of 2023. In the year ended December 31, 2023, White Mountains repurchased
and retired 24,165 of its common shares for $33 million at an average share price of
$1,354.88, or 80% of White
Mountains's adjusted book value per share as of December 31, 2023.
In the fourth quarter of 2022, White Mountains repurchased and
retired 4,076 of its common shares for $5
million at an average share price of $1,298.11, or 87% of White Mountains's adjusted
book value per share as of December 31,
2022. In the year ended December 31,
2022, White Mountains repurchased and retired 461,256 of its
common shares for $616 million at an
average share price of $1,335.11, or
89% of White Mountains's adjusted book value per share as of
December 31, 2022.
Investments
The total consolidated portfolio return was 5.8% in the fourth
quarter of 2023. Excluding MediaAlpha, the total consolidated
portfolio return was 4.8% in the fourth quarter of 2023. The
total consolidated portfolio return was 2.1% in the fourth quarter
of 2022. Excluding MediaAlpha, the total consolidated
portfolio return was 1.7% in the fourth quarter of 2022.
The total consolidated portfolio return, both including and
excluding MediaAlpha, was 11.4% for the year ended December 31, 2023. The total consolidated
portfolio return was -1.6% for the year ended December 31, 2022. Excluding MediaAlpha,
the total consolidated portfolio return was 0.3% for the year ended
December 31, 2022.
Mark Plourde, President of White
Mountains Advisors, said, "Excluding MediaAlpha, the total
portfolio returned 4.8% in the quarter and 11.4% for the
year. Absolute results were strong across our fixed income
and equity portfolios in both periods. The fixed income
portfolio returned 3.2% for the quarter and 5.8% for the year,
compared to the BBIA Index returns of 5.5% and 5.2%. The
equity portfolio, excluding MediaAlpha, returned 7.1% in the
quarter and 19.0% for the year, compared to the S&P 500 Index
returns of 11.7% and 26.3%."
Additional Information
White Mountains is a Bermuda-domiciled financial services holding
company traded on the New York Stock Exchange under the symbol WTM
and the Bermuda Stock Exchange under the symbol WTM.BH.
Additional financial information and other items of interest are
available at the Company's website located at
www.whitemountains.com. White Mountains expects to file its
Form 10-K on or before February 29,
2024 with the Securities and Exchange Commission and urges
shareholders to refer to that document for more complete
information concerning its financial results.
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(millions)
|
(Unaudited)
|
|
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Assets
|
|
|
|
|
|
|
Financial
Guarantee (HG Global/BAM)
|
|
|
|
|
|
|
Fixed maturity
investments
|
|
$
1,012.3
|
|
$
932.2
|
|
$
909.9
|
Short-term
investments
|
|
70.6
|
|
80.1
|
|
65.9
|
Total
investments
|
|
1,082.9
|
|
1,012.3
|
|
975.8
|
Cash
|
|
6.7
|
|
4.9
|
|
18.2
|
Insurance premiums
receivable
|
|
5.5
|
|
5.5
|
|
6.6
|
Deferred acquisition
costs
|
|
40.1
|
|
38.5
|
|
36.0
|
Other
assets
|
|
36.8
|
|
22.2
|
|
21.9
|
Total Financial
Guarantee assets
|
|
1,172.0
|
|
1,083.4
|
|
1,058.5
|
P&C Insurance
and Reinsurance (Ark/WM Outrigger)
|
|
|
|
|
|
|
Fixed maturity
investments
|
|
866.8
|
|
775.0
|
|
772.8
|
Common equity
securities
|
|
400.6
|
|
384.9
|
|
334.6
|
Short-term
investments
|
|
962.8
|
|
850.0
|
|
484.6
|
Other long-term
investments
|
|
440.9
|
|
416.6
|
|
373.6
|
Total
investments
|
|
2,671.1
|
|
2,426.5
|
|
1,965.6
|
Cash
|
|
90.5
|
|
129.6
|
|
101.5
|
Reinsurance
recoverables
|
|
442.0
|
|
538.4
|
|
595.3
|
Insurance premiums
receivable
|
|
612.2
|
|
781.6
|
|
544.1
|
Deferred acquisition
costs
|
|
145.3
|
|
178.7
|
|
127.2
|
Goodwill and other
intangible assets
|
|
292.5
|
|
292.5
|
|
292.5
|
Other
assets
|
|
125.0
|
|
66.9
|
|
65.2
|
Total P&C
Insurance and Reinsurance assets
|
|
4,378.6
|
|
4,414.2
|
|
3,691.4
|
Asset Management
(Kudu)
|
|
|
|
|
|
|
Short-term
investments
|
|
29.3
|
|
17.3
|
|
—
|
Other long-term
investments
|
|
896.3
|
|
780.7
|
|
695.9
|
Total
investments
|
|
925.6
|
|
798.0
|
|
695.9
|
Cash
|
|
1.4
|
|
5.4
|
|
101.4
|
Accrued
investment income
|
|
17.6
|
|
15.8
|
|
12.4
|
Goodwill and
other intangible assets
|
|
8.3
|
|
8.4
|
|
8.6
|
Other
assets
|
|
6.5
|
|
8.3
|
|
7.6
|
Total Asset Management
assets
|
|
959.4
|
|
835.9
|
|
825.9
|
Other Operations
|
|
|
|
|
|
|
Fixed maturity
investments
|
|
230.2
|
|
270.7
|
|
238.2
|
Common equity
securities
|
|
137.8
|
|
252.1
|
|
333.8
|
Investment in
MediaAlpha
|
|
254.9
|
|
188.8
|
|
168.6
|
Short-term
investments
|
|
425.2
|
|
215.5
|
|
373.6
|
Other long-term
investments
|
|
661.0
|
|
698.5
|
|
418.5
|
Total
investments
|
|
1,709.1
|
|
1,625.6
|
|
1,532.7
|
Cash
|
|
23.8
|
|
22.9
|
|
33.9
|
Goodwill and
other intangible assets
|
|
69.8
|
|
71.2
|
|
91.3
|
Other
assets
|
|
73.2
|
|
89.6
|
|
155.6
|
Total Other Operations
assets
|
|
1,875.9
|
|
1,809.3
|
|
1,813.5
|
Total
assets
|
|
$
8,385.9
|
|
$
8,142.8
|
|
$
7,389.3
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS (CONTINUED)
|
(millions)
|
(Unaudited)
|
|
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Liabilities
|
|
|
|
|
|
|
Financial
Guarantee (HG Global/BAM)
|
|
|
|
|
|
|
Unearned insurance
premiums
|
|
$
325.8
|
|
$
312.3
|
|
$
298.3
|
Debt
|
|
146.9
|
|
146.8
|
|
146.5
|
Accrued incentive
compensation
|
|
27.2
|
|
19.9
|
|
28.0
|
Other
liabilities
|
|
31.8
|
|
40.0
|
|
29.0
|
Total Financial
Guarantee liabilities
|
|
531.7
|
|
519.0
|
|
501.8
|
P&C Insurance
and Reinsurance (Ark/WM Outrigger)
|
|
|
|
|
|
|
Loss and loss
adjustment expense reserves
|
|
1,605.1
|
|
1,571.8
|
|
1,296.5
|
Unearned insurance
premiums
|
|
743.6
|
|
984.6
|
|
623.2
|
Debt
|
|
185.5
|
|
184.6
|
|
183.7
|
Reinsurance
payable
|
|
81.1
|
|
146.3
|
|
251.1
|
Contingent
consideration
|
|
94.0
|
|
62.1
|
|
45.3
|
Other
liabilities
|
|
166.8
|
|
132.0
|
|
122.3
|
Total P&C
Insurance and Reinsurance liabilities
|
|
2,876.1
|
|
3,081.4
|
|
2,522.1
|
Asset Management
(Kudu)
|
|
|
|
|
|
|
Debt
|
|
203.8
|
|
203.7
|
|
208.3
|
Other
liabilities
|
|
71.6
|
|
53.6
|
|
65.0
|
Total Asset Management
liabilities
|
|
275.4
|
|
257.3
|
|
273.3
|
Other Operations
|
|
|
|
|
|
|
Debt
|
|
28.4
|
|
29.6
|
|
36.7
|
Accrued incentive
compensation
|
|
87.7
|
|
64.0
|
|
86.1
|
Other
liabilities
|
|
25.0
|
|
27.3
|
|
34.3
|
Total Other Operations
liabilities
|
|
141.1
|
|
120.9
|
|
157.1
|
Total
liabilities
|
|
3,824.3
|
|
3,978.6
|
|
3,454.3
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
White Mountains's
common shareholder's equity
|
|
|
|
|
|
|
White
Mountains's common shares and paid-in surplus
|
|
551.3
|
|
547.5
|
|
538.6
|
Retained earnings
|
|
3,690.8
|
|
3,404.3
|
|
3,211.8
|
Accumulated
other comprehensive income (loss), after tax:
|
|
|
|
|
|
|
Net unrealized
gains (losses) from foreign currency translation and interest rate
swap
|
|
(1.6)
|
|
(2.7)
|
|
(3.5)
|
Total White
Mountains's common shareholders' equity
|
|
4,240.5
|
|
3,949.1
|
|
3,746.9
|
Noncontrolling
interests
|
|
321.1
|
|
215.1
|
|
188.1
|
Total
equity
|
|
4,561.6
|
|
4,164.2
|
|
3,935.0
|
Total liabilities
and equity
|
|
$
8,385.9
|
|
$
8,142.8
|
|
$
7,389.3
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
BOOK VALUE AND
ADJUSTED BOOK VALUE PER SHARE
|
(Unaudited)
|
|
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
|
September
30,
2022
|
Book value per share
numerators (in millions):
|
|
|
|
|
|
|
|
|
White Mountains's
common shareholders' equity -
GAAP book value
per share numerator
|
|
$
4,240.5
|
|
$
3,949.1
|
|
$
3,746.9
|
|
$
3,708.0
|
HG Global's unearned
premium reserve (1)
|
|
265.4
|
|
254.2
|
|
242.1
|
|
232.2
|
HG Global's net
deferred acquisition costs (1)
|
|
(76.5)
|
|
(73.1)
|
|
(69.0)
|
|
(65.9)
|
Time value of money
discount on expected future payments on the
BAM
surplus notes (1)
|
|
(87.9)
|
|
(90.2)
|
|
(95.1)
|
|
(110.8)
|
Adjusted book value per
share numerator
|
|
$
4,341.5
|
|
$
4,040.0
|
|
$
3,824.9
|
|
$
3,763.5
|
Book value per share
denominators (in thousands of shares):
|
|
|
|
|
|
|
|
|
Common shares
outstanding - GAAP book value per share denominator
|
|
2,560.5
|
|
2,560.5
|
|
2,572.1
|
|
2,576.2
|
Unearned restricted
common shares
|
|
(12.4)
|
|
(15.7)
|
|
(14.1)
|
|
(17.5)
|
Adjusted book value per
share denominator
|
|
2,548.1
|
|
2,544.8
|
|
2,558.0
|
|
2,558.7
|
GAAP book value per
share
|
|
$ 1,656.14
|
|
$ 1,542.36
|
|
$ 1,456.74
|
|
$ 1,439.31
|
Adjusted book value
per share
|
|
$ 1,703.82
|
|
$ 1,587.59
|
|
$ 1,495.28
|
|
$ 1,470.84
|
(1) Amount
reflects White Mountains's preferred share ownership in HG Global
of 96.9%.
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
|
September
30,
2022
|
Quarter-to-date
change in GAAP book value per share,
including dividends:
|
|
7.4 %
|
|
0.7 %
|
|
1.2 %
|
|
27.5 %
|
Quarter-to-date
change in adjusted book value per share,
including dividends:
|
|
7.3 %
|
|
0.7 %
|
|
1.7 %
|
|
27.7 %
|
Year-to-date change
in GAAP book value per share,
including dividends:
|
|
13.8 %
|
|
5.9 %
|
|
24.0 %
|
|
22.5 %
|
Year-to-date change
in adjusted book value per share,
including dividends:
|
|
14.0 %
|
|
6.2 %
|
|
25.7 %
|
|
23.6 %
|
Year-to-date
dividends per share
|
|
$
1.00
|
|
$
1.00
|
|
$
1.00
|
|
$
1.00
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(millions)
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenues:
|
|
|
|
|
|
|
|
|
Financial
Guarantee (HG Global/BAM)
|
|
|
|
|
|
|
|
|
Earned insurance
premiums
|
|
$
7.9
|
|
$
7.3
|
|
$
31.2
|
|
$
33.3
|
Net investment
income
|
|
8.8
|
|
6.4
|
|
31.7
|
|
21.5
|
Net realized and
unrealized investment gains (losses)
|
|
43.6
|
|
8.2
|
|
26.6
|
|
(105.8)
|
Other
revenues
|
|
.9
|
|
.9
|
|
2.9
|
|
4.6
|
Total Financial
Guarantee revenues
|
|
61.2
|
|
22.8
|
|
92.4
|
|
(46.4)
|
P&C Insurance
and Reinsurance (Ark/WM Outrigger)
|
|
|
|
|
|
|
|
|
Earned insurance
premiums
|
|
362.4
|
|
285.6
|
|
1,409.7
|
|
1,043.4
|
Net investment
income
|
|
20.2
|
|
6.6
|
|
61.4
|
|
16.3
|
Net realized and
unrealized investment gains (losses)
|
|
50.0
|
|
21.3
|
|
85.9
|
|
(55.2)
|
Other
revenues
|
|
1.9
|
|
(5.1)
|
|
.8
|
|
5.0
|
Total P&C
Insurance and Reinsurance revenues
|
|
434.5
|
|
308.4
|
|
1,557.8
|
|
1,009.5
|
Asset Management
(Kudu)
|
|
|
|
|
|
|
|
|
Net investment
income
|
|
27.0
|
|
13.2
|
|
71.0
|
|
54.4
|
Net realized and
unrealized investment gains (losses)
|
|
60.7
|
|
18.3
|
|
106.1
|
|
64.1
|
Total Asset Management
revenues
|
|
87.7
|
|
31.5
|
|
177.1
|
|
118.5
|
Other
Operations
|
|
|
|
|
|
|
|
|
Net investment
income
|
|
8.1
|
|
18.6
|
|
30.1
|
|
32.2
|
Net realized and
unrealized investment gains (losses)
|
|
62.7
|
|
(4.4)
|
|
188.5
|
|
(1.6)
|
Net realized and
unrealized investment gains (losses)
from
investment in MediaAlpha
|
|
66.0
|
|
20.3
|
|
27.1
|
|
(93.0)
|
Commission
revenues
|
|
3.2
|
|
2.8
|
|
13.2
|
|
11.5
|
Other
revenues
|
|
13.4
|
|
37.6
|
|
80.5
|
|
127.2
|
Total Other Operations
revenues
|
|
153.4
|
|
74.9
|
|
339.4
|
|
76.3
|
Total
revenues
|
|
$
736.8
|
|
$
437.6
|
|
$
2,166.7
|
|
$
1,157.9
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)
|
(millions)
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Expenses:
|
|
|
|
|
|
|
|
|
Financial
Guarantee (HG Global/BAM)
|
|
|
|
|
|
|
|
|
Acquisition
expenses
|
|
$
2.3
|
|
$
1.7
|
|
$
8.6
|
|
$
11.2
|
General and
administrative expenses
|
|
19.2
|
|
19.6
|
|
68.9
|
|
69.1
|
Interest
expense
|
|
5.7
|
|
2.9
|
|
16.5
|
|
8.3
|
Total Financial
Guarantee expenses
|
|
27.2
|
|
24.2
|
|
94.0
|
|
88.6
|
P&C Insurance
and Reinsurance (Ark/WM Outrigger)
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expenses
|
|
145.7
|
|
80.2
|
|
726.8
|
|
536.4
|
Acquisition
expenses
|
|
70.0
|
|
64.5
|
|
281.5
|
|
239.4
|
General and
administrative expenses
|
|
56.5
|
|
31.3
|
|
162.0
|
|
106.2
|
Change in fair value of
contingent consideration
|
|
31.9
|
|
12.4
|
|
48.7
|
|
17.3
|
Interest
expense
|
|
5.6
|
|
4.5
|
|
21.3
|
|
15.1
|
Total P&C
Insurance and Reinsurance expenses
|
|
309.7
|
|
192.9
|
|
1,240.3
|
|
914.4
|
Asset Management
(Kudu)
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
7.1
|
|
4.3
|
|
19.4
|
|
14.7
|
Interest
expense
|
|
5.7
|
|
4.7
|
|
21.2
|
|
15.0
|
Total Asset Management
expenses
|
|
12.8
|
|
9.0
|
|
40.6
|
|
29.7
|
Other
Operations
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
6.9
|
|
29.8
|
|
40.4
|
|
98.6
|
General and
administrative expenses
|
|
51.6
|
|
52.0
|
|
182.3
|
|
174.1
|
Interest
expense
|
|
.8
|
|
.7
|
|
3.7
|
|
1.9
|
Total Other Operations
expenses
|
|
59.3
|
|
82.5
|
|
226.4
|
|
274.6
|
Total
expenses
|
|
409.0
|
|
308.6
|
|
1,601.3
|
|
1,307.3
|
Pre-tax income
(loss) from continuing operations
|
|
327.8
|
|
129.0
|
|
565.4
|
|
(149.4)
|
Income tax
(expense) benefit
|
|
34.9
|
|
(67.5)
|
|
15.5
|
|
(41.4)
|
Net income (loss)
from continuing operations
|
|
362.7
|
|
61.5
|
|
580.9
|
|
(190.8)
|
Net income (loss) from
discontinued operations,
net of
tax - NSM Group
|
|
—
|
|
—
|
|
—
|
|
16.4
|
Net gain (loss) from
sale of discontinued operations,
net of
tax - NSM Group
|
|
—
|
|
—
|
|
—
|
|
886.8
|
Net income
(loss)
|
|
362.7
|
|
61.5
|
|
580.9
|
|
712.4
|
Net (income) loss
attributable to noncontrolling interests
|
|
(76.2)
|
|
(21.1)
|
|
(71.7)
|
|
80.4
|
Net income (loss)
attributable to White Mountains's common
shareholders
|
|
$
286.5
|
|
$
40.4
|
|
$
509.2
|
|
$
792.8
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
(millions)
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income (loss)
attributable to White Mountains's common
shareholders
|
|
$
286.5
|
|
$
40.4
|
|
$
509.2
|
|
$
792.8
|
Other comprehensive
income (loss), net of tax
|
|
1.5
|
|
(.8)
|
|
2.4
|
|
(3.8)
|
Other comprehensive
income (loss) from discontinued operations, net of tax - NSM
Group
|
|
—
|
|
—
|
|
—
|
|
(5.2)
|
Net gain (loss) from
foreign currency translation from sale of
discontinued operations, net of tax - NSM Group
|
|
—
|
|
—
|
|
—
|
|
2.9
|
Comprehensive income
(loss)
|
|
288.0
|
|
39.6
|
|
511.6
|
|
786.7
|
Other comprehensive
(income) loss attributable to
noncontrolling interests
|
|
(.4)
|
|
.5
|
|
(.5)
|
|
.9
|
Comprehensive income
(loss) attributable to
White
Mountains's common shareholders
|
|
$
287.6
|
|
$
40.1
|
|
$
511.1
|
|
$
787.6
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
EARNINGS PER
SHARE
|
(Unaudited)
|
|
Earnings (loss) per
share attributable to White Mountains's
common
shareholders
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Basic earnings
(loss) per share
|
|
|
|
|
|
|
|
|
Continuing
operations
|
|
$
111.87
|
|
$
15.69
|
|
$
198.60
|
|
$
(38.34)
|
Discontinued
operations
|
|
—
|
|
—
|
|
—
|
|
315.30
|
Total consolidated
operations
|
|
$
111.87
|
|
$
15.69
|
|
$
198.60
|
|
$
276.96
|
|
|
|
|
|
|
|
|
|
Diluted earnings
(loss) per share
|
|
|
|
|
|
|
|
|
Continuing
operations
|
|
$
111.87
|
|
$
15.69
|
|
$
198.60
|
|
$
(38.34)
|
Discontinued
operations
|
|
—
|
|
—
|
|
—
|
|
315.30
|
Total consolidated
operations
|
|
$
111.87
|
|
$
15.69
|
|
$
198.60
|
|
$
276.96
|
Dividends declared
per White Mountains's common share
|
|
$
—
|
|
$
—
|
|
$
1.00
|
|
$
1.00
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
QTD SEGMENT
STATEMENTS OF PRE-TAX INCOME (LOSS)
|
(millions)
|
(Unaudited)
|
|
For the Three Months
Ended December 31, 2023
|
|
HG
Global/BAM
|
|
Ark/WM
Outrigger
|
|
|
|
|
|
|
|
|
HG
Global
|
|
BAM
|
|
Ark
|
|
WM
Outrigger Re
|
|
Kudu
|
|
Other
Operations
|
|
Total
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earned insurance
premiums
|
|
$
6.6
|
|
$
1.3
|
|
$ 333.5
|
|
$
28.9
|
|
$
—
|
|
$
—
|
|
$
370.3
|
Net investment
income
|
|
4.7
|
|
4.1
|
|
16.9
|
|
3.3
|
|
27.0
|
|
8.1
|
|
64.1
|
Net investment income
(expense) -
BAM surplus note
interest
|
|
6.5
|
|
(6.5)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Net realized and
unrealized investment gains (losses)
|
|
25.0
|
|
18.6
|
|
50.0
|
|
—
|
|
60.7
|
|
62.7
|
|
217.0
|
Net
realized and unrealized investment gains
(losses) from investment in
MediaAlpha
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
66.0
|
|
66.0
|
Commission
revenues
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3.2
|
|
3.2
|
Other
revenues
|
|
—
|
|
.9
|
|
1.9
|
|
—
|
|
—
|
|
13.4
|
|
16.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
|
42.8
|
|
18.4
|
|
402.3
|
|
32.2
|
|
87.7
|
|
153.4
|
|
736.8
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expenses
|
|
—
|
|
—
|
|
138.0
|
|
7.7
|
|
—
|
|
—
|
|
145.7
|
Acquisition
expenses
|
|
1.8
|
|
.5
|
|
61.7
|
|
8.3
|
|
—
|
|
—
|
|
72.3
|
Cost of
sales
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6.9
|
|
6.9
|
General and
administrative expenses
|
|
.9
|
|
18.3
|
|
56.4
|
|
.1
|
|
7.1
|
|
51.6
|
|
134.4
|
Change in fair value
of contingent consideration
|
|
—
|
|
—
|
|
31.9
|
|
—
|
|
—
|
|
—
|
|
31.9
|
Interest
expense
|
|
5.7
|
|
—
|
|
5.6
|
|
—
|
|
5.7
|
|
.8
|
|
17.8
|
Total
expenses
|
|
8.4
|
|
18.8
|
|
293.6
|
|
16.1
|
|
12.8
|
|
59.3
|
|
409.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income
(loss)
|
|
$ 34.4
|
|
$
(.4)
|
|
$ 108.7
|
|
$
16.1
|
|
$ 74.9
|
|
$
94.1
|
|
$
327.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
QTD SEGMENT
STATEMENTS OF PRE-TAX INCOME (LOSS)
(CONTINUED)
|
(millions)
|
(Unaudited)
|
|
For the Three Months
Ended December 31, 2022
|
|
HG
Global/BAM
|
|
Ark/WM
Outrigger
|
|
|
|
|
|
|
|
|
HG
Global
|
|
BAM
|
|
Ark
|
|
Kudu
|
|
Other
Operations
|
|
Total
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Earned insurance
premiums
|
|
$ 6.0
|
|
$ 1.3
|
|
$ 285.6
|
|
$ —
|
|
$
—
|
|
$
292.9
|
Net investment
income
|
|
3.2
|
|
3.2
|
|
6.6
|
|
13.2
|
|
18.6
|
|
44.8
|
Net investment income
(expense) -
BAM surplus note
interest
|
|
2.9
|
|
(2.9)
|
|
—
|
|
—
|
|
—
|
|
—
|
Net realized and
unrealized investment gains (losses)
|
|
5.3
|
|
2.9
|
|
21.3
|
|
18.3
|
|
(4.4)
|
|
43.4
|
Net
realized and unrealized investment gains (losses)
from investment in
MediaAlpha
|
|
—
|
|
—
|
|
—
|
|
—
|
|
20.3
|
|
20.3
|
Commission
revenues
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2.8
|
|
2.8
|
Other
revenues
|
|
.2
|
|
.7
|
|
(5.1)
|
|
—
|
|
37.6
|
|
33.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
|
17.6
|
|
5.2
|
|
308.4
|
|
31.5
|
|
74.9
|
|
437.6
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expenses
|
|
—
|
|
—
|
|
80.2
|
|
—
|
|
—
|
|
80.2
|
Acquisition
expenses
|
|
1.7
|
|
—
|
|
64.5
|
|
—
|
|
—
|
|
66.2
|
Cost of
sales
|
|
—
|
|
—
|
|
—
|
|
—
|
|
29.8
|
|
29.8
|
General and
administrative expenses
|
|
.7
|
|
18.9
|
|
31.3
|
|
4.3
|
|
52.0
|
|
107.2
|
Change in fair value
of contingent consideration
|
|
—
|
|
—
|
|
12.4
|
|
—
|
|
—
|
|
12.4
|
Interest
expense
|
|
2.9
|
|
—
|
|
4.5
|
|
4.7
|
|
.7
|
|
12.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
expenses
|
|
5.3
|
|
18.9
|
|
192.9
|
|
9.0
|
|
82.5
|
|
308.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income
(loss)
|
|
$ 12.3
|
|
$
(13.7)
|
|
$ 115.5
|
|
$
22.5
|
|
$
(7.6)
|
|
$
129.0
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
YTD SEGMENT
STATEMENTS OF PRE-TAX INCOME (LOSS)
|
(millions)
|
(Unaudited)
|
|
For the Year Ended
December 31, 2023
|
|
HG
Global/BAM
|
|
Ark/WM
Outrigger
|
|
|
|
|
|
|
|
|
HG
Global
|
|
BAM
|
|
Ark
|
|
WM
Outrigger Re
|
|
Kudu
|
|
Other
Operations
|
|
Total
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earned insurance
premiums
|
|
$ 26.0
|
|
$
5.2
|
|
$ 1,305.4
|
|
$
104.3
|
|
$
—
|
|
$
—
|
|
$
1,440.9
|
Net investment
income
|
|
17.1
|
|
14.6
|
|
50.4
|
|
11.0
|
|
71.0
|
|
30.1
|
|
194.2
|
Net investment income
(expense) -
BAM surplus note
interest
|
|
26.2
|
|
(26.2)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Net realized and
unrealized investment gains (losses)
|
|
13.6
|
|
13.0
|
|
85.9
|
|
—
|
|
106.1
|
|
188.5
|
|
407.1
|
Net
realized and unrealized investment gains
(losses) from investment in
MediaAlpha
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
27.1
|
|
27.1
|
Commission
revenues
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
13.2
|
|
13.2
|
Other
revenues
|
|
—
|
|
2.9
|
|
.8
|
|
—
|
|
—
|
|
80.5
|
|
84.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
|
82.9
|
|
9.5
|
|
1,442.5
|
|
115.3
|
|
177.1
|
|
339.4
|
|
2,166.7
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expenses
|
|
—
|
|
—
|
|
711.2
|
|
15.6
|
|
—
|
|
—
|
|
726.8
|
Acquisition
expenses
|
|
7.4
|
|
1.2
|
|
251.0
|
|
30.5
|
|
—
|
|
—
|
|
290.1
|
Cost of
sales
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
40.4
|
|
40.4
|
General and
administrative expenses
|
|
2.8
|
|
66.1
|
|
161.7
|
|
.3
|
|
19.4
|
|
182.3
|
|
432.6
|
Change in fair value
of contingent consideration
|
|
—
|
|
—
|
|
48.7
|
|
—
|
|
—
|
|
—
|
|
48.7
|
Interest
expense
|
|
16.5
|
|
—
|
|
21.3
|
|
—
|
|
21.2
|
|
3.7
|
|
62.7
|
Total
expenses
|
|
26.7
|
|
67.3
|
|
1,193.9
|
|
46.4
|
|
40.6
|
|
226.4
|
|
1,601.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income
(loss)
|
|
$ 56.2
|
|
$ (57.8)
|
|
$ 248.6
|
|
$
68.9
|
|
$ 136.5
|
|
$
113.0
|
|
$
565.4
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
YTD SEGMENT
STATEMENTS OF PRE-TAX INCOME (LOSS)
(CONTINUED)
|
(millions)
|
(Unaudited)
|
|
For the Year Ended
December 31, 2022
|
|
HG
Global/BAM
|
|
Ark/WM
Outrigger
|
|
|
|
|
|
|
|
|
HG Global
|
|
BAM
|
|
Ark
|
|
Kudu
|
|
Other
Operations
|
|
Total
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Earned insurance
premiums
|
|
$
27.5
|
|
$
5.8
|
|
$
1,043.4
|
|
$
—
|
|
$
—
|
|
$
1,076.7
|
Net investment
income
|
|
10.3
|
|
11.2
|
|
16.3
|
|
54.4
|
|
32.2
|
|
124.4
|
Net investment income
(expense) -
BAM surplus note
interest
|
|
11.7
|
|
(11.7)
|
|
—
|
|
—
|
|
—
|
|
—
|
Net realized and
unrealized investment gains (losses)
|
|
(52.5)
|
|
(53.3)
|
|
(55.2)
|
|
64.1
|
|
(1.6)
|
|
(98.5)
|
Net realized and
unrealized investment gains (losses)
from
investment in MediaAlpha
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(93.0)
|
|
(93.0)
|
Commission
revenues
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11.5
|
|
11.5
|
Other
revenues
|
|
.5
|
|
4.1
|
|
5.0
|
|
—
|
|
127.2
|
|
136.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
|
(2.5)
|
|
(43.9)
|
|
1,009.5
|
|
118.5
|
|
76.3
|
|
1,157.9
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expenses
|
|
—
|
|
—
|
|
536.4
|
|
—
|
|
—
|
|
536.4
|
Acquisition
expenses
|
|
9.3
|
|
1.9
|
|
239.4
|
|
—
|
|
—
|
|
250.6
|
Cost of
sales
|
|
—
|
|
—
|
|
—
|
|
—
|
|
98.6
|
|
98.6
|
General and
administrative expenses
|
|
2.8
|
|
66.3
|
|
106.2
|
|
14.7
|
|
174.1
|
|
364.1
|
Change in fair value
of contingent consideration
|
|
—
|
|
—
|
|
17.3
|
|
—
|
|
—
|
|
17.3
|
Interest
expense
|
|
8.3
|
|
—
|
|
15.1
|
|
15.0
|
|
1.9
|
|
40.3
|
Total
expenses
|
|
20.4
|
|
68.2
|
|
914.4
|
|
29.7
|
|
274.6
|
|
1,307.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax income
(loss)
|
|
$
(22.9)
|
|
$ (112.1)
|
|
$
95.1
|
|
$
88.8
|
|
$
(198.3)
|
|
$
(149.4)
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
SELECTED FINANCIAL
DATA
|
($ in
millions)
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
BAM
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Gross par value of
primary market policies issued
|
|
$
4,229.1
|
|
$
2,021.9
|
|
$
12,964.6
|
|
$
12,169.7
|
Gross par value of
secondary market policies issued
|
|
912.5
|
|
554.8
|
|
2,659.4
|
|
3,824.2
|
Gross par value of
assumed reinsurance
|
|
—
|
|
—
|
|
—
|
|
42.5
|
Total gross par value
of market policies issued
|
|
$
5,141.6
|
|
$
2,576.7
|
|
$
15,624.0
|
|
$
16,036.4
|
Gross written
premiums
|
|
$
21.3
|
|
$
18.9
|
|
$
58.6
|
|
$
65.1
|
MSC
collected
|
|
26.4
|
|
19.1
|
|
72.8
|
|
81.4
|
Total gross written
premiums and MSC collected
|
|
$
47.7
|
|
$
38.0
|
|
$
131.4
|
|
$
146.5
|
Total
pricing
|
|
93
bps
|
|
148 bps
|
|
84
bps
|
|
91 bps
|
|
|
As of
December 31, 2023
|
|
As of
September 30, 2023
|
|
As of
December 31, 2022
|
Policyholders'
surplus
|
|
$
269.3
|
|
$
285.8
|
|
$
283.4
|
Contingency
reserve
|
|
136.2
|
|
131.5
|
|
118.2
|
Qualified statutory
capital
|
|
405.5
|
|
417.3
|
—
|
401.6
|
Statutory net unearned
premiums
|
|
60.7
|
|
58.3
|
|
55.3
|
Present value of future
installment premiums and MSC
|
|
10.9
|
|
10.9
|
|
13.3
|
HG Re, Ltd collateral
trusts at statutory value
|
|
623.5
|
|
587.5
|
|
553.1
|
Fidus Re, Ltd
collateral trust at statutory value
|
|
400.0
|
|
400.0
|
|
400.0
|
Claims paying
resources
|
|
$
1,500.6
|
|
$
1,474.0
|
|
$
1,423.3
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
HG
Global
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net written
premiums
|
|
$
18.2
|
|
$
16.3
|
|
$
50.1
|
|
$
55.9
|
Earned
premiums
|
|
$
6.6
|
|
$
6.0
|
|
$
26.0
|
|
$
27.5
|
|
|
As of
December 31, 2023
|
|
As of
September 30, 2023
|
|
As of
December 31, 2022
|
Unearned
premiums
|
|
$
273.9
|
|
$
262.3
|
|
$
249.8
|
Deferred acquisition
costs
|
|
$
79.0
|
|
$
75.4
|
|
$
71.2
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
SELECTED FINANCIAL
DATA (CONTINUED)
|
($ in
millions)
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
Ark/WM
Outrigger
|
|
2023
|
|
2022
|
|
|
Ark
|
|
WM
Outrigger
Re
|
|
Elimination
|
|
Total
|
|
Ark
|
Insurance
premiums:
|
|
|
|
|
|
|
|
|
|
|
Gross written
premiums
|
|
$ 231.7
|
|
$
1.6
|
|
$
(1.6)
|
|
$
231.7
|
|
$
199.5
|
Net written
premiums
|
|
$ 212.9
|
|
$
1.6
|
|
$
—
|
|
$
214.5
|
|
$
188.6
|
Net earned
premiums
|
|
$ 333.5
|
|
$
28.9
|
|
$
—
|
|
$
362.4
|
|
$
285.6
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
expenses:
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expenses
|
|
$ 138.0
|
|
$
7.7
|
|
$
—
|
|
$
145.7
|
|
$ 80.2
|
Acquisition
expenses
|
|
61.7
|
|
8.3
|
|
—
|
|
70.0
|
|
64.5
|
Other underwriting
expenses (1)
|
|
35.1
|
|
—
|
|
—
|
|
35.1
|
|
24.8
|
Total insurance
expenses
|
|
$ 234.8
|
|
$
16.0
|
|
$
—
|
|
$
250.8
|
|
$
169.5
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
ratios:
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expense
|
|
41.4 %
|
|
26.6 %
|
|
— %
|
|
40.2 %
|
|
28.1 %
|
Acquisition
expense
|
|
18.5
|
|
28.8
|
|
—
|
|
19.3
|
|
22.6
|
Other underwriting
expense
|
|
10.5
|
|
—
|
|
—
|
|
9.7
|
|
8.7
|
Combined
Ratio
|
|
70.4 %
|
|
55.4 %
|
|
— %
|
|
69.2 %
|
|
59.4 %
|
|
|
(1)
|
Included within general
and administrative expenses.
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
SELECTED FINANCIAL
DATA (CONTINUED)
|
($ in
millions)
|
(Unaudited)
|
|
|
|
Year Ended December
31,
|
Ark/WM
Outrigger
|
|
2023
|
|
2022
|
|
|
Ark
|
|
WM
Outrigger
Re
|
|
Elimination
|
|
Total
|
|
Ark
|
Insurance
premiums:
|
|
|
|
|
|
|
|
|
|
|
Gross written
premiums
|
|
$
1,898.4
|
|
$
110.0
|
|
$
(110.0)
|
|
$
1,898.4
|
|
$ 1,452.0
|
Net written
premiums
|
|
$
1,410.9
|
|
$
110.0
|
|
$
—
|
|
$
1,520.9
|
|
$ 1,195.2
|
Net earned
premiums
|
|
$
1,305.4
|
|
$
104.3
|
|
$
—
|
|
$
1,409.7
|
|
$ 1,043.4
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
expenses:
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expenses
|
|
$ 711.2
|
|
$
15.6
|
|
$
—
|
|
$
726.8
|
|
$
536.4
|
Acquisition
expenses
|
|
251.0
|
|
30.5
|
|
—
|
|
281.5
|
|
239.4
|
Other underwriting
expenses (1)
|
|
113.6
|
|
—
|
|
—
|
|
113.6
|
|
78.7
|
Total insurance
expenses
|
|
$
1,075.8
|
|
$
46.1
|
|
$
—
|
|
$
1,121.9
|
|
$
854.5
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
ratios:
|
|
|
|
|
|
|
|
|
|
|
Loss and loss
adjustment expense
|
|
54.5 %
|
|
15.0 %
|
|
— %
|
|
51.6 %
|
|
51.4 %
|
Acquisition
expense
|
|
19.2
|
|
29.2
|
|
—
|
|
20.0
|
|
22.9
|
Other underwriting
expense
|
|
8.7
|
|
—
|
|
—
|
|
8.0
|
|
7.5
|
Combined
Ratio
|
|
82.4 %
|
|
44.2 %
|
|
— %
|
|
79.6 %
|
|
81.8 %
|
|
|
(1)
|
Included within general
and administrative expenses.
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
SELECTED FINANCIAL
DATA (CONTINUED)
|
(millions)
|
(Unaudited)
|
|
Kudu
|
|
Three Months
Ended
December 31, 2022
|
|
Three Months
Ended
December 31, 2023
|
|
Year Ended
December 31, 2022
|
|
Year Ended
December 31, 2023
|
Net investment
income (1)
|
|
$
13.2
|
|
$
27.0
|
|
$
54.4
|
|
$
71.0
|
Net realized and
unrealized investment gains (losses)
|
|
18.3
|
|
60.7
|
|
64.1
|
|
106.1
|
Total
revenues
|
|
31.5
|
|
87.7
|
|
118.5
|
|
177.1
|
General and
administrative expenses
|
|
4.3
|
|
7.1
|
|
14.7
|
|
19.4
|
Interest
expense
|
|
4.7
|
|
5.7
|
|
15.0
|
|
21.2
|
Total
expenses
|
|
9.0
|
|
12.8
|
|
29.7
|
|
40.6
|
GAAP pre-tax income
(loss)
|
|
22.5
|
|
74.9
|
|
88.8
|
|
136.5
|
Income tax (expense)
benefit
|
|
(5.8)
|
|
(18.0)
|
|
(26.9)
|
|
(31.9)
|
GAAP net income
(loss)
|
|
16.7
|
|
56.9
|
|
61.9
|
|
104.6
|
|
|
|
|
|
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
4.7
|
|
5.7
|
|
15.0
|
|
21.2
|
Income tax expense
(benefit)
|
|
5.8
|
|
18.0
|
|
26.9
|
|
31.9
|
General and
administrative expenses – depreciation
|
|
.1
|
|
—
|
|
.1
|
|
.1
|
Amortization of other
intangible assets
|
|
.1
|
|
.1
|
|
.3
|
|
.3
|
EBITDA
|
|
27.4
|
|
80.7
|
|
104.2
|
|
158.1
|
|
|
|
|
|
|
|
|
|
Exclude:
|
|
|
|
|
|
|
|
|
Net realized and
unrealized investment (gains) losses
|
|
(18.3)
|
|
(60.7)
|
|
(64.1)
|
|
(106.1)
|
Non-cash equity-based
compensation expense
|
|
.1
|
|
1.0
|
|
.2
|
|
1.0
|
Transaction
expenses
|
|
.1
|
|
1.1
|
|
1.5
|
|
3.5
|
Adjusted
EBITDA
|
|
$
9.3
|
|
$
22.1
|
|
$
41.8
|
|
$
56.5
|
|
|
|
|
|
|
|
|
|
Adjustment to annualize
partial year revenues from participation contracts
acquired
|
9.0
|
Adjustment to remove
partial year revenues from participation contracts sold
|
.2
|
Annualized adjusted
EBITDA
|
|
|
|
|
|
|
|
$
65.7
|
|
|
|
|
|
|
|
|
|
GAAP net investment
income (1)
|
|
|
|
|
|
|
|
$
71.0
|
Adjustment to annualize
partial year revenues from participation contracts
acquired
|
9.0
|
Adjustment to remove
partial year revenues from participation contracts sold
|
.2
|
Annualized
revenue
|
|
|
|
|
|
|
|
$
80.2
|
|
|
|
|
|
|
|
|
|
Net equity capital
drawn
|
|
|
|
|
|
|
|
$
374.3
|
Debt capital
drawn
|
|
|
|
|
|
|
|
210.3
|
Total net capital drawn
and invested (2)
|
|
|
|
|
|
|
|
$
584.6
|
|
|
|
|
|
|
|
|
|
GAAP net investment
income revenue yield
|
|
|
|
|
|
|
|
12.1 %
|
|
|
|
|
|
|
|
|
|
Cash revenue
yield
|
|
|
|
|
|
|
|
13.7 %
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Net investment income
includes revenues from participation contracts and income from
short-term and other long-term investments.
|
(2)
|
Total net capital drawn
represents equity and debt capital drawn and invested less
cumulative distributions.
|
WHITE MOUNTAINS
INSURANCE GROUP, LTD.
|
SELECTED FINANCIAL
DATA (CONTINUED)
|
(millions)
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
Kudu (continued)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Beginning balance of
Kudu's participation contracts
|
|
$
775.3
|
|
$
813.2
|
|
$
695.9
|
|
$
669.5
|
Contributions to participation contracts
|
|
55.5
|
|
1.9
|
|
199.6
|
|
99.8
|
Proceeds
from participation contracts sold
|
|
(.6)
|
|
(137.5)
|
|
(111.0)
|
|
(137.5)
|
Net realized and
unrealized investment gains (losses) on
participation contracts sold and pending sale
(1)
|
|
16.1
|
|
12.5
|
|
14.3
|
|
53.2
|
Net unrealized
investment gains (losses) on participation
contracts
- all other (2)
|
|
44.2
|
|
5.8
|
|
91.7
|
|
10.9
|
Ending balance of
Kudu's participation contracts (3)
|
|
$
890.5
|
|
$
695.9
|
|
$
890.5
|
|
$
695.9
|
|
|
(1)
|
Includes realized and
unrealized investment gains (losses) recognized from participation
contracts beginning in the quarter a contract is classified as
pending sale.
|
(2)
|
Includes unrealized
investment gains (losses) recognized from (i) ongoing participation
contracts and (ii) participation contracts prior to classification
as pending sale.
|
(3)
|
As of December 31,
2023, Kudu's other long-term investments also include $5.8 related
to a private debt instrument.
|
Regulation G
This earnings release includes non-GAAP financial measures that
have been reconciled from their most comparable GAAP financial
measures.
- Adjusted book value per share is a non-GAAP financial measure
which is derived by adjusting (i) the GAAP book value per share
numerator and (ii) the common shares outstanding denominator, as
described below.
The GAAP book value per share numerator is adjusted (i) to add back
the unearned premium reserve, net of deferred acquisition costs, at
HG Global and (ii) to include a discount for the time value of
money arising from the modeled timing of cash payments of principal
and interest on the BAM surplus notes.
The value of HG Global's unearned premium reserve, net of deferred
acquisition costs, was $195 million,
$187 million, $179 million and $172
million as of December 31,
2023, September 30, 2023,
December 31, 2022 and September 30, 2022, respectively.
Under GAAP, White Mountains is required to carry the BAM surplus
notes, including accrued interest, at nominal value with no
consideration for time value of money. Based on a debt
service model that forecasts operating results for BAM through
maturity of the surplus notes, the present value of the BAM surplus
notes, including accrued interest and using an 8% discount rate,
was estimated to be $91 million,
$93 million, $98 million and $114
million less than the nominal GAAP carrying values as of
December 31, 2023, September 30, 2023, December 31, 2022 and September 30, 2022, respectively.
White Mountains believes these adjustments are useful to management
and investors in analyzing the intrinsic value of HG Global,
including the value of the in-force business at HG Re, HG Global's
reinsurance subsidiary, and the value of the BAM surplus notes.
The denominator used in the calculation of adjusted book value per
share equals the number of common shares outstanding adjusted to
exclude unearned restricted common shares, the compensation cost of
which, at the date of calculation, has yet to be amortized.
Restricted common shares are earned on a straight-line basis over
their vesting periods. The reconciliation of GAAP book value
per share to adjusted book value per share is included on page
7.
- Kudu's EBITDA, adjusted EBITDA, annualized adjusted EBITDA,
annualized revenue and cash revenue yield are non-GAAP financial
measures.
EBITDA is a non-GAAP financial measure that excludes interest
expense on debt, income tax (expense) benefit, depreciation and
amortization of other intangible assets from GAAP net income
(loss).
Adjusted EBITDA is a non-GAAP financial measure that excludes
certain other items in GAAP net income (loss) in addition to those
excluded from EBITDA. The adjustments relate to (i) net
realized and unrealized investment gains (losses) on Kudu's revenue
and earnings participation contracts, (ii) non-cash equity-based
compensation expense and (iii) transaction expenses. A
description of each adjustment follows:
- Net realized and unrealized investment gains
(losses) - Represents net unrealized investment gains and
losses recorded on Kudu's revenue and earnings participation
contracts, which are recorded at fair value under GAAP, and
realized investment gains and losses from participation contracts
sold during the period.
- Non-cash equity-based compensation expense -
Represents non-cash expenses related to Kudu's management
compensation that are settled with equity units in Kudu.
- Transaction expenses - Represents costs directly
related to Kudu's mergers and acquisitions activity, such as
external lawyer, banker, consulting and placement agent fees, which
are not capitalized and are expensed under GAAP.
Annualized adjusted EBITDA is a non-GAAP
financial measure that (i) annualizes partial year revenues related
to Kudu's revenue and earnings participation contracts acquired
during the previous 12-month period and (ii) removes partial year
revenues related to revenue and earnings participation contracts
sold during the previous 12-month period.
Annualized revenue is a non-GAAP financial
measure that adds the adjustments for annualized adjusted EBITDA to
GAAP net investment income.
Cash revenue yield is a non-GAAP financial
measure that is derived using annualized revenue as a percentage of
total net capital drawn and invested.
White Mountains believes that these non-GAAP
financial measures are useful to management and investors in
evaluating Kudu's performance. White Mountains also believes
that annualized adjusted EBITDA is useful to management and
investors in understanding the full earnings profile of Kudu's
business as of the end of any 12-month period. See page
18 for the reconciliation of Kudu's GAAP net income (loss) to
EBITDA, adjusted EBITDA and annualized adjusted EBITDA, and the
reconciliation of Kudu's GAAP net investment income to annualized
revenue.
- Total consolidated portfolio return excluding MediaAlpha and
total equity portfolio return excluding MediaAlpha are non-GAAP
financial measures that remove the net investment income and net
realized and unrealized investment gains (losses) from White
Mountains's investment in MediaAlpha. White Mountains
believes these measures to be useful to management and investors by
showing the underlying performance of White Mountains's investment
portfolio and equity portfolio without regard to White Mountains's
investment in MediaAlpha. The following tables present
reconciliations from GAAP to the reported
percentages:
|
|
Three Months
Ended
December 31,
|
|
Year
Ended
December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Total consolidated
portfolio return
|
|
5.8 %
|
|
2.1 %
|
|
11.4 %
|
|
(1.6) %
|
Remove
MediaAlpha
|
|
(1.0) %
|
|
(0.4) %
|
|
— %
|
|
1.9 %
|
Total consolidated
portfolio return excluding
MediaAlpha
|
|
4.8 %
|
|
1.7 %
|
|
11.4 %
|
|
0.3 %
|
|
|
Three Months
Ended
December 31, 2023
|
Year
Ended
December 31,
2023
|
Total equity portfolio
return
|
|
9.1 %
|
18.5 %
|
Remove
MediaAlpha
|
|
(2.0) %
|
0.5 %
|
Total equity portfolio
return excluding MediaAlpha
|
|
7.1 %
|
19.0 %
|
Safe Harbor Statement under the Private
Securities Litigation Reform Act of 1995
This earnings release may contain "forward-looking statements"
within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. All
statements, other than statements of historical facts, included or
referenced in this release which address activities, events or
developments which White Mountains expects or anticipates will or
may occur in the future are forward-looking statements. The
words "could", "will", "believe", "intend", "expect", "anticipate",
"project", "estimate", "predict" and similar expressions are also
intended to identify forward-looking statements. These
forward-looking statements include, among others, statements with
respect to White Mountains's:
- change in book value per share, 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, EBITDA, adjusted EBITDA, dividends, market share or
other financial forecasts of White Mountains or its
businesses;
- expansion and growth of its business and operations; and
- future capital expenditures.
These statements are based on certain assumptions and analyses
made by White Mountains in light of its experience and perception
of historical trends, current conditions and expected future
developments, as well as other factors believed to be appropriate
in the circumstances. However, whether actual results and
developments will conform to its expectations and predictions is
subject to risks and uncertainties that could cause actual results
to differ materially from expectations, including:
- the risks that are described from time to time in White
Mountains's filings with the Securities and Exchange Commission,
including but not limited to White Mountains's Annual Report on
Form 10-K for the fiscal year ended December
31, 2022;
- claims arising from catastrophic events, such as hurricanes,
windstorms, earthquakes, floods, wildfires, tornadoes, tsunamis,
severe winter weather, public health crises, terrorist attacks, war
and war-like actions, explosions, infrastructure failures or
cyber-attacks;
- recorded loss reserves subsequently proving to have been
inadequate;
- the market value of White Mountains's investment in
MediaAlpha;
- the trends and uncertainties from the COVID-19 pandemic,
including judicial interpretations on the extent of insurance
coverage provided by insurers for COVID-19 pandemic related
claims;
- business opportunities (or lack thereof) that may be presented
to it and pursued;
- actions taken by rating agencies, such as financial strength or
credit ratings downgrades or placing ratings on negative
watch;
- the continued availability of capital and financing;
- deterioration of general economic, market or business
conditions, including due to outbreaks of contagious disease
(including the COVID-19 pandemic) and corresponding mitigation
efforts;
- competitive forces, including the conduct of other
insurers;
- changes in domestic or foreign laws or regulations, or their
interpretation, applicable to White Mountains, its competitors or
its customers; and
- other factors, most of which are beyond White Mountains's
control.
Consequently, all of the forward-looking statements made in this
earnings release are qualified by these cautionary statements, and
there can be no assurance that the actual results or developments
anticipated by White Mountains will be realized or, even if
substantially realized, that they will have the expected
consequences to, or effects on, White Mountains or its business or
operations. White Mountains assumes no obligation to publicly
update any such forward-looking statements, whether as a result of
new information, future events or otherwise.
CONTACT: Rob Seelig
(603) 640-2212
View original
content:https://www.prnewswire.com/news-releases/white-mountains-reports-fourth-quarter-results-302055685.html
SOURCE White Mountains Insurance Group, Ltd.