[RENAISSANCERE LOGO]
RENAISSANCERE REPORTS $207 MILLION OPERATING LOSS FOR THE
FOURTH QUARTER OF 2005; $2.92 OPERATING LOSS PER COMMON SHARE.
$210 MILLION NET LOSS FOR THE FOURTH QUARTER OF 2005;
$2.97 NET LOSS PER COMMON SHARE.
OPERATING EARNINGS GUIDANCE OF $6.50 TO $7.00 PER COMMON SHARE FOR 2006.
PEMBROKE, BERMUDA, FEBRUARY 7, 2006 -- RenaissanceRe Holdings Ltd. (NYSE: RNR)
today reported a net operating loss attributable to common shareholders of
$206.9 million in the fourth quarter of 2005, principally reflecting a $313.9
million net negative impact from hurricane Wilma. These results compared to net
operating income available to common shareholders of $188.6 million reported for
the fourth quarter of 2004. Net operating (loss) income excludes net realized
investment losses of $3.5 million in the fourth quarter of 2005 and net realized
investment gains of $2.8 million in the fourth quarter of 2004. Net operating
loss per common share was $2.92 in the fourth quarter of 2005, compared to net
operating income per common share of $2.62 in the fourth quarter of 2004. Net
loss attributable to common shareholders was $210.4 million or $2.97 per common
share in the quarter, compared to net income available to common shareholders of
$191.5 million or $2.66 per common share for the same quarter of 2004.
Neill A. Currie, CEO, commented: "For the first time in our corporate history,
we've had an operating loss for the year, which was chiefly the result of the
very active hurricane season. While disappointing from a financial perspective,
2005 demonstrated the value that Renaissance delivers to its customers--through
rapid and reliable claims payment, through our capacity to price and bind
contracts in all market conditions and through the strength of our balance
sheet."
Mr. Currie also said: "For 2006, we are projecting operating EPS of $6.50 to
$7.00, reflecting an operating return on equity of approximately 25%, assuming
normal loss activity. This projection assumes over 15% growth in managed
catastrophe premiums, 15% growth in individual risk premiums, and a 35% decline
in specialty reinsurance premiums compared to normalized levels of premiums for
2005. While market conditions are not as attractive as we had hoped in specialty
reinsurance, we saw many opportunities in our catastrophe reinsurance business
this renewal season, and expect to see more opportunities in both catastrophe
reinsurance and in individual risk over the course of 2006."
FOURTH QUARTER 2005 RESULTS
- ---------------------------
NET IMPACT OF HURRICANE WILMA
- -----------------------------
Hurricane Wilma resulted in a $313.9 million net negative impact to the Company
and reflects an increase from the Company's prior initial estimate of $250 to
$300 million. The Company's Reinsurance segment was negatively impacted by
$258.6 million and its Individual Risk segment was negatively impacted by $55.3
million. See the supplemental financial data below for additional information
regarding the impact of hurricane Wilma on the Company's fourth quarter 2005 net
claims and claim expenses incurred and loss ratios by segment as well as
additional information regarding the uncertainty inherent in developing this
estimate.
1
PREMIUMS
- --------
Gross premiums written for the fourth quarter of 2005 were $288.5 million,
compared to $163.8 million for the same quarter of 2004. Gross premiums written
include $134.6 million in gross premiums written for the Company's Reinsurance
segment in the fourth quarter of 2005, compared to $58.2 million for the same
quarter of 2004; and $153.9 million in gross premiums written for the Company's
Individual Risk segment in the fourth quarter of 2005, compared to $105.5
million for the same quarter of 2004. Gross premiums written in the Reinsurance
segment include $71.3 million in reinstatement premiums written as a result of
the 2005 hurricane losses. During the same period in 2004, gross premiums
written in the Reinsurance segment included $10.4 million in reinstatement
premiums written in the Reinsurance segment as a result of the 2004 hurricane
losses.
Net premiums written for the fourth quarter of 2005 were $249.5 million,
compared to $143.9 million for the same quarter of 2004. Net premiums written
include $137.1 million in net premiums written for the Company's Reinsurance
segment in the fourth quarter of 2005, compared to $51.0 million for the same
quarter of 2004; and $112.4 million in net premiums written for the Company's
Individual Risk segment in the fourth quarter of 2005, compared to $92.9 million
for the same quarter of 2004.
Net premiums earned for the fourth quarter of 2005 were $414.1 million, compared
to $331.3 million for the same quarter of 2004. Net premiums earned include
$309.8 million in net premiums earned for the Company's Reinsurance segment in
the fourth quarter of 2005, compared to $230.8 million for the same quarter of
2004; and $104.3 million in net premiums earned for the Company's Individual
Risk segment in the fourth quarter of 2005, compared to $100.6 million for the
same quarter of 2004.
Premiums for the fourth quarter of 2005 include $24.5 million of gross premiums
written, $36.0 million of net premiums written and $85.2 million of net premiums
earned by the Company's consolidated joint venture, DaVinci Reinsurance Ltd.
("DaVinci Re"), during the fourth quarter of 2005, compared to $6.4 million of
gross premiums written, $7.2 million of net premiums written and $48.6 million
of net premiums earned by DaVinci Re during the fourth quarter of 2004.
UNDERWRITING RATIOS, RESERVE DEVELOPMENT AND INDIVIDUAL RISK RESERVE REVIEW
- ---------------------------------------------------------------------------
GENERAL
For the fourth quarter of 2005, the Company generated a combined ratio of
183.0%, a loss ratio of 160.0% and an expense ratio of 23.0%, compared to a
combined ratio, loss ratio and expense ratio of 58.1%, 37.7% and 20.4% for the
fourth quarter of 2004, respectively.
The Company's Reinsurance segment generated a loss ratio of 184.7% and an
expense ratio of 14.7% for the fourth quarter of 2005, compared to a loss ratio
and an expense ratio of 22.6% and 16.6%, for the fourth quarter of 2004,
respectively. The fourth quarter 2005 Reinsurance loss ratio was negatively
impacted by hurricane Wilma which added 134.5 percentage points to the
Reinsurance loss ratio. In addition, the Reinsurance segment recorded an
additional $20.4 million of ceded premium earned attributable to hurricane
Wilma, which negatively impacted the Reinsurance loss ratio by 11.4 percentage
points and the expense ratio by 0.9 percentage points.
For the quarter, the Company's Individual Risk segment generated a loss ratio of
86.4% and an expense ratio of 47.6%, compared to a loss ratio and an expense
ratio of 72.2% and 29.4%, for the fourth quarter of 2004, respectively. The
fourth quarter 2005 Individual Risk loss ratio was negatively impacted by
hurricane Wilma which added 32.2 percentage points to the Individual Risk loss
ratio. The fourth quarter 2005 Individual Risk loss ratio was favorably impacted
by the Individual Risk reserve review (as discussed below) by 1.1 percentage
points. In addition, the Individual Risk segment recorded an additional $21.2
million of ceded premium earned attributable to hurricane Wilma, which
negatively impacted the Individual Risk loss ratio by 14.6 percentage points and
the expense ratio by 8.0 percentage points.
2
During the quarter, the Company recorded unfavorable development on prior year
reserves of $4.8 million or an increase of 1.2 percentage points to the
Company's quarterly loss ratio. The Company's Reinsurance segment contributed
$5.9 million of unfavorable development, and the Company's Individual Risk
segment contributed $1.1 million of favorable development. Net paid losses for
the quarter were $477.9 million.
Following is supplemental financial data regarding the impact of hurricane Wilma
and the Individual Risk reserve review on net claims and claim expenses incurred
and loss ratios by segment as well as the net financial statement impact.
Analysis of net claims and claim expenses incurred for the current calendar
- ---------------------------------------------------------------------------
quarter as a result of hurricane Wilma and the Individual Risk reserve review:
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
THREE MONTHS ENDED DECEMBER 31, 2005
------------------------------------
(in millions of U.S. dollars)
REINSURANCE NET CLAIMS INDIVIDUAL RISK NET CLAIMS TOTAL NET CLAIMS
AND CLAIM EXPENSES AND CLAIM EXPENSES AND CLAIM EXPENSES
----------------------- --------------------------- --------------------
NET CLAIMS AND CLAIM EXPENSES INCURRED INCURRED RATIO INCURRED RATIO INCURRED RATIO
- -------------------------------------- ----------- --------- ------------ ----------- ----------- --------
Hurricane Wilma $ 416.9 134.5% $ 33.6 32.2% $ 450.5 108.8%
Individual Risk reserve review - - (1.1) (1.1%) (1.1) (0.3%)
Losses excluding hurricane Wilma and Individual
Risk reserve review 155.5 50.2% 57.6 55.3% 213.1 51.5%
------- ----- ------ ----- ------- ------
Total net claims and claim expenses incurred $ 572.4 184.7% $ 90.1 86.4% $ 662.5 160.0%
======= ===== ====== ===== ======= ======
- ------------------------------------------------------------------------------------------------------------------------------------
Analysis of net financial statement impact from hurricane Wilma and the
- -----------------------------------------------------------------------
Individual Risk reserve review:
- -------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
THREE MONTHS ENDED DECEMBER 31, 2005
------------------------------------
(in millions of U.S. dollars)
NET CLAIMS AND
CLAIM EXPENSES MINORITY
NET NEGATIVE (POSITIVE) FINANCIAL STATEMENT IMPACT INCURRED OTHER (1) INTEREST TOTAL
- -------------------------------------------------- -------- --------- -------- -----
Hurricane Wilma $ 450.5 $ (15.9) $ (120.7) $ 313.9
Individual Risk reserve review (1.1) - - (1.1)
------- -------- --------- --------
Net negative (positive) financial statement impact $ 449.4 $ (15.9) $ (120.7) $ 312.8
======= ======== ========= ========
(1) Other primarily consists of assumed and ceded earned reinstatement premiums and lost profit commissions.
- ------------------------------------------------------------------------------------------------------------------------------------
INDIVIDUAL RISK RESERVE REVIEW
The Company announced on May 3, 2005 that it would undertake, during 2005, a
review of its processes and assumptions used in establishing its reserves. The
Company completed reviews of its catastrophe and specialty reinsurance reserves
in the second and third quarters of 2005, respectively, and completed a review
of its Individual Risk reserves this quarter. As a result of this review of
Individual Risk reserves, the Company reduced its reserves within the Individual
Risk segment by $1.1 million, which reduced the Company's quarterly Individual
Risk loss ratio by 1.1 percentage points.
EQUITY IN EARNINGS OF OTHER VENTURES
- ------------------------------------
Equity in earnings of other ventures generated $5.3 million in income in the
fourth quarter of 2005 compared to $10.6 million in income in the fourth quarter
of 2004. Included in this is the Company's equity in the earnings of its
investments in Top Layer Reinsurance Ltd. ("Top Layer Re"), ChannelRe Holdings
Ltd. ("ChannelRe") and Tower
3
Hill Capital Holdings Inc. ("Tower Hill"). The reduction in equity in earnings
of other ventures in the fourth quarter of 2005 compared to the same period in
2004 was principally due to a decrease in the Company's pro-rata share of income
from Top Layer Re due to a reduction in net premium earned by Top Layer Re.
OTHER INCOME
- ------------
During the fourth quarter of 2005 the Company recognized income of $11.0 million
on fees and other items compared to income of $23.3 million in the fourth
quarter of 2004. Fee income was $3.2 million in the fourth quarter of 2005
compared to $3.4 million in the fourth quarter of 2004. Other items, which
includes the mark-to-market on the Company's warrant to purchase shares of
Platinum Underwriters Holding Ltd. ("Platinum") stock, mark-to-market on the
Company's short position in credit derivatives, and other items, generated
income of $7.8 million and $20.0 million in the fourth quarters of 2005 and
2004, respectively. Other items in 2004 was driven by the recording of $27.4
million of cumulative unrealized gains on the Platinum warrant in the income
statement in the fourth quarter of 2004 for the first time, following the
expiration at that time of the Company's related lockup obligation.
NET INVESTMENT INCOME AND NET REALIZED GAINS AND LOSSES ON INVESTMENTS; SALE OF
- -------------------------------------------------------------------------------
PLATINUM SHARES
- ---------------
Net investment income for the fourth quarter of 2005 was $59.1 million, compared
to $58.4 million for the same quarter in 2004. Other investments, which include
the Company's hedge fund and private equity investments, generated $12.4 million
of net investment income in the fourth quarter of 2005 compared with $25.4
million in the fourth quarter of 2004.
During the fourth quarter of 2005, the Company generated net realized losses of
$3.5 million compared to net realized gains of $2.8 million during the fourth
quarter of 2004. Net realized losses of $3.5 million are net of a $29.8 million
realized gain from the sale of all of the Company's shares of Platinum during
the quarter which generated net proceeds of $114.0 million. The Company
continues to hold its warrant to purchase 2.5 million shares of Platinum for
$27.00 per share (which warrant may only be exercised on a net share basis,
based on the average closing price per Platinum common share for the 10-day
period preceding the exercise date).
OTHER ITEMS
- -----------
Corporate expenses of $30.0 million incurred during the fourth quarter of 2005
were $26.4 million higher than the fourth quarter of 2004. The increase in such
expenses is due in part to $10.2 million of professional fees and an accrual for
other costs incurred during the fourth quarter of 2005 related to the Company's
internal review and the ongoing investigations into the Company and certain of
its present and former executive officers by governmental authorities. Also
included in the fourth quarter 2005 corporate expenses is $13.3 million of
compensation expense incurred due to the accelerated vesting of Mr. Stanard's
previously unvested equity grants upon his departure from the Company in the
fourth quarter of 2005.
The Company's cash flows from operations were a net outflow of $206.8 million
for the fourth quarter of 2005, compared to a net outflow of $233.6 million for
the fourth quarter of 2004.
CAPITAL
- -------
In the fourth quarter of 2005 the Company's consolidated joint venture,
DaVinciRe Holdings Ltd. ("DaVinci"), raised $320.6 million of equity capital.
The capital was funded by new and existing investors, including $50.0 million
contributed by the Company. In conjunction with the transaction, the Company
provided one DaVinci shareholder, State Farm Mutual Automobile Insurance Company
("State Farm"), with an option which allows State Farm to sell its DaVinci
shares to the Company on or before July 31, 2006 at DaVinci's book value per
share as of June 30, 2006. The put option must be exercised by March 1, 2006. As
of December 31, 2005, the DaVinci shares held by State Farm had a book value of
$152 million. RenaissanceRe Holdings Ltd.'s ownership in DaVinci at December 31,
2005, stood at 20%, down from 25% prior to the capital raise. The Company
continues to maintain
4
majority voting control of DaVinci and accordingly will continue consolidating
the results of DaVinci into the Company's consolidated results of operations and
financial position.
Shareholders' equity at Renaissance Reinsurance Ltd., DaVinci Re and Glencoe
Insurance Ltd., the Company's principal operating subsidiaries, was $1.3
billion, $681 million and $409 million, respectively, at December 31, 2005
compared to $1.3 billion, $611 million and $343 million, respectively, at June
30, 2005. In addition, as of December 31, 2005, RenaissanceRe Holdings Ltd., the
parent holding company, had $607 million of investments available to be
contributed to the operating subsidiaries and for other corporate purposes.
Included in this are the proceeds of a $150 million draw down on the Company's
$500 million revolving credit facility during the fourth quarter, and the
proceeds of $114.0 million from the sale of all of the Company's shares of
Platinum's common stock.
Shareholders' equity attributable to common shareholders was $1.8 billion at
December 31, 2005, compared to $2.1 billion at December 31, 2004. Book value per
common share at December 31, 2005 was $24.52, compared to $30.19 per common
share at December 31, 2004.
FULL YEAR 2005 RESULTS
- ----------------------
For the year ended December 31, 2005, the Company reported a net operating loss
attributable to common shareholders of $274.5 million compared to net operating
income available to common shareholders of $109.7 million reported in 2004. Net
operating (loss) income excludes net realized investment losses of $7.0 million
and net realized investment gains of $23.4 million for 2005 and 2004,
respectively. Net operating loss per common share was $3.89 in 2005, compared to
net operating income per common share of $1.53 in 2004. Net loss attributable to
common shareholders was $281.4 million or $3.99 per common share in the year,
compared to net income available to common shareholders of $133.1 million or
$1.85 per common share for 2004.
NET IMPACT OF HURRICANES
- ------------------------
The Company recorded a net negative impact of $909.3 million from hurricanes
Dennis, Katrina, Rita and Wilma during 2005. The net negative impact from these
hurricanes in the Company's Reinsurance segment was $759.5 million and in its
Individual Risk segment was $149.8 million. In 2004, the Company recorded a net
negative impact of $570.2 million from hurricanes Charley, Frances, Ivan and
Jeanne. The net negative impact from the 2004 hurricanes impacted the Company's
Reinsurance segment by $411.9 million and the Individual Risk segment by $158.3
million in 2004. See the supplemental financial data below for additional
information regarding the 2005 net hurricane claims and claim expenses incurred
and loss ratios by segment as well as additional information regarding the
uncertainty inherent in developing these estimates.
PREMIUMS
- --------
Gross premiums written for 2005 were $1,809.1 million, compared to $1,544.2
million for 2004. Gross premiums written include $1,157.7 million in gross
premiums written for the Company's Reinsurance segment in 2005, compared to
$1,066.1 million for 2004; and $651.4 million in gross premiums written for the
Company's Individual Risk segment in 2005, compared to $478.1 million for 2004.
Gross premiums written in the Reinsurance segment include $153.4 million of
premium attributable to hurricanes Katrina, Rita and Wilma. This includes $115.0
million of catastrophe premium and $38.4 million of specialty premium. During
the same period in 2004, gross premiums written in the Reinsurance segment
included $57.5 million of catastrophe premium written as a result of the 2004
hurricane losses.
Net premiums written for 2005 were $1,543.3 million, compared to $1,349.3
million for 2004. Net premiums written include $1,024.0 million in net premiums
written for the Company's Reinsurance segment in 2005, compared to $930.9
million for 2004; and $519.3 million in net premiums written for the Company's
Individual Risk segment in 2005, compared to $418.3 million for 2004.
Net premiums earned for 2005 were $1,402.7 million, compared to $1,338.2 million
for 2004. Net premiums earned include $947.4 million in net premiums earned for
the Company's Reinsurance segment in 2005, compared to
5
$944.5 million for 2004; and $455.3 million in net premiums earned for the
Company's Individual Risk segment in 2005, compared to $393.7 million for 2004.
Premiums for 2005 include $181.4 million of gross premiums written, $226.5
million of net premiums written and $217.7 million of net premiums earned by the
Company's consolidated joint venture, DaVinci Re, during 2005, compared to
$181.5 million of gross premiums written, $198.8 million of net premiums written
and $207.1 million of net premiums earned by DaVinci Re during 2004.
Following is supplemental financial data regarding gross premiums written in
2005 and 2004 attributable to the large catastrophes in those years. Large
catastrophes included hurricanes Katrina, Rita and Wilma in 2005 and hurricanes
Charley, Frances, Ivan and Jeanne in 2004.
- ----------------------------------------------------------------------------------------------------------------------------------
TWELVE MONTHS ENDED
----------------------------------------------------------------------------------------
DECEMBER 31, 2005 DECEMBER 31, 2004
------------------------------------------- --------------------------------------------
(in millions of U.S. dollars)
GROSS PREMIUMS WRITTEN ACTUAL LOSS RELATED (1) NORMALIZED (2) ACTUAL LOSS RELATED (1) NORMALIZED (2)
- ---------------------- ---------- ---------------- --------------- --------- ---------------- ----------------
Managed catastrophe premiums (3) $ 791.9 $ 115.0 $ 676.9 $ 753.4 $ 57.5 $ 695.9
Specialty premiums 425.7 38.4 387.3 382.9 - 382.9
---------- ---------------- --------------- --------- --------------- ----------------
Total Reinsurance segment premiums $ 1,217.6 $ 153.4 $ 1,064.2 $ 1,136.3 $ 57.5 $ 1,078.8
========== ================ =============== ========= =============== ================
(1) Loss related premium includes reinstatement premiums written as a result of large catastrophes, back-up reinsurance coverage
provided to companies to replace reinsurance protection lost following a large catastrophe, and reinsurance coverage provided
to companies to cover named hurricanes.
(2) See Comments on Regulation G.
(3) Total managed catastrophe premiums include Renaissance and DaVinci catastrophe premium, as above, and catastrophe premium of
$59.9 million and $70.2 million for the twelve months ended December 31, 2005 and 2004, respectively, written on behalf of our
joint venture, Top Layer Re. See Comments on Regulation G.
- ----------------------------------------------------------------------------------------------------------------------------------
UNDERWRITING RATIOS, RESERVE DEVELOPMENT AND RESERVE REVIEWS
- ------------------------------------------------------------
GENERAL
In 2005, the Company generated a combined ratio of 139.7%, a loss ratio of
116.6% and an expense ratio of 23.1%, compared to a combined ratio, loss ratio
and expense ratio of 104.4%, 81.9% and 22.5% in 2004, respectively.
The Company's Reinsurance segment generated a loss ratio of 132.2% and an
expense ratio of 16.5% in 2005, compared to a loss ratio and an expense ratio of
79.0% and 16.1%, in 2004, respectively. The 2005 Reinsurance loss ratio was
negatively impacted by hurricanes Dennis, Katrina, Rita and Wilma which added
114.5 percentage points to the Reinsurance loss ratio. In 2004, the Reinsurance
loss ratio was negatively impacted by hurricanes Charley, Frances, Ivan and
Jeanne which added 61.6 percentage points to the Reinsurance loss ratio. In
addition, the Reinsurance segment recorded an additional $49.9 million of ceded
earned premium attributable to the 2005 hurricanes, which negatively impacted
the Reinsurance loss ratio by 6.7 percentage points and the expense ratio by 0.9
percentage points.
For the year, the Company's Individual Risk segment generated a loss ratio of
84.1% and an expense ratio of 36.7%, compared to a loss ratio and an expense
ratio of 89.0% and 37.9%, in 2004, respectively. The 2005 Individual Risk loss
ratio was negatively impacted by hurricanes Dennis, Katrina, Rita and Wilma
which added 24.8 percentage points to the Individual Risk loss ratio. In 2004,
the Individual Risk loss ratio was negatively impacted by hurricanes Charley,
Frances, Ivan and Jeanne which added 36.5 percentage points to the Individual
Risk loss ratio. In addition, the Individual Risk segment recorded an additional
$34.4 million of ceded earned premium attributable to the 2005 hurricanes, which
negatively impacted the Individual Risk loss ratio by 6.0 percentage points and
the expense ratio by 2.6 percentage points.
6
During the year, the Company recorded favorable development on prior year
reserves of $241.5 million or a reduction of 17.2 percentage points to the
Company's loss ratio, principally due to the reserve reviews described below.
The Company's Reinsurance segment contributed $231.3 million of favorable
development, and the Company's Individual Risk segment contributed $10.1 million
of favorable development. Net paid losses for the year were $935.9 million.
Following is supplemental financial data regarding the net financial statement
impact of the 2005 hurricanes and reserve reviews and the impact on claims and
claim expenses incurred and loss ratios by segment.
Analysis of net claims and claim expenses incurred for 2005 as a result of the
- ------------------------------------------------------------------------------
2005 hurricanes and reserve reviews:
- ------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
TWELVE MONTHS ENDED DECEMBER 31, 2005
------------------------------------------------------------------------------
(in millions of U.S. dollars)
REINSURANCE NET CLAIMS INDIVIDUAL RISK NET CLAIMS TOTAL NET CLAIMS
AND CLAIM EXPENSES AND CLAIM EXPENSES AND CLAIM EXPENSES
--------------------- --------------------------- ----------------------------
NET CLAIMS AND CLAIM EXPENSES INCURRED INCURRED RATIO INCURRED RATIO INCURRED RATIO
- -------------------------------------- ---------- --------- ----------- -------------- ------------ --------------
2005 hurricanes
- ---------------
Hurricane Katrina $ 504.3 53.2% $ 44.7 9.8% $ 549.0 39.1%
Hurricane Wilma 416.9 44.0% 33.6 7.4% 450.5 32.1%
Hurricane Rita 154.9 16.4% 25.2 5.5% 180.1 12.8%
Hurricane Dennis 8.4 0.9% 9.7 2.1% 18.1 1.3%
---------- --------- ----------- -------------- ------------ --------------
Subtotal - 2005 hurricanes 1,084.5 114.5% 113.2 24.8% 1,197.7 85.3%
2005 reserve reviews
- --------------------
Catastrophe reinsurance reserve review (118.2) (12.5%) - - (118.2) (8.4%)
Specialty reinsurance reserve review (129.9) (13.7%) - - (129.9) (9.3%)
Individual Risk reserve review - - (1.1) (0.2%) (1.1) (0.1%)
---------- --------- ----------- -------------- ------------ --------------
Subtotal - 2005 reserve reviews (248.1) (26.2%) (1.1) (0.2%) (249.2) (17.8%)
---------- --------- ----------- -------------- ------------ --------------
Subtotal - 2005 hurricanes and reserve reviews 836.4 88.3% 112.1 24.6% 948.5 67.5%
Losses excluding hurricanes and reserve reviews 416.2 43.9% 270.9 59.5% 687.1 49.1%
---------- --------- ----------- -------------- ------------ --------------
Total net claims and claim expenses incurred $ 1,252.6 132.2% $ 383.0 84.1% $ 1,635.6 116.6%
========== ========= =========== ============== ============ ==============
- ------------------------------------------------------------------------------------------------------------------------------------
7
Analysis of net financial statement impact from the 2005 hurricanes and reserve
- -------------------------------------------------------------------------------
reviews:
- --------
- ------------------------------------------------------------------------------------------------------------------------------------
TWELVE MONTHS ENDED DECEMBER 31, 2005
-------------------------------------------------------------------------
(in millions of U.S. dollars)
NET CLAIMS AND
CLAIM EXPENSES MINORITY
NET NEGATIVE (POSITIVE) FINANCIAL STATEMENT IMPACT INCURRED OTHER (1) INTEREST TOTAL
- -------------------------------------------------- ----------------- ----------------- ------------------ ---------------
2005 hurricanes
Hurricane Katrina $ 549.0 $ (5.9) $ (99.8) $ 443.3
Hurricane Wilma 450.5 (15.9) (120.7) 313.9
Hurricane Rita 180.1 (20.9) (24.5) 134.7
Hurricane Dennis 18.1 (0.3) (0.4) 17.4
----------------- ----------------- ------------------ ---------------
Subtotal - 2005 hurricanes 1,197.7 (43.0) (245.4) 909.3
2005 reserve reviews
Catastrophe reserve review (118.2) - 10.0 (108.2)
Specialty reserve review (129.9) - 12.3 (117.6)
Individual Risk reserve review (1.1) - - (1.1)
----------------- ----------------- ------------------ ---------------
Subtotal - 2005 reserve reviews (249.2) - 22.3 (226.9)
----------------- ----------------- ------------------ ---------------
Net negative (positive) financial statement impact $ 948.5 $ (43.0) $ (223.1) $ 682.4
================= ================= ================== ===============
(1) Other primarily consists of assumed and ceded earned reinstatement premiums and lost profit commissions.
- ------------------------------------------------------------------------------------------------------------------------------------
RESERVE REVIEWS
The Company announced on May 3, 2005 that it would undertake, during 2005, a
review of its processes and assumptions used in establishing its reserves. The
Company completed its review of its catastrophe reinsurance, specialty
reinsurance and Individual Risk reserves in the second, third and fourth
quarters of 2005, respectively. As a result of these reviews, the Company
reduced its reserves within the Reinsurance segment by $248.1 million, and
within the Individual Risk segment by $1.1 million. These reductions reduced the
Company's annual Reinsurance and Individual Risk loss ratios by 26.2 percentage
points and 0.2 percentage points, respectively.
RESERVING PHILOSOPHY
Because any reserve estimate is simply an insurer's estimate of its ultimate
liability, and since there are numerous factors which affect reserves but cannot
be determined with certainty in advance, the Company's ultimate payments will
vary, perhaps materially, from its estimates of reserves. In response to these
inherent uncertainties, the Company has developed a reserving philosophy which
attempts to incorporate prudent assumptions and estimates. The reserve reviews
described above were not impacted by a change in this reserving philosophy, but
rather reflected updated assumptions, new information received to date and
procedural enhancements to the Company's reserving process.
EQUITY IN EARNINGS OF OTHER VENTURES
- ------------------------------------
Equity in earnings of other ventures generated $28.3 million in income in 2005
compared to $31.1 million in income in 2004. Included in this is the Company's
equity in the earnings of its investments in Top Layer Re, ChannelRe and Tower
Hill for 2005. The decrease in 2005 is largely due to a decrease in earnings
attributable to the Company's equity interest in Top Layer Re compared to 2004,
which was partially offset by an increase in earnings attributable to the
Company's equity interest in ChannelRe in 2005 due to 2004 reflecting only a
partial year of earnings as this investment was made in February of 2004 and
earnings attributable to ChannelRe are recorded by the Company one quarter in
arrears.
8
OTHER INCOME
- ------------
During 2005 the Company recognized income of $9.5 million on fees and other
items compared to income of $18.9 million in 2004. Fee income remained stable at
$6.2 million in 2005 compared to $6.8 million in 2004. Other items, principally
the mark-to-market on the Company's warrant to purchase shares of Platinum stock
in 2005 and the mark-to-market on the Company's short position in credit
derivatives in 2004, generated income of $3.3 million and $12.1 million in 2005
and 2004, respectively. Other items in 2004 was driven by the recording of $27.4
million of cumulative unrealized gains on the Platinum warrant in the income
statement in the fourth quarter of 2004 for the first time.
NET INVESTMENT INCOME AND NET REALIZED GAINS AND LOSSES ON INVESTMENTS
- ----------------------------------------------------------------------
Net investment income for 2005 was $217.3 million, compared to $162.7 million
for 2004. Other investments, which include the Company's hedge fund and private
equity investments, generated $59.4 million of net investment income in 2005
compared with $46.9 million in 2004.
During 2005, the Company generated net realized losses of $7.0 million compared
to net realized gains of $23.4 million during 2004.
OTHER ITEMS
- -----------
The Company's corporate expenses of $71.8 million incurred during 2005 were
$54.2 million higher than 2004. The increase in such expenses is due in part to
$39.7 million of professional fees and accruals for other costs incurred during
2005 related to the Company's internal review and the ongoing investigations
into the Company and certain of its present and former executive officers by
governmental authorities. Also included in the 2005 corporate expenses is $13.3
million of compensation expense due to the accelerated vesting of Mr. Stanard's
previously unvested equity grants upon his departure from the Company in the
fourth quarter of 2005. Together these items generated $53.0 million of the
$54.2 million increase.
The Company's cash flows from operations were $335.6 million in 2005, compared
to $518.1 million in 2004.
The amounts disclosed above related to the 2005 hurricanes are based on
management's estimates following a review of the Company's potential exposures
and discussions with counterparties. Given the magnitude and recent occurrence
of these events, delays in receiving claims data, uncertainty surrounding final
industry losses reported by statistical reporting agencies which impact the
Company's reinsurance recoveries, the unusual legal and claims issues related to
certain of the events and other uncertainties inherent in loss estimation,
meaningful additional uncertainty remains regarding total covered losses for the
insurance industry from this event. Accordingly, these estimates are subject to
change as new or revised data is received from the Company's counterparties, and
other factors.
This press release includes certain non-GAAP financial measures including
"operating loss," "operating loss per common share," "annualized operating
return on equity", "managed catastrophe premium" and "normalized gross premiums
written." A reconciliation of such measures to the most comparable GAAP figures
in accordance with Regulation G is presented in the attached supplemental
financial data.
RenaissanceRe Holdings Ltd. will host a conference call on Wednesday, February
8, 2006 at 9:00 a.m. (EST) to discuss this release. Live broadcast of the
conference call will be available through the Investor Section of
RenaissanceRe's website at www.renre.com.
RenaissanceRe Holdings Ltd. is a global provider of reinsurance and insurance.
Our business consists of two segments: (1) Reinsurance, which includes
catastrophe reinsurance, specialty reinsurance and certain joint ventures and
other investments managed by our subsidiary RenaissanceRe Ventures Ltd., and (2)
Individual Risk business, which includes primary insurance and quota share
reinsurance.
9
Cautionary Statement under "Safe Harbor" Provisions of the Private Securities
Litigation Reform Act of 1995: Statements made in this news release contain
information about the Company's future business prospects. These statements may
be considered "forward-looking." These statements are subject to risks and
uncertainties that could cause actual results to differ materially from those
set forth in or implied by such forward-looking statements. For further
information regarding cautionary statements and factors affecting future
results, please refer to RenaissanceRe Holdings Ltd.'s filings with the
Securities and Exchange Commission, including its Annual Report on Form 10-K for
the year ended December 31, 2004 and its Quarterly Reports on Form 10-Q for the
periods ending March 31, 2005, June 30, 2005 and September 30, 2005.
INVESTOR CONTACT: MEDIA CONTACT:
Todd R. Fonner David Lilly or Dawn Dover
Senior Vice President - Treasurer Kekst and Company
RenaissanceRe Holdings Ltd. (212) 521-4800
(441) 239-4801
10
RENAISSANCERE HOLDINGS LTD. AND SUBSIDIARIES
SUMMARY CONSOLIDATED STATEMENTS OF OPERATIONS
For the three and twelve months ended December 31, 2005 and 2004
(in thousands of United States Dollars, except per share amounts)
(Unaudited)
THREE MONTHS ENDED TWELVE MONTHS ENDED
------------------------------------ ------------------------------------
DECEMBER 31, 2005 DECEMBER 31, 2004 DECEMBER 31, 2005 DECEMBER 31, 2004
----------------- ----------------- ----------------- -----------------
Revenues
Gross premiums written $ 288,522 $ 163,775 $ 1,809,128 $ 1,544,157
================= ================= ================= =================
Net premiums written $ 249,481 $ 143,906 $ 1,543,287 $ 1,349,287
Decrease (increase) in unearned premiums 164,626 187,433 (140,578) (11,060)
----------------- ----------------- ----------------- -----------------
Net premiums earned 414,107 331,339 1,402,709 1,338,227
Net investment income 59,126 58,352 217,252 162,722
Net foreign exchange (losses) gains (4,394) (7,417) 5,183 (6,383)
Equity in earnings of other ventures 5,271 10,580 28,259 31,081
Other income 11,032 23,338 9,466 18,903
Net realized (losses) gains on investments (3,548) 2,818 (6,962) 23,442
----------------- ----------------- ----------------- -----------------
TOTAL REVENUES 481,594 419,010 1,655,907 1,567,992
----------------- ----------------- ----------------- -----------------
EXPENSES
Net claims and claim expenses incurred 662,480 124,882 1,635,656 1,096,299
Acquisition expenses 74,557 50,418 237,594 244,930
Operational expenses 20,759 17,367 85,838 56,361
Corporate expenses 29,965 3,551 71,813 17,609
Interest expense 7,710 6,680 28,218 25,968
----------------- ----------------- ----------------- -----------------
TOTAL EXPENSES 795,471 202,898 2,059,119 1,441,167
----------------- ----------------- ----------------- -----------------
Loss before minority interest and taxes (313,877) 216,112 (403,212) 126,825
Minority interest - DaVinciRe Holdings (112,138) 15,986 (156,449) (41,420)
----------------- ----------------- ----------------- -----------------
(Loss) Income before taxes (201,739) 200,126 (246,763) 168,245
Income tax expense - - - (4,003)
----------------- ----------------- ----------------- -----------------
NET (LOSS) INCOME (201,739) 200,126 (246,763) 164,242
Dividends on preference shares 8,663 8,663 34,650 31,134
----------------- ----------------- ----------------- -----------------
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (210,402) $ 191,463 $ (281,413) $ 133,108
================= ================= ================= =================
Operating (loss) income attributable to common
shareholders per Common Share - diluted (1), (2) $ (2.92) $ 2.62 $ (3.89) $ 1.53
Net (loss) income attributable to common shareholders
per Common Share - basic $ (2.97) $ 2.72 $ (3.99) $ 1.90
Net (loss) income attributable to common shareholders
per Common Share - diluted (2) $ (2.97) $ 2.66 $ (3.99) $ 1.85
Average shares outstanding - basic 70,793 70,289 70,592 69,874
Average shares outstanding - diluted (2) 70,793 71,925 70,592 71,774
Net claims and claim expense ratio 160.0% 37.7% 116.6% 81.9%
Expense ratio 23.0% 20.4% 23.1% 22.5%
----------------- ----------------- ----------------- -----------------
Combined ratio 183.0% 58.1% 139.7% 104.4%
================= ================= ================= =================
Operating return on average common equity (annualized) (1) (44.2%) 36.7% (13.3%) 5.1%
================= ================= ================= =================
(1) Excludes net realized (losses) gains on investments (see - Comments on Regulation G).
(2) In accordance with SFAS 128, EPS calculations use average common shares outstanding - basic, when in a net loss position.
11
RENAISSANCERE HOLDINGS LTD. AND SUBSIDIARIES
SUMMARY CONSOLIDATED BALANCE SHEETS
(in thousands of United States Dollars, except per share amounts)
AT
------------------------------------------------
DECEMBER 31, 2005 DECEMBER 31, 2004
----------------------- ----------------------
Unaudited Audited
ASSETS
Fixed maturity investments available for sale, at fair value $ 2,872,294 $ 3,223,292
Short term investments, at cost 1,653,618 608,292
Other investments, at fair value 586,467 684,590
----------------------- ----------------------
Total managed investment portfolio 5,112,379 4,516,174
Equity investments in reinsurance company, at fair value 26,671 150,519
Investments in other ventures, under equity method 178,774 159,556
----------------------- ----------------------
Total investments 5,317,824 4,826,249
Cash and cash equivalents 174,001 66,740
Premiums receivable 363,105 206,813
Ceded reinsurance balances 57,134 61,303
Losses recoverable 673,190 217,788
Accrued investment income 25,808 30,060
Deferred acquisition costs 107,951 70,933
Other assets 152,248 46,432
----------------------- ----------------------
TOTAL ASSETS $ 6,871,261 $ 5,526,318
======================= ======================
LIABILITIES, MINORITY INTEREST AND SHAREHOLDERS' EQUITY
LIABILITIES
Reserve for claims and claim expenses $ 2,614,551 $ 1,459,398
Reserve for unearned premiums 501,744 365,335
Debt 500,000 350,000
Subordinated obligation to capital trust 103,093 103,093
Reinsurance balances payable 292,307 188,564
Other liabilities 142,815 68,092
----------------------- ----------------------
TOTAL LIABILITIES 4,154,510 2,534,482
----------------------- ----------------------
Minority interest - DaVinciRe Holdings 462,911 347,794
SHAREHOLDERS' EQUITY
Preference shares 500,000 500,000
Common shares and additional paid-in capital 351,285 328,896
Accumulated other comprehensive income 4,760 78,960
Retained earnings 1,397,795 1,736,186
----------------------- ----------------------
TOTAL SHAREHOLDERS' EQUITY 2,253,840 2,644,042
----------------------- ----------------------
TOTAL LIABILITIES, MINORITY INTEREST AND SHAREHOLDERS' EQUITY $ 6,871,261 $ 5,526,318
======================= ======================
BOOK VALUE PER COMMON SHARE $ 24.52 $ 30.19
======================= ======================
COMMON SHARES OUTSTANDING 71,523 71,029
======================= ======================
12
RENAISSANCERE HOLDINGS LTD. AND SUBSIDIARIES
Supplemental Financial Data - Segment Information
(in thousands of United States Dollars)
(Unaudited)
- ------------------------------------------------------------------------------------------------------------------------------------
THREE MONTHS ENDED DECEMBER 31, 2005
---------------------------------------------------------------------
REINSURANCE INDIVIDUAL RISK OTHER TOTAL
--------------- --------------- ---------------- ----------------
Gross premiums written (1) $ 134,604 $ 153,918 $ - $ 288,522
=============== =============== ================
Net premiums written $ 137,093 $ 112,388 - $ 249,481
=============== =============== ================
Net premiums earned $ 309,849 $ 104,258 - $ 414,107
Net claims and claim expenses incurred 572,393 90,087 - 662,480
Acquisition expenses 30,196 44,361 - 74,557
Operational expenses 15,466 5,293 - 20,759
--------------- --------------- ---------------- ----------------
Underwriting loss $ (308,206) $ (35,483) - (343,689)
=============== ===============
Net investment income 59,126 59,126
Equity in earnings of other ventures 5,271 5,271
Other income 11,032 11,032
Interest and preference share dividends (16,373) (16,373)
Minority interest - DaVinciRe Holdings 112,138 112,138
Other items, net (34,359) (34,359)
Net realized losses on investments (3,548) (3,548)
---------------- ----------------
Net (loss) income attributable to common shareholders $ 133,287 $ (210,402)
================ ================
Net claims and claim expenses incurred - current accident year $ 566,456 $ 91,215 $ 657,671
Net claims and claim expenses incurred - prior years 5,937 (1,128) 4,809
--------------- --------------- ----------------
Net claims and claim expenses incurred - total $ 572,393 $ 90,087 $ 662,480
=============== =============== ================
Net claims and claim expense ratio - accident year 182.8% 87.5% 158.8%
=============== =============== ================
Net claims and claim expense ratio - calendar year 184.7% 86.4% 160.0%
Underwriting expense ratio 14.7% 47.6% 23.0%
--------------- --------------- ----------------
Combined ratio 199.4% 134.0% 183.0%
=============== =============== ================
(1) Reinsurance segment gross premiums written excludes $21.0 million of premiums assumed from the Individual Risk segment.
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
THREE MONTHS ENDED DECEMBER 31, 2004
--------------------------------------------------------------------
REINSURANCE INDIVIDUAL RISK OTHER TOTAL
--------------- --------------- --------------- ----------------
Gross premiums written (1) $ 58,240 $ 105,535 $ - $ 163,775
=============== =============== ================
Net premiums written $ 51,021 $ 92,885 - $ 143,906
=============== =============== ================
Net premiums earned $ 230,761 $ 100,578 - $ 331,339
Net claims and claim expenses incurred 52,230 72,652 - 124,882
Acquisition expenses 25,134 25,284 - 50,418
Operational expenses 13,098 4,269 - 17,367
--------------- --------------- -------------- ----------------
Underwriting income (loss) $ 140,299 $ (1,627) - 138,672
=============== ===============
Net investment income 58,352 58,352
Equity in earnings of other ventures 10,580 10,580
Other income 23,338 23,338
Interest and preference share dividends (15,343) (15,343)
Minority interest - DaVinciRe Holdings (15,986) (15,986)
Other items, net (10,968) (10,968)
Net realized gains on investments 2,818 2,818
-------------- ----------------
Net income available to common shareholders $ 52,791 $ 191,463
============== ================
Net claims and claim expenses incurred - current accident year $ 105,621 $ 83,696 $ 189,317
Net claims and claim expenses incurred - prior years (53,391) (11,044) (64,435)
--------------- --------------- ----------------
Net claims and claim expenses incurred - total $ 52,230 $ 72,652 $ 124,882
=============== =============== ================
Net claims and claim expense ratio - accident year 45.8% 83.2% 57.1%
=============== =============== ================
Net claims and claim expense ratio - calendar year 22.6% 72.2% 37.7%
Underwriting expense ratio 16.6% 29.4% 20.4%
--------------- --------------- ----------------
Combined ratio 39.2% 101.6% 58.1%
=============== =============== ================
(1) Reinsurance segment gross premiums written excludes $1.4 million of premiums assumed from the Individual Risk segment.
- ------------------------------------------------------------------------------------------------------------------------------------
13
- ------------------------------------------------------------------------------------------------------------------------------------
RENAISSANCERE HOLDINGS LTD. AND SUBSIDIARIES
Supplemental Financial Data - Segment Information (cont'd.)
(in thousands of United States Dollars)
(Unaudited)
- -----------------------------------------------------------------------------------------------------------------------------------
TWELVE MONTHS ENDED DECEMBER 31, 2005
----------------------------------------------------------------
REINSURANCE INDIVIDUAL RISK OTHER TOTAL
-------------- --------------- ------------- ----------------
Gross premiums written (1) $ 1,157,698 $ 651,430 $ - $ 1,809,128
============== =============== ================
Net premiums written $ 1,024,010 $ 519,277 - $ 1,543,287
============== =============== ================
Net premiums earned $ 947,389 $ 455,320 - $ 1,402,709
Net claims and claim expenses incurred 1,252,644 383,012 - 1,635,656
Acquisition expenses 92,763 144,831 - 237,594
Operational expenses 63,522 22,316 - 85,838
-------------- --------------- ------------- ----------------
Underwriting loss $ (461,540) $ (94,839) - (556,379)
============== ===============
Net investment income 217,252 217,252
Equity in earnings of other ventures 28,259 28,259
Other income 9,466 9,466
Interest and preference share dividends (62,868) (62,868)
Minority interest - DaVinciRe Holdings 156,449 156,449
Other items, net (66,630) (66,630)
Net realized losses on investments (6,962) (6,962)
------------- ----------------
Net (loss) income attributable to common shareholders $ 274,966 $ (281,413)
============= ================
Net claims and claim expenses incurred - current accident year $ 1,483,981 $ 393,137 $ 1,877,118
Net claims and claim expenses incurred - prior years (231,337) (10,125) (241,462)
-------------- --------------- ----------------
Net claims and claim expenses incurred - total $ 1,252,644 $ 383,012 $ 1,635,656
============== =============== ================
Net claims and claim expense ratio - accident year 156.6% 86.3% 133.8%
============== =============== ================
Net claims and claim expense ratio - calendar year 132.2% 84.1% 116.6%
Underwriting expense ratio 16.5% 36.7% 23.1%
-------------- --------------- ----------------
Combined ratio 148.7% 120.8% 139.7%
============== =============== ================
(1) Reinsurance segment gross premiums written excludes $45.3 million of premiums assumed from the Individual Risk segment.
- ----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
TWELVE MONTHS ENDED DECEMBER 31, 2004
---------------------------------------------------------------
REINSURANCE INDIVIDUAL RISK OTHER TOTAL
-------------- --------------- ------------ ----------------
Gross premiums written (1) $ 1,066,065 $ 478,092 $ - $ 1,544,157
============== =============== ================
Net premiums written $ 930,946 $ 418,341 - $ 1,349,287
============== =============== ================
Net premiums earned $ 944,527 $ 393,700 - $ 1,338,227
Net claims and claim expenses incurred 746,010 350,289 - 1,096,299
Acquisition expenses 117,145 127,785 - 244,930
Operational expenses 34,983 21,378 - 56,361
-------------- --------------- ------------ ----------------
Underwriting income (loss) $ 46,389 $ (105,752) - (59,363)
============== ===============
Net investment income 162,722 162,722
Equity in earnings of other ventures 31,081 31,081
Other income 18,903 18,903
Interest and preference share dividends (57,102) (57,102)
Minority interest - DaVinciRe Holdings 41,420 41,420
Other items, net (27,995) (27,995)
Net realized gains on investments 23,442 23,442
------------ ----------------
Net income available to common shareholders $ 192,471 $ 133,108
============ ================
Net claims and claim expenses incurred - current accident year $ 859,842 $ 376,723 $ 1,236,565
Net claims and claim expenses incurred - prior years (113,832) (26,434) (140,266)
-------------- --------------- ----------------
Net claims and claim expenses incurred - total $ 746,010 $ 350,289 $ 1,096,299
============== =============== ================
Net claims and claim expense ratio - accident year 91.0% 95.7% 92.4%
============== =============== ================
Net claims and claim expense ratio - calendar year 79.0% 89.0% 81.9%
Underwriting expense ratio 16.1% 37.9% 22.5%
-------------- --------------- ----------------
Combined ratio 95.1% 126.9% 104.4%
============== =============== ================
(1) Reinsurance segment gross premiums written excludes $18.8 million of premiums assumed from the Individual Risk segment.
- ------------------------------------------------------------------------------------------------------------------------------------
14
RENAISSANCERE HOLDINGS LTD. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL DATA
(in thousands of United States Dollars)
(Unaudited)
- -----------------------------------------------------------------------------------------------------------------------------------
GROSS PREMIUMS WRITTEN THREE MONTHS ENDED TWELVE MONTHS ENDED
- ---------------------- ------------------------------------------- ------------------------------------------
December 31, 2005 DECEMBER 31, 2004 DECEMBER 31, 2005 DECEMBER 31, 2004
-------------------- -------------------- -------------------- --------------------
Renaissance catastrophe premiums $ 74,622 $ 25,506 $ 575,820 $ 533,339
Renaissance specialty premiums 35,457 26,345 400,524 351,261
-------------------- -------------------- -------------------- --------------------
Total Renaissance Reinsurance premiums 110,079 51,851 976,344 884,600
-------------------- -------------------- -------------------- --------------------
DaVinci catastrophe premiums (1) 24,532 6,211 156,159 149,840
DaVinci specialty premiums (7) 178 25,195 31,625
-------------------- -------------------- -------------------- --------------------
Total DaVinci Reinsurance premiums 24,525 6,389 181,354 181,465
-------------------- -------------------- -------------------- --------------------
Total Reinsurance premiums (2) 134,604 58,240 1,157,698 1,066,065
Individual Risk premiums 153,918 105,535 651,430 478,092
-------------------- -------------------- -------------------- --------------------
Total premiums $ 288,522 $ 163,775 $ 1,809,128 $ 1,544,157
==================== ==================== ==================== ====================
Total managed catastrophe premiums (3) $ 99,154 $ 31,824 $ 791,887 $ 753,421
==================== ==================== ==================== ====================
Total specialty premiums $ 35,450 $ 26,523 $ 425,719 $ 382,886
==================== ==================== ==================== ====================
(1) Excludes premium assumed from Renaissance of $0.1 million and $22.7 million for the three and twelve months ended December 31,
2005, respectively, and $0.7 million and $11.9 milllion for the three and twelve months ended December 31, 2004, respectively.
(2) Reinsurance gross premiums written excludes $21.0 million and $45.3 million of premiums assumed from the Individual Risk
segment for the three and twelve months ended December 31, 2005, respectively, and $1.2 million and $18.8 million of premiums
assumed from the Individual Risk segment for the three and twelve months ended December 31, 2004.
(3) Total managed catastrophe premiums include Renaissance and DaVinci catastrophe premium, as above, and catastrophe premium of
$nil and $0.1 million for the three months ended December 31, 2005 and 2004, respectively, and catastrophe premium of $59.9
million and $70.2 million for the twelve months ended December 31, 2005 and 2004, respectively, written on behalf of our joint
venture, Top Layer Re. See Comments on Regulation G.
- -----------------------------------------------------------------------------------------------------------------------------------
15
COMMENTS ON REGULATION G
In addition to the GAAP financial measures set forth in this Press Release, the
Company has included certain non-GAAP financial measures in this Press Release
within the meaning of Regulation G. The Company has consistently provided these
financial measurements in previous investor communications and the Company's
management believes that these measurements are important to investors and other
interested persons, and that investors and such other persons benefit from
having a consistent basis for comparison between quarters and for the comparison
with other companies within the industry. These measures may not, however, be
comparable to similarly titled measures used by companies outside of the
insurance industry. Investors are cautioned not to place undue reliance on these
non-GAAP measures in assessing the Company's overall financial performance.
The Company uses "operating income" or "operating loss" as a measure to evaluate
the underlying fundamentals of its operations and believes it to be a useful
measure of its corporate performance. "Operating income" or "operating loss" as
used herein differ from "net income attributable to common shareholders" and
"net loss attributable to common shareholders", which the Company believes are
the most directly comparable GAAP measures, by the exclusion of net realized
gains and losses on investments. In addition, the Company's management believes
that "operating income" or "operating loss" are useful to investors because they
more accurately measure and predict the Company's results of operations by
removing the variability arising from fluctuations in the Company's investment
portfolio, which is not considered by management to be a relevant indicator of
business operations. The Company also uses "operating income" or "operating
loss" to calculate "operating income per common share" or "operating loss per
common share" and "operating return on average common equity". The following is
a reconciliation of 1) net income (loss) attributable to common shareholders to
operating income (loss) attributable to common shareholders; 2) net income
(loss) attributable to common shareholders per common share to operating income
(loss) attributable to common shareholders per common share; and 3) return on
average common equity to operating return on average common equity:
- ------------------------------------------------------------------------------------------------------------------------------------
THREE MONTHS ENDED TWELVE MONTHS ENDED
----------------------------------- ----------------- -----------------
(In thousands of U.S. dollars, except for per share amounts) DECEMBER 31, 2005 DECEMBER 31, 2004 DECEMBER 31, 2005 DECEMBER 31, 2004
----------------- ----------------- ----------------- -----------------
Net (loss) income attributable to common shareholders $ (210,402) $ 191,463 $ (281,413) $ 133,108
Adjustment for net realized losses (gains) on investments 3,548 (2,818) 6,962 (23,442)
----------------- ----------------- ----------------- -----------------
Operating (loss) income attributable to common shareholders $ (206,854) $ 188,645 $ (274,451) $ 109,666
================= ================= ================= =================
Net (loss) income attributable to common shareholders per
common share (1) $ (2.97) $ 2.66 $ (3.99) $ 1.85
Adjustment for net realized losses (gains) on
investments (1) 0.05 (0.04) 0.10 (0.32)
----------------- ----------------- ----------------- -----------------
Operating (loss) income attributable to common shareholders
per common share - diluted (1) $ (2.92) $ 2.62 $ (3.89) $ 1.53
================= ================= ================= =================
Return on average common equity (annualized) (45.0%) 37.2% (13.6%) 6.2%
Adjustment for net realized losses (gains) on investments 0.8% (0.5%) 0.3% (1.1%)
----------------- ----------------- ----------------- -----------------
Operating return on average common equity (annualized) (44.2%) 36.7% (13.3%) 5.1%
================= ================= ================= =================
(1) In accordance with SFAS 128, EPS calculations use average common shares outstanding - basic, when in a net loss position.
- ------------------------------------------------------------------------------------------------------------------------------------
The Company has also included in this Press Release "managed catastrophe
premium" and "normalized gross premiums written". "Managed catastrophe premium"
is defined as gross catastrophe premium written by Renaissance Reinsurance and
its related joint ventures. "Managed catastrophe premium" differs from total
catastrophe premium, which the Company believes is the most directly comparable
GAAP measure, due to the inclusion of catastrophe premium written on behalf of
the Company's joint venture Top Layer Re, which is accounted for under the
equity method of accounting. The Company's management believes "Managed
catastrophe premium" is useful to investors and other interested parties because
it provides a measure of total catastrophe reinsurance premium assumed by the
Company through its consolidated subsidiaries and related joint ventures.
16
"Normalized gross premiums written" is defined as gross premiums written less
gross premiums written attributable to large catastrophes. "Normalized gross
premiums written" differs from gross premiums written, which the Company
believes is the most directly comparable GAAP measure, due principally to the
exclusion of reinstatement premiums written from large catastrophes, back-up
reinsurance coverage provided to companies to replace reinsurance protection
lost from a large catastrophe and reinsurance coverage provided to companies to
cover a named hurricane, and the inclusion of catastrophe premium written by Top
Layer Reinsurance Ltd., a joint venture which is accounted for under the equity
method of accounting. The Company's management believes "Normalized gross
premiums written" is useful to investors and other interested parties because it
provides a measure of reinsurance premium, assuming a normal level of
catastrophe losses. Refer to supplemental financial data on gross premiums
written for a reconciliation between gross premiums written and "normalized
gross premiums written."
While the Company provides herein estimates of operating income for 2006, the
Company has not provided estimates of net income for such period as it believes
it is unable to accurately predict future gains and losses on investments, which
investment results would influence the Company's net income for this period.
17
