Attached files
file | filename |
---|---|
8-K/A - FORM 8-K/A - Enstar Group LTD | w84414e8vkza.htm |
EX-99.2 - EX-99.2 - Enstar Group LTD | w84414exv99w2.htm |
EX-23.1 - EX-23.1 - Enstar Group LTD | w84414exv23w1.htm |
EX-99.1 - EX-99.1 - Enstar Group LTD | w84414exv99w1.htm |
Exhibit 99.3
ENSTAR GROUP LIMITED
UNAUDITED PRO FORMA CONDENSED COMBINED
FINANCIAL STATEMENTS
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 managements 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 Clarendons 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 Managements 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 Enstars 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)
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)
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)
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. |