UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

February 4, 2008
Date of Report (Date of earliest event reported)

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.
(Exact name of registrant as specified in its charter)

 

 

Bermuda

1-8993

94-2708455

(State or other jurisdiction of

(Commission file number)

(I.R.S. Employer Identification No.)

incorporation or organization)

 

 

 

80 South Main Street, Hanover, New Hampshire 03755

(Address of principal executive offices)

 

(603) 640-2200
(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

On February 4, 2008, White Mountains Insurance Group, Ltd. issued a press release announcing its results for the three months and year ended December 31, 2007.  The press release furnished herewith is attached as Exhibit 99.1 to this Form 8-K.  Certain information included in the press release constitutes non-GAAP financial measures (as defined in Regulation G of the Securities and Exchange Commission). Specifically, non-GAAP financial measures disclosed in the press release are adjusted comprehensive net income, fully diluted tangible book value per share, OneBeacon’s adjusted book value per common share and OneBeacon’s loss and LAE ratios and combined ratios prior to reserve reallocation.  White Mountains believes these measures to be more relevant than comparable GAAP measures in evaluating White Mountains’ financial performance.

 

Adjusted comprehensive net income is a non-GAAP financial measure that excludes the change in net unrealized gains and losses from Symetra’s fixed maturity portfolio from comprehensive net income.  In the calculation of comprehensive net income under GAAP, fixed maturity investments are marked-to-market while the liabilities to which those assets are matched are not.  Symetra attempts to earn a “spread” between what it earns on its investments and what it pays out on its products.  In order to try to fix this spread, Symetra invests in a manner that tries to match the duration and cash flows of its investments with the required cash outflows associated with its life insurance and structured settlements products.  As a result, Symetra typically earns the same spread on in-force business whether interest rates fall or rise.  Further, at any given time, some of Symetra’s structured settlement obligations may extend 40 or 50 years into the future, which is further out than the longest maturing fixed maturity investments regularly available for purchase in the market (typically 30 years).  For these long-dated products, Symetra is unable to fully match the obligation with assets until the remaining expected payout schedule comes within the duration of securities available in the market.  If at that time, these fixed maturity investments have yields that are lower than the yields expected when the structured settlement product was originally priced, the spread for the product will shrink and Symetra will ultimately harvest lower returns for its shareholders.  GAAP comprehensive net income increases when rates decline, which would suggest an increase in the value of Symetra — the opposite of what is happening to the intrinsic value of the business.  Therefore, White Mountains’ management and Board of Directors use adjusted comprehensive net income when assessing Symetra’s quarterly financial performance.  In addition, this measure is typically the predominant component of growth in fully diluted tangible book value per share, which is used in the calculation of White Mountains’ performance for both the short-term (annual bonus) and long-term incentive plans.  A schedule is included in Exhibit 99.1 to this Form 8-K that reconciles the Company’s comprehensive net income and adjusted comprehensive net income.

 

Book value per share is derived by dividing the Company’s total GAAP shareholders’ equity as of a given date by the number of common shares outstanding as of that date, including the dilutive effects of outstanding options and warrants to acquire common shares, as well as the unamortized accretion of preferred stock.  Fully diluted tangible book value per share is a non-GAAP measure which is derived by expanding the GAAP book value per share calculation to include the effects of assumed conversion of all in-the-money convertible securities and to exclude any unamortized goodwill and net unrealized gains from Symetra’s fixed maturity portfolio.  In addition, for periods subsequent to December 31, 2006, the number of common shares outstanding used in the calculation of fully diluted tangible book value per share are adjusted to exclude unearned shares of restricted stock representative of the proportion of unamortized compensation cost at the date of the calculation to the value of the restricted stock on the date of issuance. This adjustment was not made to fully diluted tangible book value per share for periods prior to December 31, 2006 as the impact was not significant.  A schedule is included in Exhibit 99.1 to this Form 8-K that reconciles the Company’s book value per share and fully diluted tangible book value per share.

 

Adjusted book value per common share at OneBeacon is a non-GAAP financial measure which is derived by excluding the impact of economically defeasing OneBeacon’s mandatorily redeemable preferred stock from book value per common share, the most closely comparable GAAP measure. Management believes that adjusted book value per common share is a useful supplement to understanding OneBeacon’s earnings and profitability. A schedule is included in Exhibit 99.1 to this Form 8-K that reconciles OneBeacon’s book value per share and adjusted book value per common share.

 

 

2



 

 

 

During the fourth quarter of 2007, OneBeacon reallocated loss and LAE reserves from specialty, commercial and personal lines to run-off, which reduced specialty, commercial and personal lines’ GAAP loss and LAE ratios and GAAP combined ratios, but had no impact on OneBeacon’s total GAAP combined ratio.  OneBeacon’s specialty, commercial and personal lines’ loss and LAE ratios and combined ratios prior to reserve reallocation are non-GAAP financial measures that are derived by excluding the impact of the reserve reallocation from specialty, commercial and personal lines’ loss and LAE ratios and combined ratios.  OneBeacon believes that a presentation excluding the effect of the reserve reallocation on specialty, commercial and personal lines’ loss and LAE ratios and GAAP combined ratios is meaningful for investors to understand the performance of its underwriting units during 2007.  A schedule is included in Exhibit 99.1 to this Form 8-K that reconciles these non-GAAP financial measures to the GAAP loss and LAE ratios and GAAP combined ratios.

 

ITEM 9.01.  FINANCIAL STATEMENTS AND EXHIBITS.

 

(d) Exhibits

 

99.1 Press Release of White Mountains Insurance Group, Ltd. dated February 4, 2008 furnished herewith.

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

 

 

 

 

 

 

DATED: February 4, 2008

By:

 

/s/   J. BRIAN PALMER

 

 

 

 

       J. Brian Palmer

 

 

 

 

       Chief Accounting Officer

 

 

 

3


Exhibit 99.1

 

CONTACT: David Foy

(203) 458-5850

 

WHITE MOUNTAINS REPORTS
TANGIBLE BOOK VALUE PER SHARE OF $444
 

 

HAMILTON, Bermuda (February 4, 2008) — White Mountains Insurance Group, Ltd. ended 2007 with a fully diluted tangible book value per share of $444, an increase of 2.5% for the quarter and 11.4% for the year, including dividends.  Fully diluted tangible book value per share at December 31, 2007 was reduced by $2 from the impact of share repurchases during the fourth quarter.

 

Ray Barrette, Chairman and CEO, said, “We had a good year.  We avoided the sub-prime mess and continued to generate solid returns in our investment portfolio.  OneBeacon and White Mountains Re had good underwriting results.  Esurance had strong premium growth but higher than expected claim costs.  We remain confident that it is a superior business.  Our balance sheet and capital position are strong.  We are leaving no stone unturned in our search to add value in these volatile markets.”

 

Adjusted comprehensive net income for the fourth quarter of 2007 was $127 million compared to $357 million in the fourth quarter of last year.  Adjusted comprehensive net income for 2007 was $481 million compared to $734 million in 2006.  These results reflect favorable weather conditions and strong investment results in all periods.  2006 results benefited from an after-tax gain of $171 million on the sale of 27.6% of OneBeacon through an initial public offering and other after-tax gains of $83 million on the purchase of Mutual Service Casualty Insurance Company, the sale of Sirius America, the sale of OneBeacon’s Agri business and settlements of U.S. Federal and state income tax audits.

 

Net income for the quarter was $101 million compared to $299 million. Net income for 2007 was $407 million compared to $673 million.

 

OneBeacon

 

OneBeacon grew its adjusted book value per share by 2.6% in the quarter and 16.2% for the year, including dividends.  Pretax income for the fourth quarter of 2007 was $83 million compared to $65 million in the fourth quarter of 2006, while the GAAP combined ratio was 93% compared with 98%. For the full year 2007, pretax income was $399 million compared to $312 million in 2006, while the GAAP combined ratio was 93% compared with 96%. The improved underwriting results in the quarter and for the full year reflect lower catastrophe losses and favorable development on prior accident year losses. Full year 2007 results also benefited from a $25 million gain on the partial settlement of the qualified pension liabilities.

 

Mike Miller, CEO of OneBeacon, said, “OneBeacon closed its first full year as a public company with another strong quarter driven by continued good underwriting results and solid investment returns. Improved combined ratios of 93% for both the fourth quarter and the year reflect contributions from all areas of our business in a tough competitive environment.” Added Miller “Our focus for 2008 will continue to be on underwriting discipline and sound capital management.”

 

On January 31, 2008, OneBeacon declared a $200 million special dividend, of which White Mountains will receive approximately $146 million.

 

 

 



 

Net written premiums were $427 million for the fourth quarter, a decrease of 1% from the comparable period of 2006.  For the full year, net written premiums were $1,864 million, a decrease of 1% from 2006 excluding the Agri business that was sold in September 2006.  Double-digit growth in OneBeacon’s Specialty Lines continued to offset lower Personal Lines premiums, with Commercial Lines premiums up by 1% for the quarter and the year.  Including Agri, total net written premiums decreased 5% from 2006.

 

During the fourth quarter, OneBeacon reallocated $117 million of reserves from ongoing lines of business to run-off claims. As a result of the reallocation, reserves for run-off claims are more conservative, while reserves in the ongoing lines remain strong. This reallocation had the effect of lowering the combined ratios for specialty, commercial and personal lines, but had no net impact on OneBeacon’s overall results.

 

White Mountains Re

 

White Mountains Re’s pre-tax income was $80 million for the quarter compared to $106 million, while the GAAP combined ratio was 92% compared to 85%.  For the year, pre-tax income was $297 million compared to $237 million for 2006, while the GAAP combined ratio was 94% compared to 102%. The increase in the fourth quarter combined ratio was due primarily to a $63 million strengthening of asbestos and environmental reserves at Folksamerica, based upon a ground-up study and external review.  There were no significant catastrophe losses in either the fourth quarter of 2007 or 2006.  Pre-tax income for 2007 included $76 million of catastrophe losses, net of reinstatement premiums, primarily due to Kyrill, Hanno and the UK floods.  Pre-tax income for 2006 included losses on hurricanes Katrina, Rita and Wilma of $223 million, including the Olympus reimbursement.

 

Allan Waters, CEO of White Mountains Re, said, “White Mountains Re had a reasonably good year with a 94% combined ratio.  We benefited from a fairly benign catastrophe year, but added to prior year reserves at Folksamerica.  Sirius came in with another great year — a 79% combined ratio despite two first quarter European storms.  The market is softening everywhere.  We expect reductions in volume across most lines throughout 2008, especially in North America.  Our U.S. clients are also experiencing volume declines in their primary business.  We applaud their disciplined underwriting approach.  Our European book is holding up better as the pace of market deterioration in Europe is less pronounced.  During the year, we issued $650 million of debt and preferred capital and capitalized our Bermuda operating company.  Overall, our balance sheet is strong, our capital is better positioned, and we are on the proper underwriting path for the times.”

 

Gross written premiums were down 18% and 20% for the quarter and year. Net written premiums were down 19% and 15% for the quarter and year.  These decreases occurred in almost every line of business, especially property catastrophe exposed business, casualty, and accident and health where pricing, terms and conditions did not meet White Mountains Re’s underwriting guidelines.  Higher ceding company retentions also reduced premium volume.

 

Esurance

 

Esurance’s pre-tax loss was $27 million for the quarter compared to $8 million, while the GAAP combined ratio was 120% compared to 109%.  For the year, pre-tax loss was $73 million compared to $8 million in 2006, while the GAAP combined ratio was 116% compared to 108%. The fourth quarter results were impacted by seasonal increases in claims frequency as well as increased loss severity. Expense ratios for the quarter and for the full year were 33% and 34%, one point better than each of the comparable periods of 2006.

 

Gary Tolman, CEO of Esurance, said, “2007 was a challenging year. While our top line growth remains strong, intense competition in the personal auto market increased acquisition costs. We expect that market conditions will continue to put pressure on our growth going forward. Esurance also experienced increases in loss frequency and severity throughout the year.  As a result of these higher loss trends, we have taken decisive pricing action in several states.”

 

 

 

2



 

Gross written premiums were $198 million for the quarter and $803 million for the year, an increase of 23% and 34% from the comparable periods of 2006.  As of December 31, 2007, Esurance had 485,000 policies-in-force, an increase of 30% over 2006.

 

Other Operations

 

White Mountains’ Other Operations segment’s pre-tax income for the fourth quarter was $46 million compared to $150 million. For the year, pre-tax income was $59 million compared to $189 million in 2006.  Lower pre-tax income for both periods is primarily due to the gain on the OneBeacon IPO recognized in the fourth quarter of 2006.

 

Investment Activities

 

The GAAP total return on invested assets for the fourth quarter and for the year was 2.1% and 7.6% compared to 2.8% and 8.2% in the comparable periods of 2006.  Net investment income was $159 million in the fourth quarter and $533 million for the year, up from $124 million and $436 million.

 

Mark Dorcus, President of White Mountains Advisors, said, “White Mountains had a solid 7.6% investment return in quite turbulent markets. We won in bonds by not losing money as we avoided the problems associated with the sub-prime mortgage sector. Bonds also received a modest lift from our foreign currency exposure at Sirius. Equities continued a string of superior performance. We continue to focus on careful security selection and conservative positioning to protect capital in this volatile market.”

 

Additional Information

 

White Mountains is a Bermuda-domiciled financial services holding company traded on the New York Stock Exchange and the Bermuda Stock Exchange under the symbol WTM. Additional financial information and other items of interest are available at the Company’s website located at www.whitemountains.com. The Company expects to file its Form 10-K with the Securities and Exchange Commission on or before February 29, 2008 and urges shareholders to refer to that document for more complete information concerning White Mountains’ financial results.

 

3



 

Regulation G

 

This earnings release includes four non-GAAP financial measures that have been reconciled to their most comparable GAAP financial measures.  White Mountains believes these measures to be more relevant than comparable GAAP measures in evaluating White Mountains’ financial performance.

 

Adjusted comprehensive net income is a non-GAAP financial measure that excludes the change in net unrealized gains and losses from Symetra’s fixed maturity portfolio from comprehensive net income.  The reconciliation of adjusted comprehensive net income to comprehensive net income is included on page 8.

 

Fully diluted tangible book value per share is a non-GAAP measure which is derived by expanding the GAAP book value per share calculation to include the effects of assumed conversion of all in-the-money convertible securities and to exclude any unamortized goodwill and net unrealized gains/(losses) from Symetra’s fixed maturity portfolio.  In addition, for periods subsequent to December 31, 2006, the number of common shares outstanding used in the calculation of fully diluted tangible book value per share are adjusted to exclude unearned shares of restricted stock representative of the proportion of unamortized compensation cost at the date of the calculation to the value of the restricted stock on the date of issuance. This adjustment was not made to fully diluted tangible book value per share for periods prior to December 31, 2006 as the impact was not significant. The reconciliation of fully diluted tangible book value per share to book value per share is included on page 7.

 

Adjusted book value per common share at OneBeacon is a non-GAAP financial measure which is derived by excluding the impact of economically defeasing OneBeacon’s mandatorily redeemable preferred stock from book value per common share, the most closely comparable GAAP measure. Management believes that adjusted book value per common share is a useful supplement to understanding OneBeacon’s earnings and profitability. A reconciliation of OneBeacon’s book value per common share to OneBeacon’s adjusted book value per common share follows:

 

(millions, except per share amounts)

 

December 31,
2007

 

Sept. 30,
2007

 

December 31,
2006

 

OneBeacon book value per share numerators:

 

 

 

 

 

 

 

OneBeacon common shareholders’ equity

 

$

1,906.5

 

$

1,910.9

 

1,777.2

 

Remaining accretion of subsidiary preferred stock to face value

 

(21.6

)

(31.5

)

(57.7

)

Adjusted OneBeacon common shareholders’ equity

 

1,884.9

 

1,879.4

 

1,719.5

 

OneBeacon common shares outstanding

 

98.5

 

99.7

 

100.0

 

OneBeacon book value per common share

 

$

19.36

 

$

19.17

 

17.77

 

OneBeacon adjusted book value per common share

 

$

19.14

 

$

18.85

 

17.20

 

Growth in adjusted book value per common share in the quarter (1)

 

2.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Growth in adjusted book value per common share for the year (1)

 

16.2

%

 

 

 

 

 


(1)  Includes $.21 dividend per common share paid quarterly beginning in March 2007.

 

During the fourth quarter of 2007, OneBeacon reallocated loss and LAE reserves from specialty, commercial and personal lines to run-off, which reduced specialty, commercial and personal lines’ GAAP loss and LAE ratios and GAAP combined ratios, but had no impact on OneBeacon’s total GAAP combined ratio.  OneBeacon’s specialty, commercial and personal lines’ loss and LAE ratios and combined ratios prior to reserve reallocation are non-GAAP financial measures that are derived by excluding the impact of the reserve reallocation from specialty, commercial and personal lines’ loss and LAE ratios and combined ratios.  OneBeacon believes that a presentation excluding the effect of the reserve reallocation on specialty, commercial and personal lines’ loss and LAE ratios and GAAP combined ratios is meaningful for investors to understand the performance of its underwriting units during 2007.  The reconciliation of these non-GAAP financial measures to the GAAP loss and LAE ratios and GAAP combined ratios is included on page 11.

 

 

4



 

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 we expect or anticipate will or may occur in the future are forward-looking statements.  The words “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’:

 

·              growth in book value per share or return on equity;

 

·              business strategy;

 

·              financial and operating targets or plans;

 

·              incurred losses 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 our 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 our expectations and predictions is subject to a number of risks and uncertainties that could cause actual results to differ materially from expectations, including:

 

·              the risks associated with Item 1A of White Mountains’ 2006 Annual Report on Form 10-K;

 

·              claims arising from catastrophic events, such as hurricanes, earthquakes, floods or terrorist attacks;

 

·              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 clients;

 

·              an economic downturn or other economic conditions adversely affecting its financial position;

 

·              recorded loss reserves subsequently proving to have been inadequate;

 

·              other factors, most of which are beyond White Mountains’ 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.

 

 

 

5



 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS

(millions, except share amounts)

(Unaudited)

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2007

 

2007

 

2006

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturity investments

 

$

7,371.5

 

$

7,436.7

 

$

7,475.3

 

Common equity securities

 

1,550.7

 

1,471.3

 

1,212.6

 

Short-term investments

 

1,327.3

 

1,614.8

 

1,344.9

 

Other investments

 

603.3

 

549.3

 

524.8

 

Convertible fixed maturity investments

 

490.6

 

529.5

 

436.2

 

Investments held in trust

 

305.6

 

308.7

 

338.9

 

 

 

 

 

 

 

 

 

Total investments

 

11,649.0

 

11,910.3

 

11,332.7

 

 

 

 

 

 

 

 

 

Reinsurance recoverable on unpaid losses

 

3,467.9

 

3,581.9

 

4,015.7

 

Reinsurance recoverable on paid losses

 

59.5

 

58.1

 

159.4

 

Funds held by ceding companies

 

231.1

 

352.3

 

452.8

 

Insurance and reinsurance premiums receivable

 

877.0

 

971.1

 

913.6

 

Securities lending collateral

 

661.6

 

824.6

 

649.8

 

Investments in unconsolidated affiliates

 

406.3

 

404.4

 

335.5

 

Deferred acquisition costs

 

326.0

 

358.6

 

320.3

 

Ceded unearned premiums

 

123.1

 

129.2

 

87.9

 

Accounts receivable on unsettled investment sales

 

201.1

 

21.7

 

8.5

 

Other assets

 

1,103.0

 

1,106.5

 

1,167.5

 

 

 

 

 

 

 

 

 

Total assets

 

$

19,105.6

 

$

19,718.7

 

$

19,443.7

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expense reserves

 

$

8,062.1

 

$

8,249.3

 

$

8,777.2

 

Unearned insurance and reinsurance premiums

 

1,605.2

 

1,743.2

 

1,584.9

 

Debt

 

1,192.9

 

1,192.8

 

1,106.7

 

Securities lending payable

 

661.6

 

824.6

 

649.8

 

Deferred tax liability

 

353.2

 

327.2

 

311.5

 

Preferred stock subject to mandatory redemption

 

278.4

 

268.5

 

262.3

 

Ceded reinsurance payable

 

124.8

 

124.0

 

138.4

 

Funds held under reinsurance treaties

 

103.0

 

99.5

 

141.6

 

Accounts payable on unsettled investment purchases

 

46.4

 

85.4

 

66.8

 

Other liabilities

 

1,097.2

 

1,182.8

 

1,346.0

 

 

 

 

 

 

 

 

 

Total liabilities

 

13,524.8

 

14,097.3

 

14,385.2

 

 

 

 

 

 

 

 

 

Minority interest - OneBeacon Insurance Group, Ltd.

 

517.2

 

536.3

 

490.7

 

Minority interest - White Mountains Re Group, Ltd. Preference Shares

 

250.0

 

250.0

 

 

Minority interest - consolidated limited partnerships

 

100.2

 

102.5

 

112.5

 

 

 

 

 

 

 

 

 

Total minority interest

 

867.4

 

888.8

 

603.2

 

 

 

 

 

 

 

 

 

Common Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares and paid-in surplus

 

1,691.2

 

1,734.7

 

1,727.5

 

Retained earnings

 

2,718.5

 

2,737.3

 

2,496.0

 

Accumulated other comprehensive income (loss), after tax:

 

 

 

 

 

 

 

Net unrealized gains on investments

 

212.6

 

207.2

 

198.1

 

Equity in net unrealized losses from Symetra’s fixed maturity portfolio

 

(5.6

)

(22.9

)

(4.1

)

Net unrealized foreign currency translation gains and other

 

96.7

 

76.3

 

37.8

 

 

 

 

 

 

 

 

 

Total common shareholders’ equity

 

4,713.4

 

4,732.6

 

4,455.3

 

 

 

 

 

 

 

 

 

Total liabilities, minority interest and common shareholders’ equity

 

$

19,105.6

 

$

19,718.7

 

$

19,443.7

 

 

 

 

 

 

 

 

 

Common shares outstanding (000’s)

 

10,554

 

10,843

 

10,783

 

Common and equivalent shares outstanding (000’s)

 

10,517

 

10,809

 

10,812

 

 

 

(more)

 

 

6



 

 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

FULLY DILUTED TANGIBLE BOOK VALUE PER COMMON AND EQUIVALENT SHARE

(Unaudited)

 

 

 

December 31,

 

September 30,

 

December 31,

 

September 30,

 

 

 

2007

 

2007

 

2006

 

2006

 

Book value per share numerators (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shareholders’ equity

 

$

4,713.4

 

$

4,732.6

 

$

4,455.3

 

$

4,118.7

 

Benefits to be received from share obligations under employee benefit plans

 

1.7

 

2.4

 

4.7

 

5.0

 

Remaining adjustment of preferred stock subj. to mandatory redemption to face value

 

(15.8)

(1)

(22.7)

(1)

(41.8)

(1)

(65.5

)

Book value per share numerator

 

4,699.3

 

4,712.3

 

4,418.2

 

4,058.2

 

Equity in net unrealized losses from Symetra’s fixed maturity portfolio

 

5.6

 

22.9

 

4.1

 

4.1

 

Goodwill

 

(30.4

)

(28.7

)

(32.5

)

(25.8

)

Fully diluted tangible book value per common and equivalent share numerator

 

$

4,674.5

 

$

4,706.5

 

$

4,389.8

 

$

4,036.5

 

 

 

 

 

 

 

 

 

 

 

Book value per share denominators (in thousands of shares):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares outstanding

 

10,553.6

 

10,842.6

 

10,782.8

 

10,780.1

 

Unearned restricted shares

 

(46.5

)

(48.5

)

 

 

Share obligations under employee benefits plans

 

9.9

 

14.4

 

29.5

 

32.2

 

Fully diluted tangible book value per common and equivalent share denominator

 

10,517.0

 

10,808.5

 

10,812.3

 

10,812.3

 

 

 

 

 

 

 

 

 

 

 

Book value per common and equivalent share

 

$

446.83

 

$

435.99

 

$

408.62

 

$

375.34

 

Fully diluted tangible book value per common and equivalent share

 

$

444.47

 

$

435.45

 

$

406.00

 

$

373.33

 


(1)                                  Remaining adjustment of subsidiary preferred stock to face value, which is representative of White Mountains’ ownership                                                 interest in OneBeacon Insurance Group, Ltd. of 72.9% as of December 31, 2007, 71.9% as of September 30, 2007, 72.4% as                 December 31, 2006 and 100% as of September 30, 2006.

 

 

(more)

 

7



 

 

 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(millions, except per share amounts)

(Unaudited)

 

 

 

Three Months
Ended December 31,

 

Year Ended

December 31,

 

 

 

 

 

 

 

2007

 

2006

 

2007

 

2006

 

Revenues:

 

 

 

 

 

 

 

 

 

Earned insurance and reinsurance premiums

 

$

948.7

 

$

939.3

 

$

3,783.7

 

$

3,712.7

 

Net investment income

 

159.4

 

123.9

 

533.0

 

435.5

 

Net realized investment gains

 

70.3

 

69.9

 

263.2

 

272.7

 

Gain on sale of shares through initial public offering of OneBeacon Insurance Group, Ltd.

 

 

171.3

 

 

171.3

 

Other revenue

 

23.3

 

44.9

 

153.9

 

202.0

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

1,201.7

 

1,349.3

 

4,733.8

 

4,794.2

 

Expenses:

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

609.1

 

566.8

 

2,406.4

 

2,452.7

 

Insurance and reinsurance acquisition expenses

 

196.5

 

192.2

 

776.6

 

754.8

 

Other underwriting expenses

 

131.5

 

143.9

 

509.0

 

505.4

 

General and administrative expenses

 

42.2

 

98.3

 

200.5

 

218.3

 

Accretion of fair value adjustment to loss and loss adjustment expense reserves

 

5.4

 

6.3

 

21.4

 

24.5

 

Interest expense on debt

 

18.1

 

13.6

 

73.0

 

50.1

 

Interest expense - dividends on preferred stock subject to mandatory redemption

 

7.1

 

7.6

 

29.3

 

30.3

 

Interest expense - accretion on preferred stock subject to mandatory redemption

 

9.9

 

7.7

 

36.1

 

28.3

 

Total expenses

 

1,019.8

 

1,036.4

 

4,052.3

 

4,064.4

 

 

 

 

 

 

 

 

 

 

 

Pre-tax income

 

181.9

 

312.9

 

681.5

 

729.8

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

(59.2

)

(32.0

)

(210.5

)

(98.9

)

 

 

 

 

 

 

 

 

 

 

Income before equity in earnings of unconsolidated affiliates, extraordinary item and minority interest

 

122.7

 

280.9

 

471.0

 

630.9

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliates

 

2.1

 

7.5

 

29.4

 

36.9

 

Excess of fair value of acquired assets over cost

 

 

21.4

 

 

21.4

 

Minority interest

 

(23.6

)

(10.5

)

(93.0

)

(16.0

)

 

 

 

 

 

 

 

 

 

 

Net income

 

101.2

 

299.3

 

407.4

 

673.2

 

 

 

 

 

 

 

 

 

 

 

Change in net unrealized gains (losses) on investments

 

22.7

 

28.3

 

13.0

 

(30.7

)

Change in foreign currency translation and other

 

20.4

 

29.7

 

58.9

 

63.6

 

 

 

 

 

 

 

 

 

 

 

Comprehensive net income

 

144.3

 

357.3

 

479.3

 

706.1

 

 

 

 

 

 

 

 

 

 

 

Change in net unrealized (gains) and losses from Symetra’s fixed maturity portfolio

 

(17.3

)

 

1.5

 

28.3

 

 

 

 

 

 

 

 

 

 

 

Adjusted comprehensive net income

 

$

127.0

 

$

357.3

 

$

480.8

 

$

734.4

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

9.56

 

$

27.79

 

$

37.96

 

$

62.51

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

9.55

 

$

27.70

 

$

37.89

 

$

62.32

 

 

 

 

 

 

 

 

 

 

 

Dividends declared and paid per common share

 

$

2.00

 

$

2.00

 

$

8.00

 

$

8.00

 

 

 

(more)

 

8



 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

YTD SEGMENT INCOME STATEMENTS

(in millions)

(Unaudited)

 

For the Year Ended December 31, 2007

 

 

 

OneBeacon

 

WMRe

 

Esurance

 

Other

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Earned insurance and reinsurance premiums

 

$

1,873.6

 

$

1,146.8

 

$

763.3

 

$

 

$

3,783.7

 

Net investment income

 

208.5

 

210.5

 

29.6

 

84.4

 

533.0

 

Net realized investment gains

 

173.7

 

63.7

 

4.5

 

21.3

 

263.2

 

Other revenue

 

17.2

 

5.0

 

13.6

 

118.1

 

153.9

 

Total revenues

 

2,273.0

 

1,426.0

 

811.0

 

223.8

 

4,733.8

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

1,089.8

 

701.0

 

622.4

 

(6.8

)

2,406.4

 

Insurance and reinsurance acquisition expenses

 

318.9

 

255.0

 

202.7

 

 

776.6

 

Other underwriting expenses

 

329.4

 

118.5

 

58.4

 

2.7

 

509.0

 

General and administrative expenses

 

9.8

 

26.2

 

.2

 

164.3

 

200.5

 

Accretion of fair value adjustment to loss and lae reserves

 

16.0

 

5.4

 

 

 

21.4

 

Interest expense on debt

 

45.2

 

23.2

 

 

4.6

 

73.0

 

Interest expense — dividends and accretion on preferred stock

 

65.4

 

 

 

 

65.4

 

Total expenses

 

1,874.5

 

1,129.3

 

883.7

 

164.8

 

4,052.3

 

Pre-tax income (loss)

 

$

398.5

 

 

$

296.7

 

 

$

(72.7

)

 

$

59.0

 

 

$

681.5

 

 

For the Year Ended December 31, 2006

 

 

 

OneBeacon

 

WMRe

 

Esurance

 

Other

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Earned insurance and reinsurance premiums

 

$

1,944.0

 

$

1,241.2

 

$

527.5

 

$

 

$

3,712.7

 

Net investment income

 

187.6

 

182.7

 

18.4

 

46.8

 

435.5

 

Net realized investment gains

 

156.4

 

59.0

 

6.9

 

50.4

 

272.7

 

Gain on sale of shares through initial public offering of OneBeacon Insurance Group, Ltd.

 

 

 

 

171.3

 

171.3

 

Other revenue

 

38.8

 

47.8

 

7.4

 

108.0

 

202.0

 

Total revenues

 

2,326.8

 

1,530.7

 

560.2

 

376.5

 

4,794.2

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

1,180.3

 

884.6

 

383.9

 

3.9

 

2,452.7

 

Insurance and reinsurance acquisition expenses

 

332.3

 

287.2

 

135.3

 

 

754.8

 

Other underwriting expenses

 

360.1

 

94.7

 

48.8

 

1.8

 

505.4

 

General and administrative expenses

 

15.3

 

24.2

 

.2

 

178.6

 

218.3

 

Accretion of fair value adjustment to loss and lae reserves

 

23.0

 

1.5

 

 

 

24.5

 

Interest expense on debt

 

45.6

 

1.5

 

 

3.0

 

50.1

 

Interest expense — dividends and accretion on preferred stock

 

58.6

 

 

 

 

58.6

 

Total expenses

 

2,015.2

 

1,293.7

 

568.2

 

187.3

 

4,064.4

 

Pre-tax income (loss)

 

$

311.6

 

$

237.0

 

(8.0

)

$

189.2

 

$

729.8

 

(more)

 

9



 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

QTD SEGMENT INCOME STATEMENTS

(in millions)

(Unaudited)

 

For the Three Months Ended December 31, 2007

 

 

 

OneBeacon

 

WMRe

 

Esurance

 

Other

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Earned insurance and reinsurance premiums

 

$

466.1

 

$

275.9

 

$

206.7

 

$

 

$

948.7

 

Net investment income

 

51.8

 

54.8

 

8.1

 

44.7

 

159.4

 

Net realized investment gains

 

31.0

 

18.8

 

1.7

 

18.8

 

70.3

 

Other revenue

 

.9

 

(4.5

)

4.5

 

22.4

 

23.3

 

Total revenues

 

549.8

 

345.0

 

221.0

 

85.9

 

1,201.7

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

262.7

 

163.3

 

179.2

 

3.9

 

609.1

 

Insurance and reinsurance acquisition expenses

 

87.4

 

57.1

 

52.0

 

 

196.5

 

Other underwriting expenses

 

82.5

 

32.1

 

16.5

 

.4

 

131.5

 

General and administrative expenses

 

2.3

 

4.5

 

 

35.4

 

42.2

 

Accretion of fair value adjustment to loss and lae reserves

 

4.0

 

1.4

 

 

 

5.4

 

Interest expense on debt

 

11.1

 

7.0

 

 

 

18.1

 

Interest expense — dividends and accretion on preferred stock

 

17.0

 

 

 

 

17.0

 

Total expenses

 

467.0

 

265.4

 

247.7

 

39.7

 

1,019.8

 

Pre-tax income (loss)

 

$

82.8

 

$

79.6

 

$

(26.7

)

$

46.2

 

$

181.9

 

 

For the Three Months Ended December 31, 2006

 

 

 

OneBeacon

 

WMRe

 

Esurance

 

Other

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Earned insurance and reinsurance premiums

 

$

485.9

 

$

297.4

 

$

156.0

 

$

 

$

939.3

 

Net investment income

 

43.4

 

52.1

 

4.8

 

23.6

 

123.9

 

Net realized investment gains (losses)

 

58.6

 

11.0

 

(.1

)

.4

 

69.9

 

Gain on sale of shares through initial public offering of OneBeacon Insurance Group, Ltd.

 

 

 

 

171.3

 

171.3

 

Other revenue

 

(9.6

)

9.6

 

1.7

 

43.2

 

44.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

578.3

 

370.1

 

162.4

 

238.5

 

1,349.3

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses

 

289.0

 

157.3

 

118.3

 

2.2

 

566.8

 

Insurance and reinsurance acquisition expenses

 

82.5

 

70.2

 

39.5

 

 

192.2

 

Other underwriting expenses

 

106.2

 

24.4

 

12.9

 

.4

 

143.9

 

General and administrative expenses

 

3.7

 

11.5

 

.1

 

83.0

 

98.3

 

Accretion of fair value adjustment to loss and lae reserves

 

5.7

 

.6

 

 

 

6.3

 

Interest expense on debt

 

10.8

 

.3

 

 

2.5

 

13.6

 

Interest expense — dividends and accretion on preferred stock

 

15.3

 

 

 

 

15.3

 

Total expenses

 

513.2

 

264.3

 

170.8

 

88.1

 

1,036.4

 

Pre-tax income (loss)

 

$

65.1

 

$

105.8

 

$

(8.4

)

$

150.4

 

$

312.9

 

 

(more)

 

10



 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

SUMMARY OF GAAP RATIOS AND PREMIUMS

(Unaudited)

 

 

 

OneBeacon

 

OneBeacon

 

 

 

Three Months Ended December 31, 2007

 

Year Ended December 31, 2007

 

 

 

Specialty

 

Commercial

 

Personal

 

Total (1)

 

Specialty

 

Commercial

 

Personal

 

Total (1)

 

GAAP Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE prior to reallocation (3)

 

61

%

45

%

59

%

56

%

58

%

51

%

60

%

58

%

Impact of reserve reallocation (2)

 

-78

%

-3

%

-13

%

0

%

-20

%

0

%

-3

%

0

%

Loss and LAE

 

-17

%

42

%

46

%

56

%

38

%

51

%

57

%

58

%

Expense

 

32

%

40

%

35

%

37

%

31

%

37

%

34

%

35

%

Total GAAP Combined

 

15

%

82

%

81

%

93

%

69

%

88

%

91

%

93

%

 Total Combined prior to reallocation (3)

 

93

%

85

%

94

%

93

%

89

%

88

%

94

%

93

%

 

Dollars in millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

102.0

 

$

170.7

 

$

154.7

 

$

427.4

 

$

446.2

 

$

727.7

 

$

690.4

 

$

1,864.4

 

Earned premiums

 

$

112.1

 

$

181.0

 

$

172.9

 

$

466.1

 

$

436.4

 

$

712.0

 

$

725.0

 

$

1,873.6

 

 

OneBeacon

 

Three Months Ended December 31, 2006

 

Year Ended December 31, 2006

 

 

 

Specialty

 

Commercial

 

Personal

 

Total (1)

 

Specialty

 

Commercial

 

Personal

 

Total (1)

 

GAAP Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE

 

53

%

50

%

65

%

59

%

55

%

56

%

64

%

61

%

Expense

 

39

%

43

%

35

%

39

%

34

%

39

%

32

%

35

%

Total Combined

 

92

%

93

%

100

%

98

%

89

%

95

%

96

%

96

%

 

Dollars in millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

87.5

 

$

169.5

 

$

174.3

 

$

431.5

 

$

437.6

 

$

718.3

 

$

800.6

 

$

1,957.6

 

Earned premiums

 

$

111.3

 

$

177.7

 

$

197.6

 

$

485.9

 

$

432.3

 

$

689.3

 

$

822.3

 

$

1,944.0

 

 

 

 

White Mountains Re

 

Esurance

 

 

 

Three Months Ended December 31,

 

Year Ended
 December 31,

 

Three Months Ended December 31,

 

Year Ended
 December 31,

 

 

 

 

 

 

 

 

 

2007

 

2006

 

2007

 

2006

 

2007

 

2006

 

2007

 

2006

 

GAAP Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and LAE

 

59

%

53

%

61

%

71

%

87

%

75

%

82

%

73

%

Expense

 

33

%

32

%

33

%

31

%

33

%

34

%

34

%

35

%

Total Combined

 

92

%

85

%

94

%

102

%

120

%

109

%

116

%

108

%

 

Dollars in millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

222.0

 

$

272.0

 

$

1,295.3

 

$

1,624.5

 

$

197.9

 

$

160.7

 

$

802.5

 

$

599.5

 

Net written premiums

 

$

190.4

 

$

236.4

 

$

1,095.7

 

$

1,290.0

 

$

197.1

 

$

159.9

 

$

798.5

 

$

595.9

 

Earned premiums

 

$

275.9

 

$

297.4

 

$

1,146.8

 

$

1,241.2

 

$

206.7

 

$

156.0

 

$

763.3

 

$

527.5

 

 


(1) Includes results from runoff operations.

(2) During the fourth quarter of 2007, OneBeacon reallocated loss and LAE reserves between its ongoing and run-off operations, which had the effect of lowering the combined ratios for the ongoing businesses. The reserve reallocation had no impact on OneBeacon’s total combined ratio.

(3) Represents a non-GAAP financial measure. See discussion of non-GAAP financial measures on page 4.

 

(end)

 

11