Attached files

file filename
8-K/A - FORM 8-K/A - Enstar Group LTDw84414e8vkza.htm
EX-99.2 - EX-99.2 - Enstar Group LTDw84414exv99w2.htm
EX-23.1 - EX-23.1 - Enstar Group LTDw84414exv23w1.htm
EX-99.1 - EX-99.1 - Enstar Group LTDw84414exv99w1.htm
Exhibit 99.3
ENSTAR GROUP LIMITED
UNAUDITED PRO FORMA CONDENSED COMBINED
FINANCIAL STATEMENTS
     The following unaudited pro forma condensed combined financial statements are based on the historical financial statements of Enstar Group Limited (“Enstar”) and the consolidated results of Clarendon National Insurance Company and its insurance subsidiaries: Clarendon America Insurance Company; Harbor Specialty Insurance Company and Clarendon Select Insurance Company (the acquired companies collectively, “Clarendon”), and have been prepared to illustrate the effects of the acquisition of all of the outstanding share capital of Clarendon by Clarendon Holdings, Inc., a wholly-owned subsidiary of Enstar, which was completed on July 12, 2011. The following data is presented as if the acquisition was completed as of June 30, 2011 for the unaudited pro forma condensed combined balance sheet and as of January 1, 2010 for the unaudited pro forma condensed combined consolidated statements of earnings. The unaudited condensed combined pro forma financial information (i) is based on the acquisition price paid by Enstar of approximately $219.1 million to the former shareholders of Clarendon and (ii) reflects the purchase of Clarendon under the purchase method of accounting for business combinations and represents a current estimate of the financial information based on available information from Enstar and Clarendon.
     The pro forma information includes adjustments to record the assets and liabilities of Clarendon at their estimated fair values under the purchase method of accounting for business combinations. Enstar has not yet finalized the purchase accounting for the acquisition of Clarendon, and therefore these fair values represent management’s current best estimate and may be subject to adjustment as additional information becomes available and as additional analyses are performed. To the extent there are significant changes to Clarendon’s business, the assumptions and estimates herein could change significantly. The pro forma financial information is presented for illustrative purposes only under one set of assumptions and does not reflect the financial results of the combined companies had consideration been given to other assumptions or to the impact of possible operating efficiencies, asset dispositions, and other factors. Further, the pro forma financial information does not necessarily reflect the historical results of the combined company that actually would have occurred had the transaction been in effect at the date or during the periods indicated or that may be obtained in the future. The unaudited pro forma condensed combined financial statements should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the historical financial statements, including the related notes, of Enstar covering the twelve-month period ended December 31, 2010 included in Enstar’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010, which was filed with the United States Securities and Exchange Commission on March 7, 2011, as well as the historical financial statements of Clarendon included elsewhere in this Current Report on Form 8-K.


 

Enstar Group Limited
Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet
As of June 30, 2011
(Expressed in thousands of U.S. dollars)
                                 
                    Adjustment        
    Enstar     Clarendon     Entries     Combined  
Assets
                               
Total investments
  $ 2,592,489     $ 688,920           $ 3,281,409  
Cash and cash equivalents
    759,724       117,018       (112,577) (a)     764,165  
Restricted cash and cash equivalents
    512,792       7,198             519,990  
Reinsurance balances receivable
    1,004,111       1,173,076       (127,203) (b)     2,049,984  
Funds held by reinsured companies
    230,973                   230,973  
Other assets
    100,672       4,139             104,811  
 
                       
 
                               
Total Assets
  $ 5,200,761     $ 1,990,351     $ (239,780 )   $ 6,951,332  
 
                       
 
                               
Liabilities
                               
 
                               
Losses and loss adjustment expenses
  $ 3,267,341     $ 1,677,245     $ (84,150) (b)   $ 4,860,436  
Reinsurance balances payable
    224,266       18,199       (1,400) (b)     241,065  
Loans payable
    205,636             106,500 (a)     312,136  
Other liabilities
    157,279       34,177             191,456  
 
                       
 
                               
Total Liabilities
    3,854,522       1,729,621       20,950       5,605,093  
 
                       
 
                               
Shareholders’ Equity
                               
 
                               
Share capital
    17,243       4,800       (4,800) (a)     17,243  
Treasury stock
    (421,559 )                 (421,559 )
Additional paid-in capital
    774,637       736,128       (736,128) (a)     774,637  
Accumulated other comprehensive income
    50,336                   50,336  
Retained earnings
    664,021       (480,198 )     521,851 (a)     664,021  
 
                    (41,653) (b)        
 
                       
 
                               
Total Enstar Shareholders’ Equity
    1,084,678       260,730       (260,730 )     1,084,678  
Noncontrolling interest
    261,561                   261,561  
 
                       
 
                               
Total Shareholders’ Equity
    1,346,239       260,730       (260,730 )     1,346,239  
 
                       
 
                               
Total Liabilities and Shareholders’ Equity
  $ 5,200,761     $ 1,990,351     $ (239,780 )   $ 6,951,332  
 
                       
 
Note a:
To record the acquisition of Clarendon by Enstar Group Limited using the purchase method of accounting. A summary of adjustments is as follows:
                 
Total purchase price (cash of $112,577 and notes payable of $106,500)
          $ 219,077  
 
             
 
               
Net assets acquired at fair value:
               
Cash
    117,018          
Restricted cash
    7,198          
Investments
               
Short-term investments, trading
    60,376          
Fixed maturities, trading
    623,530          
Equities
    5,014          
 
             
Total investments
    688,920          
Reinsurance balances receivable
    1,045,873          
Accrued interest and other receivables
    4,139          
Losses and loss adjustment expenses
    (1,593,095 )        
Insurance balances payable
    (16,799 )        
Funds withheld
    (26,277 )        
Other liabilities
    (7,900 )        
 
             
 
               
Net assets acquired at fair value
          $ 219,077  
 
             
 
Note b:
To record the fair value adjustments as at the date of acquisition.


 

Enstar Group Limited
Unaudited Pro Forma Condensed Combined Consolidated Statement of Earnings
For the Six Months Ended June 30, 2011
(Expressed in thousands of U.S. dollars)
                                 
                    Adjustment        
    Enstar     Clarendon     Entries     Combined  
Income
                               
Consulting fees
  $ 6,081     $           $ 6,081  
Net investment income
    41,470       5,893             47,363  
Net realized and unrealized gains
    8,632       3,827             12,459  
Gain on bargain purchase
    13,105                   13,105  
 
                       
 
    69,288       9,720             79,008  
 
                       
 
                               
Expenses
                               
 
                               
Net reduction in ultimate loss and loss adjustment expense liabilities
    (38,387 )     12,163       4,525 (b)     (21,699 )
Salaries and benefits
    27,105       7,885             34,990  
General and administrative expenses
    45,961       21,715       217 (b)     67,893  
Interest expense
    3,663       1,035       1,771 (a)     6,469  
Net foreign exchange losses
    9,266                   9,266  
 
                       
 
    47,608       42,798       6,513       96,919  
 
                       
 
                               
Earnings (loss) before income taxes
    21,680       (33,078 )     (6,513 )     (17,911 )
 
                               
Income taxes
    (1,592 )     (627 )           (2,219 )
 
                       
 
                               
Net (loss) earnings
    20,088       (33,705 )     (6,513 )     (20,130 )
 
                               
Less: Net earnings attributable to noncontrolling interest
    (7,210 )                 (7,210 )
 
                       
 
Net earnings (loss) from continuing operations
  $ 12,878     $ (33,705 )   $ (6,513 )   $ (27,340 )
 
                       
 
                               
Earnings (loss) per share — basic
  $ 0.96                     $ (2.03 )
Earnings (loss) per share — diluted
  $ 0.94                       (2.03 )(c) 
 
                               
Weighted average shares outstanding — basic
    13,475,418                       13,475,418  
Weighted average shares outstanding — diluted
    13,755,623                       13,475,418  
 
Note a:
 
Represents the loan interest expense based on the assumption that the loan used to fund the acquisition was made as at January 1, 2011.
 
Note b:
 
Amortization of fair value adjustments.
 
Note c:
 
Computation of the diluted combined earnings (loss) per share for the six months ended June 30, 2011 would have been anti-dilutive for the period presented.


 

Enstar Group Limited
Unaudited Pro Forma Condensed Combined Consolidated Statement of Earnings
For the Year Ended December 31, 2010
(Expressed in thousands of U.S. dollars)
                                 
                    Adjustment        
    Enstar     Clarendon     Entries     Combined  
Income
                               
 
                               
Consulting fees
  $ 23,015     $           $ 23,015  
Net investment income
    99,906       16,479             116,385  
Net realized and unrealized gains
    13,137       13,254             26,391  
Net premiums earned
          (5,736 )           (5,736 )
 
                       
 
    136,058       23,997             160,055  
 
                       
Expenses
                               
 
                               
Net reduction in ultimate loss and loss adjustment expense liabilities
    (311,834 )     (193,151 )     9,735 (b)     (495,250 )
Salaries and benefits
    86,677       23,003             109,680  
General and administrative expenses
    59,201       9,350       783 (b)     69,334  
Interest expense
    10,253       6,289       4,115 (a)     20,657  
Net foreign exchange gains
    (398 )                   (398 )
 
                       
 
    (156,101 )     (154,509 )     14,633       (295,977 )
 
                       
 
                               
Earnings before income taxes and share of net earnings of partly owned company
    292,159       178,506       (14,633 )     456,032  
 
                               
Income taxes
    (87,132 )     (130 )           (87,262 )
 
                               
Share of net earnings of partly owned company
    10,704                   10,704  
 
                       
Net earnings
    215,731       178,376       (14,633 )     379,474  
 
                               
Less: Net earnings attributable to noncontrolling interest
    (41,645 )                 (41,645 )
 
                       
Net earnings from continuing operations
  $ 174,086     $ 178,376     $ (14,633 )   $ 337,829  
 
                       
 
                               
Earnings per share — basic
  $ 12.91                     $ 25.04  
Earnings per share — diluted
  $ 12.66                     $ 24.57  
 
                               
Weighted average shares outstanding — basic
    13,489,221                       13,489,221  
Weighted average shares outstanding — diluted
    13,751,256                       13,751,256  
 
Note a:
Represents the loan interest expense based on the assumption that the loan used to fund the acquisition was made as at January 1, 2010.
   
 
Note b:
Amortization of fair value adjustments.