Table of Contents
Exhibit 99.2
Aspen Insurance Holdings Limited
Financial Supplement
As of September 30, 2010
This financial supplement is for information purposes only. It should be read in
conjunction with other documents filed or to be filed by Aspen Insurance
Holdings Limited with the United States Securities and Exchange Commission.
conjunction with other documents filed or to be filed by Aspen Insurance
Holdings Limited with the United States Securities and Exchange Commission.
AHL: NYSE
www.aspen.bm
Investor Contact:
Aspen Insurance Holdings Limited
Noah Fields, Head of Investor Relations
T: +1441-297-9382
email: noah.fields@aspen-re.com
Table of Contents
Aspen Insurance Holdings Limited
Table Of Contents
| Page | ||||
| 1 | ||||
| 2 | ||||
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| 8 | ||||
| 9-10 | ||||
| 11-12 | ||||
| 13 | ||||
| 14-15 | ||||
| 16 | ||||
| 17 | ||||
| 18 | ||||
| 19 | ||||
| 20 | ||||
| 21 | ||||
| 22 | ||||
| 23-24 | ||||
| 25 | ||||
| 26 | ||||
| 27 | ||||
| 28 | ||||
| 29 | ||||
Table of Contents
Aspen Insurance Holdings Limited
Definitions and presentation: All financial information contained herein is unaudited except for information for the fiscal year ended December 31, 2009 excluding the represented segmental analysis. Unless otherwise noted, all data is in U.S. dollars millions, except for per share, percentage and ratio information.
In presenting Aspen’s results, management has included and discussed certain “non-GAAP financial measures”, as such term is defined in Regulation G. Management believes that these non-GAAP measures, which may be defined differently by other companies, better explain Aspen’s results of operations in a manner that allows for a more complete understanding of the underlying trends in Aspen’s business. However, these measures should not be viewed as a substitute for those determined in accordance with GAAP. The reconciliation of such non-GAAP financial measures to their respective most directly comparable GAAP financial measures in accordance with Regulation G is included in this financial supplement.
Operating income(a non-GAAP financial measure): Operating income is an internal performance measure used by Aspen in the management of its operations and represents after-tax operational results excluding, as applicable, after-tax net realized capital gains or losses and after-tax net foreign exchange gains or losses.
Aspen excludes after-tax net realized capital gains or losses and after-tax net foreign exchange gains or losses from its calculation of operating income because the amount of these gains or losses is heavily influenced by, and fluctuates in part, according to the availability of market opportunities. Aspen believes these amounts are largely independent of its business and underwriting process and including them distorts the analysis of trends in its operations. In addition to presenting net income determined in accordance with GAAP, Aspen believes that showing operating income enables investors, analysts, rating agencies and other users of its financial information to more easily analyze Aspen’s results of operations in a manner similar to how management analyzes Aspen’s underlying business performance. Operating income should not be viewed as a substitute for GAAP net income. Please see page 28 for a reconciliation of operating income to net income.
Annualized Operating Return on Average Equity (“Operating ROE”)(a non-GAAP financial measure):Annualized Operating Return on Average Equity 1) is calculated using operating income, as defined above and 2) excludes from average equity, the average after-tax unrealized appreciation or depreciation on investments and the average after-tax unrealized foreign exchange gains or losses and the aggregate value of the liquidation preferences of our preference shares. Unrealized appreciation (depreciation) on investments is primarily the result of interest rate movements and changes in credit spreads, and the resultant impact on fixed income securities, and unrealized appreciation (depreciation) on foreign exchange is the result of exchange rate movements between the U.S. dollar and the Group’s non-functional currencies. Such appreciation (depreciation) is not related to management actions or operational performance (nor is it likely to be realized). Therefore, Aspen believes that excluding these unrealized appreciations (depreciations) provides a more consistent and useful measurement of operating performance, which supplements GAAP information. Average equity is calculated as the arithmetic average on a monthly basis for the stated periods.
Aspen presents Operating ROE as a measure that is commonly recognized as a standard of performance by investors, analysts, rating agencies and other users of its financial information. See page 28 for a reconciliation of operating income to net income and page 7 for a reconciliation of average equity to closing shareholders’ equity.
Diluted Operating Earnings Per Share and Basic Operating Earnings Per Share(a non-GAAP financial measure): Aspen believes that the presentation of diluted operating earnings per share and basic operating earnings per share supports meaningful comparison from period to period and the analysis of normal business operations. Diluted operating earnings per share and basic operating earnings per share is calculated by dividing operating income by the diluted or basic weighted average number of shares outstanding for the period. See page 28 for a reconciliation of diluted and basic operating earnings per share to basic earnings per share.
Diluted book value per ordinary share(a non-GAAP financial measure): Aspen has included diluted book value per ordinary share as it takes into account the effect of dilutive securities; therefore, Aspen believes it is a better measure of calculating shareholder returns than book value per share. Please see page 26 for a reconciliation of diluted book value per share to basic book value per share.
Underwriting ratios(GAAP financial measures): Aspen, along with others in the industry, uses underwriting ratios as measures of performance. The loss ratio is the ratio of net claims and claims adjustment expenses to net premiums earned. The acquisition expense ratio is the ratio of underwriting expenses (commissions, premium taxes, licenses and fees, as well as other underwriting expenses) to net premiums earned. The general and administrative expense ratio is the ratio of general and administrative expenses to net premiums earned. The combined ratio is the sum of the loss ratio, the acquisition expense ratio and the general and administrative expense ratio. These ratios are relative measurements that describe for every $100 of net premiums earned or written, the cost of losses and expenses, respectively. The combined ratio presents the total cost per $100 of earned premium. A combined ratio below 100% demonstrates underwriting profit; a combined ratio above 100% demonstrates underwriting loss.
GAAP combined ratios differ from U.S. statutory combined ratios primarily due to the deferral of certain third-party acquisition expenses for GAAP reporting purposes and the use of net premiums earned rather than net premiums written in the denominator when calculating the acquisition expense and the general and administrative expense ratios.
Accident Year Loss Ratios(a non-GAAP financial measure): In addition to the underwriting ratios described above, management also uses accident year loss ratios to evaluate current underwriting performance. The accident year loss ratio excludes the effect of prior years’ premium adjustments and reserve developments. This ratio focuses on the relationship between current premiums earned and losses incurred related to the current year. Please see pages 14 and 15 for a reconciliation of accident year loss ratios to underwriting ratios calculated in accordance with U.S. GAAP.
1
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||
| (in US$ millions except for percentages, share and per share amounts) | 2010 | 2009 | Change | 2010 | 2009 | Change | ||||||||||||||||||||||||
| Gross written premium | $ | 415.8 | $ | 490.3 | (15.2 | % | ) | $ | 1,664.0 | $ | 1,661.4 | 0.2 | % | |||||||||||||||||
| Net written premium | $ | 377.0 | $ | 462.1 | (18.4 | % | ) | $ | 1,495.9 | $ | 1,453.4 | 2.9 | % | |||||||||||||||||
| Net earned premium | $ | 451.7 | $ | 470.9 | (4.1 | % | ) | $ | 1,399.2 | $ | 1,346.8 | 3.9 | % | |||||||||||||||||
| Net income after tax | $ | 92.8 | $ | 145.8 | (36.4 | % | ) | $ | 220.0 | $ | 347.6 | (36.7 | % | ) | ||||||||||||||||
| Operating income after tax | $ | 69.7 | $ | 125.6 | (44.5 | % | ) | $ | 180.7 | $ | 335.1 | (46.1 | % | ) | ||||||||||||||||
| Net investment income | $ | 58.1 | $ | 58.9 | (1.4 | % | ) | $ | 175.0 | $ | 190.3 | (8.0 | % | ) | ||||||||||||||||
| Underwriting income | $ | 25.3 | $ | 92.5 | (72.6 | % | ) | $ | 39.9 | $ | 215.1 | (81.5 | % | ) | ||||||||||||||||
Earnings Per Share and Book Value Per Share | ||||||||||||||||||||||||||||||
| Basic earnings per ordinary share | ||||||||||||||||||||||||||||||
| Net income adjusted for preference share dividend and cancellation of preference shares | $ | 1.14 | $ | 1.69 | (32.5 | % | ) | $ | 2.63 | $ | 4.37 | (39.8 | % | ) | ||||||||||||||||
| Operating income adjusted for preference share dividend | $ | 0.84 | $ | 1.44 | (41.7 | % | ) | $ | 2.12 | $ | 3.83 | (44.6 | % | ) | ||||||||||||||||
| Diluted earnings per ordinary share | ||||||||||||||||||||||||||||||
| Net income adjusted for preference share dividend and cancellation of preference shares | $ | 1.08 | $ | 1.63 | (33.7 | % | ) | $ | 2.51 | $ | 4.25 | (40.9 | % | ) | ||||||||||||||||
| Operating income adjusted for preference share dividend | $ | 0.79 | $ | 1.40 | (43.6 | % | ) | $ | 2.03 | $ | 3.72 | (45.4 | % | ) | ||||||||||||||||
| Book value per ordinary share | $ | 40.28 | $ | 34.40 | 17.1 | % | $ | 40.28 | $ | 34.40 | 17.1 | % | ||||||||||||||||||
| Diluted book value per ordinary share (treasury stock method) | $ | 38.22 | $ | 33.16 | 15.3 | % | $ | 38.22 | $ | 33.16 | 15.3 | % | ||||||||||||||||||
| Weighted average number of ordinary shares outstanding (in millions of shares) | 76.723 | 83.057 | (7.6 | % | ) | 77.133 | 82.520 | (6.5 | % | ) | ||||||||||||||||||||
| Diluted weighted average number of ordinary shares outstanding (in millions of shares) | 80.363 | 85.993 | (6.5 | % | ) | 80.777 | 84.952 | (4.9 | % | ) | ||||||||||||||||||||
Underwriting Ratios | ||||||||||||||||||||||||||||||
| Loss ratio | 63.3 | % | 49.9 | % | 67.3 | % | 53.5 | % | ||||||||||||||||||||||
| Policy acquisition cost ratio | 16.7 | % | 16.9 | % | 17.0 | % | 17.7 | % | ||||||||||||||||||||||
| Operating and administrative expense ratio | 14.4 | % | 13.5 | % | 12.9 | % | 12.8 | % | ||||||||||||||||||||||
| Expense ratio | 31.1 | % | 30.4 | % | 29.9 | % | 30.5 | % | ||||||||||||||||||||||
| Combined ratio | 94.4 | % | 80.3 | % | 97.2 | % | 84.0 | % | ||||||||||||||||||||||
Return On Equity | ||||||||||||||||||||||||||||||
Average equity (1) | $ | 2,625.7 | $ | 2,516.8 | $ | 2,597.4 | $ | 2,386.5 | ||||||||||||||||||||||
| Return on average equity | ||||||||||||||||||||||||||||||
| Net income adjusted for preference share dividend | 3.3 | % | 5.6 | % | 7.8 | % | 13.8 | % | ||||||||||||||||||||||
| Operating income adjusted for preference share dividend | 2.4 | % | 4.8 | % | 6.3 | % | 13.3 | % | ||||||||||||||||||||||
| Annualized return on average equity | ||||||||||||||||||||||||||||||
| Net income | 13.2 | % | 22.4 | % | 10.4 | % | 18.4 | % | ||||||||||||||||||||||
| Operating income | 9.6 | % | 19.2 | % | 8.4 | % | 17.7 | % | ||||||||||||||||||||||
See pages 7, 26 and 28 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
| 1. | Average equity excludes the average after-tax unrealized appreciation or depreciation on investments, preference shares and average after-tax unrealized foreign exchange gains or losses. |
2
Table of Contents
Aspen Insurance Holdings Limited
| (in US$ millions except for percentages and per share amounts) | Q3 2010 | Q2 2010 | Q1 2010 | Q4 2009 | Q3 2009 | Q2 2009 | Q1 2009 | Q3 2008 | ||||||||||||||||||||||||
| UNDERWRITING REVENUES | ||||||||||||||||||||||||||||||||
| Gross written premiums | $415.8 | $545.4 | $702.8 | $405.7 | $490.3 | $534.3 | $636.8 | $441.3 | ||||||||||||||||||||||||
| Premiums ceded | (38.8 | ) | (6.6 | ) | (122.7 | ) | (22.3 | ) | (28.2 | ) | (49.6 | ) | (130.2 | ) | (37.5 | ) | ||||||||||||||||
| Net written premiums | 377.0 | 538.8 | 580.1 | 383.4 | 462.1 | 484.7 | 506.6 | 403.8 | ||||||||||||||||||||||||
| Change in unearned premiums | 74.7 | (58.9 | ) | (112.5 | ) | 92.8 | 8.8 | (56.1 | ) | (59.3 | ) | 30.4 | ||||||||||||||||||||
| Net earned premiums | 451.7 | 479.9 | 467.6 | 476.2 | 470.9 | 428.6 | 447.3 | 434.2 | ||||||||||||||||||||||||
| UNDERWRITING EXPENSES | ||||||||||||||||||||||||||||||||
| Losses and loss expenses | 285.8 | 276.7 | 378.8 | 227.5 | 235.1 | 234.7 | 250.8 | 413.4 | ||||||||||||||||||||||||
| Acquisition expenses | 75.6 | 77.8 | 84.5 | 95.1 | 79.6 | 80.8 | 78.6 | 70.4 | ||||||||||||||||||||||||
| General and administrative expenses | 65.0 | 62.6 | 52.5 | 80.3 | 63.7 | 59.9 | 48.5 | 51.6 | ||||||||||||||||||||||||
| Total underwriting expenses | 426.4 | 417.1 | 515.8 | 402.9 | 378.4 | 375.4 | 377.9 | 535.4 | ||||||||||||||||||||||||
| Underwriting income/(loss) | 25.3 | 62.8 | (48.2 | ) | 73.3 | 92.5 | 53.2 | 69.4 | (101.2 | ) | ||||||||||||||||||||||
| OTHER OPERATING REVENUE | ||||||||||||||||||||||||||||||||
| Net investment income | 58.1 | 57.5 | 59.4 | 58.2 | 58.9 | 72.2 | 59.2 | 19.3 | ||||||||||||||||||||||||
| Interest expense | (3.9 | ) | (4.0 | ) | (3.8 | ) | (3.8 | ) | (3.9 | ) | (4.0 | ) | (3.9 | ) | (3.8 | ) | ||||||||||||||||
| Total other operating revenue | 54.2 | 53.5 | 55.6 | 54.4 | 55.0 | 68.2 | 55.3 | 15.5 | ||||||||||||||||||||||||
| Other (expense)/income | (1.9 | ) | 1.6 | (0.9 | ) | 0.9 | 1.1 | 0.7 | (2.7 | ) | 0.6 | |||||||||||||||||||||
| OPERATING INCOME BEFORE TAX | 77.6 | 117.9 | 6.5 | 128.6 | 148.6 | 122.1 | 122.0 | (85.1 | ) | |||||||||||||||||||||||
| OTHER | ||||||||||||||||||||||||||||||||
| Net realized and unrealized exchange gains/(losses) | 3.4 | (2.6 | ) | 1.5 | (6.7 | ) | 7.9 | 3.1 | (2.3 | ) | (2.7 | ) | ||||||||||||||||||||
| Net realized and unrealized investment gains/(losses) | 22.1 | 5.7 | 12.3 | 4.2 | 14.6 | 4.8 | (12.2 | ) | (58.1 | ) | ||||||||||||||||||||||
| INCOME BEFORE TAX | 103.1 | 121.0 | 20.3 | 126.1 | 171.1 | 130.0 | 107.5 | (145.9 | ) | |||||||||||||||||||||||
| Income tax (expense)/recovery | (10.3 | ) | (12.1 | ) | (2.0 | ) | 0.2 | (25.3 | ) | (19.6 | ) | (16.1 | ) | 19.8 | ||||||||||||||||||
| NET INCOME AFTER TAX | 92.8 | 108.9 | 18.3 | 126.3 | 145.8 | 110.4 | 91.4 | (126.1 | ) | |||||||||||||||||||||||
| Dividends paid on ordinary shares | (11.5 | ) | (11.7 | ) | (11.8 | ) | (12.6 | ) | (12.6 | ) | (12.3 | ) | (12.3 | ) | (12.2 | ) | ||||||||||||||||
| Dividend paid on preference shares | (5.7 | ) | (5.7 | ) | (5.7 | ) | (5.5 | ) | (5.6 | ) | (5.8 | ) | (6.9 | ) | (6.9 | ) | ||||||||||||||||
| Retained income | $75.6 | $91.5 | $0.8 | $108.2 | $127.6 | $92.3 | $72.2 | $(145.2 | ) | |||||||||||||||||||||||
| Components of net income after tax | ||||||||||||||||||||||||||||||||
| Operating income | $69.7 | $104.9 | $6.1 | $129.2 | $125.6 | $103.8 | $105.7 | $(76.2 | ) | |||||||||||||||||||||||
| Net realized and unrealized exchange gains/(losses) after tax | 3.0 | (1.3 | ) | 1.0 | (6.7 | ) | 7.9 | 3.1 | (2.3 | ) | (2.7 | ) | ||||||||||||||||||||
| Net realized and unrealized investment gains/(losses) after tax | 20.1 | 5.3 | 11.2 | 3.8 | 12.3 | 3.5 | (12.0 | ) | (47.2 | ) | ||||||||||||||||||||||
| NET INCOME AFTER TAX | $92.8 | $108.9 | $18.3 | $126.3 | $145.8 | $110.4 | $91.4 | $(126.1 | ) | |||||||||||||||||||||||
| Loss ratio | 63.3% | 57.7% | 81.0% | 47.8% | 49.9% | 54.8% | 56.1% | 95.2% | ||||||||||||||||||||||||
| Policy acquisition expense ratio | 16.7% | 16.2% | 18.1% | 20.0% | 16.9% | 18.9% | 17.6% | 16.2% | ||||||||||||||||||||||||
| Operating and administrative expense ratio | 14.4% | 13.0% | 11.2% | 16.9% | 13.5% | 14.0% | 10.8% | 11.9% | ||||||||||||||||||||||||
| Expense ratio | 31.1% | 29.2% | 29.3% | 36.9% | 30.4% | 32.9% | 28.4% | 28.1% | ||||||||||||||||||||||||
| Combined ratio | 94.4% | 86.9% | 110.3% | 84.7% | 80.3% | 87.7% | 84.5% | 123.3% | ||||||||||||||||||||||||
Basic earnings per share (1) | $1.14 | $1.34 | $0.16 | $1.45 | $1.69 | $1.26 | $1.42 | $(1.63 | ) | |||||||||||||||||||||||
| Diluted earnings per share | $1.08 | $1.28 | $0.16 | $1.40 | $1.63 | $1.22 | $1.39 | $(1.63 | ) | |||||||||||||||||||||||
| Annualized return on average equity | ||||||||||||||||||||||||||||||||
| Net income | 13.2% | 16.4% | 2.0% | 18.4% | 22.4% | 17.6% | 14.8% | (23.2% | ) | |||||||||||||||||||||||
| Operating income | 9.6% | 15.6% | — | 18.8% | 19.2% | 16.4% | 17.6% | (14.4% | ) | |||||||||||||||||||||||
See pages 7, 26 and 28 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
| 1. | Adjusted for preference share dividend and cancellation of preference shares. |
3
Table of Contents
Aspen Insurance Holdings Limited
| Nine Months Ended September 30, | ||||||||||||
| (in US$ millions except for percentages) | 2010 | 2009 | 2008 | |||||||||
| UNDERWRITING REVENUES | ||||||||||||
| Gross written premiums | $1,664.0 | $1,661.4 | $1,566.3 | |||||||||
| Premiums ceded | (168.1 | ) | (208.0 | ) | (136.9 | ) | ||||||
| Net written premiums | 1,495.9 | 1,453.4 | 1,429.4 | |||||||||
| Change in unearned premiums | (96.7 | ) | (106.6 | ) | (206.3 | ) | ||||||
| Net earned premiums | 1,399.2 | 1,346.8 | 1,223.1 | |||||||||
| UNDERWRITING EXPENSES | ||||||||||||
| Losses and loss expenses | 941.3 | 720.6 | 808.9 | |||||||||
| Acquisition expenses | 237.9 | 239.0 | 211.8 | |||||||||
| General and administrative expenses | 180.1 | 172.1 | 159.5 | |||||||||
| Total underwriting expenses | 1,359.3 | 1,131.7 | 1,180.2 | |||||||||
| Underwriting income | 39.9 | 215.1 | 42.9 | |||||||||
| OTHER OPERATING REVENUE | ||||||||||||
| Net investment income | 175.0 | 190.3 | 128.9 | |||||||||
| Interest expense | (11.7 | ) | (11.8 | ) | (11.7 | ) | ||||||
| Total other operating revenue | 163.3 | 178.5 | 117.2 | |||||||||
| Other (expense)/income | (1.2 | ) | (0.9 | ) | (1.6 | ) | ||||||
| OPERATING INCOME BEFORE TAX | 202.0 | 392.7 | 158.5 | |||||||||
| OTHER | ||||||||||||
| Net realized and unrealized exchange gains/(losses) | 2.3 | 8.7 | (3.4 | ) | ||||||||
| Net realized and unrealized investment gains/(losses) | 40.1 | 7.2 | (56.3 | ) | ||||||||
| INCOME BEFORE TAX | 244.4 | 408.6 | 98.8 | |||||||||
| Income tax expense | (24.4 | ) | (61.0 | ) | (16.8 | ) | ||||||
| NET INCOME AFTER TAX | 220.0 | 347.6 | 82.0 | |||||||||
| Dividends paid on ordinary shares | (35.0 | ) | (37.2 | ) | (37.9 | ) | ||||||
| Dividends paid on preference shares | (17.1 | ) | (18.3 | ) | (20.8 | ) | ||||||
| Retained income | $167.9 | $292.1 | $23.3 | |||||||||
| Components of net income after tax | ||||||||||||
| Operating income | $180.7 | $335.1 | $131.0 | |||||||||
| Net realized and unrealized exchange gains/(losses) after tax | $2.7 | 8.7 | (3.4 | ) | ||||||||
| Net realized and unrealized investment gains/(losses) after tax | $36.6 | 3.8 | (45.6 | ) | ||||||||
| NET INCOME AFTER TAX | $220.0 | $347.6 | $82.0 | |||||||||
| Loss ratio | 67.3% | 53.5% | 66.1% | |||||||||
| Policy acquisition expense ratio | 17.0% | 17.7% | 17.3% | |||||||||
| Operating and administrative expense ratio | 12.9% | 12.8% | 13.1% | |||||||||
| Expense ratio | 29.9% | 30.5% | 30.4% | |||||||||
| Combined ratio | 97.2% | 84.0% | 96.5% | |||||||||
See pages 7, 26 and 28 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
4
Table of Contents
Aspen Insurance Holdings Limited
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| (in US$ millions, except for per share amounts) | 2010 | 2010 | 2010 | 2009 | 2009 | |||||||||||||||
| ASSETS | ||||||||||||||||||||
| Investments | ||||||||||||||||||||
| Fixed income maturities | $5,963.1 | $5,753.6 | $5,661.8 | $5,598.0 | $5,184.3 | |||||||||||||||
| Other investments | 28.7 | 27.8 | 27.5 | 27.3 | 25.9 | |||||||||||||||
| Short-term investments | 299.5 | 304.3 | 251.9 | 371.7 | 431.6 | |||||||||||||||
| Total investments | 6,291.3 | 6,085.7 | 5,941.2 | 5,997.0 | 5,641.8 | |||||||||||||||
| Cash and cash equivalents | 914.3 | 726.1 | 701.4 | 748.4 | 948.8 | |||||||||||||||
| Reinsurance recoverables | ||||||||||||||||||||
| Unpaid losses | 263.8 | 247.6 | 262.9 | 321.5 | 333.5 | |||||||||||||||
| Ceded unearned premiums | 43.4 | 106.2 | 210.2 | 103.8 | 114.9 | |||||||||||||||
| Receivables | ||||||||||||||||||||
| Underwriting premiums | 880.7 | 981.0 | 914.0 | 708.3 | 755.7 | |||||||||||||||
| Other | 81.9 | 73.4 | 62.2 | 64.1 | 65.5 | |||||||||||||||
| Funds withheld | 79.0 | 83.5 | 73.6 | 85.1 | 85.2 | |||||||||||||||
| Deferred policy acquisition costs | 194.6 | 201.2 | 202.7 | 165.5 | 180.1 | |||||||||||||||
| Derivatives at fair value | 1.5 | 4.3 | 4.9 | 6.7 | 3.6 | |||||||||||||||
| Receivable for securities sold | 2.1 | 16.9 | 13.5 | 11.9 | 47.3 | |||||||||||||||
| Office properties and equipment | 32.3 | 28.4 | 27.6 | 27.5 | 27.6 | |||||||||||||||
| Other assets | 20.3 | 16.0 | 14.9 | 9.2 | 14.8 | |||||||||||||||
| Intangible assets | 21.8 | 11.5 | 12.0 | 8.2 | 8.2 | |||||||||||||||
| Total assets | $8,827.0 | $8,581.8 | $8,441.1 | $8,257.2 | $8,227.0 | |||||||||||||||
| LIABILITIES | ||||||||||||||||||||
| Insurance reserves | ||||||||||||||||||||
| Losses and loss adjustment expenses | $3,672.2 | $3,485.7 | $3,452.0 | $3,331.1 | $3,314.0 | |||||||||||||||
| Unearned premiums | 951.6 | 1,061.2 | 1,107.8 | 907.6 | 1,006.3 | |||||||||||||||
| Total insurance reserves | 4,623.8 | 4,546.9 | 4,559.8 | 4,238.7 | 4,320.3 | |||||||||||||||
| Payables | ||||||||||||||||||||
| Reinsurance premiums | 141.9 | 159.3 | 193.2 | 110.8 | 121.3 | |||||||||||||||
| Taxation | 91.7 | 74.2 | 77.4 | 94.2 | 112.1 | |||||||||||||||
| Accrued expenses and other payables | 275.4 | 242.3 | 213.5 | 249.3 | 205.6 | |||||||||||||||
| Liabilities under derivative contracts | 3.8 | 5.6 | 7.4 | 9.2 | 6.0 | |||||||||||||||
| Total payables | 512.8 | 481.4 | 491.5 | 463.5 | 445.0 | |||||||||||||||
| Long-term debt | 249.7 | 249.6 | 249.6 | 249.6 | 249.6 | |||||||||||||||
| Total liabilities | 5,386.3 | 5,277.9 | 5,300.9 | 4,951.8 | 5,014.9 | |||||||||||||||
| SHAREHOLDERS’ EQUITY | ||||||||||||||||||||
| Ordinary shares | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||
| Minority interest | 0.6 | — | — | — | — | |||||||||||||||
| Preference shares | — | — | — | — | — | |||||||||||||||
| Additional paid-in capital | 1,561.5 | 1,566.2 | 1,565.0 | 1,763.0 | 1,760.6 | |||||||||||||||
| Retained earnings | 1,452.9 | 1,377.3 | 1,285.8 | 1,285.0 | 1,176.8 | |||||||||||||||
| Accumulated other comprehensive income, net of taxes | 425.6 | 360.3 | 289.3 | 257.3 | 274.6 | |||||||||||||||
| Total shareholders’ equity | 3,440.7 | 3,303.9 | 3,140.2 | 3,305.4 | 3,212.1 | |||||||||||||||
| Total liabilities and shareholders’ equity | $8,827.0 | $8,581.8 | $8,441.1 | $8,257.2 | $8,227.0 | |||||||||||||||
| Book value per ordinary share | $40.28 | $38.46 | $36.25 | $35.42 | $34.40 | |||||||||||||||
See pages 7, 26 and 28 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
5
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | September 30, | September 30, | |||||||||||||
| (in US$ except for number of shares) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
| Basic earnings per ordinary share | ||||||||||||||||
| Net income adjusted for preference share dividend and cancellation of preference shares | $1.14 | $1.69 | $2.63 | $4.37 | ||||||||||||
| Operating income adjusted for preference share dividend | $0.84 | $1.44 | $2.12 | $3.83 | ||||||||||||
| Diluted earnings per ordinary share | ||||||||||||||||
| Net income adjusted for preference share dividend and cancellation of preference shares | $1.08 | $1.63 | $2.51 | $4.25 | ||||||||||||
| Operating income adjusted for preference share dividend | $0.79 | $1.40 | $2.03 | $3.72 | ||||||||||||
| Weighted average number of ordinary shares outstanding (in millions) | 76.723 | 83.057 | 77.133 | 82.520 | ||||||||||||
| Weighted average number of ordinary shares outstanding and dilutive potential ordinary shares (in millions) | 80.363 | 85.993 | 80.777 | 84.952 | ||||||||||||
| Book value per ordinary share | $40.28 | $34.40 | $40.28 | $34.40 | ||||||||||||
| Diluted book value per ordinary share (treasury stock method) | $38.22 | $33.16 | $38.22 | $33.16 | ||||||||||||
| Ordinary shares outstanding at end of the period (in millions) | 76.642 | 83.095 | 76.642 | 83.095 | ||||||||||||
| Ordinary shares outstanding and dilutive potential ordinary shares at end of the period (treasury stock method) (in millions) | 80.765 | 86.193 | 80.765 | 86.193 | ||||||||||||
See pages 7, 26 and 28 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
6
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (in US$ millions except for percentages) | September 30, 2010 | September 30, 2009 | September 30, 2010 | September 30, 2009 | ||||||||||||
| Average shareholders’ equity for the quarter and the year to date | $3,372.3 | $3,092.3 | $3,282.5 | $2,935.4 | ||||||||||||
| Average preference shares for the quarter and the year to date | (353.6 | ) | (353.6 | ) | (353.6 | ) | (373.3 | ) | ||||||||
| Average cumulative foreign currency translation adjustments, net of taxes, for the quarter and the year to date | (108.3 | ) | (85.9 | ) | (108.7 | ) | (82.1 | ) | ||||||||
| Average unrealized (appreciation)/depreciation on investments, net of taxes, for the quarter and the year to date | (284.7 | ) | (136.0 | ) | (222.8 | ) | (93.5 | ) | ||||||||
| Average equity | $2,625.7 | $2,516.8 | $2,597.4 | $2,386.5 | ||||||||||||
| Return on average equity: | ||||||||||||||||
| Net income adjusted for preference share dividend | 3.3% | 5.6% | 7.8% | 13.8% | ||||||||||||
| Operating income adjusted for preference share dividend | 2.4% | 4.8% | 6.3% | 13.3% | ||||||||||||
| Annualized return on average equity: | ||||||||||||||||
| Net income | 13.2% | 22.4% | 10.4% | 18.4% | ||||||||||||
| Operating income | 9.6% | 19.2% | 8.4% | 17.7% | ||||||||||||
| Components of return on average equity: | ||||||||||||||||
Return on average equity from underwriting activity(1) | 1.0% | 3.7% | 1.5% | 9.0% | ||||||||||||
Return on average equity from investment and other activity(2) | 1.8% | 2.0% | 5.6% | 6.7% | ||||||||||||
| Pre-tax operating income return on average equity | 2.7% | 5.7% | 7.1% | 15.7% | ||||||||||||
Post-tax operating income return on average equity(3) | 2.4% | 4.8% | 6.3% | 13.3% | ||||||||||||
See pages 7, 26 and 28 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
1. Calculated by using underwriting income.
2. Calculated by using total other operating revenue and other income/expense adjusted for preference share dividend.
3. Calculated by using operating income after-tax adjusted for preference share dividend.
7
Table of Contents
Aspen Insurance Holdings Limited
As a result of a shift in the Company’s operating structure and the implementation of a number of strategic initiatives in 2010, the Company changed the composition of its business segments to reflect the manner in which the business is managed. The Company is currently organized into two underwriting segments: insurance and reinsurance, with an additional segment for corporate and other. These segments form the basis of how the Company monitors the performance of its operations.
| * | Structured business was previously allocated to Property Reinsurance, Casualty Reinsurance and International Insurance on an individual contract basis. In the new basis, all structured business will be included in Specialty Reinsurance within the reinsurance segment. |
8
Table of Contents
Aspen Insurance Holdings Limited
Management has changed the composition of its business segments as a result of a shift in the Company’s operating structure in 2010. An explanation of the changes to the segments is included on page 8. The results under the previous segments are shown in the appendix, pages A1 to A7. Information related to prior periods has been re-presented to conform to the current period presentation. There was no effect on net income as a result of these changes.
| Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | |||||||||||||||||||||||
| (in US$ millions except for percentages) | Reinsurance | Insurance | Total | Reinsurance | Insurance | Total | ||||||||||||||||||
| Gross written premiums | $236.0 | $179.8 | $415.8 | $296.1 | $194.2 | $490.3 | ||||||||||||||||||
| Net written premiums | 229.6 | 147.4 | 377.0 | 289.3 | 172.8 | 462.1 | ||||||||||||||||||
| Gross earned premiums | 277.9 | 225.4 | 503.3 | 301.4 | 220.8 | 522.2 | ||||||||||||||||||
| Net earned premiums | 267.5 | 184.2 | 451.7 | 288.4 | 182.5 | 470.9 | ||||||||||||||||||
| Losses and loss expenses | 143.5 | 142.3 | 285.8 | 127.1 | 108.0 | 235.1 | ||||||||||||||||||
| Policy acquisition expenses | 43.9 | 31.7 | 75.6 | 49.3 | 30.3 | 79.6 | ||||||||||||||||||
| Operating and administrative expenses | 27.1 | 23.6 | 50.7 | 25.7 | 23.3 | 49.0 | ||||||||||||||||||
| Underwriting income/(loss) | $53.0 | $(13.4 | ) | $39.6 | $86.3 | $20.9 | $107.2 | |||||||||||||||||
| Net investment income | 58.1 | 58.9 | ||||||||||||||||||||||
| Net realized gains/(losses) | 22.1 | 14.6 | ||||||||||||||||||||||
| Corporate (expenses) | (14.3 | ) | (14.7 | ) | ||||||||||||||||||||
| Other (expenses)/income | (1.9 | ) | 1.1 | |||||||||||||||||||||
| Interest (expenses) | (3.9 | ) | (3.9 | ) | ||||||||||||||||||||
| Net foreign exchange gains/(losses) | 3.4 | 7.9 | ||||||||||||||||||||||
| Income before income taxes | 103.1 | 171.1 | ||||||||||||||||||||||
| Income tax (expense) | (10.3 | ) | (25.3 | ) | ||||||||||||||||||||
Net income | $92.8 | $145.8 | ||||||||||||||||||||||
Ratios | ||||||||||||||||||||||||
| Loss ratio | 53.6% | 77.3% | 63.3% | 44.1% | 59.2% | 49.9% | ||||||||||||||||||
| Policy acquisition expense ratio | 16.4% | 17.2% | 16.7% | 17.1% | 16.6% | 16.9% | ||||||||||||||||||
| Operating and administrative expense ratio | 10.1% | 12.8% | 14.4% | 8.9% | 12.8% | 13.5% | ||||||||||||||||||
| Expense ratio | 26.5% | 30.0% | 31.1% | 26.0% | 29.4% | 30.4% | ||||||||||||||||||
| Combined ratio | 80.1% | 107.3% | 94.4% | 70.1% | 88.6% | 80.3% | ||||||||||||||||||
9
Table of Contents
Aspen Insurance Holdings Limited
Consolidated Underwriting Results by Operating Segment
Management has changed the composition of its business segments as a result of a shift in the Company’s operating structure in 2010. An explanation of the changes to the segments is included on page 8. The results under the previous segments are shown in the appendix, pages A1 to A7. Information related to prior periods has been re-presented to conform to the current period presentation. There was no effect on net income as a result of these changes.
| Nine Months Ended September 30, 2010 | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||
| (in US$ millions except for percentages) | Reinsurance | Insurance | Total | Reinsurance | Insurance | Total | ||||||||||||||||||
| Gross written premiums | $1,009.4 | $654.6 | $1,664.0 | $1,006.3 | $655.1 | $1,661.4 | ||||||||||||||||||
| Net written premiums | 970.0 | 525.9 | 1,495.9 | 958.4 | 495.0 | 1,453.4 | ||||||||||||||||||
| Gross earned premiums | 882.5 | 661.4 | 1,543.9 | 857.9 | 648.8 | 1,506.7 | ||||||||||||||||||
| Net earned premiums | 849.7 | 549.5 | 1,399.2 | 819.1 | 527.7 | 1,346.8 | ||||||||||||||||||
| Losses and loss expenses | 546.7 | 394.6 | 941.3 | 352.0 | 368.6 | 720.6 | ||||||||||||||||||
| Policy acquisition expenses | 143.6 | 94.3 | 237.9 | 152.5 | 86.5 | 239.0 | ||||||||||||||||||
| Operating and administrative expenses | 79.5 | 65.9 | 145.4 | 67.2 | 70.7 | 137.9 | ||||||||||||||||||
| Underwriting income/(loss) | $79.9 | $(5.3 | ) | $74.6 | $247.4 | $1.9 | $249.3 | |||||||||||||||||
| Net investment income | 175.0 | 190.3 | ||||||||||||||||||||||
| Net realized gains/(losses) | 40.1 | 7.2 | ||||||||||||||||||||||
| Corporate (expenses) | (34.7 | ) | (34.2 | ) | ||||||||||||||||||||
| Other (expenses)/income | (1.2 | ) | (0.9 | ) | ||||||||||||||||||||
| Interest (expenses) | (11.7 | ) | (11.8 | ) | ||||||||||||||||||||
| Net foreign exchange gains/(losses) | 2.3 | 8.7 | ||||||||||||||||||||||
| Income before income taxes | 244.4 | 408.6 | ||||||||||||||||||||||
| Income tax (expense) | (24.4 | ) | (61.0 | ) | ||||||||||||||||||||
Net income | $220.0 | $347.6 | ||||||||||||||||||||||
Ratios | ||||||||||||||||||||||||
| Loss ratio | 64.3% | 71.8% | 67.3% | 43.0% | 69.9% | 53.5% | ||||||||||||||||||
| Policy acquisition expense ratio | 16.9% | 17.2% | 17.0% | 18.6% | 16.4% | 17.7% | ||||||||||||||||||
| Operating and administrative expense ratio | 9.4% | 12.0% | 12.9% | 8.2% | 13.4% | 12.8% | ||||||||||||||||||
| Expense ratio | 26.3% | 29.2% | 29.9% | 26.8% | 29.8% | 30.5% | ||||||||||||||||||
| Combined ratio | 90.6% | 101.0% | 97.2% | 69.8% | 99.7% | 84.0% | ||||||||||||||||||
10
Table of Contents
Aspen Insurance Holdings Limited
| (in US$ millions except for percentages) | Q3 2010 | Q2 2010 | Q1 2010 | Q4 2009 | Q3 2009 | Q2 2009 | Q1 2009 | |||||||||||||||||||||
| Gross written premiums | $236.0 | $283.3 | $490.1 | $169.7 | $296.1 | $257.4 | $452.8 | |||||||||||||||||||||
| Net written premiums | 229.6 | 279.1 | 461.3 | 158.3 | 289.3 | 255.8 | 413.3 | |||||||||||||||||||||
| Gross earned premiums | 277.9 | 302.7 | 301.9 | 306.5 | 301.4 | 268.8 | 287.7 | |||||||||||||||||||||
| Net earned premiums | 267.5 | 291.2 | 291.0 | 289.0 | 288.4 | 255.5 | 275.2 | |||||||||||||||||||||
| Net losses and loss expenses | 143.5 | 146.4 | 256.8 | 115.3 | 127.1 | 102.8 | 122.1 | |||||||||||||||||||||
| Policy acquisition expenses | 43.9 | 47.3 | 52.4 | 62.1 | 49.3 | 51.8 | 51.4 | |||||||||||||||||||||
| Operating and administrative expenses | 27.1 | 30.1 | 22.3 | 30.3 | 25.7 | 23.1 | 18.4 | |||||||||||||||||||||
| Underwriting income/(loss) | $53.0 | $67.4 | $(40.5 | ) | $81.3 | $86.3 | $77.8 | $83.3 | ||||||||||||||||||||
Ratios | ||||||||||||||||||||||||||||
| Loss ratio | 53.6% | 50.3% | 88.2% | 39.9% | 44.1% | 40.2% | 44.4% | |||||||||||||||||||||
| Policy acquisition expense ratio | 16.4% | 16.2% | 18.0% | 21.5% | 17.1% | 20.3% | 18.7% | |||||||||||||||||||||
| Operating and administrative expense ratio | 10.1% | 10.3% | 7.7% | 10.5% | 8.9% | 9.0% | 6.7% | |||||||||||||||||||||
| Expense ratio | 26.5% | 26.5% | 25.7% | 32.0% | 26.0% | 29.3% | 25.4% | |||||||||||||||||||||
| Combined ratio | 80.1% | 76.8% | 113.9% | 71.9% | 70.1% | 69.5% | 69.8% | |||||||||||||||||||||
11
Table of Contents
Aspen Insurance Holdings Limited
Insurance Segment — Quarterly Results
| (in US$ millions except for percentages) | Q3 2010 | Q2 2010 | Q1 2010 | Q4 2009 | Q3 2009 | Q2 2009 | Q1 2009 | |||||||||||||||||||||
| Gross written premiums | $179.8 | $262.1 | $212.7 | $236.0 | $194.2 | $276.9 | $184.0 | |||||||||||||||||||||
| Net written premiums | 147.4 | 259.7 | 118.8 | 225.1 | 172.8 | 228.9 | 93.3 | |||||||||||||||||||||
| Gross earned premiums | 225.4 | 220.8 | 215.2 | 222.2 | 220.8 | 222.5 | 205.5 | |||||||||||||||||||||
| Net earned premiums | 184.2 | 188.7 | 176.6 | 187.2 | 182.5 | 173.1 | 172.1 | |||||||||||||||||||||
| Net losses and loss expenses | 142.3 | 130.3 | 122.0 | 112.2 | 108.0 | 131.9 | 128.7 | |||||||||||||||||||||
| Policy acquisition expenses | 31.7 | 30.5 | 32.1 | 33.0 | 30.3 | 29.0 | 27.2 | |||||||||||||||||||||
| Operating and administrative expenses | 23.6 | 21.9 | 20.4 | 30.0 | 23.3 | 27.1 | 20.3 | |||||||||||||||||||||
| Underwriting (loss)/income | $(13.4 | ) | $6.0 | $2.1 | $12.0 | $20.9 | $(14.9 | ) | $(4.1 | ) | ||||||||||||||||||
Ratios | ||||||||||||||||||||||||||||
| Loss ratio | 77.3% | 69.1% | 69.1% | 59.9% | 59.2% | 76.2% | 74.8% | |||||||||||||||||||||
| Policy acquisition expense ratio | 17.2% | 16.2% | 18.2% | 17.6% | 16.6% | 16.8% | 15.8% | |||||||||||||||||||||
| Operating and administrative expense ratio | 12.8% | 11.6% | 11.6% | 16.0% | 12.8% | 15.7% | 11.8% | |||||||||||||||||||||
| Expense ratio | 30.0% | 27.8% | 29.8% | 33.6% | 29.4% | 32.5% | 27.6% | |||||||||||||||||||||
| Combined ratio | 107.3% | 96.9% | 98.9% | 93.5% | 88.6% | 108.7% | 102.4% | |||||||||||||||||||||
12
Table of Contents
Aspen Insurance Holdings Limited
| (in US$ millions) | Q3 2010 | Q2 2010 | Q1 2010 | Q4 2009 | Q3 2009 | Q2 2009 | Q1 2009 | |||||||||||||||||||||
Gross Written Premium | ||||||||||||||||||||||||||||
| Reinsurance | ||||||||||||||||||||||||||||
| Property Catastrophe Reinsurance | $51.3 | $91.2 | $146.2 | $0.9 | $58.1 | $78.5 | $116.7 | |||||||||||||||||||||
| Other Property Reinsurance | 66.3 | 80.7 | 73.7 | 63.9 | 75.5 | 85.8 | 88.8 | |||||||||||||||||||||
| Casualty Reinsurance | 70.0 | 51.5 | 174.5 | 50.3 | 79.1 | 46.7 | 175.8 | |||||||||||||||||||||
| Specialty Reinsurance | 48.4 | 59.9 | 95.7 | 54.6 | 83.4 | 46.4 | 71.5 | |||||||||||||||||||||
| Total Reinsurance | $236.0 | $283.3 | $490.1 | $169.7 | $296.1 | $257.4 | $452.8 | |||||||||||||||||||||
| Insurance | ||||||||||||||||||||||||||||
| Property Insurance | $37.0 | $69.3 | $36.7 | $28.5 | $30.5 | $54.9 | $25.3 | |||||||||||||||||||||
| Casualty Insurance | 23.6 | 44.7 | 37.2 | 47.9 | 53.1 | 52.9 | 42.2 | |||||||||||||||||||||
| Marine, Energy and Transportation Insurance | 70.1 | 118.1 | 110.6 | 124.9 | 75.0 | 149.4 | 94.1 | |||||||||||||||||||||
| Financial and Professional Lines Insurance | 49.1 | 30.0 | 28.2 | 34.7 | 35.6 | 19.7 | 22.4 | |||||||||||||||||||||
| Total Insurance | $179.8 | $262.1 | $212.7 | $236.0 | $194.2 | $276.9 | $184.0 | |||||||||||||||||||||
| Total Gross Written Premiums | $415.8 | $545.4 | $702.8 | $405.7 | $490.3 | $534.3 | $636.8 | |||||||||||||||||||||
Net Written Premium | ||||||||||||||||||||||||||||
| Reinsurance | ||||||||||||||||||||||||||||
| Property Catastrophe Reinsurance | $45.4 | $88.1 | $130.9 | $(3.7 | ) | $48.3 | $76.6 | $87.2 | ||||||||||||||||||||
| Other Property Reinsurance | 65.3 | 79.6 | 65.5 | 57.6 | 76.1 | 86.1 | 80.0 | |||||||||||||||||||||
| Casualty Reinsurance | 70.0 | 51.3 | 169.6 | 51.0 | 81.5 | 46.6 | 174.8 | |||||||||||||||||||||
| Specialty Reinsurance | 48.9 | 60.1 | 95.3 | 53.4 | 83.4 | 46.5 | 71.3 | |||||||||||||||||||||
| Total Reinsurance | $229.6 | $279.1 | $461.3 | $158.3 | $289.3 | $255.8 | $413.3 | |||||||||||||||||||||
| Insurance | ||||||||||||||||||||||||||||
| Property Insurance | $30.7 | $62.4 | $14.9 | $19.5 | $23.9 | $45.4 | $(1.9 | ) | ||||||||||||||||||||
| Casualty Insurance | 20.6 | 41.7 | 27.4 | 36.7 | 45.2 | 45.1 | 36.4 | |||||||||||||||||||||
| Marine, Energy and Transportation Insurance | 57.5 | 130.8 | 70.3 | 125.4 | 68.9 | 144.4 | 55.4 | |||||||||||||||||||||
| Financial and Professional Lines Insurance | 38.6 | 24.8 | 6.2 | 43.5 | 34.8 | (6.0 | ) | 3.4 | ||||||||||||||||||||
| Total Insurance | $147.4 | $259.7 | $118.8 | $225.1 | $172.8 | $228.9 | $93.3 | |||||||||||||||||||||
| Total Net Written Premiums | $377.0 | $538.8 | $580.1 | $383.4 | $462.1 | $484.7 | $506.6 | |||||||||||||||||||||
Net Earned Premium | ||||||||||||||||||||||||||||
| Reinsurance | ||||||||||||||||||||||||||||
| Property Catastrophe Reinsurance | $66.5 | $66.2 | $70.6 | $49.8 | $55.3 | $52.7 | $49.4 | |||||||||||||||||||||
| Other Property Reinsurance | 61.0 | 67.8 | 63.5 | 79.3 | 67.4 | 68.9 | 81.2 | |||||||||||||||||||||
| Casualty Reinsurance | 84.8 | 90.3 | 89.0 | 93.3 | 94.6 | 87.7 | 96.6 | |||||||||||||||||||||
| Specialty Reinsurance | 55.2 | 66.9 | 67.9 | 66.6 | 71.1 | 46.2 | 48.0 | |||||||||||||||||||||
| Total Reinsurance | $267.5 | $291.2 | $291.0 | $289.0 | $288.4 | $255.5 | $275.2 | |||||||||||||||||||||
| Insurance | ||||||||||||||||||||||||||||
| Property Insurance | $33.2 | $30.1 | $25.8 | $17.3 | $21.9 | $19.1 | $18.9 | |||||||||||||||||||||
| Casualty Insurance | 24.9 | 39.8 | 38.9 | 42.7 | 43.6 | 43.2 | 46.2 | |||||||||||||||||||||
| Marine, Energy and Transportation Insurance | 94.6 | 97.4 | 94.3 | 103.8 | 98.1 | 99.7 | 88.0 | |||||||||||||||||||||
| Financial and Professional Lines Insurance | 31.5 | 21.4 | 17.6 | 23.4 | 18.9 | 11.1 | 19.0 | |||||||||||||||||||||
| Total Insurance | $184.2 | $188.7 | $176.6 | $187.2 | $182.5 | $173.1 | $172.1 | |||||||||||||||||||||
| Total Net Earned Premiums | $451.7 | $479.9 | $467.6 | $476.2 | $470.9 | $428.6 | $447.3 | |||||||||||||||||||||
13
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | |||||||||||||||||||||||
| Reinsurance | Insurance | Total | Reinsurance | Insurance | Total | |||||||||||||||||||
Before Accident Year Adjustment | ||||||||||||||||||||||||
| Loss ratio | 53.6% | 77.3% | 63.3% | 44.1% | 59.2% | 49.9% | ||||||||||||||||||
| Policy acquisition expense ratio | 16.4% | 17.2% | 16.7% | 17.1% | 16.6% | 16.9% | ||||||||||||||||||
| Operating and administrative expense ratio | 10.1% | 12.8% | 14.4% | 8.9% | 12.8% | 13.5% | ||||||||||||||||||
| Expense ratio | 26.5% | 30.0% | 31.1% | 26.0% | 29.4% | 30.4% | ||||||||||||||||||
| Combined ratio | 80.1% | 107.3% | 94.4% | 70.1% | 88.6% | 80.3% | ||||||||||||||||||
Accident Year Adjustment | ||||||||||||||||||||||||
| Loss ratio | 2.7% | (4.1% | ) | — | 10.5% | 6.7% | 9.0% | |||||||||||||||||
| Policy acquisition expense ratio | (0.2% | ) | (0.4% | ) | (0.3% | ) | (0.5% | ) | — | (0.4% | ) | |||||||||||||
| Operating and administrative expense ratio | 0.3% | 0.4% | 0.4% | (0.2% | ) | 0.1% | (0.1% | ) | ||||||||||||||||
| Expense ratio | 0.1% | — | 0.1% | (0.7% | ) | 0.1% | (0.5% | ) | ||||||||||||||||
| Combined ratio | 2.8% | (4.1% | ) | 0.1% | 9.8% | 6.8% | 8.5% | |||||||||||||||||
Accident Year Ratios | ||||||||||||||||||||||||
| Current accident year loss ratio | 56.3% | 73.2% | 63.3% | 54.6% | 65.9% | 58.9% | ||||||||||||||||||
| Policy acquisition expense ratio | 16.2% | 16.8% | 16.4% | 16.6% | 16.6% | 16.5% | ||||||||||||||||||
| Operating and administrative expense ratio | 10.4% | 13.2% | 14.8% | 8.7% | 12.9% | 13.4% | ||||||||||||||||||
| Expense ratio | 26.6% | 30.0% | 31.2% | 25.3% | 29.5% | 29.9% | ||||||||||||||||||
| Combined ratio | 82.9% | 103.2% | 94.5% | 79.9% | 95.4% | 88.8% | ||||||||||||||||||
14
Table of Contents
Aspen Insurance Holdings Limited
Accident Year Loss Ratios
| Nine Months Ended September 30, 2010 | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||
| Reinsurance | Insurance | Total | Reinsurance | Insurance | Total | |||||||||||||||||||
Before Accident Year Adjustment | ||||||||||||||||||||||||
| Loss ratio | 64.3% | 71.8% | 67.3% | 43.0% | 69.9% | 53.5% | ||||||||||||||||||
| Policy acquisition expense ratio | 16.9% | 17.2% | 17.0% | 18.6% | 16.4% | 17.7% | ||||||||||||||||||
| Operating and administrative expense ratio | 9.4% | 12.0% | 12.9% | 8.2% | 13.4% | 12.8% | ||||||||||||||||||
| Expense ratio | 26.3% | 29.2% | 29.9% | 26.8% | 29.8% | 30.5% | ||||||||||||||||||
| Combined ratio | 90.6% | 101.0% | 97.2% | 69.8% | 99.7% | 84.0% | ||||||||||||||||||
Accident Year Adjustment | ||||||||||||||||||||||||
| Loss ratio | 5.4% | (3.0% | ) | 2.1% | 9.5% | 0.4% | 5.9% | |||||||||||||||||
| Policy acquisition expense ratio | (0.1% | ) | (0.1% | ) | (0.1% | ) | (0.4% | ) | 0.1% | (0.2% | ) | |||||||||||||
| Operating and administrative expense ratio | 0.3% | 0.2% | 0.3% | (0.0% | ) | 0.4% | 0.1% | |||||||||||||||||
| Expense ratio | 0.2% | 0.1% | 0.2% | (0.4% | ) | 0.5% | (0.1% | ) | ||||||||||||||||
| Combined ratio | 5.6% | (2.9% | ) | 2.3% | 9.1% | 0.9% | 5.8% | |||||||||||||||||
Accident Year Ratios | ||||||||||||||||||||||||
| Current accident year loss ratio | 69.7% | 68.8% | 69.4% | 52.5% | 70.3% | 59.4% | ||||||||||||||||||
| Policy acquisition expense ratio | 16.8% | 17.1% | 16.9% | 18.2% | 16.5% | 17.5% | ||||||||||||||||||
| Operating and administrative expense ratio | 9.7% | 12.2% | 13.2% | 8.2% | 13.8% | 12.9% | ||||||||||||||||||
| Expense ratio | 26.5% | 29.3% | 30.1% | 26.4% | 30.3% | 30.4% | ||||||||||||||||||
| Combined ratio | 96.2% | 98.1% | 99.5% | 78.9% | 100.6% | 89.8% | ||||||||||||||||||
15
Table of Contents
Aspen Insurance Holdings Limited
| Nine Months Ended September 30, | ||||||||
| (in US$ millions) | 2010 | 2009 | ||||||
| Ordinary shares | ||||||||
| Beginning and end of period | $0.1 | $ | 0.1 | |||||
| Preference shares | ||||||||
| Beginning and end of period | — | — | ||||||
| Minority Interest | ||||||||
| Beginning of period | — | — | ||||||
| Change for the period | 0.6 | — | ||||||
| End of period | 0.6 | — | ||||||
| Additional paid-in capital | ||||||||
| Beginning of period | 1,763.0 | 1,754.8 | ||||||
| New shares issued | — | 25.1 | ||||||
| Ordinary shares repurchased | (208.0 | ) | — | |||||
| Preference shares repurchased | — | (34.1 | ) | |||||
| Share-based compensation | 6.5 | 14.8 | ||||||
| End of period | 1,561.5 | 1,760.6 | ||||||
| Retained earnings | ||||||||
| Beginning of period | 1,285.0 | 884.7 | ||||||
| Net income for the period | 220.0 | 347.6 | ||||||
| Dividends paid on ordinary and preference shares | (52.1 | ) | (55.5 | ) | ||||
| End of period | 1,452.9 | 1,176.8 | ||||||
| Accumulated other comprehensive income: | ||||||||
| Cumulative foreign currency translation adjustments, net of taxes: | ||||||||
| Beginning of period | 103.4 | 87.6 | ||||||
| Change for the period | 6.7 | 5.7 | ||||||
| End of period | 110.1 | 93.3 | ||||||
| Loss on derivatives: | ||||||||
| Beginning of period | (1.2 | ) | (1.4 | ) | ||||
| Reclassification to interest payable | 0.2 | 0.1 | ||||||
| End of period | (1.0 | ) | (1.3 | ) | ||||
| Unrealized appreciation (depreciation) on investments, net of taxes: | ||||||||
| Beginning of period | 155.1 | 53.3 | ||||||
| Change for the period | 161.4 | 129.3 | ||||||
| End of period | 316.5 | 182.6 | ||||||
| Total accumulated other comprehensive income | 425.6 | 274.6 | ||||||
| Total shareholders’ equity | $3,440.7 | $ | 3,212.1 | |||||
16
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in US$ millions) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
| Net income | $92.8 | $145.8 | $220.0 | $347.6 | ||||||||||||
| Other comprehensive income/(loss), net of taxes: | ||||||||||||||||
| Available for sale investments: | ||||||||||||||||
| Reclassification adjustment for net realized (gains)/losses included in net income | (2.3 | ) | 4.6 | (10.7 | ) | 15.0 | ||||||||||
| Change in net unrealized gains and losses on available for sale securities held | 63.8 | 86.1 | 172.1 | 114.3 | ||||||||||||
| Loss on derivatives reclassified to interest expense | — | — | — | 0.1 | ||||||||||||
| Change in foreign currency translation adjustment | 3.6 | 14.8 | 6.7 | 5.7 | ||||||||||||
| Other comprehensive income/(loss) | 65.1 | 105.5 | 168.1 | 135.1 | ||||||||||||
| Comprehensive income | $157.9 | $251.3 | $388.1 | $482.7 | ||||||||||||
17
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in US$ millions) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
| Net cash from/(used in) operating activities | $255.9 | $186.8 | $503.8 | $489.1 | ||||||||||||
| Net cash from/(used in) investing activities | (48.7 | ) | 23.1 | (82.7 | ) | (336.6 | ) | |||||||||
| Net cash from/(used in) financing activities | (24.5 | ) | (18.2 | ) | (259.4 | ) | (64.5 | ) | ||||||||
| Effect of exchange rate movements on cash and cash equivalents | 5.5 | 38.8 | 4.2 | 51.7 | ||||||||||||
| Increase/(decrease) in cash and cash equivalents | 188.2 | 230.5 | 165.9 | 139.7 | ||||||||||||
| Cash at beginning of period | 726.1 | 718.3 | 748.4 | 809.1 | ||||||||||||
| Cash at end of period | $914.3 | $948.8 | $914.3 | $948.8 | ||||||||||||
18
Table of Contents
Aspen Insurance Holdings Limited
| As at | As at | |||||||
| September 30, | December 31, | |||||||
| (in US$ millions) | 2010 | 2009 | ||||||
| Provision for losses and loss expenses at start of period | $3,331.1 | $ | 3,070.3 | |||||
| Reinsurance recoverables | (321.5 | ) | (283.3 | ) | ||||
| Net loss and loss expenses at start of period | 3,009.6 | 2,787.0 | ||||||
| Net loss and loss expenses disposed | (43.3 | ) | (10.0 | ) | ||||
| Provision for losses and loss expenses for claims incurred | ||||||||
| Current period | 950.1 | 1,032.5 | ||||||
| Prior period release | (8.8 | ) | (84.4 | ) | ||||
| Total incurred | 941.3 | 948.1 | ||||||
| Losses and loss expense payments for claims incurred | (483.3 | ) | (808.6 | ) | ||||
| Foreign exchange (gains)/losses | (15.9 | ) | 93.1 | |||||
| Net loss and loss expense reserves at end of period | 3,408.4 | 3,009.6 | ||||||
| Reinsurance recoverables on unpaid losses at end of period | 263.8 | 321.5 | ||||||
| Gross loss and loss expense reserves at end of period | $3,672.2 | $ | 3,331.1 | |||||
19
Table of Contents
Aspen Insurance Holdings Limited
| As at September 30, 2010 | As at December 31, 2009 | |||||||||||||||||||||||
| Reinsurance | Reinsurance | |||||||||||||||||||||||
| (in US$ millions) | Gross | Recoverables | Net | Gross | Recoverables | Net | ||||||||||||||||||
| Reinsurance | $2,307.9 | $(65.0 | ) | $2,242.9 | $2,069.4 | $(81.0 | ) | $1,988.4 | ||||||||||||||||
| Insurance | 1,364.3 | (198.8 | ) | 1,165.5 | 1,261.7 | (240.5 | ) | 1,021.2 | ||||||||||||||||
| Total losses and loss expense reserves | $3,672.2 | $(263.8 | ) | $3,408.4 | $3,331.1 | $(321.5 | ) | $3,009.6 | ||||||||||||||||
20
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | |||||||||||||||||||||||
| Reinsurance | Reinsurance | |||||||||||||||||||||||
| (in US$ millions) | Gross | Recoverables | Net | Gross | Recoverables | Net | ||||||||||||||||||
| Reinsurance | $2.8 | $0.5 | $3.3 | $28.5 | $4.7 | $33.2 | ||||||||||||||||||
| Insurance | (9.1 | ) | (0.4 | ) | (9.5 | ) | 2.7 | 8.3 | 11.0 | |||||||||||||||
| (Strengthening)/release in reserves for prior years during the period | $(6.3 | ) | $0.1 | $(6.2 | ) | $31.2 | $13.0 | $44.2 | ||||||||||||||||
| Nine Months Ended September 30, 2010 | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||
| Reinsurance | Reinsurance | |||||||||||||||||||||||
| Gross | Recoverables | Net | Gross | Recoverables | Net | |||||||||||||||||||
| Reinsurance | $32.1 | $(2.6 | ) | $29.5 | $75.6 | $5.5 | $81.1 | |||||||||||||||||
| Insurance | (25.0 | ) | 4.3 | (20.7 | ) | (42.2 | ) | 32.1 | (10.1 | ) | ||||||||||||||
| Release in reserves for prior years during the period | $7.1 | $1.7 | $8.8 | $33.4 | $37.6 | $71.0 | ||||||||||||||||||
21
Table of Contents
Aspen Insurance Holdings Limited
| (in US$ millions except for percentages) | As at September 30, 2010 | As at December 31, 2009 | ||||||||||||||
S&P | ||||||||||||||||
| AAA | $— | — | $11.8 | 3.7% | ||||||||||||
| AA+ | 15.9 | 6.0% | — | — | ||||||||||||
| AA- | 63.1 | 23.9% | 76.0 | 23.6% | ||||||||||||
| A+ | 125.5 | 47.6% | 173.9 | 54.1% | ||||||||||||
| A | 12.5 | 4.7% | 10.9 | 3.3% | ||||||||||||
| A- | 15.5 | 5.9% | 12.5 | 3.9% | ||||||||||||
| Fully collateralized | — | — | 0.5 | 0.2% | ||||||||||||
| Not rated | 31.3 | 11.9% | 35.9 | 11.2% | ||||||||||||
| $263.8 | 100.0% | $321.5 | 100.0% | |||||||||||||
A.M. Best | ||||||||||||||||
| A++ | $15.9 | 6.0% | $13.2 | 4.1% | ||||||||||||
| A+ | 66.5 | 25.2% | 57.0 | 17.7% | ||||||||||||
| A | 157.0 | 59.5% | 226.2 | 70.4% | ||||||||||||
| A- | 17.1 | 6.5% | 21.3 | 6.6% | ||||||||||||
| Fully collateralized | — | — | 0.5 | 0.2% | ||||||||||||
| Not rated | 7.3 | 2.8% | 3.3 | 1.0% | ||||||||||||
| $263.8 | 100.0% | $321.5 | 100.0% | |||||||||||||
22
Table of Contents
Aspen Insurance Holdings Limited
| As At September 30, 2010 | ||||||||||||||||||||||||||||||||||||
| Gross | Gross | As At | As At | As At | As At | As At | ||||||||||||||||||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | September 30, | June 30, | March 31, | December 31, | December 31, | ||||||||||||||||||||||||||||
| (in US$ millions except for percentages) | Cost | Gains | Losses | Value | 2010 | 2010 | 2010 | 2009 | 2008 | |||||||||||||||||||||||||||
Marketable Securities — Available For Sale | ||||||||||||||||||||||||||||||||||||
| U.S. government securities | $747.0 | $47.5 | $— | $794.5 | 10.9% | 10.4% | 9.7% | 7.5% | 10.9% | |||||||||||||||||||||||||||
| U.S. agency securities | 312.0 | 32.0 | — | 344.0 | 4.8% | 5.0% | 5.2% | 5.7% | 6.6% | |||||||||||||||||||||||||||
| Municipal securities | 32.2 | 1.9 | — | 34.1 | 0.4% | 0.6% | 0.4% | 0.3% | 0.1% | |||||||||||||||||||||||||||
| Corporate securities | 2,241.9 | 175.4 | (0.1 | ) | 2,417.2 | 33.3% | 33.8% | 33.4% | 33.3% | 23.8% | ||||||||||||||||||||||||||
| Foreign government securities | 567.9 | 26.2 | (0.1 | ) | 594.0 | 8.2% | 7.9% | 8.4% | 7.7% | 6.4% | ||||||||||||||||||||||||||
| Asset-backed securities | 70.3 | 6.1 | (0.1 | ) | 76.3 | 1.1% | 1.1% | 1.3% | 1.7% | 3.4% | ||||||||||||||||||||||||||
| Mortgage-backed securities | 1,220.1 | 72.9 | (0.1 | ) | 1,292.9 | 17.8% | 19.6% | 20.7% | 21.1% | 22.9% | ||||||||||||||||||||||||||
| Total fixed income maturities | 5,191.4 | 362.0 | (0.4 | ) | 5,553.0 | 76.5% | 78.4% | 79.1% | 77.3% | 74.1% | ||||||||||||||||||||||||||
| Short-term investments | 297.5 | — | — | 297.5 | 4.1% | 4.4% | 3.8% | 5.4% | 3.8% | |||||||||||||||||||||||||||
Total Available For Sale | $5,488.9 | $362.0 | $(0.4 | ) | $5,850.5 | 80.6% | 82.8% | 82.9% | 82.7% | 77.9% | ||||||||||||||||||||||||||
Marketable Securities — Trading | ||||||||||||||||||||||||||||||||||||
| U.S. government securities | $42.2 | $0.6 | — | $42.8 | 0.6% | 0.4% | 0.1% | 0.1% | — | |||||||||||||||||||||||||||
| U.S. agency securities | 0.5 | 0.1 | — | 0.6 | — | — | — | — | — | |||||||||||||||||||||||||||
| Municipal securities | 2.8 | 0.2 | — | 3.0 | — | — | — | — | — | |||||||||||||||||||||||||||
| Corporate securities | 323.0 | 26.3 | (0.1 | ) | 349.2 | 4.8% | 4.8% | 5.1% | 4.8% | — | ||||||||||||||||||||||||||
| Foreign government securities | 8.9 | 0.6 | — | 9.5 | 0.1% | 0.1% | 0.1% | 0.1% | — | |||||||||||||||||||||||||||
| Asset-backed securities | 5.0 | — | — | 5.0 | 0.1% | 0.1% | 0.1% | 0.1% | — | |||||||||||||||||||||||||||
| Mortgage-backed securities | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
| Total fixed income maturities | 382.4 | 27.8 | (0.1 | ) | 410.1 | 5.6% | 5.4% | 5.4% | 5.1% | — | ||||||||||||||||||||||||||
| Short-term investments | 2.0 | — | — | 2.0 | — | — | — | — | — | |||||||||||||||||||||||||||
Total Trading | $384.4 | $27.8 | $(0.1 | ) | $412.1 | 5.6% | 5.4% | 5.4% | 5.1% | — | ||||||||||||||||||||||||||
Other investments | $28.7 | 0.4% | 0.4% | 0.4% | 0.4% | 4.9% | ||||||||||||||||||||||||||||||
| Cash | 914.3 | 12.6% | 10.6% | 10.5% | 11.0% | 13.5% | ||||||||||||||||||||||||||||||
| Accrued interest | 57.2 | 0.8% | 0.8% | 0.8% | 0.8% | 3.7% | ||||||||||||||||||||||||||||||
Total Cash and Accrued Interest | $971.5 | 13.4% | 11.4% | 11.3% | 11.8% | 17.2% | ||||||||||||||||||||||||||||||
Total Cash and Investments | $7,262.8 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||||||||||||||||||||
23
Table of Contents
Aspen Insurance Holdings Limited
Consolidated Investment Portfolio
| As At September 30, 2010 | As At December 31, 2009 | |||||||||||||||
| Amortized | Fair Market | Amortized | Fair Market | |||||||||||||
| Maturity of Available For Sale Portfolio | Cost | Value | Cost | Value | ||||||||||||
| Due in one year or less | $ | 335.2 | $ | 341.5 | $ | 296.4 | $ | 301.4 | ||||||||
| Due after one year through five years | 2,325.2 | 2,460.0 | 2,057.1 | 2,133.2 | ||||||||||||
| Due after five years through ten years | 1,139.5 | 1,268.7 | 1,094.2 | 1,143.5 | ||||||||||||
| Due after ten years | 101.1 | 113.6 | 121.0 | 124.9 | ||||||||||||
| Subtotal | 3,901.0 | 4,183.8 | 3,568.7 | 3,703.0 | ||||||||||||
| Non-agency residential mortgage-backed securities | 30.3 | 40.4 | 34.2 | 42.2 | ||||||||||||
| Non-agency commercial mortgage-backed securities | 140.1 | 150.5 | 178.5 | 180.0 | ||||||||||||
| Agency mortgage-backed securities | 1,049.7 | 1,102.0 | 1,172.9 | 1,209.6 | ||||||||||||
| Other asset-backed securities | 70.3 | 76.3 | 110.0 | 115.1 | ||||||||||||
| Total | $ | 5,191.4 | $ | 5,553.0 | $ | 5,064.3 | $ | 5,249.9 | ||||||||
24
Table of Contents
Aspen Insurance Holdings Limited
| (in US$ millions except for percentages) | Q3 2010 | Q2 2010 | Q1 2010 | Q4 2009 | Q3 2009 | Q2 2009 | Q1 2009 | |||||||||||||||||||||
| Net investment income from fixed income investments and cash | $58.1 | $57.5 | $59.4 | $58.6 | $58.9 | $56.0 | $55.2 | |||||||||||||||||||||
| Net investment income/(loss) from funds of hedge funds | — | — | — | (0.4 | ) | — | 16.2 | 4.0 | ||||||||||||||||||||
| Net investment income | 58.1 | 57.5 | 59.4 | 58.2 | 58.9 | 72.2 | 59.2 | |||||||||||||||||||||
| Net realized investment gains | 22.1 | 5.7 | 12.6 | 7.5 | 16.4 | 7.7 | 3.1 | |||||||||||||||||||||
Other-than-temporary impairment charges | — | — | (0.3 | ) | (3.3 | ) | (1.8 | ) | (2.9 | ) | (15.3 | ) | ||||||||||||||||
| Change in unrealized gains/(losses) on investments (gross of tax) | 68.3 | 82.4 | 25.3 | (33.1 | ) | 106.3 | 41.7 | 3.3 | ||||||||||||||||||||
| Total return on investments | $148.5 | $145.6 | $97.0 | $29.3 | $179.8 | $118.7 | $50.3 | |||||||||||||||||||||
Portfolio Characteristics | ||||||||||||||||||||||||||||
| Fixed income portfolio book yield | 3.91% | 4.05% | 4.23% | 4.22% | 4.13% | 4.43% | 4.42% | |||||||||||||||||||||
| Fixed income portfolio duration | 3.1 years | 3.0 years | 3.3 years | 3.3 years | 3.3 years | 3.2 years | 2.9 years | |||||||||||||||||||||
25
Table of Contents
Aspen Insurance Holdings Limited
| (in US$ millions except for number of shares and per share amounts) | September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | September 30, 2009 | June 30, 2009 | March 31, 2009 | |||||||||||||||||||||
| Net assets | $3,440.7 | $3,303.9 | $3,140.2 | $3,305.4 | $3,212.1 | $2,972.5 | $2,832.4 | |||||||||||||||||||||
| Less: Preference shares | (353.6 | ) | (353.6 | ) | (353.6 | ) | (353.6 | ) | (353.6 | ) | (353.6 | ) | (353.6 | ) | ||||||||||||||
| Total | $3,087.1 | $2,950.3 | $2,786.6 | $2,951.8 | $2,858.5 | $2,618.9 | $2,478.8 | |||||||||||||||||||||
| Ordinary shares outstanding (in millions) | 76.642 | 76.701 | 76.865 | 83.328 | 83.095 | 83.022 | 82.763 | |||||||||||||||||||||
| Ordinary shares and dilutive potential ordinary shares (in millions) | 80.765 | 79.831 | 80.495 | 86.465 | 86.193 | 85.985 | 84.832 | |||||||||||||||||||||
| Book value per ordinary share | $40.28 | $38.46 | $36.25 | $35.42 | $34.40 | $31.54 | $29.95 | |||||||||||||||||||||
| Diluted book value per ordinary share (treasury stock method) | $38.22 | $36.96 | $34.62 | $34.14 | $33.16 | $30.46 | $29.22 | |||||||||||||||||||||
The dilutive effect of options has been calculated using the treasury stock method. The treasury stock method assumes that the proceeds received from the exercise of options will be used to purchase the Company’s ordinary shares at the average market price during the period of calculation.
26
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
Weighted average ordinary shares outstanding (millions) | ||||||||||||||||
| Basic | 76.723 | 83.057 | 77.133 | 82.520 | ||||||||||||
| Dilutive share equivalents: | ||||||||||||||||
| Employee options | 0.845 | 0.847 | 0.865 | 0.720 | ||||||||||||
| Options issued to Appleby Trust (Bermuda) Limited (Names Trust) | 0.411 | 0.314 | 0.396 | 0.245 | ||||||||||||
| Performance shares | 2.066 | 1.600 | 2.111 | 1.288 | ||||||||||||
| Restricted share units | 0.265 | 0.175 | 0.254 | 0.179 | ||||||||||||
| PIERS* | 0.053 | — | 0.018 | — | ||||||||||||
| Weighted average diluted shares outstanding | 80.363 | 85.993 | 80.777 | 84.952 | ||||||||||||
The dilutive effect of options has been calculated using the treasury stock method. The treasury stock method assumes that the proceeds received from the exercise of options will be used to purchase the Company’s ordinary shares at the average market price during the period of calculation.
| * | Preferred Income Equity Replacement Securities (PIERS) |
27
Table of Contents
Aspen Insurance Holdings Limited
Net income is adjusted to exclude after-tax net foreign exchange gains and losses, realized gains and losses in investments and preference share repurchase gains in the first quarter of 2009.
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (in US$ millions except where stated) | September 30, 2010 | September 30, 2009 | September 30, 2010 | September 30, 2009 | ||||||||||||
| Net income as reported | $92.8 | $145.8 | $220.0 | $347.6 | ||||||||||||
| Preference share dividends | (5.7 | ) | (5.6 | ) | (17.1 | ) | (18.3 | ) | ||||||||
| Preference share repurchase gain | — | — | — | 31.5 | ||||||||||||
| Net income available to ordinary shareholders | 87.1 | 140.2 | 202.9 | 360.8 | ||||||||||||
| Add (deduct) after tax income: | ||||||||||||||||
| Net foreign exchange (gains)/losses | (3.0 | ) | (7.9 | ) | (2.7 | ) | (8.7 | ) | ||||||||
| Net realized (gains)/losses on investments | (20.1 | ) | (12.3 | ) | (36.6 | ) | (3.8 | ) | ||||||||
| Preference share repurchase gain | — | — | — | (31.5 | ) | |||||||||||
| Operating income after tax available to ordinary shareholders | 64.0 | 120.0 | 163.6 | 316.8 | ||||||||||||
| Tax on operating income | 7.9 | 23.0 | 21.3 | 57.6 | ||||||||||||
| Operating income before tax available to ordinary shareholders | $71.9 | $143.0 | $184.9 | $374.4 | ||||||||||||
Weighted average ordinary shares outstanding(millions) | ||||||||||||||||
| Basic | 76.723 | 83.057 | 77.133 | 82.520 | ||||||||||||
| Dilutive share equivalents: | ||||||||||||||||
| Employee options | 0.845 | 0.847 | 0.865 | 0.720 | ||||||||||||
| Options issued to Appleby Trust (Bermuda) Limited (Names Trust) | 0.411 | 0.314 | 0.396 | 0.245 | ||||||||||||
| Performance shares | 2.066 | 1.600 | 2.111 | 1.288 | ||||||||||||
| Restricted share units | 0.265 | 0.175 | 0.254 | 0.179 | ||||||||||||
| PIERS* | 0.053 | — | 0.018 | — | ||||||||||||
| Weighted average diluted shares outstanding | 80.363 | 85.993 | 80.777 | 84.952 | ||||||||||||
Basic earnings per ordinary share | ||||||||||||||||
| Net income adjusted for preference share dividend and preference share repurchase gain | $1.14 | $1.69 | $2.63 | $4.37 | ||||||||||||
| Add (deduct) after tax income: | ||||||||||||||||
| Net foreign exchange (gains)/losses | (0.04 | ) | (0.10 | ) | (0.04 | ) | (0.11 | ) | ||||||||
| Net realized (gains)/losses on investments | (0.26 | ) | (0.15 | ) | (0.47 | ) | (0.04 | ) | ||||||||
| Preference share repurchase gain | — | — | — | (0.39 | ) | |||||||||||
| Operating income adjusted for preference shares dividend | $0.84 | $1.44 | $2.12 | $3.83 | ||||||||||||
Diluted earnings per ordinary share | ||||||||||||||||
| Net income adjusted for preference share dividend and preference share repurchase gain | $1.08 | $1.63 | $2.51 | $4.25 | ||||||||||||
| Add (deduct) after tax income: | ||||||||||||||||
| Net foreign exchange (gains)/losses | (0.04 | ) | (0.09 | ) | (0.03 | ) | (0.10 | ) | ||||||||
| Net realized (gains)/losses on investments | (0.25 | ) | (0.14 | ) | (0.45 | ) | (0.05 | ) | ||||||||
| Preference share repurchase gain | — | — | — | (0.38 | ) | |||||||||||
| Operating income adjusted for preference shares dividend | $0.79 | $1.40 | $2.03 | $3.72 | ||||||||||||
| * Preferred Income Equity Replacement Securities (PIERS) | ||||||||||||||||
28
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | |||||||||||||||||||||||||||||||||||||||
| Property | Casualty | International | U.S. | Property | Casualty | International | U.S. | |||||||||||||||||||||||||||||||||
| (in US$ millions except for percentages) | Reinsurance | Reinsurance | Insurance | Insurance | Total | Reinsurance | Reinsurance | Insurance | Insurance | Total | ||||||||||||||||||||||||||||||
| Gross written premiums | $137.2 | $72.3 | $179.8 | $26.5 | $415.8 | $171.2 | $96.5 | $183.9 | $38.7 | $490.3 | ||||||||||||||||||||||||||||||
| Net written premiums | 131.1 | 72.3 | 152.0 | 21.6 | 377.0 | 163.4 | 98.7 | 170.9 | 29.1 | 462.1 | ||||||||||||||||||||||||||||||
| Gross earned premiums | 154.7 | 89.0 | 226.9 | 32.7 | 503.3 | 155.4 | 113.4 | 214.3 | 39.1 | 522.2 | ||||||||||||||||||||||||||||||
| Net earned premiums | 146.0 | 87.8 | 193.3 | 24.6 | 451.7 | 140.9 | 115.2 | 187.8 | 27.0 | 470.9 | ||||||||||||||||||||||||||||||
| Losses and loss expenses | 60.4 | 72.0 | 138.2 | 15.2 | 285.8 | 36.5 | 72.6 | 113.2 | 12.8 | 235.1 | ||||||||||||||||||||||||||||||
| Policy acquisition expenses | 25.0 | 14.0 | 32.1 | 4.5 | 75.6 | 24.4 | 19.2 | 31.0 | 5.0 | 79.6 | ||||||||||||||||||||||||||||||
| Operating and administrative expenses | 21.5 | 9.0 | 26.2 | 8.3 | 65.0 | 21.0 | 9.9 | 24.5 | 8.3 | 63.7 | ||||||||||||||||||||||||||||||
| Underwriting income/(loss) | $39.1 | $(7.2 | ) | $(3.2 | ) | $(3.4 | ) | $25.3 | $59.0 | $13.5 | $19.1 | $0.9 | $92.5 | |||||||||||||||||||||||||||
Ratios | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 41.4% | 82.0% | 71.5% | 61.8% | 63.3% | 25.9% | 63.0% | 60.3% | 47.4% | 49.9% | ||||||||||||||||||||||||||||||
| Policy acquisition expense ratio | 17.1% | 15.9% | 16.6% | 18.3% | 16.7% | 17.3% | 16.7% | 16.5% | 18.5% | 16.9% | ||||||||||||||||||||||||||||||
| Operating and administrative expense ratio | 14.7% | 10.3% | 13.6% | 33.7% | 14.4% | 14.9% | 8.6% | 13.0% | 30.7% | 13.5% | ||||||||||||||||||||||||||||||
| Expense ratio | 31.8% | 26.2% | 30.2% | 52.0% | 31.1% | 32.2% | 25.3% | 29.5% | 49.2% | 30.4% | ||||||||||||||||||||||||||||||
| Combined ratio | 73.2% | 108.2% | 101.7% | 113.8% | 94.4% | 58.1% | 88.3% | 89.8% | 96.6% | 80.3% | ||||||||||||||||||||||||||||||
A-1
Table of Contents
Aspen Insurance Holdings Limited
| Nine Months Ended September 30, 2010 | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||||||||||||||||||
| Property | Casualty | International | U.S. | Property | Casualty | International | U.S. | |||||||||||||||||||||||||||||||||
| (in US$ millions except for percentages) | Reinsurance | Reinsurance | Insurance | Insurance | Total | Reinsurance | Reinsurance | Insurance | Insurance | Total | ||||||||||||||||||||||||||||||
| Gross written premiums | $576.7 | $310.3 | $650.8 | $126.2 | $1,664.0 | $571.7 | $342.3 | $617.3 | $130.1 | $1,661.4 | ||||||||||||||||||||||||||||||
| Net written premiums | 544.4 | 305.2 | 545.0 | 101.3 | 1,495.9 | 523.9 | 343.5 | 495.8 | 90.2 | 1,453.4 | ||||||||||||||||||||||||||||||
| Gross earned premiums | 485.9 | 295.4 | 647.2 | 115.4 | 1,543.9 | 451.5 | 324.7 | 622.4 | 108.1 | 1,506.7 | ||||||||||||||||||||||||||||||
| Net earned premiums | 458.4 | 292.0 | 558.4 | 90.4 | 1,399.2 | 412.0 | 325.9 | 533.0 | 75.9 | 1,346.8 | ||||||||||||||||||||||||||||||
| Losses and loss expenses | 269.3 | 235.7 | 374.6 | 61.7 | 941.3 | 97.3 | 213.8 | 357.4 | 52.1 | 720.6 | ||||||||||||||||||||||||||||||
| Policy acquisition expenses | 82.1 | 45.1 | 91.6 | 19.1 | 237.9 | 77.1 | 61.1 | 88.9 | 11.9 | 239.0 | ||||||||||||||||||||||||||||||
| Operating and administrative expenses | 59.1 | 28.9 | 65.3 | 26.8 | 180.1 | 51.3 | 30.0 | 65.9 | 24.9 | 172.1 | ||||||||||||||||||||||||||||||
| Underwriting income/(loss) | $47.9 | $(17.7 | ) | $26.9 | $(17.2 | ) | $39.9 | $186.3 | $21.0 | $20.8 | $(13.0 | ) | $215.1 | |||||||||||||||||||||||||||
Ratios | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 58.7% | 80.7% | 67.1% | 68.3% | 67.3% | 23.6% | 65.6% | 67.1% | 68.6% | 53.5% | ||||||||||||||||||||||||||||||
| Policy acquisition expense ratio | 17.9% | 15.4% | 16.4% | 21.1% | 17.0% | 18.7% | 18.7% | 16.7% | 15.7% | 17.7% | ||||||||||||||||||||||||||||||
| Operating and administrative expense ratio | 12.9% | 9.9% | 11.7% | 29.6% | 12.9% | 12.5% | 9.2% | 12.4% | 32.8% | 12.8% | ||||||||||||||||||||||||||||||
| Expense ratio | 30.8% | 25.3% | 28.1% | 50.7% | 29.9% | 31.2% | 27.9% | 29.1% | 48.5% | 30.5% | ||||||||||||||||||||||||||||||
| Combined ratio | 89.5% | 106.0% | 95.2% | 119.0% | 97.2% | 54.8% | 93.5% | 96.2% | 117.1% | 84.0% | ||||||||||||||||||||||||||||||
A-2
Table of Contents
Aspen Insurance Holdings Limited
| (in US$ millions) | Q3 2010 | Q2 2010 | Q1 2010 | Q4 2009 | Q3 2009 | Q2 2009 | Q1 2009 | |||||||||||||||||||||
Property Reinsurance | ||||||||||||||||||||||||||||
| Treaty Catastrophe | $50.8 | $90.7 | $145.8 | $2.3 | $63.8 | $78.4 | $116.7 | |||||||||||||||||||||
| Treaty Risk Excess | 25.9 | 31.3 | 26.8 | 9.2 | 26.8 | 37.2 | 31.3 | |||||||||||||||||||||
| Treaty Pro Rata | 25.9 | 33.2 | 41.0 | 48.2 | 40.5 | 44.5 | 48.2 | |||||||||||||||||||||
| Global Property Facultative | 11.6 | 11.0 | 13.3 | 11.4 | 12.8 | 11.6 | 17.0 | |||||||||||||||||||||
| Credit and Surety Reinsurance | 20.0 | 18.2 | 18.7 | 5.9 | 27.3 | 8.3 | 7.3 | |||||||||||||||||||||
| Agriculture | 3.0 | 6.4 | 3.1 | — | — | — | — | |||||||||||||||||||||
| $137.2 | $190.8 | $248.7 | $77.0 | $171.2 | $180.0 | $220.5 | ||||||||||||||||||||||
Casualty Reinsurance | ||||||||||||||||||||||||||||
| U.S. Casualty Treaty | $45.5 | $43.1 | $104.5 | $52.3 | $74.8 | $43.7 | $106.3 | |||||||||||||||||||||
| International Casualty Treaty | 22.3 | 10.1 | 71.5 | 8.3 | 16.3 | 12.5 | 77.0 | |||||||||||||||||||||
| Global Casualty Facultative | 4.5 | 3.9 | 4.9 | 5.2 | 5.4 | 2.8 | 3.5 | |||||||||||||||||||||
| $72.3 | $57.1 | $180.9 | $65.8 | $96.5 | $59.0 | $186.8 | ||||||||||||||||||||||
International Insurance | ||||||||||||||||||||||||||||
| M.E.C. Liability | $14.7 | $53.6 | $61.3 | $36.7 | $19.7 | $70.2 | $50.8 | |||||||||||||||||||||
| Energy Property | 23.0 | 23.5 | 14.3 | 9.6 | 16.5 | 41.0 | 16.4 | |||||||||||||||||||||
| Marine Hull | 9.8 | 15.9 | 19.1 | 18.8 | 13.1 | 14.8 | 16.5 | |||||||||||||||||||||
| Aviation | 20.4 | 21.6 | 13.5 | 57.3 | 23.5 | 21.6 | 10.4 | |||||||||||||||||||||
| U.K. Commercial Property & Construction | 14.1 | 30.7 | 15.5 | 12.4 | 13.2 | 20.2 | 10.9 | |||||||||||||||||||||
| U.K. Commercial Liability | 12.6 | 9.3 | 9.8 | 8.6 | 15.9 | 11.8 | 9.1 | |||||||||||||||||||||
| Global Casualty | 8.6 | 18.1 | 15.7 | 24.5 | 20.8 | 21.9 | 14.5 | |||||||||||||||||||||
| Professional Liability | 14.6 | 9.6 | 8.0 | 10.7 | 17.8 | 9.7 | 7.7 | |||||||||||||||||||||
| Financial Institutions | 3.9 | 3.8 | 5.4 | 10.6 | 7.9 | 3.7 | 3.7 | |||||||||||||||||||||
| Financial and Political Risks | 15.5 | 14.2 | 12.0 | 12.3 | 7.4 | 3.6 | 9.2 | |||||||||||||||||||||
| Specie | 2.2 | 3.5 | 2.4 | 2.5 | 2.2 | 1.8 | — | |||||||||||||||||||||
| Specialty Reinsurance | 23.6 | 31.1 | 59.1 | 26.4 | 25.9 | 18.4 | 45.5 | |||||||||||||||||||||
| $163.0 | $234.9 | $236.1 | $230.4 | $183.9 | $238.7 | $194.7 | ||||||||||||||||||||||
U.S. Insurance | ||||||||||||||||||||||||||||
| Property | $22.9 | $38.6 | $21.2 | $16.1 | $17.3 | $34.7 | $14.4 | |||||||||||||||||||||
| Casualty | 17.3 | 19.9 | 14.4 | 15.9 | 18.9 | 21.9 | 20.4 | |||||||||||||||||||||
| Risk Solutions | 3.1 | 4.1 | 1.5 | 0.5 | 2.5 | — | — | |||||||||||||||||||||
| $43.3 | $62.6 | $37.1 | $32.5 | $38.7 | $56.6 | $34.8 | ||||||||||||||||||||||
Total Gross Written Premiums | $415.8 | $545.4 | $702.8 | $405.7 | $490.3 | $534.3 | $636.8 | |||||||||||||||||||||
A-3
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | |||||||||||||||||||||||||||||||||||||||
| Property | Casualty | International | U.S. | Property | Casualty | International | U.S. | |||||||||||||||||||||||||||||||||
| Reinsurance | Reinsurance | Insurance | Insurance | Total | Reinsurance | Reinsurance | Insurance | Insurance | Total | |||||||||||||||||||||||||||||||
Before Accident Year Adjustment | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 41.4% | 82.0% | 71.5% | 61.8% | 63.3% | 25.9% | 63.0% | 60.3% | 47.4% | 49.9% | ||||||||||||||||||||||||||||||
| Policy acquisition expense ratio | 17.1% | 15.9% | 16.6% | 18.3% | 16.7% | 17.3% | 16.7% | 16.5% | 18.5% | 16.9% | ||||||||||||||||||||||||||||||
| Operating and administrative expense ratio | 14.7% | 10.3% | 13.6% | 33.7% | 14.4% | 14.9% | 8.6% | 13.0% | 30.7% | 13.5% | ||||||||||||||||||||||||||||||
| Expense ratio | 31.8% | 26.2% | 30.2% | 52.0% | 31.1% | 32.2% | 25.3% | 29.5% | 49.2% | 30.4% | ||||||||||||||||||||||||||||||
| Combined ratio | 73.2% | 108.2% | 101.7% | 113.8% | 94.4% | 58.1% | 88.3% | 89.8% | 96.6% | 80.3% | ||||||||||||||||||||||||||||||
Accident Year Adjustment | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 2.0% | 5.6% | (3.3% | ) | (3.4% | ) | — | 12.0% | 8.3% | 8.9% | 1.6% | 9.0% | ||||||||||||||||||||||||||||
| Policy acquisition expense ratio | 0.5% | (1.9% | ) | (0.3% | ) | — | (0.3% | ) | (0.9% | ) | (0.1% | ) | — | (1.3% | ) | (0.4% | ) | |||||||||||||||||||||||
| Operating and administrative expense ratio | 0.0% | 0.3% | 0.7% | — | 0.4% | 0.5% | 0.9% | (1.0% | ) | (1.1% | ) | (0.1% | ) | |||||||||||||||||||||||||||
| Expense ratio | 0.5% | (1.6% | ) | 0.4% | — | 0.1% | (0.4% | ) | 0.8% | (1.0% | ) | (2.4% | ) | (0.5% | ) | |||||||||||||||||||||||||
| Combined ratio | 2.5% | 4.0% | (2.9% | ) | (3.4% | ) | 0.1% | 11.6% | 9.1% | 7.9% | (0.8% | ) | 8.5% | |||||||||||||||||||||||||||
Accident Year Ratios | ||||||||||||||||||||||||||||||||||||||||
| Current accident year loss ratio | 43.4% | 87.6% | 68.2% | 58.4% | 63.3% | 37.9% | 71.3% | 69.2% | 49.0% | 58.9% | ||||||||||||||||||||||||||||||
| Policy acquisition expense ratio | 17.6% | 14.0% | 16.3% | 18.3% | 16.4% | 16.4% | 16.6% | 16.5% | 17.2% | 16.5% | ||||||||||||||||||||||||||||||
| Operating and administrative expense ratio | 14.7% | 10.6% | 14.3% | 33.7% | 14.8% | 15.4% | 9.5% | 12.0% | 29.6% | 13.4% | ||||||||||||||||||||||||||||||
| Expense ratio | 32.3% | 24.6% | 30.6% | 52.0% | 31.2% | 31.8% | 26.1% | 28.5% | 46.8% | 29.9% | ||||||||||||||||||||||||||||||
| Combined ratio | 75.7% | 112.2% | 98.8% | 110.4% | 94.5% | 69.7% | 97.4% | 97.7% | 95.8% | 88.8% | ||||||||||||||||||||||||||||||
A-4
Table of Contents
Aspen Insurance Holdings Limited
| Nine Months Ended September 30, 2010 | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||||||||||||||||||
| Property | Casualty | International | U.S. | Property | Casualty | International | U.S. | |||||||||||||||||||||||||||||||||
| Reinsurance | Reinsurance | Insurance | Insurance | Total | Reinsurance | Reinsurance | Insurance | Insurance | Total | |||||||||||||||||||||||||||||||
Before Accident Year Adjustment | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 58.7% | 80.7% | 67.1% | 68.3% | 67.3% | 23.6% | 65.6% | 67.1% | 68.6% | 53.5% | ||||||||||||||||||||||||||||||
| Policy acquisition expense ratio | 17.9% | 15.4% | 16.4% | 21.1% | 17.0% | 18.7% | 18.7% | 16.7% | 15.7% | 17.7% | ||||||||||||||||||||||||||||||
| Operating and administrative expense ratio | 12.9% | 9.9% | 11.7% | 29.6% | 12.9% | 12.5% | 9.2% | 12.4% | 32.8% | 12.8% | ||||||||||||||||||||||||||||||
| Expense ratio | 30.8% | 25.3% | 28.1% | 50.7% | 29.9% | 31.2% | 27.9% | 29.1% | 48.5% | 30.5% | ||||||||||||||||||||||||||||||
| Combined ratio | 89.5% | 106.0% | 95.2% | 119.0% | 97.2% | 54.8% | 93.5% | 96.2% | 117.1% | 84.0% | ||||||||||||||||||||||||||||||
Accident Year Adjustment | ||||||||||||||||||||||||||||||||||||||||
| Loss ratio | 3.5% | 3.8% | 1.6% | (6.3% | ) | 2.1% | 11.4% | 5.4% | 3.9% | (6.8% | ) | 5.9% | ||||||||||||||||||||||||||||
| Policy acquisition expense ratio | (0.2% | ) | 1.0% | (0.7% | ) | — | (0.1% | ) | (0.7% | ) | — | — | (0.3% | ) | (0.2% | ) | ||||||||||||||||||||||||
| Operating and administrative expense ratio | 0.1% | 0.2% | 0.5% | — | 0.3% | 0.4% | 0.3% | (0.2% | ) | (0.3% | ) | 0.1% | ||||||||||||||||||||||||||||
| Expense ratio | (0.1% | ) | 1.2% | (0.2% | ) | — | 0.2% | (0.3% | ) | 0.3% | (0.2% | ) | (0.6% | ) | (0.1% | ) | ||||||||||||||||||||||||
| Combined ratio | 3.4% | 5.0% | 1.4% | (6.3% | ) | 2.3% | 11.1% | �� | 5.7% | 3.7% | (7.4% | ) | 5.8% | |||||||||||||||||||||||||||
Accident Year Ratios | ||||||||||||||||||||||||||||||||||||||||
| Current accident year loss ratio | 62.2% | 84.5% | 68.7% | 62.0% | 69.4% | 35.0% | 71.0% | 71.0% | 61.8% | 59.4% | ||||||||||||||||||||||||||||||
| Policy acquisition expense ratio | 17.7% | 16.4% | 15.7% | 21.1% | 16.9% | 18.0% | 18.7% | 16.7% | 15.4% | 17.5% | ||||||||||||||||||||||||||||||
| Operating and administrative expense ratio | 13.0% | 10.1% | 12.2% | 29.6% | 13.2% | 12.9% | 9.5% | 12.2% | 32.5% | 12.9% | ||||||||||||||||||||||||||||||
| Expense ratio | 30.7% | 26.5% | 27.9% | 50.7% | 30.1% | 30.9% | 28.2% | 28.9% | 47.9% | 30.4% | ||||||||||||||||||||||||||||||
| Combined ratio | 92.9% | 111.0% | 96.6% | 112.7% | 99.5% | 65.9% | 99.2% | 99.9% | 109.7% | 89.8% | ||||||||||||||||||||||||||||||
A-5
Table of Contents
Aspen Insurance Holdings Limited
| As At September 30, 2010 | As At December 31, 2009 | |||||||||||||||||||||||
| Reinsurance | Reinsurance | |||||||||||||||||||||||
| (in US$ millions) | Gross | Recoverables | Net | Gross | Recoverables | Net | ||||||||||||||||||
| Property Reinsurance | $519.4 | $(15.3 | ) | $504.1 | $390.6 | $(35.4 | ) | $355.2 | ||||||||||||||||
| Casualty Reinsurance | 1,583.4 | (2.3 | ) | 1,581.1 | 1,518.9 | (6.4 | ) | 1,512.5 | ||||||||||||||||
| International Insurance | 1,336.9 | (202.1 | ) | 1,134.8 | 1,220.1 | (227.7 | ) | 992.4 | ||||||||||||||||
| U.S. Insurance | 232.5 | (44.1 | ) | 188.4 | 201.5 | (52.0 | ) | 149.5 | ||||||||||||||||
| Total losses and loss expense reserves | $3,672.2 | $(263.8 | ) | $3,408.4 | $3,331.1 | $(321.5 | ) | $3,009.6 | ||||||||||||||||
A-6
Table of Contents
Aspen Insurance Holdings Limited
| Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | |||||||||||||||||||||||
| Reinsurance | Reinsurance | |||||||||||||||||||||||
| (in US$ millions) | Gross | Recoverables | Net | Gross | Recoverables | Net | ||||||||||||||||||
| Property Reinsurance | $1.3 | $0.4 | $1.7 | $14.5 | $4.6 | $19.1 | ||||||||||||||||||
| Casualty Reinsurance | 2.7 | — | 2.7 | 9.5 | — | 9.5 | ||||||||||||||||||
| International Insurance | (9.9 | ) | (0.4 | ) | (10.3 | ) | 16.5 | (0.1 | ) | 16.4 | ||||||||||||||
| U.S. Insurance | (0.4 | ) | 0.1 | (0.3 | ) | (9.3 | ) | 8.5 | (0.8 | ) | ||||||||||||||
| (Strengthening)/release in reserves for prior years during the period | $ | (6.3 | ) | $0.1 | $(6.2 | ) | $31.2 | $13.0 | $44.2 | |||||||||||||||
| Nine Months Ended September 30, 2010 | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||
| Reinsurance | Reinsurance | |||||||||||||||||||||||
| Gross | Recoverables | Net | Gross | Recoverables | Net | |||||||||||||||||||
| Property Reinsurance | $12.7 | $0.8 | $13.5 | $42.0 | $4.6 | $46.6 | ||||||||||||||||||
| Casualty Reinsurance | 8.0 | (3.3 | ) | 4.7 | 18.6 | — | 18.6 | |||||||||||||||||
| International Insurance | (3.3 | ) | (0.2 | ) | (3.5 | ) | (3.5 | ) | 16.2 | 12.7 | ||||||||||||||
| U.S. Insurance | (10.3 | ) | 4.4 | (5.9 | ) | (23.7 | ) | 16.8 | (6.9 | ) | ||||||||||||||
| Release in reserves for prior years during the period | $7.1 | $1.7 | $8.8 | $33.4 | $37.6 | $71.0 | ||||||||||||||||||
A-7