Attached files

file filename
8-K - FORM 8-K - ENDURANCE SPECIALTY HOLDINGS LTDd721490d8k.htm
EX-99.2 - EX-99.2 - ENDURANCE SPECIALTY HOLDINGS LTDd721490dex992.htm

Exhibit 99.1

 

LOGO

Endurance Reports First Quarter 2014 Financial Results

PEMBROKE, Bermuda – May 5, 2014 – Endurance Specialty Holdings Ltd. (NYSE:ENH) today reported net income available to common shareholders of $96.3 million and $2.17 per diluted common share for the first quarter of 2014 versus net income of $92.1 million and $2.13 per diluted common share for the first quarter of 2013.

Operating highlights for the quarter ended March 31, 2014 were as follows:

 

   

Gross premiums written of $1,157.5 million, a decrease of 1.7% from the same period in 2013;

 

   

Net premiums written of $798.7 million, a decrease of 12.1% from the same period in 2013;

 

   

Combined ratio of 81.3%, which included 12.7 percentage points of favorable prior year loss reserve development;

 

   

Net investment income of $41.0 million, a decrease of $8.3 million from the same period in 2013;

 

   

Operating income, which excludes after-tax realized investment gains and losses and foreign exchange losses, of $94.4 million and $2.12 per diluted common share;

 

   

An operating return on average common equity for the quarter of 3.8% or 15.0% on an annualized basis; and

 

   

Fully diluted book value per share of $57.53 as of March 31, 2014, an increase of 4.3% from year end 2013 and up 4.9% when adjusting for dividends paid during the quarter.

John R. Charman, Chairman and Chief Executive Officer, commented, “During the first quarter we generated strong financial results as evidenced by our annualised operating return on equity of 15%. The transformation of Endurance began 12 months ago and as we promised, the much improved financial and operating performance is now emerging. This quarter our London Insurance underwriting platform is now fully staffed and we have realised significant, attractive, across-the-board premium growth from all our newly added US specialty underwriting teams. We successfully expanded our global specialty business whilst at the same time continuing the overall rebalancing and repositioning of our global reinsurance portfolio. From a strategic perspective we significantly increased our reinsurance purchasing activity across both our Insurance and Reinsurance portfolios to optimise the risk/ reward characteristics of our business.”

“Whilst we have planned for market conditions on both sides of our balance sheet to remain extremely challenging over the next couple of years, we have deliberately positioned Endurance to outperform in this environment. We remain dedicated to achieving superior returns for our valued shareholders.”

Insurance Segment

Operating highlights for Endurance’s Insurance segment for the quarter ended March 31, 2014 were as follows:

 

   

Gross premiums written of $652.3 million, virtually unchanged from the first quarter of 2013;

 

   

Net premiums written of $343.0 million, a decrease of 15.2% from the first quarter of 2013;

 

   

Combined ratio of 98.7%, an improvement of 0.3 percentage points from the first quarter of 2013; and

 

   

Favorable prior year loss reserve development of 8.1 percentage points during the current period, compared to 11.4 percentage points of favorable prior year loss reserve development in the first quarter of 2013.

The Insurance segment’s first quarter gross premiums written were virtually unchanged from the first quarter a year ago as strong growth in professional lines and casualty and other specialty products was offset by declines in the agriculture line of business. Driven by newly added global teams of specialty underwriters, gross written premiums for professional


lines grew 85.0% while the casualty and other specialty lines of business expanded 32.6% compared to a year ago. Current quarter agriculture gross premiums written declined 6.5% from a year ago as the impact from reduced commodity prices was partially offset by a 6% increase in policy counts. Net premiums written in the first quarter declined 15.2% compared to a year ago as the Company purchased significantly greater reinsurance protection at very attractive terms, including a 10% whole account quota share across our entire Insurance segment’s portfolio and stop loss protection on our agriculture insurance business.

The improvement in the Insurance segment combined ratio for the quarter ended March 31, 2014 compared to the same period in 2013 was driven by lower net loss and acquisition expense ratios partially offset by a higher general and administrative expense ratio. The accident year net loss ratio in the first quarter of 2014 improved 7.5 percentage points compared to a year ago due to higher margin business underwritten by the global specialty underwriting teams added over the past 12 months. The acquisition expense ratio improved compared to a year ago due to higher ceding commissions on expanded reinsurance purchases. The general and administrative expense ratio was higher in the current quarter due to a smaller earned premium base and strategic investments being made within our global specialty insurance operations.

Reinsurance Segment

Operating highlights for Endurance’s Reinsurance segment for the quarter ended March 31, 2014 were as follows:

 

   

Gross premiums written of $505.2 million, a decrease of 3.7% from the first quarter of 2013;

 

   

Net premiums written of $455.7 million, a decrease of 9.6% from the first quarter of 2013;

 

   

Combined ratio of 71.4%, an improvement of 5.7 percentage points from the first quarter of 2013; and

 

   

Favorable prior year loss reserve development of 15.3 percentage points compared to 12.4 percentage points of favorable prior year loss reserve development in the first quarter of 2013.

The decrease in gross premiums written within the Reinsurance segment during the first quarter of 2014 over the first quarter of 2013 resulted primarily from a continued rebalancing of the portfolio as selected non-renewals and price declines in catastrophe and casualty lines of business were partially offset by growth in property, professional lines and specialty lines of business. Catastrophe gross premiums written declined compared to a year ago reflecting lower pricing due to increased competition as well as our decision to reduce our participation on select contracts. The 34.3% reduction in the casualty line of business compared to the first quarter of 2013 was the result of the non-renewal of UK motor treaties and other non-renewals of business that did not meet our profitability targets. Attractive business generated from our newly hired U.S. and Zurich teams of underwriters drove growth in our professional lines, property and specialty lines of business. Net premiums written for the first quarter of 2014 declined 9.6% compared to the first quarter of 2013 as the Company ceded a greater portion of the catastrophe line of business and purchased aggregate excess of loss reinsurance covering the Company’s global catastrophe portfolio.

The combined ratio in the Reinsurance segment in the first quarter of 2014 improved compared to the same period in 2013 predominantly due to a lower net loss ratio partially offset by higher acquisition and general and administrative expense ratios. The current quarter’s net loss ratio improved compared to a year ago predominantly driven by a greater level of specialty business that generates higher margins. The net loss ratio in the first quarter of 2014 also benefited from 15.3 percentage points of favorable prior year loss reserve development across all lines of business, compared to 12.4 percentage points for the same period a year ago. The acquisition expense ratio was higher in the current quarter compared to a year ago as new business was generated from distribution sources with higher related acquisition costs. The general and administrative expense ratio increased due to higher allocated corporate expenses and a lower earned premium base compared to a year ago.

 

- 2 -


Investments

Endurance’s net investment income for the quarter ended March 31, 2014 was $41.0 million, a decrease of $8.3 million compared to the same period in 2013. The total return of Endurance’s investment portfolio was 1.24% for the quarter ended March 31, 2014, compared to 0.60% for the quarter ended March 31, 2013. Investment income generated from Endurance’s available for sale investments increased by $0.8 million for the three months ended March 31, 2014 compared to the same period in 2013 due to modestly better returns during first quarter 2014 on Endurance’s fixed maturity portfolio. During the first quarter of 2014, Endurance’s net investment income included gains of $13.5 million on its alternative investment funds and high yield loan funds, which are included in other investments, as compared to gains of $23.1 million in the first quarter of 2013. The ending book yield on Endurance’s fixed maturity investments at March 31, 2014 was 2.04%, down from 2.36% at March 31, 2013.

At March 31, 2014, Endurance’s fixed maturity portfolio, which comprises 86.8% of Endurance’s investments, had an average credit quality of AA- and a duration of 2.94 years. Endurance’s fixed maturity portfolio was in a net unrealized gain position of $69.3 million at March 31, 2014, an increase of $23.4 million from December 31, 2013. Endurance recorded net realized gains, net of impairment losses recognized in earnings, of $4.8 million during the first quarter of 2014 compared to $5.4 million during the same period in 2013.

Endurance ended the first quarter of 2014 with cash and invested assets of $6.5 billion, which represents a 0.1% decrease from December 31, 2013. Net operating cash outflow was ($25.6) million for the quarter ended March 31, 2014 versus $23.5 million inflow for the same period in 2013. Net operating cash flows decreased compared to the same period in 2013 primarily due to reduced gross premium related cash inflows and higher ceded premium and general expenditure outflows, partially offset by lower gross loss payments.

Capitalization and Shareholders’ Equity

At March, 31, 2014, Endurance’s shareholders’ equity was $3.00 billion or $57.53 per diluted common share versus $2.89 billion or $55.18 per diluted common share at December 31, 2013. For the quarter ended March 31, 2014, Endurance declared and paid common dividends of $0.34 per share.

Earnings Call

Endurance will host a conference call on May 6, 2014 at 9:00 a.m. Eastern time to discuss its financial results. The conference call can be accessed via telephone by dialing (888) 539-3612 or (719) 325-2435 (international) and entering pass code: 2595909. Those who intend to participate in the conference call should register at least ten minutes in advance to ensure access to the call. A telephone replay of the conference call will be available through May 20, 2014 by dialing (888) 203-1112 or (719) 457-0820 (international) and entering the pass code: 2595909.

The public may access a live broadcast of the conference call at the “Investors” section of Endurance’s website, www.endurance.bm. Following the live broadcast, an archived version will continue to be available on Endurance’s website.

A copy of Endurance’s financial supplement for the first quarter of 2014 will be available on Endurance’s website at www.endurance.bm shortly after the release of earnings.

Operating income, operating return on average common equity, operating income per diluted common share, operating income allocated to common shareholders and the combined ratio excluding prior year net loss reserve development are non-GAAP measures. Reconciliations of these measures to the appropriate GAAP measures are included in the attached tables.

 

- 3 -


About Endurance Specialty Holdings

Endurance Specialty Holdings Ltd. is a global specialty provider of property and casualty insurance and reinsurance. Through its operating subsidiaries, Endurance writes agriculture, professional lines, property, and casualty and other specialty lines of insurance and catastrophe, property, casualty, professional lines and specialty lines of reinsurance. We maintain excellent financial strength as evidenced by the ratings of A (Excellent) from A.M. Best (XV size category) and A (Strong) from Standard and Poor’s on our principal operating subsidiaries. Endurance’s headquarters are located at Waterloo House, 100 Pitts Bay Road, Pembroke HM 08, Bermuda and its mailing address is Endurance Specialty Holdings Ltd., Suite No. 784, No. 48 Par-la-Ville Road, Hamilton HM 11, Bermuda. For more information about Endurance, please visit www.endurance.bm.

Safe Harbor for Forward-Looking Statements

Some of the statements in this press release may include forward-looking statements which reflect our current views with respect to future events and financial performance. Such statements may include forward-looking statements both with respect to us in general and the insurance and reinsurance sectors specifically, both as to underwriting and investment matters. Statements which include the words “should,” “expect,” “intend,” “plan,” “believe,” “project,” “anticipate,” “seek,” “will,” and similar statements of a future or forward-looking nature identify forward-looking statements in this press release for purposes of the U.S. federal securities laws or otherwise. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the Private Securities Litigation Reform Act of 1995.

All forward-looking statements address matters that involve risks and uncertainties. Accordingly, there are or may be important factors that could cause actual results to differ from those indicated in the forward-looking statements. These factors include, but are not limited to, the effects of competitors’ pricing policies, greater frequency or severity of claims and loss activity, changes in market conditions in the agriculture insurance industry, termination of or changes in the terms of the U.S. multiple peril crop insurance program, a decreased demand for property and casualty insurance or reinsurance, changes in the availability, cost or quality of reinsurance or retrocessional coverage, our inability to renew business previously underwritten or acquired, our inability to maintain our applicable financial strength ratings, our inability to effectively integrate acquired operations, uncertainties in our reserving process, changes to our tax status, changes in insurance regulations, reduced acceptance of our existing or new products and services, a loss of business from and credit risk related to our broker counterparties, assessments for high risk or otherwise uninsured individuals, possible terrorism or the outbreak of war, a loss of key personnel, political conditions, changes in insurance regulation, changes in accounting policies, our investment performance, the valuation of our invested assets, a breach of our investment guidelines, the unavailability of capital in the future, developments in the world’s financial and capital markets and our access to such markets, government intervention in the insurance and reinsurance industry, illiquidity in the credit markets, changes in general economic conditions and other factors described in our Annual Report on Form 10-K for the year ended December 31, 2013.

Forward-looking statements speak only as of the date on which they are made, and we undertake no obligation publicly to update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.

 

- 4 -


ENDURANCE SPECIALTY HOLDINGS LTD.

CONSOLIDATED BALANCE SHEETS

(In thousands of United States dollars, except share and per share amounts)

 

     March 31,
2014
     December 31,
2013
 

Assets

     

Cash and cash equivalents

   $ 916,665      $ 845,851  

Fixed maturity investments, available for sale, at fair value

     4,794,445        4,823,964  

Short-term investments, available for sale, at fair value

     46,167        35,028  

Equity securities, available for sale, at fair value

     271,530        252,466  

Other investments

     621,914        617,478  

Premiums receivable, net

     1,265,371        669,198  

Insurance and reinsurance balances receivable

     136,733        127,722  

Deferred acquisition costs

     231,167        186,027  

Prepaid reinsurance premiums

     443,498        187,209  

Reinsurance recoverable on unpaid losses

     534,335        593,755  

Reinsurance recoverable on paid losses

     59,784        164,220  

Accrued investment income

     23,161        24,104  

Goodwill and intangible assets

     163,761        165,378  

Deferred tax asset

     48,496        51,703  

Net receivable on sales of investments

     83,445        54,910  

Other assets

     154,310        179,109  
  

 

 

    

 

 

 

Total Assets

   $ 9,794,782      $ 8,978,122  
  

 

 

    

 

 

 

Liabilities

     

Reserve for losses and loss expenses

   $ 3,847,774      $ 4,002,259  

Reserve for unearned premiums

     1,678,233        1,018,851  

Deposit liabilities

     18,684        19,458  

Reinsurance balances payable

     307,569        181,061  

Debt

     527,539        527,478  

Net payable on purchases of investments

     239,313        129,047  

Other liabilities

     174,561        213,419  
  

 

 

    

 

 

 

Total Liabilities

     6,793,673        6,091,573  
  

 

 

    

 

 

 

Shareholders’ Equity

     

Preferred shares

     

Series A, non-cumulative - 8,000,000 issued and outstanding (2013 - 8,000,000)

     8,000        8,000  

Series B, non-cumulative - 9,200,000 issued and outstanding (2013 - 9,200,000)

     9,200        9,200  

Common shares

     

44,600,821 issued and outstanding (2013 – 44,368,742)

     44,601        44,369  

Additional paid-in capital

     575,684        569,116  

Accumulated other comprehensive income

     89,359        62,731  

Retained earnings

     2,274,265        2,193,133  
  

 

 

    

 

 

 

Total Shareholders’ Equity

     3,001,109        2,886,549  
  

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 9,794,782      $ 8,978,122  
  

 

 

    

 

 

 

Book Value per Common Share

     

Dilutive common shares outstanding

     44,689,997        44,518,210  

Diluted book value per common share [a]

   $ 57.53      $ 55.18  
  

 

 

    

 

 

 

Note: All financial information contained herein is unaudited, except the balance sheet data for the year ended December 31, 2013, which was derived from Endurance’s audited financial statements.

 

[a] Excludes the $430 million liquidation value of the preferred shares.

 

- 5 -


ENDURANCE SPECIALTY HOLDINGS LTD.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands of United States dollars, except share and per share amounts)

 

      Quarter Ended  
     March 31,
2014
    March 31,
2013
 

Revenues

    

Gross premiums written

   $ 1,157,515     $ 1,177,362  
  

 

 

   

 

 

 

Net premiums written

   $ 798,705     $ 908,915  

Change in unearned premiums

     (402,439     (488,798
  

 

 

   

 

 

 

Net premiums earned

     396,266       420,117  

Other underwriting (loss) income

     (1,238     749  

Net investment income

     40,990       49,305  

Net realized and unrealized gains

     4,872       6,235  

Total other-than-temporary impairment losses

     (111     (806

Portion of loss recognized in other comprehensive income (loss)

     —         —    
  

 

 

   

 

 

 

Net impairment losses recognized in earnings

     (111     (806
  

 

 

   

 

 

 

Total revenues

     440,779       475,600  
  

 

 

   

 

 

 

Expenses

    

Net losses and loss expenses

     176,896       218,970  

Acquisition expenses

     72,157       71,636  

General and administrative expenses

     73,206       66,478  

Amortization of intangibles

     1,617       2,101  

Net foreign exchange losses

     2,964       2,927  

Interest expense

     9,051       9,038  
  

 

 

   

 

 

 

Total expenses

     335,891       371,150  
  

 

 

   

 

 

 

Income before income taxes

     104,888       104,450  

Income tax expense

     (408     (4,151
  

 

 

   

 

 

 

Net income

     104,480       100,299  

Preferred dividends

     (8,188     (8,188
  

 

 

   

 

 

 

Net income available to common and participating common shareholders

   $ 96,292     $ 92,111  
  

 

 

   

 

 

 

Per share data

    

Basic earnings per common share

   $ 2.17     $ 2.13  
  

 

 

   

 

 

 

Diluted earnings per common share

   $ 2.17     $ 2.13  
  

 

 

   

 

 

 

 

- 6 -


ENDURANCE SPECIALTY HOLDINGS LTD.

RESULTS BY SEGMENT

(in thousands of United States dollars, except ratios)

 

      For the quarter ended March 31, 2014  
     Insurance     Reinsurance     Reported
Totals
 

Revenues

      

Gross premiums written

   $ 652,276     $ 505,239     $ 1,157,515  

Ceded premiums written

     (309,249     (49,561     (358,810
  

 

 

   

 

 

   

 

 

 

Net premiums written

     343,027       455,678       798,705  
  

 

 

   

 

 

   

 

 

 

Net premiums earned

     144,021       252,245       396,266  

Other underwriting loss

     —         (1,238     (1,238
  

 

 

   

 

 

   

 

 

 

Total underwriting revenues

     144,021       251,007       395,028  
  

 

 

   

 

 

   

 

 

 

Expenses

      

Net losses and loss expenses

     88,533       88,363       176,896  

Acquisition expenses

     12,261       59,896       72,157  

General and administrative expenses

     41,288       31,918       73,206  
  

 

 

   

 

 

   

 

 

 
     142,082       180,177       322,259  
  

 

 

   

 

 

   

 

 

 

Underwriting income

   $ 1,939     $ 70,830     $ 72,769  
  

 

 

   

 

 

   

 

 

 

Net loss ratio

     61.5     35.0     44.6

Acquisition expense ratio

     8.5     23.7     18.2

General and administrative expense ratio

     28.7     12.7     18.5
  

 

 

   

 

 

   

 

 

 

Combined ratio

     98.7     71.4     81.3
  

 

 

   

 

 

   

 

 

 

 

- 7 -


ENDURANCE SPECIALTY HOLDINGS LTD.

RESULTS BY SEGMENT

(in thousands of United States dollars, except ratios)

 

      For the quarter ended March 31, 2013  
     Insurance     Reinsurance     Reported
Totals
 

Revenues

      

Gross premiums written

   $ 652,943     $ 524,419     $ 1,177,362  

Ceded premiums written

     (248,249     (20,198     (268,447
  

 

 

   

 

 

   

 

 

 

Net premiums written

     404,694       504,221       908,915  
  

 

 

   

 

 

   

 

 

 

Net premiums earned

     151,152       268,965       420,117  

Other underwriting income

     —         749       749  
  

 

 

   

 

 

   

 

 

 

Total underwriting revenues

     151,152       269,714       420,866  
  

 

 

   

 

 

   

 

 

 

Expenses

      

Net losses and loss expenses

     99,464       119,506       218,970  

Acquisition expenses

     14,616       57,020       71,636  

General and administrative expenses

     35,627       30,851       66,478  
  

 

 

   

 

 

   

 

 

 
     149,707       207,377       357,084  
  

 

 

   

 

 

   

 

 

 

Underwriting income

   $ 1,445     $ 62,337     $ 63,782  
  

 

 

   

 

 

   

 

 

 

Net loss ratio

     65.7     44.4     52.1

Acquisition expense ratio

     9.7     21.2     17.1

General and administrative expense ratio

     23.6     11.5     15.8
  

 

 

   

 

 

   

 

 

 

Combined ratio

     99.0     77.1     85.0
  

 

 

   

 

 

   

 

 

 

 

- 8 -


ENDURANCE SPECIALTY HOLDINGS LTD.

CONSOLIDATED FINANCIAL RATIOS

As Reported

 

      For the quarter ended March 31,  
     Insurance     Reinsurance     Total  
     2014     2013     2014     2013     2014     2013  

Net loss ratio

     61.5     65.7     35.0     44.4     44.6     52.1

Acquisition expense ratio

     8.5     9.7     23.7     21.2     18.2     17.1

General and administrative expense ratio

     28.7     23.6     12.7     11.5     18.5     15.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     98.7     99.0     71.4     77.1     81.3     85.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of Prior Year Net Loss Reserve Development

Favorable / (Unfavorable)

 

      For the quarter ended March 31,  
     Insurance     Reinsurance     Total  
     2014     2013     2014     2013     2014     2013  

Net loss ratio

     8.1     11.4     15.3     12.4     12.7     12.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net of Prior Year Net Loss Reserve Development

 

      For the quarter ended March 31,  
     Insurance     Reinsurance     Total  
     2014     2013     2014     2013     2014     2013  

Net loss ratio

     69.6     77.1     50.3     56.8     57.3     64.2

Acquisition expense ratio

     8.5     9.7     23.7     21.2     18.2     17.1

General and administrative expense ratio

     28.7     23.6     12.7     11.5     18.5     15.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     106.8     110.4     86.7     89.5     94.0     97.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The combined ratio is the sum of the loss, acquisition expense and general and administrative expense ratios. Endurance presents the combined ratio as a measure that is commonly recognized as a standard of performance by investors, analysts, rating agencies and other users of its financial information. The combined ratio, excluding prior year net loss reserve development, enables investors, analysts, rating agencies and other users of its financial information to more easily analyze Endurance’s results of underwriting activities in a manner similar to how management analyzes Endurance’s underlying business performance. The combined ratio, net of prior year net loss reserve development, should not be viewed as a substitute for the combined ratio.

 

- 9 -


ENDURANCE SPECIALTY HOLDINGS LTD.

GROSS AND NET PREMIUMS WRITTEN BY SEGMENT

(in thousands of United States dollars)

The following tables show Endurance’s gross and net premiums written for the quarters ended March 31, 2014 and 2013:

 

      Quarter Ended March 31, 2014      Quarter Ended March 31, 2013  
     Gross Premiums
Written
     Net Premiums
Written
     Gross Premiums
Written
     Net Premiums
Written
 

Insurance

           

Agriculture

   $ 527,894      $ 281,645      $ 564,474      $ 341,130  

Casualty and other specialty

     74,895        41,721        56,467        43,261  

Professional lines

     38,780        14,570        20,964        14,203  

Property

     10,707        5,091        11,038        6,100  
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal Insurance

   $ 652,276      $ 343,027      $ 652,943      $ 404,694  
  

 

 

    

 

 

    

 

 

    

 

 

 

Reinsurance

           

Catastrophe

   $ 126,648      $ 78,963      $ 147,866      $ 131,398  

Property

     166,413        166,322        148,411        148,411  

Casualty

     84,982        83,392        129,392        127,963  

Professional lines

     25,619        25,619        12,307        12,307  

Specialty

     101,577        101,382        86,443        84,142  
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal Reinsurance

   $ 505,239      $ 455,678      $ 524,419      $ 504,221  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,157,515      $ 798,705      $ 1,177,362      $ 908,915  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

- 10 -


ENDURANCE SPECIALTY HOLDINGS LTD.

RECONCILIATIONS

(in thousands of United States dollars, except share, per share amounts and ratios)

The following is a reconciliation of Endurance’s net income, net income per diluted common share, net income allocated to common shareholders under the two-class method and annualized return on average common equity to operating income, operating income per diluted common share, operating income allocated to common shareholders under the two-class method and annualized operating return on average common equity (all non-GAAP measures) for the quarters ended March 31, 2014 and 2013:

 

     March 31,
2014
    March 31,
2013
 

Net income

   $ 104,480       100,299  

Add (less) after-tax items:

    

Net foreign exchange loss

     2,972       2,909  

Net realized and unrealized gains

     (5,004     (5,992

Net impairment losses recognized in earnings

     111       772  
  

 

 

   

 

 

 

Operating income before preferred dividends

   $ 102,559     $ 97,988  

Preferred dividends

     (8,188     (8,188
  

 

 

   

 

 

 

Operating income allocated to common and participating common shareholders

   $ 94,371     $ 89,800  
  

 

 

   

 

 

 

Operating income allocated to common shareholders under the two-class method

   $ 91,658     $ 88,328  
  

 

 

   

 

 

 

Weighted average diluted common

     43,160,442       42,443,936  
  

 

 

   

 

 

 

Operating income per diluted common share [b]

   $ 2.12     $ 2.08  
  

 

 

   

 

 

 

Average common equity [a]

   $ 2,513,829     $ 2,308,424  

Operating return on average common equity

     3.8     3.9
  

 

 

   

 

 

 

Annualized operating return on average common equity

     15.0     15.6
  

 

 

   

 

 

 

Net income

   $ 104,480     $ 100,299  

Preferred dividends

     (8,188     (8,188
  

 

 

   

 

 

 

Net income available to common and participating common shareholders

   $ 96,292     $ 92,111  
  

 

 

   

 

 

 

Net income available to common shareholders under the two-class method

   $ 93,523     $ 90,601  
  

 

 

   

 

 

 

Net income per diluted common share

   $ 2.17     $ 2.13  
  

 

 

   

 

 

 

Return on average common equity, Net income

     3.8     4.0
  

 

 

   

 

 

 

Annualized return on average common equity, Net income

     15.3     16.0
  

 

 

   

 

 

 

 

[a] Average common equity is calculated as the arithmetic average of the beginning and ending common equity balances for the stated period, which excludes the $430 million liquidation value of the preferred shares.
[b] Represents diluted losses per share calculated under the two-class method, which was the lower of the treasury stock method and the two-class method.

 

- 11 -


Operating income and operating income per diluted common share are internal performance measures used by Endurance in the management of its operations. Operating income allocated to common shareholders (excludes unvested restricted shares outstanding which are considered participating) per diluted common share represents operating income divided by weighted average dilutive common shares, which has been calculated in accordance with the two-class method under U.S. GAAP. Operating income represents after-tax operational results excluding, as applicable, after-tax net realized capital gains or losses and after-tax net foreign exchange gains or losses because the amount of these gains or losses is heavily influenced by, and fluctuates in part, according to the availability of market opportunities. Endurance believes these amounts are largely independent of its business and underwriting process and including them distorts the analysis of trends in its operations. In addition to presenting net income and net income per dilutive common share determined in accordance with the two-class method under GAAP, Endurance believes that showing operating income and operating income per dilutive common share enables investors, analysts, rating agencies and other users of its financial information to more easily analyze Endurance’s results of operations in a manner similar to how management analyzes Endurance’s underlying business performance. Operating income and operating income per dilutive common share should not be viewed as substitutes for GAAP net income and net income per dilutive common share, respectively.

Endurance presents return on equity as a measure that is commonly recognized as a standard of performance by investors, analysts, rating agencies and other users of its financial information.

Contact:

Investor Relations

Phone: +1 441 278 0988

Email: investorrelations@endurance.bm

# # #

 

- 12 -