Aspen Insurance Holdings Limited 8K Results of Operations and Financial Condition | AHL-PC 21 Apr 16

Exhibit 99.2

FINANCIAL SUPPLEMENT

As of March 31, 2016

Aspen Insurance Holdings Limited

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.

www.aspen.co

Investor Contact:

Aspen Insurance Holdings Limited

Mark Jones, Senior Vice President, Investor Relations

T: +1 646 289 4945

email: Mark.P.Jones@aspen.co



	ASPEN INSURANCE HOLDINGS LIMITED
	Table Of Contents
		Page

Basis of Presentation		1
Financial Highlights		2
Consolidated Statements of Operations - Quarterly Results		3
Consolidated Statements of Operations - Year to Date Results		4
Consolidated Balance Sheets		5
Earnings Per Share and Book Value Per Share		6
Return on Average Equity		7
Consolidated Underwriting Results by Operating Segment		8
Operating Segment - Quarterly Results		9 - 10
Written and Earned Premiums by Segment and Lines of Business		11
Consolidated Statements of Changes in Shareholders' Equity		12
Consolidated Statements of Comprehensive Income		13
Condensed Consolidated Statements of Cash Flows		14
Reserves for Losses and Loss Adjustment Expenses		15
Reserves by Operating Segment		16
Prior Year Reserve Releases		17
Consolidated Investment Portfolio		18
Investment Analysis		19
Book Value Per Ordinary Share		20
Operating Income Reconciliation		21



		ASPEN INSURANCE HOLDINGS LIMITED
		Basis of Presentation

Definitions and presentations: All financial information contained herein is unaudited except for information for the fiscal year ended December 31, 2015. Unless otherwise noted, all data is in U.S. dollar millions, except for per share amounts, percentages 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 and unrealized gains or losses, including net realized and unrealized gains and losses on interest rate swaps, after-tax net foreign exchange gains or losses, including net realized and unrealized gains and losses from foreign exchange contracts and certain non-recurring items.

Aspen excludes these items above from its calculation of operating income because they are either not expected to recur and therefore are not reflective of underlying performance or 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 would distort 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 21 for a reconciliation of operating income to net income.

Annualized operating return on average equity (“Operating ROE”) (a non-GAAP financial measure): Operating ROE is calculated using operating income, as defined above, and average equity is calculated as the arithmetic average on a monthly basis for the stated periods of shareholders' equity excluding the aggregate value of the liquidation preferences of our preference shares net of issuance costs and the total amount of non-controlling interest.

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 21 for a reconciliation of operating income to net income and page 7 for a reconciliation of average ordinary shareholders' equity to average shareholders' equity.

Diluted operating earnings per share and basic operating earnings per share (non-GAAP financial measures): 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 are calculated by dividing operating income by the diluted or basic weighted average number of shares outstanding for the period. See page 21 for a reconciliation of diluted and basic operating earnings per share to basic earnings per share.

Diluted book value per ordinary share (not a non-GAAP financial measure): Aspen has included diluted book value per ordinary share as it illustrates the effect on basic book value per share of dilutive securities thereby providing a better benchmark for comparison with other companies. Diluted book value per share is calculated using the treasury stock method as defined on page 20.

Accident year loss ratio excluding catastrophes (a non-GAAP financial measure): Aspen believes that the presentation of loss ratios excluding catastrophes and prior year reserve movements supports meaningful comparison from period to period of the underlying performance of the business. Accident year loss ratios excluding catastrophes are calculated by dividing net losses excluding catastrophe losses, net expenses and prior year reserve movements by net earned premiums excluding catastrophe-related reinstatement premiums. Aspen has defined catastrophe losses in the first quarter of 2016 as losses associated with weather-related events in the U.S. and an earthquake in Taiwan and in the first quarter of 2015 as losses predominantly associated with storms in Europe, Australia and the U.S. See pages 9 and 10 for a reconciliation of loss ratios to accident year loss ratios excluding catastrophes.

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, 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.



	ASPEN INSURANCE HOLDINGS LIMITED
	Financial Highlights
		Three Months Ended March 31,
(in US$ millions except for percentages, share and per share amounts)		2016			2015			Change
Gross written premium		$	975.7		$	919.2		6.1	%
Net written premium		$	799.7		$	763.2		4.8	%
Net earned premium		$	663.1		$	593.6		11.7	%
Net income after tax		$	114.4		$	128.0		(10.6	)%
Operating income after tax		$	89.9		$	98.0		(8.3	)%
Net investment income		$	49.5		$	47.4		4.4	%
Underwriting income		$	55.7		$	66.0		(15.6	)%
Earnings Per Share and Book Value Per Share
Basic earnings per ordinary share
Net income adjusted for preference share dividend and non-controlling interest		$	1.73		$	1.91		(9.4	)%
Operating income adjusted for preference share dividend and non-controlling interest		$	1.33		$	1.43		(7.0	)%
Diluted earnings per ordinary share
Net income adjusted for preference share dividend and non-controlling interest		$	1.68		$	1.87		(10.2	)%
Operating income adjusted for preference share dividend and non-controlling interest		$	1.29		$	1.39		(7.2	)%
Weighted average number of ordinary shares outstanding (in millions of shares)		60.868			62.159			(2.1	)%
Diluted weighted average number of ordinary shares outstanding (in millions of shares)		62.484			63.533			(1.7	)%
Book value per ordinary share		$	49.45		$	47.14		4.9	%
Diluted book value per ordinary share		$	48.22		$	46.02		4.8	%
Ordinary shares outstanding at March 31, 2016 and March 31, 2015 (in millions of shares)		60.675			61.723			(1.7	)%
Diluted ordinary shares outstanding at March 31, 2016 and March 31, 2015 (in millions of shares)		62.213			63.227			(1.6	)%
Underwriting Ratios
Loss ratio		53.9		%	51.6		%
Policy acquisition expense ratio		19.6		%	20.1		%
General, administrative and corporate expense ratio		18.1		%	17.2		%
Expense ratio		37.7		%	37.3		%
Combined ratio		91.6		%	88.9		%
Return On Equity
Average equity ⁽¹⁾		$	2,931.5		$	2,886.3
Return on average equity
Net income adjusted for preference share dividend and non-controlling interest		3.6		%	4.1		%
Operating income adjusted for preference share dividend and non-controlling interest		2.8		%	3.1		%
Annualized return on average equity
Net income		14.4		%	16.4		%
Operating income		11.2		%	12.4		%

See pages 7 and 21 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
(1) Average equity excludes preference shares.



	ASPEN INSURANCE HOLDINGS LIMITED
	Consolidated Statements of Operations - Quarterly Results
(in US$ millions except for percentages and per share amounts)		Q1 2016			Q4 2015			Q3 2015			Q2 2015			Q1 2015
UNDERWRITING REVENUES
Gross written premiums		$	975.7		$	634.8		$	720.5		$	722.8		$	919.2
Premiums ceded		(176.0		)	(48.0		)	(68.7		)	(78.4		)	(156.0		)
Net written premiums		799.7			586.8			651.8			644.4			763.2
Change in unearned premiums		(136.6		)	42.9			(11.2		)	(35.0		)	(169.6		)
Net earned premiums		663.1			629.7			640.6			609.4			593.6
UNDERWRITING EXPENSES
Losses and loss adjustment expenses		357.4			334.0			365.6			360.5			306.1
Amortization of deferred policy acquisition costs		130.2			118.2			132.0			114.1			119.3
General, administrative and corporate expenses		119.8			125.9			100.5			95.4			102.2
Total underwriting expenses		607.4			578.1			598.1			570.0			527.6
Underwriting income including corporate expenses		55.7			51.6			42.5			39.4			66.0
OTHER OPERATING REVENUE AND EXPENSES
Net investment income		49.5			46.4			45.0			46.7			47.4
Interest expense		(7.4		)	(7.4		)	(7.4		)	(7.3		)	(7.4		)
Other (expense)		(3.0		)	(5.4		)	(10.6		)	(2.7		)	(1.6		)
Total other operating revenue		39.1			33.6			27.0			36.7			38.4
OPERATING INCOME BEFORE TAX		94.8			85.2			69.5			76.1			104.4
Net realized and unrealized exchange (losses)/gains ⁽¹⁾		(20.1		)	6.1			4.5			(9.4		)	(11.0		)
Net realized and unrealized investment gains/(losses)⁽²⁾		42.2			31.9			(44.0		)	(15.5		)	39.7
INCOME BEFORE TAX		116.9			123.2			30.0			51.2			133.1
Income tax expense		(2.5		)	(5.3		)	(1.8		)	(2.2		)	(5.1		)
NET INCOME AFTER TAX		114.4			117.9			28.2			49.0			128.0
Dividends paid on ordinary shares		(12.8		)	(12.8		)	(12.7		)	(13.0		)	(12.4		)
Dividends paid on preference shares		(9.5		)	(9.4		)	(9.5		)	(9.4		)	(9.5		)
Dividends paid to non-controlling interest		—			(0.1		)	—			—			—
Proportion due to non-controlling interest		0.2			—			(0.3		)	(0.5		)	—
Retained income		$	92.3		$	95.6		$	5.7		$	26.1		$	106.1
Components of net income after tax
Operating income		89.9			84.0			67.2			72.2			98.0
Net realized and unrealized exchange (losses)/gains after tax ⁽¹⁾		(16.9		)	5.7			1.4			(7.5		)	(9.8		)
Net realized and unrealized investment gains/(losses) after tax ⁽²⁾		41.4			28.2			(40.4		)	(15.7		)	39.8
NET INCOME AFTER TAX		$	114.4		$	117.9		$	28.2		$	49.0		$	128.0
Loss ratio		53.9		%	53.0		%	57.1		%	59.2		%	51.6		%
Policy acquisition expense ratio		19.6		%	18.8		%	20.6		%	18.7		%	20.1		%
General, administrative and corporate expense ratio		18.1		%	20.0		%	15.7		%	15.7		%	17.2		%
Expense ratio		37.7		%	38.8		%	36.3		%	34.4		%	37.3		%
Combined ratio		91.6		%	91.8		%	93.4		%	93.6		%	88.9		%
Basic earnings per share⁽³⁾		$	1.73		$	1.78		$	0.30		$	0.64		$	1.91
Diluted earnings per share ⁽³⁾		$	1.68		$	1.75		$	0.30		$	0.62		$	1.87
Annualized return on average equity
Net income		14.4		%	15.2		%	2.8		%	5.6		%	16.4		%
Operating income		11.2		%	10.4		%	8.4		%	8.8		%	12.4		%
See pages 7 and 21 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.
(1) Includes the net realized and unrealized gains/(losses) from foreign exchange contracts.
(2) Includes the net realized and unrealized gains/(losses) from interest rate swaps.
(3) Adjusted for preference share dividends and non-controlling interest.



		ASPEN INSURANCE HOLDINGS LIMITED
		Consolidated Statements of Operations - Year To Date Results
			Three Months Ended March 31,
			2016			2015
UNDERWRITING REVENUES
Gross written premiums			$	975.7		$	919.2
Premiums ceded			(176.0		)	(156.0		)
Net written premiums			799.7			763.2
Change in unearned premiums			(136.6		)	(169.6		)
Net earned premiums			663.1			593.6
UNDERWRITING EXPENSES
Losses and loss adjustment expenses			357.4			306.1
Amortization of deferred policy acquisition costs			130.2			119.3
General, administrative and corporate expenses			119.8			102.2
Total underwriting expenses			607.4			527.6
Underwriting income including corporate expenses			55.7			66.0
OTHER OPERATING REVENUE AND EXPENSES
Net investment income			49.5			47.4
Interest expense			(7.4		)	(7.4		)
Other (expense)			(3.0		)	(1.6		)
Total other operating revenue			39.1			38.4
OPERATING INCOME BEFORE TAX			94.8			104.4
Net realized and unrealized exchange (losses)⁽¹⁾			(20.1		)	(11.0		)
Net realized and unrealized investment gains⁽²⁾			42.2			39.7
INCOME BEFORE TAX			116.9			133.1
Income tax expense			(2.5		)	(5.1		)
NET INCOME AFTER TAX			114.4			128.0
Dividends paid on ordinary shares			(12.8		)	(12.4		)
Dividends paid on preference shares			(9.5		)	(9.5		)
Proportion due to non-controlling interest			0.2			—
Retained income			$	92.3		$	106.1
Components of net income after tax
	Operating income		89.9			98.0
	Net realized and unrealized exchange (losses) after tax ⁽¹⁾		(16.9		)	(9.8		)
	Net realized and unrealized investment gains after tax ⁽²⁾		41.4			39.8
NET INCOME AFTER TAX			$	114.4		$	128.0
Loss ratio			53.9		%	51.6		%
	Policy acquisition expense ratio		19.6		%	20.1		%
	General, administrative and corporate expense ratio		18.1		%	17.2		%
Expense ratio			37.7		%	37.3		%
Combined ratio			91.6		%	88.9		%

See pages 7 and 21 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.

(1) Includes the net realized and unrealized gains/(losses) from foreign exchange contracts.
(2) Includes the net realized and unrealized gains/(losses) from interest rate swaps.



	ASPEN INSURANCE HOLDINGS LIMITED
	Consolidated Balance Sheets

(in US$ millions except for per share amounts)		March 31, 2016		December 31, 2015		September 30, 2015		June 30, 2015		March 31, 2015

Investments
Fixed income securities		$	6,960.5	$	6,739.1	$	6,496.4	$	6,407.4	$	6,339.2
Equity securities		757.8		736.4		696.3		729.3		719.0
Other investments		8.9		8.9		9.5		9.5		9.5
Catastrophe bonds		46.1		55.4		36.7		32.3		32.8
Short-term investments		143.0		172.4		183.2		185.2		180.9
Total investments		7,916.3		7,712.2		7,422.1		7,363.7		7,281.4
Cash and cash equivalents		903.1		1,099.5		1,196.7		1,148.4		1,225.9
Reinsurance recoverables
Unpaid losses		366.0		354.8		348.7		337.3		360.1
Ceded unearned premiums		243.6		168.9		224.6		257.1		276.4
Receivables
Underwriting premiums		1,339.1		1,115.6		1,208.4		1,249.9		1,264.8
Other		117.9		94.3		108.7		108.1		92.1
Funds withheld		39.6		36.0		39.0		44.5		46.1
Deferred policy acquisition costs		407.7		361.1		346.8		349.0		333.8
Derivatives at fair value		10.9		9.2		9.2		4.1		2.1
Receivable for securities sold		1.9		0.6		6.7		5.5		0.3
Office properties and equipment		83.2		70.6		68.7		65.6		61.9
Taxation		—		3.7		—		0.9		—
Other assets		1.8		4.1		5.9		1.9		18.2
Intangible assets and goodwill		74.3		18.2		18.2		18.2		18.2
Total assets		$	11,505.4	$	11,048.8	$	11,003.7	$	10,954.2	$	10,981.3
LIABILITIES
Insurance reserves
Losses and loss adjustment expenses		$	5,011.5	$	4,938.2	$	4,913.9	$	4,815.9	$	4,698.9
Unearned premiums		1,804.0		1,587.2		1,686.9		1,702.8		1,665.1
Total insurance reserves		6,815.5		6,525.4		6,600.8		6,518.7		6,364.0
Payables
Reinsurance premiums		148.9		92.7		135.6		164.5		171.5
Taxation		19.2		10.8		22.7		32.1		34.8
Accrued expenses and other payables		293.3		343.8		237.7		242.7		308.6
Liabilities under derivative contracts		17.6		4.0		1.9		7.2		11.5
Total payables		479.0		451.3		397.9		446.5		526.4
Loan notes issued by variable interest entities, at fair value		104.5		103.0		84.5		76.2		76.0
Long-term debt		549.3		549.2		549.2		549.2		549.1
Total liabilities		7,948.3		7,628.9		7,632.4		7,590.6		7,515.5
SHAREHOLDERS’ EQUITY
Ordinary shares		0.1		0.1		0.1		0.1		0.1
Non-controlling interest		1.1		1.3		1.3		1.0		0.5
Preference shares		—		—		—		—		—
Additional paid-in capital		1,055.9		1,075.3		1,068.3		1,061.7		1,106.0
Retained earnings		2,375.9		2,283.6		2,188.0		2,182.3		2,156.2
Accumulated other comprehensive income, net of taxes		124.1		59.6		113.6		118.5		203.0
Total shareholders’ equity		3,557.1		3,419.9		3,371.3		3,363.6		3,465.8
Total liabilities and shareholders’ equity		$	11,505.4	$	11,048.8	$	11,003.7	$	10,954.2	$	10,981.3

Book value per ordinary share		$	49.45	$	46.99	$	46.30	$	46.18	$	47.14
Book value per diluted ordinary share		$	48.22	$	46.00	$	45.28	$	45.16	$	46.02

See pages 7 and 21 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.



		ASPEN INSURANCE HOLDINGS LIMITED
		Earnings Per Share and Book Value Per Share

			Three Months Ended
(in US$ except for number of shares)			March 31, 2016		March 31, 2015

Basic earnings per ordinary share
	Net income adjusted for preference share dividend and non-controlling interest		$	1.73	$	1.91
	Operating income adjusted for preference share dividend and non-controlling interest		$	1.33	$	1.43
Diluted earnings per ordinary share
	Net income adjusted for preference share dividend and non-controlling interest		$	1.68	$	1.87
	Operating income adjusted for preference share dividend and non-controlling interest		$	1.29	$	1.39

Weighted average number of ordinary shares outstanding (in millions)			60.868		62.159
Weighted average number of ordinary shares outstanding and dilutive potential ordinary shares (in millions)			62.484		63.533

Book value per ordinary share			$	49.45	$	47.14
Diluted book value per ordinary share			$	48.22	$	46.02

Ordinary shares outstanding at end of the period (in millions)			60.675		61.723
Ordinary shares outstanding and dilutive potential ordinary shares at end of the period (in millions)			62.213		63.227

See pages 7 and 21 for a reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures.



		ASPEN INSURANCE HOLDINGS LIMITED
		Return On Average Equity

			Three Months Ended
(in US$ millions except for percentages)			March 31, 2016			March 31, 2015

Average shareholders' equity			$	3,488.5		$	3,442.6
Average non-controlling interest			(1.2		)	(0.5		)
Average preference shares			(555.8		)	(555.8		)
Average ordinary shareholders' equity			$	2,931.5		$	2,886.3
Return on average equity:
	Net income adjusted for preference share dividend and non-controlling interest		3.6		%	4.1		%
	Operating income adjusted for preference share dividend and non-controlling interest		2.8		%	3.1		%
Annualized return on average equity:
	Net income		14.4		%	16.4		%
	Operating income		11.2		%	12.4		%
Components of return on average equity:
	Return on average equity from underwriting activity⁽¹⁾		1.9		%	2.3		%
	Return on average equity from investment and other activity ⁽²⁾		1.0		%	1.0		%
	Pre-tax operating income return on average equity ⁽³⁾		2.9		%	3.3		%
	Post-tax operating income return on average equity ⁽⁴⁾		2.8		%	3.1		%

See page 21 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 dividends and non-controlling interest.
(3) Calculated by using operating income before tax adjusted for preference share dividends and non-controlling interest.
(4) Calculated by using operating income after-tax adjusted for preference share dividends and non-controlling interest.



	ASPEN INSURANCE HOLDINGS LIMITED
	Consolidated Underwriting Results by Operating Segment

		Three Months Ended March 31, 2016									Three Months Ended March 31, 2015
(in US$ millions except for percentages)		Reinsurance			Insurance			Total			Reinsurance			Insurance			Total

Gross written premiums		$	517.6		$	458.1		$	975.7		$	484.8		$	434.4		$	919.2
Net written premiums		449.5			350.2			799.7			442.1			321.1			763.2
Gross earned premiums		306.8			445.6			752.4			265.8			415.1			680.9
Net earned premiums		280.3			382.8			663.1			249.4			344.2			593.6
Losses and loss adjustment expenses		134.5			222.9			357.4			105.5			200.6			306.1
Amortization of deferred policy acquisition costs		59.4			70.8			130.2			53.4			65.9			119.3
General and administrative expenses		44.1			58.6			102.7			32.4			55.3			87.7
Underwriting income		$	42.3		$	30.5		$	72.8		$	58.1		$	22.4		$	80.5
Net investment income								49.5									47.4
Net realized and unrealized investment gains⁽¹⁾								42.2									39.7
Corporate expenses								(17.1		)							(14.5		)
Other (expense)								(3.0		)							(1.6		)
Interest expense								(7.4		)							(7.4		)
Net realized and unrealized foreign exchange (losses) ⁽²⁾								(20.1		)							(11.0		)
Income before tax								$	116.9								$	133.1
Income tax expense								(2.5		)							(5.1		)
Net income								$	114.4								$	128.0
Ratios
Loss ratio		48.0		%	58.2		%	53.9		%	42.3		%	58.3		%	51.6		%
Policy acquisition expense ratio		21.2		%	18.5		%	19.6		%	21.4		%	19.1		%	20.1		%
General and administrative expense ratio ⁽³⁾		15.7		%	15.3		%	18.1		%	13.0		%	16.1		%	17.2		%
Expense ratio		36.9		%	33.8		%	37.7		%	34.4		%	35.2		%	37.3		%
Combined ratio		84.9		%	92.0		%	91.6		%	76.7		%	93.5		%	88.9		%

(1) Includes the net realized and unrealized gains/(losses) from interest rate swaps.
(2) Includes the net realized and unrealized gains/(losses) from foreign exchange contracts.
(3) The total group general and administrative expense ratio includes the impact from corporate expenses.



	ASPEN INSURANCE HOLDINGS LIMITED
	Reinsurance Segment - Quarterly Results


(in US$ millions except for percentages)		Q1 2016			Q4 2015			Q3 2015			Q2 2015			Q1 2015

Gross written premiums		$	517.6		$	186.8		$	316.6		$	260.7		$	484.8
Net written premiums		449.5			178.5			294.7			238.2			442.1
Gross earned premiums		306.8			295.9			304.6			287.2			265.8
Net earned premiums		280.3			270.3			284.6			268.3			249.4
Net losses and loss adjustment expenses		134.5			99.9			169.9			116.3			105.5
Amortization of deferred policy acquisition costs		59.4			56.1			64.8			50.4			53.4
General and administrative expenses		44.1			44.0			34.7			35.4			32.4
Underwriting income		$	42.3		$	70.3		$	15.2		$	66.2		$	58.1
Ratios
Loss ratio		48.0		%	37.0		%	59.7		%	43.3		%	42.3		%
Policy acquisition expense ratio		21.2		%	20.8		%	22.8		%	18.8		%	21.4		%
General and administrative expense ratio		15.7		%	16.3		%	12.2		%	13.2		%	13.0		%
Expense ratio		36.9		%	37.1		%	35.0		%	32.0		%	34.4		%
Combined ratio		84.9		%	74.1		%	94.7		%	75.3		%	76.7		%
Accident Year Ex-cat Loss Ratio
Loss ratio		48.0		%	37.0		%	59.7		%	43.3		%	42.3		%
Prior year loss development		6.5		%	13.8		%	5.7		%	9.0		%	5.3		%
Catastrophe losses		(3.8		)%	(8.4		)%	(5.9		)%	(0.9		)%	(3.1		)%
Accident year ex-cat loss ratio		50.7		%	42.4		%	59.5		%	51.4		%	44.5		%



	ASPEN INSURANCE HOLDINGS LIMITED
	Insurance Segment - Quarterly Results


(in US$ millions except for percentages)		Q1 2016			Q4 2015			Q3 2015			Q2 2015			Q1 2015

Gross written premiums		$	458.1		$	448.0		$	403.9		$	462.1		$	434.4
Net written premiums		350.2			408.3			357.1			406.2			321.1
Gross earned premiums		445.6			436.0			429.0			423.2			415.1
Net earned premiums		382.8			359.4			356.0			341.1			344.2
Net losses and loss adjustment expenses		222.9			234.1			195.7			244.2			200.6
Amortization of deferred policy acquisition costs		70.8			62.1			67.2			63.7			65.9
General and administrative expenses		58.6			61.8			51.3			45.2			55.3
Underwriting income/(loss)		$	30.5		$	1.4		$	41.8		$	(12.0	)	$	22.4
Ratios
Loss ratio		58.2		%	65.1		%	55.0		%	71.6		%	58.3		%
Policy acquisition expense ratio		18.5		%	17.3		%	18.9		%	18.7		%	19.1		%
General and administrative expense ratio		15.3		%	17.2		%	14.4		%	13.3		%	16.1		%
Expense ratio		33.8		%	34.5		%	33.3		%	32.0		%	35.2		%
Combined ratio		92.0		%	99.6		%	88.3		%	103.6		%	93.5		%
Accident Year Ex-cat Loss Ratio
Loss ratio		58.2		%	65.1		%	55.0		%	71.6		%	58.3		%
Prior year loss development		0.9		%	6.0		%	6.4		%	2.1		%	4.2		%
Catastrophe losses		(2.1		)%	(6.5		)%	(0.6		)%	(2.8		)%	(1.7		)%
Accident year ex-cat loss ratio		57.0		%	64.6		%	60.8		%	70.9		%	60.8		%



		ASPEN INSURANCE HOLDINGS LIMITED
		Written and Earned Premiums by Segment and Lines of Business
(in US$ millions)
Gross Written Premiums			Q1 2016		Q4 2015		Q3 2015		Q2 2015		Q1 2015
	Reinsurance
	Property Catastrophe Reinsurance		$	127.6	$	4.1	$	49.1	$	67.3	$	153.8
	Other Property Reinsurance		103.0		61.2		105.2		84.0		109.9
	Casualty Reinsurance		127.1		45.9		77.9		49.0		114.7
	Specialty Reinsurance		159.9		75.6		84.4		60.4		106.4
	Total Reinsurance		$	517.6	$	186.8	$	316.6	$	260.7	$	484.8
	Insurance
	Property and Casualty Insurance		$	226.3	$	213.9	$	208.5	$	254.8	$	213.4
	Marine, Aviation and Energy Insurance		117.7		107.1		85.3		103.2		131.7
	Financial and Professional Lines Insurance		114.1		127.0		110.1		104.1		89.3
	Total Insurance		$	458.1	$	448.0	$	403.9	$	462.1	$	434.4

	Total Gross Written Premiums		$	975.7	$	634.8	$	720.5	$	722.8	$	919.2
Net Written Premiums
	Reinsurance
	Property Catastrophe Reinsurance		$	92.1	$	4.8	$	33.8	$	53.5	$	126.1
	Other Property Reinsurance		92.9		59.9		100.1		80.6		98.8
	Casualty Reinsurance		125.6		41.5		76.8		46.7		113.8
	Specialty Reinsurance		138.9		72.3		84.0		57.4		103.4
	Total Reinsurance		$	449.5	$	178.5	$	294.7	$	238.2	$	442.1
	Insurance
	Property and Casualty Insurance		$	180.5	$	185.2	$	172.9	$	222.1	$	156.7
	Marine, Aviation and Energy Insurance		106.6		99.7		76.1		82.5		120.5
	Financial and Professional Lines Insurance		63.1		123.4		108.1		101.6		43.9
	Total Insurance		$	350.2	$	408.3	$	357.1	$	406.2	$	321.1

	Total Net Written Premiums		$	799.7	$	586.8	$	651.8	$	644.4	$	763.2
Net Earned Premiums
	Reinsurance
	Property Catastrophe Reinsurance		$	47.3	$	58.1	$	54.0	$	53.8	$	57.1
	Other Property Reinsurance		87.3		79.4		91.5		78.9		77.5
	Casualty Reinsurance		67.0		63.7		68.6		71.2		57.8
	Specialty Reinsurance		78.7		69.1		70.5		64.4		57.0
	Total Reinsurance		$	280.3	$	270.3	$	284.6	$	268.3	$	249.4
	Insurance
	Property and Casualty Insurance		$	189.7	$	172.0	$	171.8	$	162.9	$	159.8
	Marine, Aviation and Energy Insurance		93.9		94.9		94.1		97.3		99.4
	Financial and Professional Lines Insurance		99.2		92.5		90.1		80.9		85.0
	Total Insurance		$	382.8	$	359.4	$	356.0	$	341.1	$	344.2

	Total Net Earned Premiums		$	663.1	$	629.7	$	640.6	$	609.4	$	593.6



		ASPEN INSURANCE HOLDINGS LIMITED
		Consolidated Statements of Changes in Shareholders' Equity
			Three Months Ended March 31,
(in US$ millions)			2016			2015
Ordinary shares
	Beginning and end of period		$	0.1		$	0.1
Preference shares
	Beginning and end of period		—			—
Non-controlling interest
	Beginning of period		1.3			0.5
	Net change for the period		(0.2		)	—
	End of period		1.1			0.5
Additional paid-in capital
	Beginning of period		1,075.3			1,134.3
	New shares issued		1.5			3.5
	Ordinary shares repurchased		(25.0		)	(36.5		)
	Share-based compensation		4.1			4.7
	End of period		1,055.9			1,106.0
Retained earnings
	Beginning of period		2,283.6			2,050.1
	Net income for the period		114.4			128.0
	Dividends paid on ordinary and preference shares		(22.3		)	(21.9		)
	Proportion due to non-controlling interest		0.2			—
	End of period		2,375.9			2,156.2
Accumulated other comprehensive income:
Cumulative foreign currency translation adjustments, net of taxes:
	Beginning of period		0.6			72.7
	Change for the period		(11.0		)	(26.1		)
	End of period		(10.4		)	46.6
Loss on derivatives:
	Beginning of period		(1.2		)	(3.8		)
	Net change from current period hedged transactions		(1.4		)	(2.4		)
	End of period		(2.6		)	(6.2		)
Unrealized appreciation/(depreciation) on available for sale investments, net of taxes:
	Beginning of period		60.2			165.4
	Change for the period		76.9			(2.8		)
	End of period		137.1			162.6
Total accumulated other comprehensive income			124.1			203.0

Total shareholders' equity			$	3,557.1		$	3,465.8



		ASPEN INSURANCE HOLDINGS LIMITED
		Consolidated Statements of Comprehensive Income

			Three Months Ended March 31,
(in US$ millions)			2016			2015

Net income adjusted for non-controlling interest			$	114.4		$	128.0
Other comprehensive income, net of taxes:
	Available for sale investments:
	Reclassification adjustment for net realized (gains) included in net income		(3.7		)	(31.9		)
	Change in net unrealized gains on available for sale securities held		80.6			29.1
	Net change from current period hedged transactions		(1.4		)	(2.4		)
	Change in foreign currency translation adjustment		(11.0		)	(26.1		)
	Other comprehensive income/(loss)		64.5			(31.3		)
Comprehensive income			$	178.9		$	96.7



	ASPEN INSURANCE HOLDINGS LIMITED
	Condensed Consolidated Statements of Cash Flows

		Three Months Ended March 31,
(in US$ millions)		2016			2015

Net cash from operating activities		$	47.3		$	66.2
Net cash (used in)/from investing activities		(106.2		)	120.9
Net cash (used in) financing activities		(133.2		)	(119.8		)
Effect of exchange rate movements on cash and cash equivalents		(4.3		)	(19.9		)
Decrease in cash and cash equivalents		(196.4		)	47.4
Cash at beginning of period		1,099.5			1,178.5
Cash at end of period		$	903.1		$	1,225.9



	ASPEN INSURANCE HOLDINGS LIMITED
	Reserves for Losses and Loss Adjustment Expenses

(in US$ millions)		For the Three Months Ended March 31, 2016			For the Twelve Months Ended December 31, 2015

Provision for losses and loss adjustment expenses at the start of the period		$	4,938.2		$	4,750.8
Reinsurance recoverables		(354.8		)	(350.0		)
Net loss and loss adjustment expenses at the start of the period		4,583.4			4,400.8

Net loss and loss adjustment expenses assumed		5.7			—
Provision for losses and loss adjustment expenses for claims incurred
Current period		379.0			1,522.7
Prior period release		(21.6		)	(156.5		)
Total incurred		357.4			1,366.2

Losses and loss adjustment expenses payments for claims incurred		(294.5		)	(1,108.5		)

Foreign exchange (gains)		(6.4		)	(75.1		)

Net loss and loss adjustment expenses reserves at the end of the period		4,645.5			4,583.4
Reinsurance recoverables on unpaid losses at the end of the period		366.0			354.8
Gross loss and loss adjustment expenses reserves at the end of the period		$	5,011.5		$	4,938.2



	ASPEN INSURANCE HOLDINGS LIMITED
	Reserves by Operating Segment

		As at March 31, 2016							As at December 31, 2015
(in US$ millions)		Gross		Reinsurance Recoverables			Net		Gross		Reinsurance Recoverables			Net

Reinsurance		$	2,472.5	$	(39.5	)	$	2,433.0	$	2,441.9	$	(32.4	)	$	2,409.5
Insurance		2,539.0		(326.5		)	2,212.5		2,496.3		(322.4		)	2,173.9
Total losses and loss adjustment expense reserves		$	5,011.5	$	(366.0	)	$	4,645.5	$	4,938.2	$	(354.8	)	$	4,583.4



	ASPEN INSURANCE HOLDINGS LIMITED
	Prior Year Reserve Releases

(in US$ millions)		Three Months Ended March 31, 2016							Three Months Ended March 31, 2015
		Gross		Reinsurance Recoverables			Net		Gross		Reinsurance Recoverables			Net
Reinsurance		$	20.3	$	(2.1	)	$	18.2	$	14.5	$	(1.3	)	$	13.2
Insurance		2.8		0.6			3.4		21.2		(6.9		)	14.3
Release in reserves for prior years during the period		$	23.1	$	(1.5	)	$	21.6	$	35.7	$	(8.2	)	$	27.5



		ASPEN INSURANCE HOLDINGS LIMITED
		Consolidated Investment Portfolio
(in US$ millions)			Fair Market Value
			March 31, 2016		December 31, 2015		September 30, 2015		June 30, 2015		March 31, 2015
Marketable Securities - Available For Sale
U.S. government securities			$	1,111.7	$	1,123.1	$	1,138.1	$	1,074.6	$	1,041.8
U.S. agency securities			149.9		158.7		162.0		182.0		182.9
Municipal securities			32.9		26.6		28.5		29.5		30.7
Corporate securities			2,680.9		2,660.6		2,496.7		2,420.8		2,333.6
Foreign government securities			674.5		644.2		628.4		661.7		637.7
Asset-backed securities			76.3		76.0		132.5		138.7		140.9
Bonds backed by foreign government			72.5		82.1		77.0		78.3		68.2
Mortgage-backed securities			1,265.0		1,179.8		1,041.3		1,044.1		1,104.0
Total fixed income securities			6,063.7		5,951.1		5,704.5		5,629.7		5,539.8
Short-term investments			135.3		162.9		176.3		184.1		180.2
Total Available For Sale			$	6,199.0	$	6,114.0	$	5,880.8	$	5,813.8	$	5,720.0

Marketable Securities - Trading
U.S. government securities			$	42.1	$	27.3	$	13.5	$	3.4	$	9.0
U.S. agency securities			—		—		—		—		0.2
Municipal securities			4.0		0.5		0.5		0.5		0.5
Corporate securities			615.2		558.2		547.2		540.1		554.1
Foreign government securities			198.5		179.5		128.9		133.8		133.7
Asset-backed securities			19.6		20.5		18.7		19.7		16.0
Mortgage-backed securities			17.4		—		—		—		—
Bank loans			—		2.0		83.1		80.2		85.9
Total fixed income securities			896.8		788.0		791.9		777.7		799.4
Short-term investments			7.7		9.5		6.9		1.1		0.7
Equity securities			757.8		736.4		696.3		729.3		719.0
Catastrophe bonds			46.1		55.4		36.7		32.3		32.8
Total Trading			$	1,708.4	$	1,589.3	$	1,531.8	$	1,540.4	$	1,551.9

Other Investments			$	8.9	$	8.9	$	9.5	$	9.5	$	9.5

Cash			903.1		1,099.5		1,196.7		1,148.4		1,225.9
Accrued interest			46.0		48.1		46.1		48.3		43.9
	Total Cash and Accrued Interest		$	949.1	$	1,147.6	$	1,242.8	$	1,196.7	$	1,269.8

	Total Cash and Investments		$	8,865.4	$	8,859.8	$	8,664.9	$	8,560.4	$	8,551.2



	ASPEN INSURANCE HOLDINGS LIMITED
	Investment Analysis

(in US$ millions except for percentages)		Q1 2016			Q4 2015			Q3 2015			Q2 2015			Q1 2015

Net investment income from fixed income investments and cash		$	42.6		$	42.8		$	40.5		$	40.9		$	41.2
Net investment income from equity securities		6.9			3.6			4.5			5.8			6.2
Net investment income		49.5			46.4			45.0			46.7			47.4

Net realized and unrealized investment gains/(losses) excluding the interest rate swaps		45.0			30.5			(41.2		)	(15.3		)	42.9
Net realized investment (losses)/gains from the interest rate swaps		(2.8		)	1.4			(2.8		)	(0.2		)	(3.2		)
Other-than-temporary impairment charges		—			—			—			—			—
Net realized and unrealized investment gains/(losses)		42.2			31.9			(44.0		)	(15.5		)	39.7

Change in unrealized (losses)/gains on available for sale investments (gross of tax)		85.0			(33.4		)	17.3			(77.5		)	—
Total return/(loss) on investments ⁽¹⁾		$	176.7		$	44.9		$	18.3		$	(46.3	)	$	87.1

Portfolio Characteristics
Fixed income portfolio book yield (excluding the impact of the interest rate swaps)		2.56		%	2.59		%	2.50		%	2.57		%	2.56		%
Fixed income portfolio duration (excluding the impact of the interest rate swaps)		3.6 years			3.7 years			3.4 years			3.5 years			3.5 years



	ASPEN INSURANCE HOLDINGS LIMITED
	Book Value Per Ordinary Share

(in US$ millions except for number of shares and per share amounts)		March 31, 2016			December 31, 2015			September 30, 2015			June 30, 2015			March 31, 2015

Net assets		$	3,557.1		$	3,419.9		$	3,371.3		$	3,363.6		$	3,465.8
Less: Preference shares		(555.8		)	(555.8		)	(555.8		)	(555.8		)	(555.8		)
Less: Non-controlling interest		(1.1		)	(1.3		)	(1.3		)	(1.0		)	(0.5		)
Total		$	3,000.2		$	2,862.8		$	2,814.2		$	2,806.8		$	2,909.5

Ordinary shares outstanding (in millions)		60.675			60.918			60.782			60.778			61.723
Ordinary shares and dilutive potential ordinary shares (in millions)		62.213			62.240			62.147			62.149			63.227

Book value per ordinary share		$	49.45		$	46.99		$	46.30		$	46.18		$	47.14
Diluted book value per ordinary share		$	48.22		$	46.00		$	45.28		$	45.16		$	46.02

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.



		ASPEN INSURANCE HOLDINGS LIMITED
		Operating Income Reconciliation

Net income is adjusted to exclude after-tax change in net foreign exchange gains and losses, realized gains and losses in investments and non-recurring items.
			Three Months Ended
(in US$ millions except where stated)			March 31, 2016			March 31, 2015

Net income as reported			$	114.4		$	128.0
Net change attributable to non-controlling interest			0.2			—
Preference share dividends			(9.5		)	(9.5		)
Net income available to ordinary shareholders			105.1			118.5
Add (deduct) after tax income:
	Net foreign exchange losses		16.9			9.8
	Net realized (gains) on investments		(41.4		)	(39.8		)
Operating income after tax available to ordinary shareholders			80.6			88.5
Tax expense on operating income			4.9			6.4
Operating income before tax available to ordinary shareholders			$	85.5		$	94.9

Basic earnings per ordinary share
Net income adjusted for preference share dividends and non-controlling interest			$	1.73		$	1.91
Add (deduct) after tax income:
	Net foreign exchange losses		0.28			0.16
	Net realized (gains) on investments		(0.68		)	(0.64		)
Operating income adjusted for preference shares dividends and non-controlling interest			$	1.33		$	1.43

Diluted earnings per ordinary share
Net income adjusted for preference share dividends and non-controlling interest			$	1.68		$	1.87
Add (deduct) after tax income:
	Net foreign exchange losses		0.27			0.15
	Net realized (gains) on investments		(0.66		)	(0.63		)
Operating income adjusted for preference shares dividends and non-controlling interest			$	1.29		$	1.39

Aspen Insurance Holdings Limited (AHL-PC) 8-KResults of Operations and Financial Condition