e10vq
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-Q
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the Quarterly Period Ended
September 30, 2007
|
OR
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the Transition Period
From to
|
001-33289
Commission File Number
ENSTAR GROUP LIMITED
(Exact name of registrant as
specified in its charter)
|
|
|
Bermuda
|
|
N/A
|
|
(State or other jurisdiction
of incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
P.O. Box HM 2267
Windsor Place,
3rd
Floor
18 Queen Street
Hamilton HM JX
Bermuda
(Address of principal executive
office including zip code)
(441)
292-3645
(Registrants telephone
number, including area code)
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated
filer. See definitions of accelerated filer and
large accelerated filer in
Rule 12b-2
of the Exchange Act. (Check one):
Large accelerated
filer o; Accelerated
filer þ; Non-accelerated
filer o
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange
Act). Yes o
No þ
As of November 7, 2007, the registrant had outstanding
11,909,969 ordinary shares, par value $1.00 per share.
|
|
Item 1.
|
FINANCIAL
STATEMENTS
|
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS
as
of September 30, 2007 and December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(expressed in thousands of U.S. dollars, except share and per
share data)
|
|
|
ASSETS
|
Short-term investments and fixed maturities, available for sale,
at fair value (amortized cost: 2007 $175,535;
2006 $279,137)
|
|
$
|
175,452
|
|
|
$
|
279,137
|
|
Fixed maturities, held to maturity, at amortized cost (fair
value:
|
|
|
|
|
|
|
|
|
2007 $238,879; 2006 $328,183)
|
|
|
240,550
|
|
|
|
332,750
|
|
Fixed maturities, trading, at fair value (amortized cost:
|
|
|
|
|
|
|
|
|
2007 $297,202; 2006 $93,581)
|
|
|
299,521
|
|
|
|
93,221
|
|
Other investments, at fair value
|
|
|
76,864
|
|
|
|
42,421
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
|
792,387
|
|
|
|
747,529
|
|
Cash and cash equivalents
|
|
|
900,507
|
|
|
|
450,817
|
|
Restricted cash and cash equivalents
|
|
|
174,878
|
|
|
|
62,746
|
|
Accrued interest receivable
|
|
|
10,636
|
|
|
|
7,305
|
|
Accounts receivable, net
|
|
|
12,924
|
|
|
|
17,758
|
|
Reinsurance balances receivable, net
|
|
|
512,412
|
|
|
|
408,142
|
|
Income taxes recoverable
|
|
|
373
|
|
|
|
|
|
Investment in partly-owned company
|
|
|
|
|
|
|
17,998
|
|
Goodwill
|
|
|
21,222
|
|
|
|
21,222
|
|
Other assets
|
|
|
97,934
|
|
|
|
40,735
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
2,523,273
|
|
|
$
|
1,774,252
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
Losses and loss adjustment expenses
|
|
$
|
1,671,092
|
|
|
$
|
1,214,419
|
|
Reinsurance balances payable
|
|
|
224,944
|
|
|
|
62,831
|
|
Accounts payable and accrued liabilities
|
|
|
16,206
|
|
|
|
29,191
|
|
Income taxes payable
|
|
|
|
|
|
|
1,542
|
|
Loans payable
|
|
|
87,322
|
|
|
|
62,148
|
|
Other liabilities
|
|
|
44,576
|
|
|
|
29,991
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
2,044,140
|
|
|
|
1,400,122
|
|
|
|
|
|
|
|
|
|
|
MINORITY INTEREST
|
|
|
62,534
|
|
|
|
55,520
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
|
|
|
|
Authorized issued and fully paid, par value $1 each (Authorized
2007: 156,000,000; 2006: 99,000,000) Ordinary shares (Issued and
Outstanding 2007: 11,920,377; 2006: 18,885)
|
|
|
11,920
|
|
|
|
19
|
|
Non-voting convertible ordinary shares (Issued 2007: 2,972,892;
2006: Nil)
|
|
|
2,973
|
|
|
|
|
|
Treasury stock at cost (non-voting convertible ordinary shares
2007: 2,972,892; 2006: Nil)
|
|
|
(421,559
|
)
|
|
|
|
|
Additional paid-in capital
|
|
|
590,720
|
|
|
|
111,371
|
|
Accumulated other comprehensive income
|
|
|
7,188
|
|
|
|
4,565
|
|
Retained earnings
|
|
|
225,357
|
|
|
|
202,655
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY
|
|
|
416,599
|
|
|
|
318,610
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
|
$
|
2,523,273
|
|
|
$
|
1,774,252
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed
consolidated financial statements
1
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
for
the Three and Nine-Month Periods Ended September 30, 2007
and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
|
(expressed in thousands of U.S. dollars,
|
|
|
|
except share and per share data)
|
|
|
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting fees
|
|
$
|
6,238
|
|
|
$
|
9,350
|
|
|
$
|
14,725
|
|
|
$
|
20,950
|
|
Net investment income
|
|
|
15,870
|
|
|
|
12,697
|
|
|
|
50,626
|
|
|
|
33,502
|
|
Net realized gains (losses)
|
|
|
31
|
|
|
|
15
|
|
|
|
470
|
|
|
|
(64
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,139
|
|
|
|
22,062
|
|
|
|
65,821
|
|
|
|
54,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (reduction) increase in loss and loss adjustment expense
liabilities
|
|
|
(313
|
)
|
|
|
(3,920
|
)
|
|
|
1,392
|
|
|
|
(10,700
|
)
|
Salaries and benefits
|
|
|
8,671
|
|
|
|
7,996
|
|
|
|
31,833
|
|
|
|
22,436
|
|
General and administrative expenses
|
|
|
10,890
|
|
|
|
4,154
|
|
|
|
24,478
|
|
|
|
12,287
|
|
Interest expense
|
|
|
1,442
|
|
|
|
362
|
|
|
|
3,767
|
|
|
|
894
|
|
Net foreign exchange gain
|
|
|
(4,651
|
)
|
|
|
(947
|
)
|
|
|
(7,666
|
)
|
|
|
(8,914
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,039
|
|
|
|
7,645
|
|
|
|
53,804
|
|
|
|
16,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS BEFORE INCOME TAXES, MINORITY INTEREST AND SHARE OF NET
EARNINGS OF PARTLY-OWNED COMPANY
|
|
|
6,100
|
|
|
|
14,417
|
|
|
|
12,017
|
|
|
|
38,385
|
|
INCOME TAXES (EXPENSE) RECOVERY
|
|
|
(933
|
)
|
|
|
(1,034
|
)
|
|
|
6,160
|
|
|
|
(239
|
)
|
MINORITY INTEREST
|
|
|
(2,599
|
)
|
|
|
(2,619
|
)
|
|
|
(7,014
|
)
|
|
|
(7,805
|
)
|
SHARE OF NET EARNINGS OF PARTLY-OWNED COMPANY
|
|
|
|
|
|
|
232
|
|
|
|
|
|
|
|
495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS BEFORE EXTRAORDINARY GAIN
|
|
|
2,568
|
|
|
|
10,996
|
|
|
|
11,163
|
|
|
|
30,836
|
|
EXTRAORDINARY GAIN NEGATIVE GOODWILL (2006: NET OF
MINORITY INTEREST OF $4,329)
|
|
|
|
|
|
|
|
|
|
|
15,683
|
|
|
|
4,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS
|
|
$
|
2,568
|
|
|
$
|
10,996
|
|
|
$
|
26,846
|
|
|
$
|
35,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share before extraordinary gain
basic
|
|
$
|
0.22
|
|
|
$
|
1.11
|
|
|
$
|
0.96
|
|
|
$
|
3.13
|
|
Extraordinary gain per share basic
|
|
|
|
|
|
|
|
|
|
|
1.34
|
|
|
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
0.22
|
|
|
$
|
1.11
|
|
|
$
|
2.30
|
|
|
$
|
3.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share before extraordinary gain
diluted
|
|
$
|
0.21
|
|
|
$
|
1.10
|
|
|
$
|
0.93
|
|
|
$
|
3.10
|
|
Extraordinary gain per share diluted
|
|
|
|
|
|
|
|
|
|
|
1.31
|
|
|
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$
|
0.21
|
|
|
$
|
1.10
|
|
|
$
|
2.24
|
|
|
$
|
3.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per ordinary share
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,552.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding basic
|
|
|
11,920,393
|
|
|
|
9,910,670
|
|
|
|
11,668,402
|
|
|
|
9,839,173
|
|
Weighted average ordinary shares outstanding diluted
|
|
|
12,200,514
|
|
|
|
10,002,964
|
|
|
|
11,946,281
|
|
|
|
9,954,827
|
|
See accompanying notes to the unaudited condensed
consolidated financial statements
2
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
for
the Three and Nine-Month Periods Ended September 30, 2007
and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
|
(expressed in thousands of U.S. dollars)
|
|
|
NET EARNINGS
|
|
$
|
2,568
|
|
|
$
|
10,996
|
|
|
$
|
26,846
|
|
|
$
|
35,183
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) on investments arising during
the period
|
|
|
2,238
|
|
|
|
(837
|
)
|
|
|
2,633
|
|
|
|
554
|
|
Reclassification adjustment for net realized (gains) losses
included in net earnings
|
|
|
(31
|
)
|
|
|
(15
|
)
|
|
|
(470
|
)
|
|
|
64
|
|
Currency translation adjustment
|
|
|
(226
|
)
|
|
|
98
|
|
|
|
460
|
|
|
|
675
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss):
|
|
|
1,981
|
|
|
|
(754
|
)
|
|
|
2,623
|
|
|
|
1,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
|
|
$
|
4,549
|
|
|
$
|
10,242
|
|
|
$
|
29,469
|
|
|
$
|
36,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed
consolidated financial statements
3
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
UNAUDITED
CONDENSED CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
for the Nine-Month Periods Ended September 30, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(expressed in thousands of U.S. dollars)
|
|
|
Share capital ordinary shares
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
19
|
|
|
$
|
22,661
|
|
Redemption of Class E shares
|
|
|
|
|
|
|
(22,642
|
)
|
Conversion of shares
|
|
|
6,029
|
|
|
|
|
|
Issue of shares
|
|
|
5,775
|
|
|
|
|
|
Shares repurchased
|
|
|
(7
|
)
|
|
|
|
|
Share awards vested
|
|
|
104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
11,920
|
|
|
$
|
19
|
|
|
|
|
|
|
|
|
|
|
Share capital non-voting convertible ordinary
shares
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
|
|
|
$
|
|
|
Conversion of shares
|
|
|
2,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
2,973
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
|
|
|
$
|
|
|
Shares acquired, at cost
|
|
|
(421,559
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
(421,559
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
111,371
|
|
|
$
|
89,090
|
|
Reclassification of deferred compensation
|
|
|
|
|
|
|
(112
|
)
|
Share awards vested
|
|
|
3,665
|
|
|
|
112
|
|
Shares repurchased
|
|
|
(16,755
|
)
|
|
|
|
|
Issue of shares
|
|
|
490,269
|
|
|
|
|
|
Amortization of share awards
|
|
|
2,170
|
|
|
|
20,544
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
590,720
|
|
|
$
|
109,634
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
|
|
|
$
|
(112
|
)
|
Reclassification of deferred compensation
|
|
|
|
|
|
|
112
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
4,565
|
|
|
$
|
1,010
|
|
Other comprehensive income
|
|
|
2,623
|
|
|
|
1,293
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
7,188
|
|
|
$
|
2,303
|
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
202,655
|
|
|
$
|
148,257
|
|
Adjustment to initially apply FIN 48
|
|
|
4,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted balance, beginning of period
|
|
|
207,513
|
|
|
|
148,257
|
|
Conversion of shares
|
|
|
(9,002
|
)
|
|
|
|
|
Dividend paid
|
|
|
|
|
|
|
(27,948
|
)
|
Net earnings
|
|
|
26,846
|
|
|
|
35,183
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
225,357
|
|
|
$
|
155,492
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed
consolidated financial statements
4
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
for
the Nine-Month Periods Ended September 30, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(expressed in thousands of U.S. dollars)
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
26,846
|
|
|
$
|
35,183
|
|
Adjustments to reconcile net earnings to cash flows provided by
operating activities:
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
7,014
|
|
|
|
7,805
|
|
Negative goodwill (2006: net of minority interest of $4,329)
|
|
|
(15,683
|
)
|
|
|
(4,347
|
)
|
Share of net earnings of partly-owned company
|
|
|
|
|
|
|
(495
|
)
|
Amortization of deferred compensation
|
|
|
|
|
|
|
112
|
|
Amortization of bond premiums or discounts
|
|
|
(53
|
)
|
|
|
1,719
|
|
Share-based compensation expense
|
|
|
2,170
|
|
|
|
20,544
|
|
Net realized and unrealized investments (gain) loss
|
|
|
(470
|
)
|
|
|
64
|
|
Share of net earnings of other investments
|
|
|
|
|
|
|
(350
|
)
|
Other items
|
|
|
3,330
|
|
|
|
921
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Movement of trading securities
|
|
|
130,353
|
|
|
|
|
|
Reinsurance balances receivable
|
|
|
71,715
|
|
|
|
5,952
|
|
Other assets
|
|
|
505
|
|
|
|
18,863
|
|
Losses and loss adjustment expenses
|
|
|
(25,472
|
)
|
|
|
(50,027
|
)
|
Reinsurance balances payable
|
|
|
(39,398
|
)
|
|
|
13,155
|
|
Accounts payable and accrued liabilities
|
|
|
(11,131
|
)
|
|
|
(26,085
|
)
|
Other liabilities
|
|
|
(12,971
|
)
|
|
|
709
|
|
|
|
|
|
|
|
|
|
|
Net cash flows provided by operating activities
|
|
|
136,755
|
|
|
|
23,723
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired
|
|
|
5,653
|
|
|
|
29,015
|
|
Purchase of available-for-sale securities
|
|
|
(70,139
|
)
|
|
|
(78,210
|
)
|
Sales and maturities of available-for-sale securities
|
|
|
264,646
|
|
|
|
270,877
|
|
Purchase of held-to-maturity securities
|
|
|
(17,794
|
)
|
|
|
(148,591
|
)
|
Maturity of held-to-maturity securities
|
|
|
177,305
|
|
|
|
84,300
|
|
Movement in restricted cash and cash equivalents
|
|
|
(60,139
|
)
|
|
|
1,750
|
|
Funding of other investments
|
|
|
(7,008
|
)
|
|
|
(5,609
|
)
|
Other investing activities
|
|
|
(2,226
|
)
|
|
|
(359
|
)
|
|
|
|
|
|
|
|
|
|
Net cash flows provided by investing activities
|
|
|
290,298
|
|
|
|
153,173
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Redemption of shares
|
|
|
|
|
|
|
(22,642
|
)
|
Distribution of capital to minority shareholders
|
|
|
|
|
|
|
(11,765
|
)
|
Contribution to surplus of subsidiary by minority interest
|
|
|
|
|
|
|
22,918
|
|
Dividend paid
|
|
|
|
|
|
|
(27,948
|
)
|
Dividend paid to minority shareholders
|
|
|
|
|
|
|
(13,715
|
)
|
Receipt of loan
|
|
|
42,125
|
|
|
|
44,356
|
|
Repayment of loan
|
|
|
(2,933
|
)
|
|
|
(25,156
|
)
|
Repayment of vendor loan note
|
|
|
|
|
|
|
(20,970
|
)
|
Repurchase of shares
|
|
|
(16,762
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows provided by (used in) financing activities
|
|
|
22,430
|
|
|
|
(54,922
|
)
|
|
|
|
|
|
|
|
|
|
Translation adjustment
|
|
|
207
|
|
|
|
362
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
|
|
449,690
|
|
|
|
122,336
|
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
|
450,817
|
|
|
|
280,212
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
$
|
900,507
|
|
|
$
|
402,548
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Information
|
|
|
|
|
|
|
|
|
Income taxes (paid) recovered
|
|
$
|
(4,245
|
)
|
|
$
|
284
|
|
Interest (paid)
|
|
$
|
(2,933
|
)
|
|
$
|
(328
|
)
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed
consolidated financial statements
5
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
September 30,
2007 and December 31, 2006
(expressed in thousands of U.S. dollars, except per share
amounts)
|
|
1.
|
BASIS OF
PREPARATION AND CONSOLIDATION
|
Our condensed consolidated financial statements have not been
audited. These statements have been prepared in accordance with
U.S. Generally Accepted Accounting Principles
(U.S. GAAP) for interim financial information
and with the instructions to
Form 10-Q
and Article 10 of
Regulation S-X.
Accordingly, they do not include all of the information and
footnotes required by U.S. GAAP for complete financial
statements. In the opinion of management, these financial
statements reflect all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation
of our financial position and results of operations as at the
end of and for the periods presented. The results of operations
for any interim period are not necessarily indicative of the
results for a full year. All significant inter-company accounts
and transactions have been eliminated. In these notes, the terms
we, us, our, or the
Company refer to Enstar Group Limited and its direct and
indirect subsidiaries. The following information is unaudited
and should be read in conjunction with our Annual Report on
Form 10-K
for the year ended December 31, 2006.
Accounting
Standards Not Yet Adopted
The terms FAS and FASB used in these
notes refer to Statements of Financial Accounting Standards
issued by the United States Financial Accounting Standards Board.
In September 2006, the FASB issued FAS No. 157,
Fair Value Measurement (FAS 157).
This Statement provides guidance for using fair value to measure
assets and liabilities. Under this standard, the definition of
fair value focuses on the price that would be received to sell
the asset or paid to transfer the liability (an exit price), not
the price that would be paid to acquire the asset or received to
assume the liability (an entry price). FAS 157 clarifies
that fair value is a market based measurement, not an
entity-specific measurement, and sets out a fair value hierarchy
with the highest priority being quoted prices in active markets
and the lowest priority being unobservable data. Further,
FAS 157 requires tabular disclosures of the fair value
measurements by level within the fair value hierarchy.
FAS 157 is effective for fiscal years beginning after
November 15, 2007, and interim periods within those fiscal
years. Although early adoption is permitted as of
January 1, 2007, we have not yet adopted FAS 157 and
are evaluating the potential impact of adoption on our financial
condition, results of operations and cash flows.
In February 2007, the FASB issued FAS No. 159,
The Fair Value Option for Financial Assets and Financial
Liabilities (FAS 159). This standard
permits an entity to irrevocably elect fair value on a
contract-by-contract
basis as the initial and subsequent measurement attribute for
many financial instruments and certain other items including
insurance contracts. An entity electing the fair value option
would be required to recognize changes in fair value in earnings
and provide disclosure that will assist investors and other
users of financial information to more easily understand the
effect of the companys choice to use fair value on its
earnings. Further, the entity is required to display the fair
value of those assets and liabilities for which the company has
chosen to use fair value on the face of the balance sheet. This
standard does not eliminate the disclosure requirements about
fair value measurements included in FAS 157 and
FAS No. 107, Disclosures about Fair Value of
Financial Instruments. FAS 159 is effective for
fiscal years beginning after November 15, 2007. Although
early adoption is permitted as of January 1, 2007, we have
not yet adopted FAS 159 and are evaluating the potential
adoption impact on our financial condition, results of
operations and cash flows.
2. ACQUISITIONS
In June 2006, a subsidiary of the Company entered into a
definitive agreement for the purchase of a minority interest in
a U.S. holding company that owns two property and casualty
insurers based in Rhode Island, both of
6
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
2.
|
ACQUISITIONS (contd)
|
which are in run-off. Completion of the transaction is
conditioned on, among other things, governmental and regulatory
approvals and satisfaction of various other closing conditions.
As a consequence, the Company cannot predict if or when this
transaction will be completed.
On January 31, 2007, the Company completed the merger (the
Merger) of CWMS Subsidiary Corp., a Georgia
corporation and its wholly-owned subsidiary (CWMS),
with and into The Enstar Group, Inc. (EGI). As a
result of the Merger, EGI, renamed Enstar USA, Inc., is now a
direct wholly-owned subsidiary of the Company.
On January 31, 2007, the Company also acquired the 55% of
the shares of B.H. Acquisition Ltd. (BH) that it
previously did not own. The Company acquired 22% of BH from an
affiliate of Trident II, L.P. for total cash consideration of
approximately $10.2 million and acquired EGIs 33%
interest in BH as part of the Merger. BH wholly owns two
insurance companies in run-off, Brittany Insurance Company Ltd.,
incorporated in Bermuda, and Compagnie Européenne
dAssurances Industrielles S.A., incorporated in Belgium.
After completion of the acquisition and the Merger, the Company
owns all outstanding shares in BH.
The acquisitions have been accounted for using the purchase
method of accounting, which requires that the acquirer record
the assets and liabilities acquired at their estimated fair
value.
The purchase price and fair value of assets acquired for the EGI
and BH acquisitions were as follows:
|
|
|
|
|
Purchase price
|
|
$
|
506,189
|
|
Direct costs of acquisition
|
|
|
3,149
|
|
|
|
|
|
|
Total purchase price
|
|
$
|
509,338
|
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
514,986
|
|
|
|
|
|
|
Excess of net assets over purchase price
|
|
$
|
(5,648
|
)
|
|
|
|
|
|
The following summarizes the estimated fair values of the assets
acquired and the liabilities assumed at the date of the
acquisition:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of
|
|
|
|
|
|
|
Net Assets
|
|
|
Excess of Net
|
|
|
Adjusted Net
|
|
|
|
Acquired at
|
|
|
Assets Over
|
|
|
Assets Acquired
|
|
|
|
Fair Value
|
|
|
Purchase Price
|
|
|
at Fair Value
|
|
|
Cash
|
|
$
|
83,111
|
|
|
$
|
|
|
|
$
|
83,111
|
|
Other investments
|
|
|
18,139
|
|
|
|
(223
|
)
|
|
|
17,916
|
|
Investment in Enstar Group Limited
|
|
|
426,797
|
|
|
|
(5,238
|
)
|
|
|
421,559
|
|
Investment in BH
|
|
|
15,246
|
|
|
|
(187
|
)
|
|
|
15,059
|
|
Accounts receivable
|
|
|
4,931
|
|
|
|
|
|
|
|
4,931
|
|
Reinsurance balances payable (net)
|
|
|
(509
|
)
|
|
|
|
|
|
|
(509
|
)
|
Losses and loss adjustment expenses
|
|
|
(11,901
|
)
|
|
|
|
|
|
|
(11,901
|
)
|
Accounts payable
|
|
|
(20,828
|
)
|
|
|
|
|
|
|
(20,828
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
514,986
|
|
|
$
|
(5,648
|
)
|
|
$
|
509,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On February 23, 2007, the Company completed the acquisition
of Inter-Ocean Holdings Ltd. (Inter-Ocean) for total
consideration of approximately $57.5 million. Inter-Ocean owns
two reinsurance companies, one based in Bermuda and the other
based in Ireland.
7
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
2.
|
ACQUISITIONS (contd)
|
The purchase price and fair value of assets acquired for
Inter-Ocean was as follows:
|
|
|
|
|
Purchase price
|
|
$
|
57,201
|
|
Direct costs of acquisition
|
|
|
303
|
|
|
|
|
|
|
Total purchase price
|
|
$
|
57,504
|
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
73,187
|
|
|
|
|
|
|
Excess of net assets over purchase price (negative goodwill)
|
|
$
|
(15,683
|
)
|
|
|
|
|
|
The negative goodwill of approximately $15.7 million relating to
the acquisition of Inter-Ocean arose primarily as a result of
the strategic desire of the vendors to achieve an exit from such
operations and therefore to dispose of Inter-Ocean at a discount
to fair value.
The following summarizes the estimated fair values of the assets
acquired and the liabilities assumed at the date of the
acquisition:
|
|
|
|
|
Cash, restricted cash and investments
|
|
$
|
479,760
|
|
Accounts receivable and accrued interest
|
|
|
5,620
|
|
Reinsurance balances receivable
|
|
|
149,043
|
|
Losses and loss adjustment expenses
|
|
|
(415,551
|
)
|
Insurance and reinsurance balances payable
|
|
|
(145,317
|
)
|
Accounts payable
|
|
|
(368
|
)
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
73,187
|
|
|
|
|
|
|
The following unaudited proforma condensed combined income
statement for the three and nine months ended September 30,
2007 and 2006 combines the historical consolidated statements of
income of the Company, EGI, BH and Inter-Ocean giving effect to
the business combinations and related transactions as if they
had occurred on January 1 of 2007 and 2006, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enstar
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
Group
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
Limited
|
|
Three Months Ended September 30, 2007:
|
|
Limited
|
|
|
BH
|
|
|
EGI
|
|
|
Adjustment
|
|
|
Sub-Total
|
|
|
Inter-Ocean
|
|
|
Adjustment
|
|
|
Proforma
|
|
|
Total Income
|
|
$
|
19,465
|
|
|
$
|
110
|
|
|
$
|
1,068
|
|
|
$
|
(1,285
|
)
|
|
$
|
19,358
|
|
|
$
|
1,496
|
|
|
$
|
(188
|
)
|
|
$
|
20,666
|
|
Total Expenses
|
|
|
(17,689
|
)
|
|
|
(723
|
)
|
|
|
(777
|
)
|
|
|
1,285
|
|
|
|
(17,904
|
)
|
|
|
(382
|
)
|
|
|
188
|
|
|
|
(18,098
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings(Loss)
|
|
$
|
1,776
|
|
|
$
|
(613
|
)
|
|
$
|
291
|
|
|
$
|
|
|
|
$
|
1,454
|
|
|
$
|
1,114
|
|
|
$
|
|
|
|
$
|
2,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,920,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,200,514
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Income
|
|
$
|
22,062
|
|
|
$
|
1,935
|
|
|
$
|
1,358
|
|
|
$
|
(313
|
)
|
|
$
|
25,042
|
|
|
$
|
850
|
|
|
$
|
(188
|
)
|
|
$
|
25,704
|
|
Total Expenses
|
|
|
(11,066
|
)
|
|
|
(1,418
|
)
|
|
|
885
|
|
|
|
(3,611
|
)
|
|
|
(15,210
|
)
|
|
|
(353
|
)
|
|
|
188
|
|
|
|
(15,375
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings (Loss)
|
|
$
|
10,996
|
|
|
$
|
517
|
|
|
$
|
2,243
|
|
|
$
|
(3,924
|
)
|
|
$
|
9,832
|
|
|
$
|
497
|
|
|
$
|
|
|
|
$
|
10,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,910,670
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,002,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
2.
|
ACQUISITIONS (contd)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enstar
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
Group
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
Limited
|
|
Nine Months Ended September 30, 2007:
|
|
Limited
|
|
|
BH
|
|
|
EGI
|
|
|
Adjustment
|
|
|
Sub-Total
|
|
|
Inter-Ocean
|
|
|
Adjustment
|
|
|
Proforma
|
|
|
Total Income
|
|
$
|
58,778
|
|
|
$
|
2,929
|
|
|
$
|
3,348
|
|
|
$
|
(3,310
|
)
|
|
$
|
61,745
|
|
|
$
|
3,333
|
|
|
$
|
(563
|
)
|
|
$
|
64,515
|
|
Total Expenses
|
|
|
(60,613
|
)
|
|
|
(2,270
|
)
|
|
|
130
|
|
|
|
2,890
|
|
|
|
(59,863
|
)
|
|
|
(626
|
)
|
|
|
563
|
|
|
|
(59,926
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Earnings before Extraordinary Gain
|
|
|
(1,835
|
)
|
|
|
659
|
|
|
|
3,478
|
|
|
|
(420
|
)
|
|
|
1,882
|
|
|
|
2,707
|
|
|
|
|
|
|
|
4,589
|
|
Extraordinary Gain
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings (Loss)
|
|
$
|
13,848
|
|
|
$
|
659
|
|
|
$
|
3,478
|
|
|
$
|
(420
|
)
|
|
$
|
17,565
|
|
|
$
|
2,707
|
|
|
$
|
|
|
|
$
|
20,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share before Extraordinary
Gains Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.39
|
|
Extraordinary Gain Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share before Extraordinary
Gains Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.38
|
|
Extraordinary Gain Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,668,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,946,281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enstar
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
Group
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
Limited
|
|
Nine Months Ended September 30, 2006:
|
|
Limited
|
|
|
BH
|
|
|
EGI
|
|
|
Adjustment
|
|
|
Sub-Total
|
|
|
Inter-Ocean
|
|
|
Adjustment
|
|
|
Proforma
|
|
|
Total Income
|
|
$
|
54,388
|
|
|
$
|
3,091
|
|
|
$
|
3,615
|
|
|
$
|
(939
|
)
|
|
$
|
60,155
|
|
|
$
|
3,121
|
|
|
$
|
(564
|
)
|
|
$
|
62,712
|
|
Total Expenses
|
|
|
(23,552
|
)
|
|
|
(1,990
|
)
|
|
|
1,588
|
|
|
|
(9,843
|
)
|
|
|
(33,797
|
)
|
|
|
(2,544
|
)
|
|
|
564
|
|
|
|
(35,777
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings (Loss) before Extraordinary Gain
|
|
|
30,836
|
|
|
|
1,101
|
|
|
|
5,203
|
|
|
|
(10,782
|
)
|
|
|
26,358
|
|
|
|
577
|
|
|
|
|
|
|
|
26,935
|
|
Extraordinary Gain
|
|
|
4,347
|
|
|
|
|
|
|
|
875
|
|
|
|
(875
|
)
|
|
|
4,347
|
|
|
|
|
|
|
|
|
|
|
|
4,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings (Loss)
|
|
$
|
35,183
|
|
|
$
|
1,101
|
|
|
$
|
6,078
|
|
|
$
|
(11,657
|
)
|
|
$
|
30,705
|
|
|
$
|
577
|
|
|
$
|
|
|
|
$
|
31,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share before Extraordinary
Gains Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2.74
|
|
Extraordinary Gain Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share before Extraordinary
Gains Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2.71
|
|
Extraordinary Gain Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per Ordinary Share Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,839,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,954,827
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On June 12, 2007, the Company completed the acquisition of
Tate & Lyle Reinsurance Ltd. (Tate &
Lyle) for total consideration of approximately $5.9
million. Tate & Lyle is a Bermuda-based reinsurance
company.
The purchase price and fair value of assets acquired for
Tate & Lyle was as follows:
|
|
|
|
|
Purchase price
|
|
$
|
5,788
|
|
Direct costs of acquisition
|
|
|
85
|
|
|
|
|
|
|
Total purchase price
|
|
$
|
5,873
|
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
5,873
|
|
|
|
|
|
|
9
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
2.
|
ACQUISITIONS (contd)
|
The following summarizes the estimated fair values of the assets
acquired and the liabilities assumed at the date of the
acquisition:
|
|
|
|
|
Cash, restricted cash and investments
|
|
$
|
16,794
|
|
Reinsurance balances receivable
|
|
|
223
|
|
Losses and loss adjustment expenses
|
|
|
(11,144
|
)
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
5,873
|
|
|
|
|
|
|
On August 28, 2007, the Company completed the acquisition
of Marlon Insurance Company Limited, a reinsurance company in
run-off, and Marlon Management Services Limited
(Marlon) for total consideration of approximately
$31.2 million. Marlon are U. K. -based companies.
The purchase price and fair value of assets acquired for Marlon
was as follows:
|
|
|
|
|
Purchase price
|
|
$
|
30,845
|
|
Direct costs of acquisition
|
|
|
390
|
|
|
|
|
|
|
Total purchase price
|
|
$
|
31,235
|
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
31,235
|
|
|
|
|
|
|
The following summarizes the estimated fair values of the assets
acquired and the liabilities assumed at the date of the
acquisition:
|
|
|
|
|
Cash, restricted cash and investments
|
|
$
|
57,942
|
|
Accounts receivable and accrued interest
|
|
|
658
|
|
Reinsurance balances receivable
|
|
|
24,912
|
|
Losses and loss adjustment expenses
|
|
|
(45,011
|
)
|
Insurance and reinsurance balances payable
|
|
|
(5,621
|
)
|
Accounts payable and accrued liabilities
|
|
|
(1,645
|
)
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
31,235
|
|
|
|
|
|
|
The fair values of reinsurance assets and liabilities acquired
are derived from probability weighted ranges of the associated
projected cash flows, based on actuarially prepared information
and managements run-off strategy. Any amendment to the
fair values resulting from changes in such information or
strategy will be recognized when they occur.
On August 24, 2007, a wholly-owned subsidiary of the
Company, Flatts Limited (Flatts), entered into a
term facility agreement for $15.3 million with a London-based
bank (the Flatts Facility). On August 28, 2007,
Flatts drew down $15.3 million from the Flatts Facility to
partially fund the acquisition of Marlon. The interest rate on
the Flatts Facility is LIBOR plus 2%. The Flatts Facility is
repayable within four years and is secured by a first charge
over Flatts shares in Marlon. The Flatts Facility contains
various financial and business covenants, including limitations
on liens on the stock of restricted subsidiaries, restrictions
as to the disposition of the stock of restricted subsidiaries
and limitations on mergers and consolidations. As of
September 30, 2007 all of the financial covenants relating
to the Flatts Facility were met.
On October 1, 2007 the Company fully repaid outstanding
principal and accrued interest totaling approximately $27.6
million in respect of one of its outstanding loan facilities.
10
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Our share-based compensation plans provide for the grant of
various awards to our employees and to members of the Board of
Directors. The 2004-2005 employee share plan, the 2006-2010
Annual Incentive Plan and the 2006 Equity Incentive Plan are
described in Note 12 to the Consolidated Financial Statements
contained in our Annual Report on
Form 10-K
for the year ended December 31, 2006. The information below
includes both the employee and director components of our
share-based compensation.
|
|
|
|
|
|
|
Number of Shares
|
|
|
Nonvested January 1, 2007
|
|
|
92,293
|
|
Granted
|
|
|
38,357
|
|
Vested
|
|
|
(104,788
|
)
|
Forfeited
|
|
|
|
|
|
|
|
|
|
Nonvested September 30, 2007
|
|
|
25,862
|
|
|
|
|
|
|
On May 23, 2006, the Company entered into an agreement and
plan of merger with EGI (the Merger Agreement)and a
recapitalization agreement. These agreements provided for the
cancellation of the then current annual incentive compensation
plan and replaced it with a new annual incentive compensation
plan.
|
|
i)
|
2004
-2005 employee share plan
|
As a result of the execution of these agreements, the accounting
treatment for share-based awards under our employee share plan
changed from book value to fair value. The determination of the
share-award expenses was based on the fair-market value per
common share of EGI as of the grant date and is recognized over
the vesting period.
Compensation costs of $0.2 million and $2.2 million relating to
the issuance of share-awards to employees of the Company in 2004
and 2005 have been recognized in the Companys statement of
earnings for the three and nine months ended September 30,
2007, respectively, as compared to $1.7 million and $20.5
million for the three and nine months ended September 30,
2006, respectively. Included in the amounts for the three and
nine months ended September 30, 2006 is $15.6 million
relating to the modification of the Companys employee
share plan from a book value plan to a fair value plan.
As of September 30, 2007, total unrecognized compensation
costs related to the non-vested share awards amounted to $0.8
million. These costs are expected to be recognized over a
weighted average period of 0.69 years.
|
|
ii)
|
2006-2010
Annual Incentive Plan and 2006 Equity Incentive Plan
|
For the nine months ended September 30, 2007,
38,387 shares were awarded to a director, officers and
employees under the 2006 Equity Incentive Plan. The total value
of the award was $3.8 million of which $0.5 million was
charged as an expense for the nine months ended
September 30, 2007 and $3.3 million was charged against the
2006-2010
Annual Incentive Plan accrual established for the year ended
December 31, 2006.
As a result of the cancellation of the previous annual incentive
compensation plan, $21.2 million of unpaid bonus accrual was
reversed during the nine months ended September 30, 2006.
The accrued expense relating to the
2006-2010
Annual Incentive Plan for the three and nine months ended
September 30, 2007 was $0.5 million and $4.7 million,
respectively, as compared to $1.9 million and $6.2 million for
the three and nine months ended September 30, 2006,
respectively.
11
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
4.
|
EMPLOYEE
BENEFITS (contd)
|
|
|
iii)
|
Enstar
Group Limited Employee Share Purchase Plan
|
On August 8, 2007, the Companys board of directors
approved the Enstar Group Limited Employee Share Purchase Plan
and reserved 200,000 ordinary shares for issuance under the
plan. The plan has not yet been approved by the Companys
shareholders and must be approved by them within 12 months of
board approval. The Company intends to seek such approval at the
Annual General Meeting in 2008.
Prior to the Merger, the Company had no options outstanding to
purchase any of its share capital. In accordance with the Merger
Agreement, on January 31, 2007, fully vested options were
granted by the Company to replace options previously issued by
EGI with the same fair value as the EGI options.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
|
Shares
|
|
|
Price
|
|
|
Outstanding January 1, 2007
|
|
|
|
|
|
$
|
|
|
Granted
|
|
|
490,371
|
|
|
|
25.40
|
|
Exercised
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding September 30 , 2007
|
|
|
490,371
|
|
|
$
|
25.40
|
|
|
|
|
|
|
|
|
|
|
Stock options outstanding and exercisable as of
September 30, 2007 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
Number of
|
|
|
Weighted Average
|
|
|
Remaining
|
Ranges of Exercise Prices
|
|
Options
|
|
|
Exercise Price
|
|
|
Contractual Life
|
|
$10 - 20
|
|
|
323,645
|
|
|
$
|
17.20
|
|
|
3.4 years
|
40 - 60
|
|
|
166,726
|
|
|
|
41.32
|
|
|
5.9 years
|
|
|
(c)
|
Deferred
Compensation and Stock Plan for Non-Employee
Directors
|
EGI, prior to the Merger, had in place a Deferred Compensation
and Stock Plan for Non-Employee Directors which permitted
non-employee directors to receive all or a portion of their
retainer and meeting fees in common stock and to defer all or a
portion of their retainer and meeting fees in stock units. Upon
completion of the Merger, each stock unit was converted from a
right to receive a share of EGI common stock into a right to
receive an Enstar Group Limited ordinary share. No additional
amounts will be deferred under the plan.
On June 5, 2007, the Compensation Committee of the Board of
Directors of the Company approved the Enstar Group Limited
Deferred Compensation and Ordinary Share Plan for Non-Employee
Directors (the EGL Deferred Compensation Plan). The
EGL Deferred Compensation Plan became effective immediately. The
EGL Deferred Compensation Plan provides each member of the
Companys Board of Directors who is not an officer or
employee of the Company or any of its subsidiaries (each, a
Non-Employee Director) with the opportunity to elect
(i) to receive all or a portion of his or her compensation
for services as a director in the form of the Companys
ordinary shares instead of cash and (ii) to defer receipt
of all or a portion of such compensation until retirement or
termination.
Non-Employee Directors electing to receive compensation in the
form of ordinary shares will receive whole ordinary shares (with
any fractional shares payable in cash) as of the date
compensation would otherwise have been
12
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
4.
|
EMPLOYEE
BENEFITS (contd)
|
payable. Non-Employee Directors electing to defer compensation
will have such compensation converted into share units payable
as a lump sum distribution after the directors
separation from service as defined under
Section 409A of the Internal Revenue Code of 1986, as
amended. The lump sum share unit distribution will be made in
the form of ordinary shares, with fractional shares paid in cash.
For the quarter ended September 30, 2007,
353 restricted share units were credited to the accounts of
Non-Employee Directors under the EGL Deferred Compensation Plan.
The following table sets forth the comparison of basic and
diluted earnings per share for the three and nine-month periods
ended September 30, 2007 and 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
Basic Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
2,568
|
|
|
$
|
10,996
|
|
|
$
|
26,846
|
|
|
$
|
35,183
|
|
Weighted average shares outstanding basic
|
|
|
11,920,393
|
|
|
|
9,910,670
|
|
|
|
11,668,402
|
|
|
|
9,839,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Share
|
|
$
|
0.22
|
|
|
$
|
1.11
|
|
|
$
|
2.30
|
|
|
$
|
3.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
2,568
|
|
|
$
|
10,996
|
|
|
$
|
26,846
|
|
|
$
|
35,183
|
|
Weighted average shares outstanding basic
|
|
|
11,920,393
|
|
|
|
9,910,670
|
|
|
|
11,668,402
|
|
|
|
9,839,173
|
|
Share equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested shares
|
|
|
25,862
|
|
|
|
92,293
|
|
|
|
49,222
|
|
|
|
115,654
|
|
Restricted share units
|
|
|
353
|
|
|
|
|
|
|
|
119
|
|
|
|
|
|
Options
|
|
|
253,906
|
|
|
|
|
|
|
|
228,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding diluted
|
|
|
12,200,514
|
|
|
|
10,002,963
|
|
|
|
11,946,281
|
|
|
|
9,954,827
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings per Share
|
|
$
|
0.21
|
|
|
$
|
1.10
|
|
|
$
|
2.24
|
|
|
$
|
3.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The weighted average ordinary shares outstanding shown for the
three and nine months ended September 30, 2007 and
September 30, 2006 reflect the conversion of Class A,
B, C and D shares to ordinary shares on January 31, 2007,
as part of the recapitalization completed in connection with the
Merger, as if the conversion occurred on January 1, 2007
and January 1, 2006. For the nine months ended
September 30, 2007, the ordinary shares issued to acquire
EGI are reflected in the calculation of the weighted average
ordinary shares outstanding from January 31, 2007, the date
of issue.
|
|
6.
|
COMMITMENTS
AND CONTINGENCIES
|
New NIB
Partners L.P.
In 2005, the Company invested approximately $28.0 million
in an Alberta Limited Partnership, New NIB Partners L.P.
(New NIB). New NIB was formed for the purpose of
purchasing, together with certain affiliated entities, 100% of
the outstanding share capital of NIBC Holdings N.V. (formerly
NIB Capital Bank N.V.) (NIB
13
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
6.
|
COMMITMENTS
AND CONTINGENCIES (contd)
|
Capital) a Dutch bank, for approximately
$2.2 billion. The Company owns 1.5801% of New NIB, which
owns approximately 79% of NIB Capital.
On August 15, 2007, New NIB announced the sale of NIB
Capital to the Icelandic Bank, Kaupthing Bank hf, which is
expected to close in the fourth quarter.
SLM
Corporation
On April 15, 2007, the Company entered into a Third Party
Equity Commitment Letter (the Commitment Letter)
with J.C. Flowers II L.P. (the Flowers Fund).
The Commitment Letter provides for the Company to contribute up
to an aggregate of $200 million to one or more
co-investment vehicles (the Co-Investment Vehicles)
that have been created to participate alongside the Flowers Fund
and certain other investors in the proposed acquisition of SLM
Corporation, commonly known as Sallie Mae. The Companys
investment is conditioned upon the conditions to the closing of
the proposed acquisition of Sallie Mae being satisfied or waived
by the Flowers Fund. Pursuant to the terms of the Commitment
Letter, a Flowers Fund designee has been named general partner
and managing member of each Co-Investment Vehicle.
The Companys initial $200 million commitment to the
Co-Investment Vehicles has been reduced to approximately
$130 million. Although this commitment may be reduced
further, the Company currently intends to hold a substantial
investment in Sallie Mae, should the transaction be completed.
In the event the transaction closes, the Company expects to
receive underwriting fees for that portion of its original
commitment which is taken up by other investors.
The Company has previously committed to invest an aggregate of
$100 million in the Flowers Fund, of which approximately
$27 million is committed to the Sallie Mae transaction. The
commitment to invest $130 million in the Co-Investment
Vehicles pursuant to the Commitment Letter is in addition to
those prior commitments.
On September 26, 2007, J.C. Flowers & Co. LLC, on
behalf of itself and its partners, informed representatives of
Sallie Mae that it believes that if the conditions to the
closing of the transaction were to be measured as of that date,
those conditions would not be satisfied because, among other
things, the company has suffered a Material Adverse Effect as
that term is defined in the Merger Agreement for the
transaction. That Material Adverse Effect results from, inter
alia, new legislation enacted by the U.S. Congress
affecting the student loan industry that is more adverse than
the proposed legislation described in Sallie Maes 2006
report on
Form 10-K
to the U.S. Securities and Exchange Commission. In
addition, Sallie Maes financial condition has been
disproportionately affected by the recent liquidity crisis in
the credit markets relatively to similarly sized financial
services firms.
J.C. Flowers subsequently sent a revised proposal for the
acquisition of Sallie Mae to the board of directors of SLM
Corporation at a price that it believed reflected the changed
circumstances. In response, Sallie Mae filed a lawsuit against
J.C Flowers and its partners, seeking the payment by J.C.
Flowers and its partners of a $900 million termination fee.
In response, J.C. Flowers has filed an answer denying the
principal allegations of Sallie Maes complaint and
asserting counterclaims against Sallie Mae. The matter is now
before the Delaware Chancery Court, where J.C. Flowers believes
that it and its partners will prevail. However, if such parties
were not to prevail, the Company could be required to pay its
share of the termination fee, or approximately $16 million.
A trial is likely to occur sometime during 2008, although the
schedule has not yet been fixed with certainty.
J.C. Flowers II L.P. is a private investment fund for which
JCF Associates II L.P. is the general partner and
J.C. Flowers & Co. LLC is the investment advisor.
JCF Associates II L.P. and J.C. Flowers & Co. LLC
are controlled by J. Christopher Flowers, a director and one of
the Companys largest shareholders. In addition, John J.
Oros, a director and the Companys Executive Chairman, is
a Managing Director of J.C. Flowers & Co. LLC.
14
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
7.
|
RELATED
PARTY TRANSACTIONS
|
The Company has entered into certain transactions with companies
and partnerships that are affiliated with Messrs. J.
Christopher Flowers and John J. Oros. Messrs. Flowers and Oros
are members of the Companys Board of Directors and
Mr. Flowers is one of the largest shareholders of Enstar.
The transactions involving companies and partnerships where
Mr. Flowers and Mr. Oros have an involvement are, with
the exception of those disclosed elsewhere in the unaudited
condensed consolidated financial statements, as follows:
|
|
|
|
|
On June 19, 2007 and December 22, 2006, the Company
received management fees for advisory services provided to the
Flowers Fund, a private investment fund, totaling $1.4 million.
Of this amount $0.9 million was earned during the nine months
ended September 30, 2007.
|
|
|
|
|
|
On June 7, 2006, the commitment made by the Company in
March 2006 to invest an aggregate of $75 million in the Flowers
Fund was accepted by the Flowers Fund. In addition, as a result
of the Merger, the commitment made by EGI of $25 million to the
Flowers Fund increases the Companys total commitment to
$100 million. The Companys commitment may be drawn down by
the Flowers Fund over approximately the next six years. As at
September 30, 2007 the Flowers Fund had drawn down a total
of $24.3 million of the Companys $100 million commitment
to the Flowers Fund.
|
The Company adopted the provisions of FASB Interpretation
No. 48, Accounting for Uncertainty in Income
Taxes (FIN 48), on January 1, 2007. As a
result of the implementation of FIN 48, the Company
recognized a $4.9 million increase to the January 1,
2007 balance of retained earnings.
As a result of the Companys merger with EGI on
January 31, 2007, the Company assumed approximately $15.3
million of liabilities for unrecognized tax benefits related to
various U.S., state and local income tax matters, and $2.4
million of accrued interest related to uncertain tax positions
as a result of EGIs adoption of FIN 48 on
January 1, 2007. The total amount of unrecognized tax
benefits that, if recognized, would affect the effective tax
rate is $4.9 million.
During the nine months ended September 30, 2007 there were
certain reductions to the unrecognized tax benefit due to the
expiration of statutes of limitations of $8.5 million.
Within specific countries, the subsidiaries may be subject to
audit by various tax authorities and may be subject to different
statutes of limitations expiration dates. With limited
exceptions, the Companys major subsidiaries which operate
in the U.S. and U.K. are no longer subject to audits for
years before 2003 and 2005, respectively.
It is reasonably possible that the amount of the unrecognized
tax benefit with respect to certain of the unrecognized tax
positions could significantly decrease by up to approximately
$3.6 million within the next 12 months if the statute of
limitations expires on certain tax periods.
The determination of reportable segments is based on how senior
management monitors the Companys operations. The Company
measures the results of its operations under two major business
categories: reinsurance and consulting.
Consulting fees for the reinsurance segment are intercompany
fees paid to the consulting segment. Salary and benefits for the
reinsurance segment relate to the discretionary bonus expense on
the net income after taxes of the reinsurance segment.
15
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
9.
|
SEGMENT
INFORMATION (contd)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2007
|
|
|
|
Reinsurance
|
|
|
Consulting
|
|
|
Total
|
|
|
Consulting fees
|
|
$
|
(6,845
|
)
|
|
$
|
13,083
|
|
|
$
|
6,238
|
|
Net investment income
|
|
|
15,150
|
|
|
|
720
|
|
|
|
15,870
|
|
Net realized gains
|
|
|
31
|
|
|
|
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,336
|
|
|
|
13,803
|
|
|
|
22,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net reduction in loss and loss adjustment expense liabilities
|
|
|
(313
|
)
|
|
|
|
|
|
|
(313
|
)
|
Salaries and benefits
|
|
|
737
|
|
|
|
7,934
|
|
|
|
8,671
|
|
General and administrative expenses
|
|
|
4,100
|
|
|
|
6,790
|
|
|
|
10,890
|
|
Interest expense
|
|
|
1,442
|
|
|
|
|
|
|
|
1,442
|
|
Net foreign exchange (gain)
|
|
|
(4,562
|
)
|
|
|
(89
|
)
|
|
|
(4,651
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,404
|
|
|
|
14,635
|
|
|
|
16,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes and minority interest
|
|
|
6,932
|
|
|
|
(832
|
)
|
|
|
6,100
|
|
Income taxes
|
|
|
(157
|
)
|
|
|
(776
|
)
|
|
|
(933
|
)
|
Minority interest
|
|
|
(2,599
|
)
|
|
|
|
|
|
|
(2,599
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
4,176
|
|
|
$
|
(1,608
|
)
|
|
$
|
2,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2006
|
|
|
|
Reinsurance
|
|
|
Consulting
|
|
|
Total
|
|
|
Consulting fees
|
|
$
|
(4,915
|
)
|
|
$
|
14,265
|
|
|
$
|
9,350
|
|
Net investment income
|
|
|
12,388
|
|
|
|
309
|
|
|
|
12,697
|
|
Net realized gains
|
|
|
15
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,488
|
|
|
|
14,574
|
|
|
|
22,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net reduction in loss and loss adjustment expense liabilities
|
|
|
(3,920
|
)
|
|
|
|
|
|
|
(3,920
|
)
|
Salaries and benefits
|
|
|
1,184
|
|
|
|
6,812
|
|
|
|
7,996
|
|
General and administrative expenses
|
|
|
1,558
|
|
|
|
2,596
|
|
|
|
4,154
|
|
Interest expenses
|
|
|
362
|
|
|
|
|
|
|
|
362
|
|
Net foreign exchange (gain)
|
|
|
(886
|
)
|
|
|
(61
|
)
|
|
|
(947
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,702
|
)
|
|
|
9,347
|
|
|
|
7,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes, minority interest and share of
income of partly-owned company
|
|
|
9,190
|
|
|
|
5,227
|
|
|
|
14,417
|
|
Income taxes
|
|
|
(99
|
)
|
|
|
(935
|
)
|
|
|
(1,034
|
)
|
Minority interest
|
|
|
(2,619
|
)
|
|
|
|
|
|
|
(2,619
|
)
|
Share of income of partly-owned company
|
|
|
232
|
|
|
|
|
|
|
|
232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
6,704
|
|
|
$
|
4,292
|
|
|
$
|
10,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
9.
|
SEGMENT
INFORMATION (contd)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2007
|
|
|
|
Reinsurance
|
|
|
Consulting
|
|
|
Total
|
|
|
Consulting fees
|
|
$
|
(19,696
|
)
|
|
$
|
34,421
|
|
|
$
|
14,725
|
|
Net investment income
|
|
|
48,435
|
|
|
|
2,191
|
|
|
|
50,626
|
|
Net realized gains
|
|
|
470
|
|
|
|
|
|
|
|
470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,209
|
|
|
|
36,612
|
|
|
|
65,821
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in loss and loss adjustment expense liabilities
|
|
|
1,392
|
|
|
|
|
|
|
|
1,392
|
|
Salaries and benefits
|
|
|
5,840
|
|
|
|
25,993
|
|
|
|
31,833
|
|
General and administrative expenses
|
|
|
9,103
|
|
|
|
15,375
|
|
|
|
24,478
|
|
Interest expenses
|
|
|
3,767
|
|
|
|
|
|
|
|
3,767
|
|
Net foreign exchange (gain)
|
|
|
(7,650
|
)
|
|
|
(16
|
)
|
|
|
(7,666
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,452
|
|
|
|
41,352
|
|
|
|
53,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes and minority interest
|
|
|
16,757
|
|
|
|
(4,740
|
)
|
|
|
12,017
|
|
Income taxes
|
|
|
7,669
|
|
|
|
(1,509
|
)
|
|
|
6,160
|
|
Minority interest
|
|
|
(7,014
|
)
|
|
|
|
|
|
|
(7,014
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before extraordinary gain
|
|
|
17,412
|
|
|
|
(6,249
|
)
|
|
|
11,163
|
|
Extraordinary gain
|
|
|
15,683
|
|
|
|
|
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
33,095
|
|
|
$
|
(6,249
|
)
|
|
$
|
26,846
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
ENSTAR
GROUP LIMITED
(FORMERLY KNOWN AS CASTLEWOOD HOLDINGS LIMITED)
NOTES TO THE UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
9.
|
SEGMENT
INFORMATION (contd)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2006
|
|
|
|
Reinsurance
|
|
|
Consulting
|
|
|
Total
|
|
|
Consulting fees
|
|
$
|
(13,737
|
)
|
|
$
|
34,687
|
|
|
$
|
20,950
|
|
Net investment income
|
|
|
32,616
|
|
|
|
886
|
|
|
|
33,502
|
|
Net realized losses
|
|
|
(64
|
)
|
|
|
|
|
|
|
(64
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,815
|
|
|
|
35,573
|
|
|
|
54,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net reduction in loss and loss adjustment expense liabilities
|
|
|
(10,700
|
)
|
|
|
|
|
|
|
(10,700
|
)
|
Salaries and benefits
|
|
|
4,803
|
|
|
|
17,633
|
|
|
|
22,436
|
|
General and administrative expenses
|
|
|
3,687
|
|
|
|
8,600
|
|
|
|
12,287
|
|
Interest expense
|
|
|
894
|
|
|
|
|
|
|
|
894
|
|
Net foreign exchange (gain) loss
|
|
|
(10,102
|
)
|
|
|
1,188
|
|
|
|
(8,914
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,418
|
)
|
|
|
27,421
|
|
|
|
16,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes, minority interest and share of
income of partly-owned company
|
|
|
30,233
|
|
|
|
8,152
|
|
|
|
38,385
|
|
Income taxes
|
|
|
(55
|
)
|
|
|
(184
|
)
|
|
|
(239
|
)
|
Minority interest
|
|
|
(7,805
|
)
|
|
|
|
|
|
|
(7,805
|
)
|
Share of income of partly-owned company
|
|
|
495
|
|
|
|
|
|
|
|
495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before extraordinary gain
|
|
|
22,868
|
|
|
|
7,968
|
|
|
|
30,836
|
|
Extraordinary gain
|
|
|
4,347
|
|
|
|
|
|
|
|
4,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
27,215
|
|
|
$
|
7,968
|
|
|
$
|
35,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders
of Enstar Group Limited (formerly known as Castlewood Holdings
Limited)
We have reviewed the accompanying condensed consolidated balance
sheet of Enstar Group Limited and subsidiaries (the
Company) as of September 30, 2007, and the
related condensed consolidated statements of earnings and
comprehensive income for the nine-month and the three-month
periods ended September 30, 2007 and 2006, and changes in
shareholders equity and cash flows for the nine-month
periods ended September 30, 2007 and 2006. These interim
financial statements are the responsibility of the
Companys management.
We conducted our review in accordance with standards of the
Public Company Accounting Oversight Board (United States). A
review of interim financial information consists principally of
applying analytical procedures and making inquiries of persons
responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in
accordance with standards of the Public Company Accounting
Oversight Board (United States), the objective of which is the
expression of an opinion regarding the financial statements
taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material
modifications that should be made to such condensed consolidated
interim financial statements for them to be in conformity with
accounting principles generally accepted in the United States of
America.
We have previously audited, in accordance with standards of the
Public Company Accounting Oversight Board (United States), the
consolidated balance sheets of Enstar Group Limited and
subsidiaries as of December 31, 2006 and the related
consolidated statements of earnings, comprehensive income,
changes in shareholders equity, and cash flows for the
years then ended; and in our report dated March 16, 2007,
we expressed an unqualified opinion on those consolidated
financial statements. In our opinion, the information set forth
in the accompanying condensed consolidated balance sheet as of
December 31, 2006 is fairly stated, in all material
respects, in relation to the consolidated balance sheet from
which it has been derived.
Hamilton, Bermuda
November 9, 2007
19
|
|
Item 2.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
The following is a discussion and analysis of our results of
operations for the three and nine months ended
September 30, 2007 and 2006. This discussion and analysis
should be read in conjunction with the attached unaudited
condensed consolidated financial statements and notes thereto
and the audited consolidated financial statements and notes
thereto contained in our Annual Report on
Form 10-K
for the fiscal year ended December 31, 2006.
Business
Overview
Enstar Group Limited (formerly Castlewood Holdings Limited) was
formed in August 2001 under the laws of Bermuda to acquire and
manage insurance and reinsurance companies in run-off, and to
provide management, consulting and other services to the
insurance and reinsurance industry. Since our formation, we,
through our subsidiaries, have completed several acquisitions of
insurance and reinsurance companies and are now administering
those businesses in run-off. We derive our net earnings from the
ownership and management of these companies primarily by
settling insurance and reinsurance claims below the recorded
loss reserves and from returns on the portfolio of investments
retained to pay future claims. In addition, we have formed other
businesses that provide management and consultancy services,
claims inspection services and reinsurance collection services
to our affiliates and third-party clients for both fixed and
success-based fees.
Recent
Transactions
On January 31, 2007, we completed the merger, or the
Merger, of our wholly-owned subsidiary, CWMS Subsidiary Corp.,
with and into The Enstar Group, Inc., a Georgia corporation, or
EGI. As a result of the Merger, EGI, renamed Enstar USA, Inc.,
is now our direct wholly-owned subsidiary.
On February 23, 2007, Oceania Holdings Ltd., our
wholly-owned subsidiary, completed the previously announced
acquisition of Inter-Ocean Holdings Ltd., or Inter-Ocean. We
acquired Inter-Ocean by purchasing all of the outstanding
capital stock of Inter-Ocean from its stockholders for a total
purchase price of approximately $57.5 million, which was
funded with available cash on hand and the proceeds of
approximately $26.8 million in new bank debt. Inter-Ocean
owns two reinsurance companies, one based in Bermuda and the
other based in Ireland. Both companies wrote international
reinsurance and had in place retrocessional policies providing
for the full reinsurance of all of the risks they assumed. In
April 2005, the board of directors of Inter-Ocean decided to
cease underwriting. We provided management services to
Inter-Ocean for approximately 13 months prior to the
completion of the acquisition.
On June 12, 2007, Kenmare Holdings Ltd., or Kenmare, our
wholly-owned subsidiary, completed the acquisition of
Tate & Lyle Reinsurance Ltd., or Tate &
Lyle, a Bermuda based reinsurance company in run-off. We
acquired Tate & Lyle by purchasing all of the
outstanding capital stock of Tate & Lyle from its
stockholders for a total purchase price of approximately
$5.9 million.
On August 28, 2007, Kenmare completed the acquisition of
Marlon Insurance Company, Limited, a U.K. based reinsurance
company in run-off and its related management company, Marlon
Management Services Limited, or Marlon. We acquired Marlon by
purchasing all of the outstanding capital stock of Marlon from
its stockholders for a total purchase price of approximately
$31.2 million, which was funded with available cash on hand
and the proceeds of approximately $15.3 million in new bank
debt.
20
Results
of Operations
The following table sets forth Enstars selected
consolidated statement of operations data for each of the
periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting fee income
|
|
$
|
6,238
|
|
|
$
|
9,350
|
|
|
$
|
14,725
|
|
|
$
|
20,950
|
|
Net investment income
|
|
|
15,870
|
|
|
|
12,697
|
|
|
|
50,626
|
|
|
|
33,502
|
|
Net realized gains (losses)
|
|
|
31
|
|
|
|
15
|
|
|
|
470
|
|
|
|
(64
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INCOME
|
|
|
22,139
|
|
|
|
22,062
|
|
|
|
65,821
|
|
|
|
54,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (reduction) increase in loss and loss adjustment expense
liabilities
|
|
|
(313
|
)
|
|
|
(3,920
|
)
|
|
|
1,392
|
|
|
|
(10,700
|
)
|
Salaries and benefits
|
|
|
8,671
|
|
|
|
7,996
|
|
|
|
31,833
|
|
|
|
22,436
|
|
General and administrative expenses
|
|
|
10,890
|
|
|
|
4,154
|
|
|
|
24,478
|
|
|
|
12,287
|
|
Interest expense
|
|
|
1,442
|
|
|
|
362
|
|
|
|
3,767
|
|
|
|
894
|
|
Net foreign exchange (gain)
|
|
|
(4,651
|
)
|
|
|
(947
|
)
|
|
|
(7,666
|
)
|
|
|
(8,914
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EXPENSES
|
|
|
16,039
|
|
|
|
7,645
|
|
|
|
53,804
|
|
|
|
16,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes, minority interest and share of
earnings of partly-owned company
|
|
|
6,100
|
|
|
|
14,417
|
|
|
|
12,017
|
|
|
|
38,385
|
|
Income tax (expense) recovery
|
|
|
(933
|
)
|
|
|
(1,034
|
)
|
|
|
6,160
|
|
|
|
(239
|
)
|
Minority interest
|
|
|
(2,599
|
)
|
|
|
(2,619
|
)
|
|
|
(7,014
|
)
|
|
|
(7,805
|
)
|
Share of net earnings of partly-owned company
|
|
|
0
|
|
|
|
232
|
|
|
|
0
|
|
|
|
495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before extraordinary gain
|
|
|
2,568
|
|
|
|
10,996
|
|
|
|
11,163
|
|
|
|
30,836
|
|
Extraordinary gain Negative goodwill (2006: net of
minority interest of $4,329)
|
|
|
0
|
|
|
|
0
|
|
|
|
15,683
|
|
|
|
4,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS
|
|
$
|
2,568
|
|
|
$
|
10,996
|
|
|
$
|
26,846
|
|
|
$
|
35,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparison
of Three Months Ended September 30, 2007 and 2006
We reported consolidated net earnings of approximately
$2.6 million for the three months ended September 30,
2007 compared to approximately $11.0 million for the same
period in 2006. The decrease of approximately $8.4 million
was primarily a result of the following:
(i) an increase in salary and general administrative
expenses of $7.4 million;
(ii) reductions in consulting fee income of
$3.2 million, primarily due to the reduction in incentive
fees on commutations and collections earned in the quarter
combined with the expiration of one consulting fee arrangement;
(iii) lower reduction in loss and loss adjustment expense
liabilities of $3.6 million largely due to increased cost
of amortizing fair value adjustments relating to companies
acquired subsequent to September 30, 2006;
(iv) increased interest expense of $1.0 million due to
additional borrowings since September 30, 2006; partially
offset by
(v) increased net investment income of $3.2 million; and
21
(vi) increased foreign exchange gains of $3.7 million
arising as a result of holding surplus
non-U.S. dollar
currencies in the quarter.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
13,083
|
|
|
$
|
14,265
|
|
|
$
|
(1,182
|
)
|
Reinsurance
|
|
|
(6,845
|
)
|
|
|
(4,915
|
)
|
|
|
(1,930
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,238
|
|
|
$
|
9,350
|
|
|
$
|
(3,112
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We earned consulting fees of approximately $6.2 million and
$9.4 million for the three months ended September 30,
2007 and 2006, respectively. The reduction in consulting fees
was primarily due to the reduction in incentive fees on
commutations and collections earned in the quarter of
$2.5 million combined with the expiration of one consulting
fee arrangement which had generated total fees of
$1.1 million for the three months ended September 30,
2006.
Internal management fees of $6.8 million and
$4.9 million were paid in the three months ended
September 30, 2007 and 2006, respectively, by our
reinsurance companies to our consulting companies. The increase
in fees paid by the reinsurance segment was due primarily to the
fees paid by reinsurance companies that were acquired subsequent
to September 30, 2006.
Net
Investment Income and Net Realized Gains:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Net Investment Income
|
|
|
|
|
|
Net Realized Gains
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
720
|
|
|
$
|
309
|
|
|
$
|
411
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
Reinsurance
|
|
|
15,150
|
|
|
|
12,388
|
|
|
|
2,762
|
|
|
|
31
|
|
|
|
15
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
15,870
|
|
|
$
|
12,697
|
|
|
$
|
3,173
|
|
|
$
|
31
|
|
|
$
|
15
|
|
|
$
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income for the three month period ended
September 30, 2007 increased by $3.2 million to
$15.9 million, as compared to $12.7 million for the
three-month period ended September 30, 2006. The increase
was primarily attributable to the increase in average cash and
investments balances from $1,160.3 million to
$1,494.3 million for the three months ended
September 30, 2006 and 2007. The increase in average cash
and investment balances was due to the Merger and acquisitions
completed subsequent to September 30, 2006. Based on our
current investment strategy, we do not expect net realized gains
and losses to be significant in the foreseeable future.
The average return on the cash and fixed maturities investments
for the three month period ended September 30, 2007 was
4.26%, as compared to the average return of 4.38% for the
three-month period ended September 30, 2006. The decrease
in yield for the quarter was due to the combination of the
following: 1) the impact of the adverse movement in the
credit markets on the investments and investment funds held by
the Company; and 2) decreasing U.S. interest
rates the U.S. Federal Funds Rate decreased
from an average of 5.25% for the three months ended
September 30, 2006 to an average of 5.18% for the three
months ended September 30, 2007. In respect of our fixed
income investments at September 30, 2007, 89.5% had a
Standard & Poors credit rating of AAA.
Net
Reduction in Loss and Loss Adjustment Expense
Liabilities:
The net reduction in loss and loss adjustment expense
liabilities for the three months ended September 30, 2007
and 2006 was $0.3 million and $3.9 million,
respectively. The change between the periods is attributable to
the amortization, over the estimated payout period, of fair
value adjustments relating to companies acquired of
22
$5.9 million, compared to $1.4 million for the same
period in 2006, partially offset by the reduction in established
run-off provisions of $5.9 million to reflect 2007 run-off
activity, compared to $5.5 million for the same period in
2006. The following table shows the components of the movement
in net reduction in loss and loss adjustment expense liabilities
for the three months ended September 30, 2007 and 2006.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(in thousands of
|
|
|
|
U.S. dollars)
|
|
|
Net Losses Paid
|
|
$
|
725
|
|
|
$
|
(16,315
|
)
|
Net Change in Case and LAE Reserves
|
|
|
(6,770
|
)
|
|
|
12,042
|
|
Net Change in IBNR
|
|
|
6,358
|
|
|
|
8,193
|
|
|
|
|
|
|
|
|
|
|
Net Reduction in Loss and Loss Adjustment
|
|
|
|
|
|
|
|
|
Expense Liabilities
|
|
$
|
313
|
|
|
$
|
3,920
|
|
|
|
|
|
|
|
|
|
|
The table below provides a reconciliation of the beginning and
ending reserves for losses and loss adjustment expenses for the
three months ended September 30, 2007 and 2006. Losses
incurred and paid are reflected net of reinsurance recoverables.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Balance as of July 1
|
|
$
|
1,627,276
|
|
|
$
|
1,025,971
|
|
Less: Reinsurance Recoverables
|
|
|
317,126
|
|
|
|
253,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,310,150
|
|
|
|
772,010
|
|
Incurred Related to Prior Years
|
|
|
(313
|
)
|
|
|
(3,920
|
)
|
Paids Related to Prior Years
|
|
|
725
|
|
|
|
(16,315
|
)
|
Effect of Exchange Rate Movement
|
|
|
7,692
|
|
|
|
3,596
|
|
Acquired on Acquisition of Subsidiaries
|
|
|
26,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Balance as of September 30
|
|
|
1,344,982
|
|
|
|
755,371
|
|
Plus: Reinsurance Recoverables
|
|
|
326,110
|
|
|
|
248,454
|
|
|
|
|
|
|
|
|
|
|
Balance as of September 30
|
|
$
|
1,671,092
|
|
|
$
|
1,003,825
|
|
|
|
|
|
|
|
|
|
|
Salaries
and Benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
7,934
|
|
|
$
|
6,812
|
|
|
$
|
(1,122
|
)
|
Reinsurance
|
|
|
737
|
|
|
|
1,184
|
|
|
|
447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
8,671
|
|
|
$
|
7,996
|
|
|
$
|
(675
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits, which include expenses relating to our
discretionary bonus and employee share plans, were
$8.7 million and $8.0 million for the three month
periods ended September 30, 2007 and 2006, respectively.
The increase in salaries and benefits for the consulting segment
was due to the following factors: 1) the growth in staff
numbers from 189, as of September 30, 2006, to 216, as of
September 30, 2007, partially offset by; 2) decrease
in share-based compensation expense of $1.5 million over
the same period in 2006; and 3) decrease of
$1.5 million in the accrual relating to the Companys
discretionary bonus plan due to reduced income in the quarter
over the same period in 2006.
We expect that staff costs will continue to increase moderately
during 2007 as we continue to grow and add staff. Bonus accrual
expenses will be variable and dependent on our overall
profitability.
23
General
and Administrative Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
6,790
|
|
|
$
|
2,596
|
|
|
$
|
(4,194
|
)
|
Reinsurance
|
|
|
4,100
|
|
|
|
1,558
|
|
|
|
(2,542
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
10,890
|
|
|
$
|
4,154
|
|
|
$
|
(6,736
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses attributable to the
consulting segment increased by $4.2 million during the
three months ended September 30, 2007, as compared to the
three months ended September 30, 2006 due primarily to the
following: 1) increased professional fees of
$0.5 million relating to legal and accounting costs
associated with our reporting obligations as a public company;
2) an expense of $1.5 million relating to additional
value added tax liabilities; 3) increased travel costs of
$0.5 million relating to due diligence work on potential
acquisitions; and 4) increased premises costs of
$0.5 million as a result of one of our U.K. subsidiaries
moving to new offices.
General and administrative expenses attributable to the
reinsurance segment increased by $2.5 million during the
three months ended September 30, 2007, as compared to the
three months ended September 30, 2006. The increased costs
for the current quarter related primarily to the combination of
1) additional general and administrative expenses of
$2.2 million incurred in relation to companies that we
acquired subsequent to September 30, 2006; and
2) additional value added tax liabilities of $0.5 million.
Interest
Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Reinsurance
|
|
|
1,442
|
|
|
|
362
|
|
|
|
(1,080
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,442
|
|
|
$
|
362
|
|
|
$
|
(1,080
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense of $1.4 million and $0.4 million was
recorded for the three month periods ended September 30,
2007 and 2006, respectively. This amount relates to the interest
on the funds that were borrowed from a London-based bank to
partially assist with the financing of acquisitions. The
increase in 2007 over 2006 was due to the Cavell Holdings
Limited, or Cavell, Inter-Ocean and Marlon facilities that were
entered into subsequent to September 30, 2006.
Foreign
Exchange Gain:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
89
|
|
|
$
|
61
|
|
|
$
|
28
|
|
Reinsurance
|
|
|
4,562
|
|
|
|
886
|
|
|
|
3,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,651
|
|
|
$
|
947
|
|
|
$
|
3,704
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We recorded a foreign exchange gain of $4.7 million for the
three month period ended September 30, 2007, as compared to
a foreign exchange gain of $1.0 million for the same period
in 2006. For the three months ended September 30, 2007, the
foreign exchange gain arose primarily as a result of;
1) the holding of surplus British Pounds; and 2) the
holding by Cavell of surplus net Canadian and Australian
dollars, as required by local regulatory obligations, in the
reinsurance segment at a time when these currencies have been
appreciating against the U.S. Dollar.
24
The gain for the three-month period ended September 30,
2006 arose as a result of having a short-term surplus of British
Pounds during a period of strengthening of the British Pound
against the U.S. Dollar.
Income
Tax Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
776
|
|
|
$
|
935
|
|
|
$
|
159
|
|
Reinsurance
|
|
|
157
|
|
|
|
99
|
|
|
|
(58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
933
|
|
|
$
|
1,034
|
|
|
$
|
101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We recorded income tax expense of $0.9 million and
$1.0 million for the three months ended September 30,
2007 and 2006, respectively.
Minority
Interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Reinsurance
|
|
|
(2,599
|
)
|
|
|
(2,619
|
)
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
(2,599
|
)
|
|
$
|
(2,619
|
)
|
|
$
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We recorded a minority interest in earnings of $2.6 million
and $2.6 million for the three months ended
September 30, 2007 and 2006, respectively, reflecting the
49.9% minority interest in the earnings from Hillcot Holdings
Limited, or Hillcot, and Brampton Insurance Company Limited, or
Brampton.
Comparison
of Nine Months Ended September 30, 2007 and 2006
We reported consolidated net earnings of approximately
$26.8 million for the nine months ended September 30,
2007 compared to approximately $35.2 million for the same
period in 2006. Included as part of net earnings for 2007 and
2006 are extraordinary gains relating to negative goodwill of
$15.7 million and $4.3 million (net of minority
interest of $4.3 million), respectively. For the nine
months ended September 30, 2007, we reported earnings
before extraordinary gains of approximately $11.2 million
compared to earnings before extraordinary gains of approximately
$30.8 million for the same period in 2006. The decrease of
approximately $19.6 million was primarily a result of the
following:
(i) an increase in salary and general administrative
expenses of $21.6 million;
(ii) reductions in consulting fee income of
$6.2 million, primarily due to the expiry of one consulting
fee engagement, and the reduction in fees generated from
companies that were subsequently acquired;
(iii) lower reduction in loss and loss adjustment expense
liabilities of $12.1 million largely due to increased cost
of amortizing fair value adjustments relating to companies
acquired subsequent to September 30, 2006;
(iv) increased interest expense of $2.9 million due to
additional borrowings since September 30, 2006; partially
offset by
(v) an increase in net investment income of
$17.1 million; and
(vi) an increase in income tax recovery of
$6.4 million relating primarily to the expiry of the
statute of limitations on certain of our previously recorded
uncertain tax liabilities.
25
Consulting
Fees:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
34,421
|
|
|
$
|
34,687
|
|
|
$
|
(266
|
)
|
Reinsurance
|
|
|
(19,696
|
)
|
|
|
(13,737
|
)
|
|
|
(5,959
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
14,725
|
|
|
$
|
20,950
|
|
|
$
|
(6,225
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We earned consulting fees of approximately $14.7 million
and $21.0 million for the nine months ended
September 30, 2007 and 2006, respectively. The reduction in
consulting fees primarily relates to the following:
1) expiry of one external consulting fee arrangement which
had generated total fees of $3.4 million for the nine
months ended September 30, 2006; 2) a reduction in
$1.0 million of incentive fees earned for the nine-months
ended September 30, 2007; and 3) $1.0 million in
fees from third party companies earned to September 30,
2006 that were subsequently acquired and now form part of
internal management fee income.
Internal management fees of $19.7 million and
$13.7 million were paid in the nine months ended
September 30, 2007 and 2006, respectively, by our
reinsurance companies to our consulting companies. The increase
in fees paid by the reinsurance segment was due primarily to the
fees paid by reinsurance companies that were acquired subsequent
to September 30, 2006.
Net
Investment Income and Net Realized Gains/(Losses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
Net Investment Income
|
|
|
|
|
|
Net Realized Gains/(Losses)
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
2,191
|
|
|
$
|
886
|
|
|
$
|
1,305
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
Reinsurance
|
|
|
48,435
|
|
|
|
32,616
|
|
|
|
15,819
|
|
|
|
470
|
|
|
|
(64
|
)
|
|
|
534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
50,626
|
|
|
$
|
33,502
|
|
|
$
|
17,124
|
|
|
$
|
470
|
|
|
$
|
(64
|
)
|
|
$
|
534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income for the nine month period ended
September 30, 2007 increased by $17.1 million to
$50.6 million, as compared to $33.5 million for the
nine month period ended September 30, 2006. The increase
was primarily attributable to the increase in average cash and
investment balances from $1,051.3 million to
$1,452.8 million for the nine months ended
September 30, 2006 and 2007, respectively. The increase in
average cash and investment balances was due to the Merger and
acquisitions that were completed subsequent to
September 30, 2006.
The average return on the cash and fixed maturities investments
for the nine month period ended September 30, 2007 was
4.69%, as compared to the average return of 4.24% for the nine
month period ended September 30, 2006. The increase in
yield was primarily the combination of 1) increasing
U.S. interest rates the U.S. Federal Funds
Rate increased from an average of 4.86% for the nine months
ended September 30, 2006 to an average of 5.23% for the
nine months ended September 30, 2007; partially offset by
2) the impact during the third quarter of 2007, of the adverse
movement in the credit markets on the investments and investment
funds held by us. Net realized gains/(losses) for the nine
months ended September 30, 2007 and 2006 were
$0.5 million and $(0.1) million, respectively. Based
on our current investment strategy, we do not expect net
realized gains and losses to be significant in the foreseeable
future.
Net
(Increase) Reduction in Loss and Loss Adjustment Expense
Liabilities:
Net (increase) reduction in loss and loss adjustment expense
liabilities for the nine months ended September 30, 2007
and 2006 were $(1.4) million and $10.7 million,
respectively. The change in the period is attributable to the
amortization, over the estimated payout period, of fair value
adjustments relating to companies acquired amounting to
$17.6 million compared to $4.0 million for the same
period in 2006, an increase in loss and loss adjustment expense
liabilities of $0.2 million, partially offset by the
reduction in estimates of loss adjustment expense liabilities of
$17.1 million, to reflect 2007 run-off activity, compared
to $15.3 million for the same period in 2006.
26
The following table shows the components of the movement in net
reduction in loss and loss adjustment expense liabilities for
the nine months ended September 30, 2007 and 2006:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Net Losses Paid
|
|
$
|
(11,931
|
)
|
|
$
|
(43,771
|
)
|
Net Change in Case and LAE Reserves
|
|
|
(8,538
|
)
|
|
|
28,163
|
|
Net Change in IBNR
|
|
|
19,077
|
|
|
|
26,308
|
|
|
|
|
|
|
|
|
|
|
Net (Increase) Reduction in Loss and Loss Adjustment
Expense Liabilities
|
|
$
|
(1,392
|
)
|
|
$
|
10,700
|
|
|
|
|
|
|
|
|
|
|
The table below provides a reconciliation of the beginning and
ending reserves for losses and loss adjustment expenses for the
nine months ended September 30, 2007 and 2006. Losses
incurred and paid are reflected net of reinsurance recoverables.
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Balance as of January 1
|
|
$
|
1,214,419
|
|
|
$
|
806,559
|
|
Less: Reinsurance Recoverables
|
|
|
342,160
|
|
|
|
213,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
872,259
|
|
|
|
593,160
|
|
Incurred Related to Prior Years
|
|
|
1,392
|
|
|
|
(10,700
|
)
|
Paids Related to Prior Years
|
|
|
(11,931
|
)
|
|
|
(43,771
|
)
|
Effect of Exchange Rate Movement
|
|
|
16,584
|
|
|
|
8,434
|
|
Acquired on Acquisition of Subsidiaries
|
|
|
466,678
|
|
|
|
208,248
|
|
|
|
|
|
|
|
|
|
|
Net Balance as of September 30
|
|
|
1,344,982
|
|
|
|
755,371
|
|
Plus: Reinsurance Recoverables
|
|
|
326,110
|
|
|
|
248,454
|
|
|
|
|
|
|
|
|
|
|
Balance as of September 30
|
|
$
|
1,671,092
|
|
|
$
|
1,003,825
|
|
|
|
|
|
|
|
|
|
|
Salaries
and Benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
25,993
|
|
|
$
|
17,633
|
|
|
$
|
(8,360
|
)
|
Reinsurance
|
|
|
5,840
|
|
|
|
4,803
|
|
|
|
(1,037
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
31,833
|
|
|
$
|
22,436
|
|
|
$
|
(9,397
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits, which include expenses relating to our
discretionary bonus and employee share plans, were
$31.8 million and $22.4 million for the nine month
periods ended September 30, 2007 and 2006, respectively.
The increase in salaries and benefits for the consulting segment
was due to the following factors: 1) The growth in staff
numbers from 189, as of September 30, 2006, to 216, as of
September 30, 2007; 2) On May 23, 2006, we
entered into an agreement and plan of merger and a
recapitalization agreement which resulted in our existing annual
incentive compensation plan being cancelled and the modification
of the accounting treatment for share-based awards from a book
value plan to a fair value plan the net effect
of these changes was to reduce the total salaries and benefits
by $2.0 million; and 3) payment of a special bonus to
Mr. John J. Oros and Mr. Nimrod T. Frazer, totaling
$2 million, in recognition of their contributions to the
successful completion of the Merger. We expect that staff costs
will continue to increase moderately during 2007 as we continue
to grow and add staff. Bonus accrual expenses will be variable
and dependent on our overall profitability.
27
General
and Administrative Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
15,375
|
|
|
$
|
8,600
|
|
|
$
|
(6,775
|
)
|
Reinsurance
|
|
|
9,103
|
|
|
|
3,687
|
|
|
|
(5,416
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
24,478
|
|
|
$
|
12,287
|
|
|
$
|
(12,191
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses attributable to the
consulting segment increased by $6.8 million during the
nine months ended September 30, 2007, as compared to the
nine months ended September 30, 2006 due primarily to the
following: 1) increased professional fees of
$3.2 million relating to legal, accounting and filing costs
associated with our reporting obligations as a public company;
2) an expense of $1.5 million relating to additional
value added tax liabilities; and 3) increased premises
costs of $0.5 million as a result of one of our U.K.
subsidiaries moving to new offices.
General and administrative expenses attributable to the
reinsurance segment increased by $5.4 million during the
nine months ended September 30, 2007, as compared to the
nine months ended September 30, 2006. The increased costs
for the period related primarily to the following:
1) additional general and administrative expenses of
$3.8 million incurred in relation to companies that we
acquired subsequent to September 30, 2006;
2) increased professional fees of $1.0 million; and
3) additional value added tax liabilities of
$0.8 million.
Interest
Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Reinsurance
|
|
|
3,767
|
|
|
|
894
|
|
|
|
(2,873
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,767
|
|
|
$
|
894
|
|
|
$
|
(2,873
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense of $3.8 million and $0.9 million was
recorded for the nine months ended September 30, 2007 and
2006, respectively. This amount relates to the interest on the
funds that were borrowed from a London-based bank to partially
assist with the financing of acquisitions. The increase in 2007
over 2006 was due to the Cavell, Inter-Ocean and Marlon
facilities that were entered into subsequent to
September 30, 2006.
Foreign
Exchange Gain/(Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
16
|
|
|
$
|
(1,188
|
)
|
|
$
|
1,204
|
|
Reinsurance
|
|
|
7,650
|
|
|
|
10,102
|
|
|
|
(2,452
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,666
|
|
|
$
|
8,914
|
|
|
$
|
(1,248
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We recorded a foreign exchange gain of $7.7 million for the
nine month period ended September 30, 2007, as compared to
a foreign exchange gain of $8.9 million for the same period
in 2006. For the nine months ended September 30, 2007, the
foreign exchange gain arose primarily as a result of:
1) the holding of surplus British Pounds; 2) the
holding by Cavell of surplus net Canadian and Australian
dollars, as required by local regulatory obligations at a time
when these currencies have been appreciating against the
U.S. Dollar.
The gain for the nine-month period ended September 30, 2006
arose as a result of having a short-term surplus British Pounds
following our acquisition of Brampton during a period of
strengthening of the British Pound against the U.S. Dollar.
28
Income
Tax (Expense)/Recovery:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
(1,509
|
)
|
|
$
|
(184
|
)
|
|
$
|
(1,325
|
)
|
Reinsurance
|
|
|
7,669
|
|
|
|
(55
|
)
|
|
|
7,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,160
|
|
|
$
|
(239
|
)
|
|
$
|
6,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We recorded an income tax recovery/(expense) of
$6.2 million and $(0.2) million for the nine months
ended September 30, 2007 and 2006, respectively.
Income tax (expense) of $(1.5) million and
$(0.2) million were recorded in the consulting segment for
the nine months ended September 30, 2007 and 2006,
respectively. The variance between the two periods arose
because, in 2006, we applied available loss carryforwards from
our U.K. insurance companies to relieve profits in our U.K.
consulting companies.
During the quarter ended June 30, 2007, in the reinsurance
segment, the statute of limitations expired on certain
previously recorded uncertain tax liabilities, resulting in a
benefit of $8.5 million.
Minority
Interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Reinsurance
|
|
|
(7,014
|
)
|
|
|
(7,805
|
)
|
|
|
791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
(7,014
|
)
|
|
$
|
(7,805
|
)
|
|
$
|
791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We recorded a minority interest in earnings of $7.0 million
and $7.8 million for the nine months ended
September 30, 2007 and 2006, respectively, reflecting the
49.9% minority interest in the earnings from Hillcot and
Brampton.
Negative
Goodwill:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Variance
|
|
|
|
(in thousands of U.S. dollars)
|
|
|
Consulting
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Reinsurance
|
|
|
15,683
|
|
|
|
4,347
|
|
|
|
11,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
15,683
|
|
|
$
|
4,347
|
|
|
$
|
11,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Negative goodwill of $15.7 million and $4.3 million
(net of minority interest of $4.3 million) was recorded for
the nine months ended September 30, 2007 and 2006,
respectively. For the nine months ended September 30, 2007
the negative goodwill of $15.7 million was earned in
connection with our acquisition of Inter-Ocean and represents
the excess of the cumulative fair value of net assets acquired
of $73.2 million over the cost of $57.5 million. This
excess has, in accordance with SFAS 141 Business
Combinations, been recognized as an extraordinary gain in
2007. The negative goodwill arose primarily as a result of the
strategic desire of the vendors to achieve an exit from such
operations and therefore to dispose of the companies at a
discount to fair value. The negative goodwill of
$4.3 million (net of minority interest of
$4.3 million) for the nine months ended September 30,
2006 related to the acquisition of Brampton and arose primarily
as a result of the income earned by Brampton between the date of
the balance sheet on which the agreed purchase price was based,
December 31, 2004, and the date the acquisition closed,
March 30, 2006.
29
Liquidity
and Capital Resources
As we are a holding company and have no substantial operations
of our own, our assets consist primarily of our investments in
subsidiaries. The potential sources of the cash flows to the
holding company consist of dividends, advances and loans from
our subsidiary companies.
Our future cash flows depend upon the availability of dividends
or other statutorily permissible payments from our subsidiaries.
The ability to pay dividends and make other distributions is
limited by the applicable laws and regulations of the
jurisdictions in which our insurance and reinsurance
subsidiaries operate, including Bermuda, The United Kingdom and
Europe, which subject these subsidiaries to significant
regulatory restrictions. These laws and regulations require,
among other things, certain of our insurance and reinsurance
subsidiaries to maintain minimum solvency requirements and limit
the amount of dividends and other payments that these
subsidiaries can pay to us, which in turn may limit our ability
to pay dividends and make other payments.
As of September 30, 2007, the insurance and reinsurance
subsidiaries solvency and liquidity were in excess of the
minimum levels required. Retained earnings of our insurance and
reinsurance subsidiaries are not currently restricted as minimum
capital solvency margins are covered by share capital and
additional
paid-in-capital
with the exception of three subsidiaries where retained earnings
of $22.9 million requires regulatory approval prior to
distribution.
Our capital management strategy is to preserve sufficient
capital to enable us to make future acquisitions while
maintaining a conservative investment strategy. We believe that
restrictions on liquidity resulting from restrictions on the
payments of dividends by our subsidiary companies will not have
a material impact on our ability to meet our cash obligations.
Our sources of funds primarily consist of the cash and
investment portfolios acquired on the completion of the
acquisition of an insurance or reinsurance company in run-off.
These acquired cash and investment balances are classified as
cash provided by investing activities. We expect to use these
funds acquired, together with collections from reinsurance
debtors, consulting income, investment income and proceeds from
sales and maturities of investments, to pay losses and loss
expenses, salaries and benefits and general and administrative
expenses, with the remainder used for acquisitions, additional
investments and, in the past, for dividend payments to
shareholders. We expect that our reinsurance segment will have a
net use of cash from operations as total net claim settlements
and operating expenses will generally be in excess of investment
income earned. We expect that our consulting segment operating
cash flows will generally be breakeven. We expect our operating
cash flows, together with our existing capital base and cash and
investments acquired on the acquisition of our insurance and
reinsurance subsidiaries, to be sufficient to meet cash
requirements and to operate its business. We currently do not
intend to pay cash dividends on our ordinary shares.
Our total assets were $2,523.3 million at
September 30, 2007, including $792.4 million in
investments, $1,075.4 million in cash and cash equivalents,
and $512.4 million in reinsurance balances receivable as
compared to total assets of $1,774.3 million at
December 31, 2006. The increase in total assets was due
primarily to the completion of the Merger and the completion of
the acquisitions of Inter-Ocean and Marlon. Shareholders
equity was $416.6 million at September 30, 2007, up
from $318.6 million at December 31, 2006. The increase
in shareholders equity was primarily a result of
additional net assets of approximately $58.4 million
acquired in connection with the Merger on January 31, 2007,
net earnings of $26.8 million for the nine months ended
September 30, 2007, an increase in other paid-in capital
arising from employee share awards of $5.9 million recorded
in the nine months ended September 30, 2007 and an increase
in net retained earnings of $4.8 million following the
adoption of FIN 48 (Accounting for Uncertainty in Income
Taxes an Interpretation of FASB 109).
Source
of Funds
Operating
Net cash provided by operating activities for the nine months
ended September 30, 2007 was $136.8 million compared
to $23.7 million for the nine months ended
September 30, 2006. This increase in cash flows is
attributable to higher investment income and the sales of
trading securities, offset by higher general and administrative
and
30
interest expenses and lower consulting fee income for the nine
months ended September 30, 2007 as compared to the same
period in 2006.
Investing
Net cash provided by investing activities was
$290.3 million during the nine months ended
September 30, 2007 compared to $153.2 million during
the nine months ended September 30, 2006. Investing cash
flows consist primarily of cash acquired and used for
acquisitions along with net proceeds on the sale and purchase of
investments. The increase in cash flows is due to an increase
net proceeds from maturities and sales, partially offset by an
increase in cash allocated as restricted for use during the nine
months ended September 30, 2007 as compared to the same
period in 2006.
Financing
Net cash provided by (used in) financing activities was
$22.4 million during the nine months ended
September 30, 2007 compared to $(54.9) million during
the nine months ended September 30, 2006. Cash provided by
financing activities is primarily attributable to the
combination of the receipt of bank loans, offset by the
repurchase of our ordinary shares in respect of the Merger. In
2006, cash flows used in financing activities represented the
combination of redemption of shares, dividends paid and the
repayment of bank and vendor loans, offset by net capital
contributions by the minority interest shareholder of a
subsidiary and receipt of a bank loan.
Commitments
and Contingencies
In 2005, we invested approximately $28.0 million in an Alberta
Limited Partnership, New NIB Partners L.P., or New NIB. New NIB
was formed for the purpose of purchasing, together with certain
affiliated entities, 100% of the outstanding share capital of
NIBC Holdings N.V. (formerly NIB Capital Bank N.V.), or NIB
Capital, a Dutch bank, for approximately $2.2 billion. We own
1.5801% of New NIB, which owns approximately 79% of NIB Capital.
On August 15, 2007, New NIB announced the sale of NIB Capital to
the Icelandic Bank, Kaupthing Bank hf, which is expected to
close in the fourth quarter.
On April 15, 2007, we entered into a Third Party Equity
Commitment Letter (the Commitment Letter) with J.C.
Flowers II L.P. (the Flowers Fund). The
Commitment Letter provides for us to contribute up to an
aggregate of $200 million to one or more co-investment
vehicles (the Co-Investment Vehicles) that have been
created to participate alongside the Flowers Fund and certain
other investors in the proposed acquisition of SLM Corporation,
commonly known as Sallie Mae. Our investment is conditioned upon
the conditions to the closing of the proposed acquisition of
Sallie Mae being satisfied or waived by the Flowers Fund.
Pursuant to the terms of the Commitment Letter, a Flowers Fund
designee has been named general partner and managing member of
each Co-Investment Vehicle.
Our initial $200 million commitment to the Co-Investment
Vehicles has been reduced to approximately $130 million.
Although this commitment may be reduced further, we currently
intend to hold a substantial investment in Sallie Mae, should
the transaction be completed. In the event the transaction
closes, we expect to receive underwriting fees for that portion
of our original commitment which is taken up by other investors.
We have previously committed to invest an aggregate of
$100 million in the Flowers Fund, of which approximately
$27 million is committed to the Sallie Mae transaction. The
commitment to invest $130 million in the Co-Investment
Vehicles pursuant to the Commitment Letter is in addition to
those prior commitments.
On September 26, 2007, J.C. Flowers & Co. LLC, on
behalf of itself and its partners, informed representatives of
Sallie Mae that it believes that if the conditions to the
closing of the transaction were to be measured as of that date,
those conditions would not be satisfied because, among other
things, the company has suffered a Material Adverse Effect as
that term is defined in the Merger Agreement for the
transaction. That Material Adverse Effect results from, inter
alia, new legislation enacted by the U.S. Congress
affecting the student loan industry that is more adverse than
the proposed legislation described in Sallie Maes 2006
report on
Form 10-K
to the U.S. Securities and Exchange Commission. In
addition, Sallie Maes financial condition has been
disproportionately affected by the recent liquidity crisis in
the credit markets relatively to similarly sized financial
services firms.
31
J.C. Flowers subsequently sent a revised proposal for the
acquisition of Sallie Mae to the board of directors of SLM
Corporation at a price that it believed reflected the changed
circumstances. In response, Sallie Mae filed a lawsuit against
J.C Flowers and its partners, seeking the payment by J.C.
Flowers and its partners of a $900 million termination fee.
In response, J.C. Flowers has filed an answer denying the
principal allegations of Sallie Maes complaint and
asserting counterclaims against Sallie Mae. The matter is now
before the Delaware Chancery Court, where J.C. Flowers believes
that it and its partners will prevail. However, if such parties
were not to prevail, we could be required to pay our share of
the termination fee, or approximately $16 million. A trial
is likely to occur sometime during 2008, although the schedule
has not yet been fixed with certainty.
J.C. Flowers II L.P. is a private investment fund for which
JCF Associates II L.P. is the general partner and J.C.
Flowers & Co. LLC is the investment advisor. JCF
Associates II L.P. and J.C. Flowers & Co. LLC are
controlled by J. Christopher Flowers, a director and one our
largest shareholders. In addition, John J. Oros, a director and
our Executive Chairman, is a Managing Director of J.C.
Flowers & Co. LLC.
Critical
Accounting Estimates
Our critical accounting estimates are discussed in
Managements Discussion and Analysis of Results of
Operations and Financial Condition contained in our Annual
Report on
Form 10-K
for the year ended December 31, 2006, filed with the SEC on
March 16, 2007.
Off-Balance
Sheet and Special Purpose Entity Arrangements
At September 30, 2007, we have not entered into any
off-balance sheet arrangements, as defined by
Item 303(a)(4) of
Regulation S-K.
Cautionary
Note Regarding Forward-Looking Statements
This quarterly report and the documents incorporated by
reference contain statements that constitute
forward-looking statements within the meaning of
Section 21E of the Securities and Exchange Act of 1934, as
amended, or the Exchange Act, with respect to our financial
condition, results of operations, business strategies, operating
efficiencies, competitive positions, growth opportunities, plans
and objectives of our management, as well as the markets for our
ordinary shares and the insurance and reinsurance sectors in
general. Statements that include words such as
estimate, project, plan,
intend, expect, anticipate,
believe, would, should,
could, seek, and similar statements of a
future or forward-looking nature identify forward-looking
statements for purposes of the federal securities laws or
otherwise. All forward-looking statements are necessarily
estimates or expectations, and not statements of historical
fact, reflecting the best judgment of our management and involve
a number of risks and uncertainties that could cause actual
results to differ materially from those suggested by the
forward-looking statements. These forward-looking statements
should, therefore, be considered in light of various important
factors, including those set forth in and incorporated by
reference in this quarterly report.
Factors that could cause actual results to differ materially
from those suggested by the forward-looking statements include:
|
|
|
|
|
risks associated with implementing our business strategies and
initiatives;
|
|
|
|
the adequacy of our loss reserves and the need to adjust such
reserves as claims develop over time;
|
|
|
|
risks relating to the availability and collectibility of our
reinsurance;
|
|
|
|
tax, regulatory or legal restrictions or limitations applicable
to us or the insurance and reinsurance business generally;
|
|
|
|
increased competitive pressures, including the consolidation and
increased globalization of reinsurance providers;
|
|
|
|
emerging claim and coverage issues;
|
|
|
|
lengthy and unpredictable litigation affecting assessment of
losses
and/or
coverage issues;
|
32
|
|
|
|
|
loss of key personnel;
|
|
|
|
changes in our plans, strategies, objectives, expectations or
intentions, which may happen at any time at managements
discretion;
|
|
|
|
operational risks, including system or human failures;
|
|
|
|
risks that we may require additional capital in the future which
may not be available or may be available only on unfavorable
terms;
|
|
|
|
the risk that ongoing or future industry regulatory developments
will disrupt our business, or mandate changes in industry
practices in ways that increase our costs, decrease our revenues
or require us to alter aspects of the way we do business;
|
|
|
|
changes in Bermuda law or regulation or the political stability
of Bermuda;
|
|
|
|
changes in regulations or tax laws applicable to us or our
subsidiaries, or the risk that we or one of our
non-U.S. subsidiaries
become subject to significant, or significantly increased,
income taxes in the United States or elsewhere;
|
|
|
|
losses due to foreign currency exchange rate fluctuations;
|
|
|
|
changes in accounting policies or practices; and
|
|
|
|
changes in economic conditions, including interest rates,
inflation, currency exchange rates, equity markets and credit
conditions which could affect our investment portfolio.
|
The foregoing review of important factors should not be
construed as exhaustive and should be read in conjunction with
the other cautionary statements and Risk Factors that are
included in our Annual Report on
Form 10-K
for the fiscal year ended December 31, 2006, filed with the
SEC on March 16, 2007, as well as in the materials filed
and to be filed with the SEC. We undertake no obligation to
publicly update or review any forward-looking statement, whether
as a result of new information, future developments or
otherwise.
|
|
Item 3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
There have been no material changes in the Companys market
risk exposures since December 31, 2006. Please refer to
Item 7A of our Annual Report on
Form 10-K
for the year ended December 31, 2006, filed with the SEC on
March 16, 2007, for our quantitative and qualitative
disclosures about market risk.
|
|
Item 4.
|
CONTROLS
AND PROCEDURES
|
Evaluation
of Disclosure Controls and Procedures
Our management has performed an evaluation, with the
participation of our Chief Executive Officer and Chief Financial
Officer, of the effectiveness of our disclosure controls and
procedures (as defined in
Rules 13a-15(e)
and
15d-15(e) of
the Exchange Act) as of September 30, 2007. Based upon that
evaluation, our Chief Executive Officer and Chief Financial
Officer concluded that our disclosure controls and procedures
are effective to ensure that information that we are required to
disclose in reports that we file or submit under the Exchange
Act is recorded, processed, summarized and reported within the
time periods specified in the rules and forms of the SEC and is
accumulated and communicated to management, including its
principal executive and principal financial officers, as
appropriate to allow timely decisions regarding required
disclosure.
Changes
in Internal Controls
Our management has performed an evaluation, with the
participation of our Chief Executive Officer and our Chief
Financial Officer, of changes in our internal control over
financial reporting that occurred during the quarter ended
September 30, 2007. Based upon that evaluation there were
no changes in our internal control over financial reporting that
occurred during the quarter ended September 30, 2007 that
have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
33
PART II
OTHER INFORMATION
|
|
Item 1.
|
LEGAL
PROCEEDINGS
|
We are, from time to time, involved in various legal proceedings
in the ordinary course of business, including litigation
regarding claims. We do not believe that the resolution of any
currently pending legal proceedings, either individually or
taken as a whole, will have a material adverse effect on our
business, results of operations or financial condition.
Nevertheless, we cannot assure you that lawsuits, arbitrations
or other litigation will not have a material adverse effect on
our business, financial condition or results of operations. We
anticipate that, similar to the rest of the insurance and
reinsurance industry, we will continue to be subject to
litigation and arbitration proceedings in the ordinary course of
business, including litigation generally related to the scope of
coverage with respect to asbestos and environmental claims.
There can be no assurance that any such future litigation will
not have a material adverse effect on our business, financial
condition or results of operations.
Our results of operations and financial condition are subject to
numerous risks and uncertainties described in Part I,
Item 1A. Risk Factors in our Annual Report on
Form 10-K
for the fiscal year ended December 31, 2006, filed with the
SEC on March 16, 2007. The risk factors identified therein
have not materially changed.
|
|
|
|
|
|
10
|
.1*
|
|
Enstar Group Limited Employee Share Purchase Plan.
|
|
15
|
.1*
|
|
Deloitte & Touche Letter Regarding Unaudited Interim
Financial Information.
|
|
31
|
.1*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31
|
.2*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.1**
|
|
Certification pursuant to 18 U.S.C Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.2**
|
|
Certification pursuant to 18 U.S.C Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
* |
|
Filed herewith |
** |
|
Furnished herewith |
|
|
Denotes management contract or compensatory arrangement |
34
Pursuant to the requirements of the Securities and Exchange Act
of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized on
November 9, 2007.
ENSTAR GROUP LIMITED
|
|
|
|
By:
|
/s/ Richard
J. Harris
|
Richard J. Harris
Chief Financial Officer, Authorized Signatory and
Principal Accounting and Financial Officer
35
EXHIBIT INDEX
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
10
|
.1*
|
|
Enstar Group Limited Employee Share Purchase Plan.
|
|
15
|
.1*
|
|
Deloitte & Touche Letter Regarding Unaudited Interim
Financial Information.
|
|
31
|
.1*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31
|
.2*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.1**
|
|
Certification pursuant to 18 U.S.C Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.2**
|
|
Certification pursuant to 18 U.S.C Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
* |
|
Filed herewith |
|
** |
|
Furnished herewith |
|
|
Denotes management contract or compensatory arrangement |
36