Segmented Information | 25. Segmented Information The company is a holding company which, through its subsidiaries, is primarily engaged in property and casualty insurance and reinsurance and the associated investment management. On April 1, 2022 the company revised its property and casualty insurance and reinsurance reporting segments to those described below and believes the revised reporting segments provide better insight into the company’s evaluation of operating performance, insurance risk exposure and strategic opportunities for these operating companies. The operating companies comprising each new reporting segment are similar in insurance risks underwritten, distribution methods used, and customer type and geographic areas served. Comparative periods have been revised to align with the new property and casualty insurance and reinsurance reporting segments. There were no changes to the company’s other reporting segments. Life insurance and Run-off, which did not change, is comprised of Eurolife and Run-off and represents an aggregation of operating segments which are not included in any other reporting segment. Transactions between reporting segments have not been eliminated from individual segment results as management considers those transactions in assessing the performance of each segment. Property and Casualty Insurance and Reinsurance North American Insurers – Global Insurers and Reinsurers – International Insurers and Reinsurers – Life insurance and Run-off This reporting segment is comprised of Eurolife’s life insurance operations and U.S. Run-off, which includes TIG Insurance Company. Non-insurance companies This reporting segment is comprised as follows: Restaurants and retail Fairfax India Thomas Cook India Other On July 5, 2022 the company commenced consolidating Grivalia Hospitality in the Non-insurance companies reporting segment, and on October 31, 2022 the Crum & Forster Pet Insurance Group and Pethealth were deconsolidated from the North American Insurers and Non-insurance companies reporting segments respectively, pursuant to the transactions described in note 23 There were no other significant changes to the identifiable assets and liabilities by operating segment at December 31, 2022 compared to December 31, 2021. Corporate and Other Corporate and Other includes the parent entity (Fairfax Financial Holdings Limited), its subsidiary intermediate holding companies and Hamblin Watsa, an investment management company. Sources of Earnings by Reporting Segment Sources of earnings by reporting segment for the years ended December 31 were as follows: 2022 Property and Casualty Insurance and Reinsurance Life North Global International insurance Non- Eliminations American Insurers and Insurers and and insurance Corporate and Insurers Reinsurers Reinsurers Total Run-off companies and Other adjustments Consolidated Gross premiums written External 7,600.9 16,995.6 2,965.2 27,561.7 350.9 — — — 27,912.6 Intercompany 49.6 101.0 213.4 364.0 — — — (364.0) — 7,650.5 17,096.6 3,178.6 27,925.7 350.9 — — (364.0) 27,912.6 Net premiums written 6,457.6 13,506.3 1,963.1 21,927.0 344.7 — — — 22,271.7 Net premiums earned External 6,140.8 12,851.5 1,671.4 20,663.7 342.4 — — — 21,006.1 Intercompany (33.0) (124.6) 157.6 — — — — — — 6,107.8 12,726.9 1,829.0 20,663.7 342.4 — — — 21,006.1 Underwriting expenses (1) (5,674.8) (12,067.9) (1,815.7) (19,558.4) (509.7) — — 0.5 (20,067.6) Underwriting profit (loss) 433.0 659.0 13.3 1,105.3 (167.3) — — 0.5 938.5 Interest income 249.0 447.8 99.0 795.8 56.4 10.2 11.8 (0.7) 873.5 Dividends 32.0 54.9 16.0 102.9 12.3 24.6 0.6 — 140.4 Investment expenses (47.0) (89.4) (16.2) (152.6) (13.1) (8.2) (2.8) 124.6 (52.1) Interest and dividends 234.0 413.3 98.8 746.1 55.6 26.6 9.6 123.9 961.8 Share of profit of associates 239.8 429.3 52.4 721.5 56.4 134.0 102.8 — 1,014.7 Other Revenue — — — — — 5,581.6 — — 5,581.6 Expenses — — — — — (5,520.9) — — (5,520.9) — — — — — 60.7 — — 60.7 Operating income (loss) 906.8 1,501.6 164.5 2,572.9 (55.3) 221.3 112.4 124.4 2,975.7 Net gains (losses) on investments (397.7) (1,151.1) (211.1) (1,759.9) (306.5) 71.4 261.1 — (1,733.9) Gain on sale and consolidation of insurance subsidiaries (note 23) 1,213.2 — 6.5 1,219.7 — — — — 1,219.7 Interest expense (5.7) (51.1) (3.0) (59.8) (13.2) (122.8) (257.2) 0.2 (452.8) Corporate overhead and other (39.8) (98.9) (12.1) (150.8) (1.4) — (19.9) (124.6) (296.7) Pre-tax income (loss) 1,676.8 200.5 (55.2) 1,822.1 (376.4) 169.9 96.4 — 1,712.0 Provision for income taxes (425.2) Net earnings 1,286.8 Attributable to: Shareholders of Fairfax 1,147.2 Non-controlling interests 139.6 1,286.8 (1) Property and casualty insurance and reinsurance underwriting expenses for the year ended December 31, 2022 were comprised as shown below. Accident year underwriting expenses exclude the impact of favourable or adverse prior year claims reserve development. Property and Casualty Insurance and Reinsurance North Global International American Insurers and Insurers and Insurers Reinsurers Reinsurers Total Loss & LAE - accident year 3,733.4 8,715.7 1,207.3 13,656.4 Commissions 998.3 2,109.5 324.4 3,432.2 Other underwriting expenses 1,020.3 1,263.8 381.9 2,666.0 Underwriting expenses - accident year 5,752.0 12,089.0 1,913.6 19,754.6 Net favourable claims reserve development (77.2) (21.1) (97.9) (196.2) Underwriting expenses - calendar year 5,674.8 12,067.9 1,815.7 19,558.4 2021 Property and Casualty Insurance and Reinsurance North Global International Life insurance Non- Eliminations American Insurers and Insurers and and insurance Corporate and Insurers Reinsurers Reinsurers Total Run-off companies and Other adjustments Consolidated Gross premiums written External 6,544.6 14,567.6 2,683.8 23,796.0 114.2 — — — 23,910.2 Intercompany 34.2 93.8 169.5 297.5 358.1 — — (655.6) — 6,578.8 14,661.4 2,853.3 24,093.5 472.3 — — (655.6) 23,910.2 Net premiums written 5,319.7 10,755.5 1,734.2 17,809.4 468.7 — — — 18,278.1 Net premiums earned External 5,435.3 9,530.6 1,482.4 16,448.3 109.7 — — — 16,558.0 Intercompany (410.5) (78.8) 131.2 (358.1) 358.1 — — — — 5,024.8 9,451.8 1,613.6 16,090.2 467.8 — — — 16,558.0 Underwriting expenses (2) (4,637.9) (9,077.6) (1,573.5) (15,289.0) (776.8) — — 0.3 (16,065.5) Underwriting profit (loss) 386.9 374.2 40.1 801.2 (309.0) — — 0.3 492.5 Interest income 154.4 299.6 66.8 520.8 22.2 3.9 28.2 (6.7) 568.4 Dividends 23.9 37.2 11.6 72.7 7.8 28.5 (0.8) — 108.2 Investment expenses (43.2) (100.1) (8.5) (151.8) (10.7) (127.1) (2.8) 256.6 (35.8) Interest and dividends 135.1 236.7 69.9 441.7 19.3 (94.7) 24.6 249.9 640.8 Share of profit of associates 103.6 184.8 35.7 324.1 16.8 22.3 38.8 — 402.0 Other Revenue — — — — — 5,157.5 — 0.5 5,158.0 Expenses — — — — — (5,092.1) — 5.2 (5,086.9) — — — — — 65.4 — 5.7 71.1 Operating income (loss) 625.6 795.7 145.7 1,567.0 (272.9) (7.0) 63.4 255.9 1,606.4 Net gains on investments (1) 518.5 604.1 1,521.9 2,644.5 69.7 266.0 464.9 — 3,445.1 Gain on sale and consolidation of insurance subsidiaries (note 23) — 68.7 64.8 133.5 — — 130.5 — 264.0 Interest expense (8.6) (50.5) (2.4) (61.5) (7.9) (140.3) (305.4) 1.2 (513.9) Corporate overhead and other (53.7) (88.0) (22.3) (164.0) (38.4) — 50.0 (256.6) (409.0) Pre-tax income (loss) 1,081.8 1,330.0 1,707.7 4,119.5 (249.5) 118.7 403.4 0.5 4,392.6 Provision for income taxes (726.0) Net earnings 3,666.6 Attributable to: Shareholders of Fairfax 3,401.1 Non-controlling interests 265.5 3,666.6 (1) Includes net gains on deconsolidation of non-insurance subsidiaries primarily related to the deconsolidation of Fairfax India’s subsidiary Privi of $94.9 and Toys “R” Us Canada of $85.7 as described in note 23. (2) Property and casualty insurance and reinsurance underwriting expenses for the year ended December 31, 2021 were comprised as shown below. Accident year underwriting expenses exclude the impact of favourable or adverse prior year claims reserve development. Property and Casualty Insurance and Reinsurance North Global International American Insurers and Insurers and Insurers Reinsurers Reinsurers Total Loss & LAE - accident year 2,900.3 6,551.6 986.6 10,438.5 Commissions 913.6 1,571.0 289.6 2,774.2 Other underwriting expenses 927.7 1,156.4 347.8 2,431.9 Underwriting expenses - accident year 4,741.6 9,279.0 1,624.0 15,644.6 Net favourable claims reserve development (103.7) (201.4) (50.5) (355.6) Underwriting expenses - calendar year 4,637.9 9,077.6 1,573.5 15,289.0 Investments in Associates, Additions to Goodwill, Segment Assets and Segment Liabilities Investments in associates, segment assets and segment liabilities at December 31, and additions to goodwill for the years then ended, by reporting segment, were as follows: Investments in associates Additions to goodwill Segment assets Segment liabilities 2022 2021 2022 2021 2022 2021 2022 2021 Property and Casualty Insurance and Reinsurance North American Insurers 1,217.7 801.5 — — 18,664.9 17,418.7 12,890.0 11,551.5 Global Insurers and Reinsurers 2,893.3 2,168.7 — 16.4 51,634.9 46,849.3 39,086.8 34,266.7 International Insurers and Reinsurers 592.0 415.2 — — 9,547.2 9,616.9 5,631.9 5,700.7 4,703.0 3,385.4 — 16.4 79,847.0 73,884.9 57,608.7 51,518.9 Life insurance and Run-off 348.1 272.6 0.4 — 6,087.7 6,669.1 5,289.5 5,781.1 Non-insurance companies 1,378.5 1,379.7 151.6 44.3 8,611.4 7,856.4 4,820.6 4,075.1 Corporate and Other and eliminations and adjustments 1,004.3 1,066.3 — — (2,421.0) (1,765.0) 4,070.5 3,955.0 Consolidated 7,433.9 6,104.0 152.0 60.7 92,125.1 86,645.4 71,789.3 65,330.1 Product Line Net premiums earned by product line for the years ended December 31 were as follows: Property Casualty Specialty (1) Total 2022 2021 2022 2021 2022 2021 2022 2021 Property and Casualty Insurance and Reinsurance - net premiums earned North American Insurers 1,379.3 1,209.6 4,284.3 3,400.2 444.2 415.0 6,107.8 5,024.8 Global Insurers and Reinsurers 4,895.5 3,876.9 6,866.2 4,856.8 965.2 718.1 12,726.9 9,451.8 International Insurers and Reinsurers 919.9 834.9 615.1 544.3 294.0 234.4 1,829.0 1,613.6 7,194.7 5,921.4 11,765.6 8,801.3 1,703.4 1,367.5 20,663.7 16,090.2 Life insurance and Run-off (1) — 8.2 0.5 348.8 341.9 110.8 342.4 467.8 Consolidated net premiums earned 7,194.7 5,929.6 11,766.1 9,150.1 2,045.3 1,478.3 21,006.1 16,558.0 Interest and dividends 961.8 640.8 Share of profit of associates 1,014.7 402.0 Net gains (losses) on investments (1,733.9) 3,445.1 Gain on sale and consolidation of insurance subsidiaries (note 23) 1,219.7 264.0 Other revenue 5,581.6 5,158.0 Consolidated income 28,050.0 26,467.9 Distribution of net premiums earned 34.3 % 35.8 % 56.0 % 55.3 % 9.7 % 8.9 % 100.0 % 100.0 % (1) Includes Eurolife’s life insurance operations since Eurolife’s consolidation on July 14, 2021, as described in note 23. Geographic Region Net premiums earned by geographic region for the years ended December 31 were as follows: Canada United States Asia (1) International (2) Total 2022 2021 2022 2021 2022 2021 2022 2021 2022 2021 Property and Casualty Insurance and Reinsurance - net premiums earned North American Insurers 1,914.1 1,784.9 4,157.5 3,222.1 1.4 1.2 34.8 16.6 6,107.8 5,024.8 Global Insurers and Reinsurers 378.8 293.1 9,337.3 6,671.4 878.1 806.9 2,132.7 1,680.4 12,726.9 9,451.8 International Insurers and Reinsurers 0.6 0.2 122.4 81.8 551.9 438.9 1,154.1 1,092.7 1,829.0 1,613.6 2,293.5 2,078.2 13,617.2 9,975.3 1,431.4 1,247.0 3,321.6 2,789.7 20,663.7 16,090.2 Life insurance and Run-off (3) — — 0.5 358.1 — — 341.9 109.7 342.4 467.8 Consolidated net premiums earned 2,293.5 2,078.2 13,617.7 10,333.4 1,431.4 1,247.0 3,663.5 2,899.4 21,006.1 16,558.0 Interest and dividends 961.8 640.8 Share of profit of associates 1,014.7 402.0 Net gains (losses) on investments (1,733.9) 3,445.1 Gain on sale and consolidation of insurance subsidiaries (note 23) 1,219.7 264.0 Other revenue 5,581.6 5,158.0 Consolidated income 28,050.0 26,467.9 Distribution of net premiums earned 10.9 % 12.6 % 64.9 % 62.4 % 6.8 % 7.5 % 17.4 % 17.5 % 100.0% 100.0% (1) The Asia geographic segment is primarily comprised of countries located throughout Asia, including China, Japan, India, Sri Lanka, Malaysia, Singapore, Indonesia and South Korea, and the Middle East. (2) The International geographic segment is primarily comprised of countries located in South America, Europe, Africa and Oceania. (3) Includes Eurolife’s life insurance operations since Eurolife’s consolidation on July 14, 2021, as described in note 23. Non-insurance companies Revenue and expenses of the Non-insurance companies reporting segment were comprised as follows for the years ended December 31: Restaurants and retail Fairfax India (1) Thomas Cook India (2) Other (3) Total 2022 2021 2022 2021 2022 2021 2022 2021 2022 2021 Revenue 1,710.3 1,803.8 216.7 228.2 611.0 249.4 3,043.6 2,876.1 5,581.6 5,157.5 Expenses (1,582.2) (1,724.8) (208.1) (206.9) (600.8) (293.4) (3,129.8) (2,867.0) (5,520.9) (5,092.1) Pre-tax income (loss) before interest expense and other (4) 128.1 79.0 8.6 21.3 10.2 (44.0) (86.2) 9.1 60.7 65.4 Interest and dividends 9.9 7.5 21.4 (102.2) — (0.1) (4.7) 0.1 26.6 (94.7) Share of profit (loss) of associates (0.1) — 132.0 20.2 0.3 (0.1) 1.8 2.2 134.0 22.3 Operating income (loss) 137.9 86.5 162.0 (60.7) 10.5 (44.2) (89.1) 11.4 221.3 (7.0) (1) These results differ from those published by Fairfax India primarily due to Fairfax India’s application of investment entity accounting under IFRS. (2) These results differ from those published by Thomas Cook India primarily due to differences between IFRS and Ind AS, and acquisition accounting adjustments. (3) Included in Expenses is a non-cash goodwill impairment charge on Farmers Edge of $133.4 recognized in 2022. (4) Excludes interest and dividends, share of profit (loss) of associates and net gains (losses) on investments. Segmented Balance Sheet The company’s segmented balance sheets as at December 31, 2022 and 2021 present the assets, liabilities and non-controlling interests of each reporting segment in accordance with the company’s IFRS accounting policies and includes, where applicable, acquisition accounting adjustments principally related to goodwill and intangible assets which arose on initial acquisition of the subsidiaries or on a subsequent step acquisition. Certain of the company’s subsidiaries hold equity interests in other Fairfax subsidiaries (“affiliates”) which are carried at cost. In the table below, the company’s three property and casualty insurance and reinsurance reporting segments have been presented in aggregate, and affiliated insurance and reinsurance balances are not shown separately and are eliminated in “Corporate and eliminations”. December 31, 2022 December 31, 2021 Property Property and and casualty Life casualty Life insurance and insurance Non- Corporate insurance and insurance Non- Corporate reinsurance and insurance and reinsurance and insurance and companies Run-off companies eliminations (4) Consolidated companies Run-off companies eliminations (4) Consolidated Assets Holding company cash and investments 316.6 — — 1,029.2 1,345.8 604.5 — — 873.8 1,478.3 Insurance contract receivables 8,310.9 28.2 — (431.6) 7,907.5 7,215.5 7.8 — (340.1) 6,883.2 Portfolio investments (1) 49,038.8 4,275.4 2,119.3 (1,110.6) 54,322.9 45,061.8 4,963.9 2,252.8 (581.1) 51,697.4 Deferred premium acquisition costs 2,201.3 7.5 — (38.5) 2,170.3 1,950.6 3.8 — (30.3) 1,924.1 Recoverable from reinsurers 14,097.9 517.5 — (1,499.6) 13,115.8 13,060.3 457.6 — (1,427.4) 12,090.5 Deferred income tax assets 337.3 25.6 54.5 74.7 492.1 268.2 29.0 66.9 158.3 522.4 Goodwill and intangible assets 3,396.8 7.5 2,284.4 0.3 5,689.0 3,579.5 7.5 2,341.2 — 5,928.2 Due from affiliates 206.3 364.1 — (570.4) — 231.3 360.2 — (591.5) — Other assets 1,774.0 832.6 4,153.2 321.9 7,081.7 1,746.0 810.0 3,195.5 369.8 6,121.3 Investments in affiliates (2) 167.1 29.3 — (196.4) — 167.2 29.3 — (196.5) — Total assets 79,847.0 6,087.7 8,611.4 (2,421.0) 92,125.1 73,884.9 6,669.1 7,856.4 (1,765.0) 86,645.4 Liabilities Accounts payable and accrued liabilities 2,304.9 263.1 2,430.7 216.5 5,215.2 2,149.9 233.4 2,077.4 524.7 4,985.4 Derivative obligations 113.5 — 58.2 19.3 191.0 72.5 — 47.9 32.5 152.9 Due to affiliates 16.5 0.4 82.4 (99.3) — 28.8 0.2 135.1 (164.1) — Deferred income tax liabilities 225.0 18.5 252.4 0.8 496.7 322.2 72.9 198.5 5.2 598.8 Insurance contract payables 4,839.7 688.4 — (466.2) 5,061.9 4,208.6 652.0 — (367.1) 4,493.5 Provision for losses and loss adjustment expenses (3) 37,531.7 4,300.9 — (1,343.0) 40,489.6 33,381.4 4,806.1 — (1,295.2) 36,892.3 Provision for unearned premiums (3) 11,844.0 18.2 — (152.2) 11,710.0 10,564.8 16.5 — (127.1) 10,454.2 Borrowings 733.4 — 1,996.9 5,894.6 8,624.9 790.7 — 1,616.2 5,346.1 7,753.0 Total liabilities 57,608.7 5,289.5 4,820.6 4,070.5 71,789.3 51,518.9 5,781.1 4,075.1 3,955.0 65,330.1 Equity Shareholders’ equity attributable to shareholders of Fairfax 20,269.1 798.2 2,100.4 (6,491.5) 16,676.2 19,778.9 888.0 1,782.5 (6,064.3) 16,385.1 Non-controlling interests 1,969.2 — 1,690.4 — 3,659.6 2,587.1 — 1,998.8 344.3 4,930.2 Total equity 22,238.3 798.2 3,790.8 (6,491.5) 20,335.8 22,366.0 888.0 3,781.3 (5,720.0) 21,315.3 Total liabilities and total equity 79,847.0 6,087.7 8,611.4 (2,421.0) 92,125.1 73,884.9 6,669.1 7,856.4 (1,765.0) 86,645.4 (1) Includes intercompany investments in Fairfax non-insurance subsidiaries carried at cost that are eliminated on consolidation. (2) Intercompany investments in Fairfax insurance and reinsurance subsidiaries carried at cost that are eliminated on consolidation. (3) Included in insurance contract liabilities on the consolidated balance sheet. (4) Corporate and eliminations includes the Fairfax holding company, subsidiary intermediate holding companies, and consolidating and eliminating entries. The most significant of those entries are the elimination of intercompany reinsurance provided by Group Re, and reinsurance provided by Odyssey Group and Allied World to affiliated primary insurers. |