Item 1.
Financial Statements.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
(In millions of U.S. dollars, except per share amounts)
|
|
2017
|
|
2016
|
Assets
|
|
(Unaudited)
|
|
|
|
Cash and cash equivalents
|
|
$
|
4.1
|
|
|
$
|
4.7
|
|
Reinsurance premiums receivable
|
|
23.1
|
|
|
7.7
|
|
Deferred reinsurance acquisition costs
|
|
0.6
|
|
|
0.1
|
|
Funds held by ceding companies
|
|
180.0
|
|
|
191.4
|
|
Other assets
|
|
4.9
|
|
|
0.8
|
|
Total Assets
|
|
$
|
212.7
|
|
|
$
|
204.7
|
|
Liabilities
|
|
|
|
|
|
|
Loss and loss adjustment expense reserves
|
|
$
|
68.1
|
|
|
$
|
11.1
|
|
Unearned reinsurance premiums
|
|
4.2
|
|
|
0.9
|
|
Reinsurance balances payable
|
|
9.7
|
|
|
7.1
|
|
Other liabilities (See Note 8)
|
|
3.7
|
|
|
2.3
|
|
Total Liabilities
|
|
85.7
|
|
|
21.4
|
|
Commitments and contingent liabilities (See Note 9)
|
|
—
|
|
|
—
|
|
Shareholders' Equity
|
|
|
|
|
|
|
Common Shares, at par value - 8,761,229 shares issued and outstanding (2016 - 8,756,071)
|
|
8.8
|
|
|
8.8
|
|
Additional paid-in capital
|
|
165.5
|
|
|
165.5
|
|
Retained (deficit) earnings
|
|
(47.3
|
)
|
|
9.0
|
|
Total Shareholders' Equity
|
|
127.0
|
|
|
183.3
|
|
Total Liabilities and Shareholders' Equity
|
|
$
|
212.7
|
|
|
$
|
204.7
|
|
See notes to the unaudited consolidated financial statements, including Note 8 which describes certain related party transactions.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
UNAUDITED CONSOLIDATED STATEMENTS OF (LOSS) INCOME AND COMPREHENSIVE (LOSS) INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
(In millions of U.S. dollars, except per share amounts)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Revenues
|
|
|
|
|
|
|
|
|
|
Reinsurance premiums written
|
$
|
10.3
|
|
|
$
|
7.8
|
|
|
$
|
39.4
|
|
|
$
|
34.5
|
|
Change in net unearned reinsurance premiums
|
5.3
|
|
|
2.6
|
|
|
(3.3
|
)
|
|
(2.4
|
)
|
Net reinsurance premiums earned
|
15.6
|
|
|
10.4
|
|
|
36.1
|
|
|
32.1
|
|
Net gain (loss) from derivative instruments
|
3.1
|
|
|
(0.6
|
)
|
|
2.5
|
|
|
(0.6
|
)
|
Net investment income
|
0.4
|
|
|
0.1
|
|
|
0.7
|
|
|
0.1
|
|
Total revenues
|
19.1
|
|
|
9.9
|
|
|
39.3
|
|
|
31.6
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
Loss and loss adjustment expenses
|
68.1
|
|
|
2.6
|
|
|
71.7
|
|
|
10.4
|
|
Reinsurance acquisition costs
|
1.6
|
|
|
2.9
|
|
|
6.8
|
|
|
7.2
|
|
General and administrative expenses
|
1.3
|
|
|
1.1
|
|
|
4.0
|
|
|
3.7
|
|
Total expenses
|
71.0
|
|
|
6.6
|
|
|
82.5
|
|
|
21.3
|
|
Net (loss) income and comprehensive (loss) income
|
$
|
(51.9
|
)
|
|
$
|
3.3
|
|
|
$
|
(43.2
|
)
|
|
$
|
10.3
|
|
Per share amounts:
|
|
|
|
|
|
|
|
|
|
Basic and diluted (loss) earnings per Common Share
|
$
|
(5.93
|
)
|
|
$
|
0.38
|
|
|
$
|
(4.94
|
)
|
|
$
|
1.17
|
|
Dividends declared per Common Share and RSU
|
0.30
|
|
|
0.30
|
|
|
1.49
|
|
|
2.14
|
|
See notes to the unaudited consolidated financial statements, including Note 8, which describes certain related party transactions.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Nine Months Ended September 30, 2017
and
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
shareholders' equity
|
|
Common
Shares, at par value
|
|
Additional
paid-in capital
|
|
Retained (deficit) earnings
|
(In millions of U.S. dollars)
|
|
|
|
|
Balance at January 1, 2017
|
|
$
|
183.3
|
|
|
$
|
8.8
|
|
|
$
|
165.5
|
|
|
$
|
9.0
|
|
Net loss
|
|
(43.2
|
)
|
|
—
|
|
|
—
|
|
|
(43.2
|
)
|
Dividends declared - Common Shares and RSUs
|
|
(13.1
|
)
|
|
—
|
|
|
—
|
|
|
(13.1
|
)
|
Balance at September 30, 2017
|
|
$
|
127.0
|
|
|
$
|
8.8
|
|
|
$
|
165.5
|
|
|
$
|
(47.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
shareholders' equity
|
|
Common
Shares, at par value
|
|
Additional
paid-in capital
|
|
Retained earnings
|
(In millions of U.S. dollars)
|
|
|
|
|
Balance at January 1, 2016
|
|
$
|
187.6
|
|
|
$
|
8.8
|
|
|
$
|
165.3
|
|
|
$
|
13.5
|
|
Net income
|
|
10.3
|
|
|
—
|
|
|
—
|
|
|
10.3
|
|
Expense recognized for RSUs
|
|
0.1
|
|
|
—
|
|
|
0.1
|
|
|
—
|
|
Dividends declared - Common Shares and RSUs
|
|
(18.8
|
)
|
|
—
|
|
|
—
|
|
|
(18.8
|
)
|
Balance at September 30, 2016
|
|
$
|
179.2
|
|
|
$
|
8.8
|
|
|
$
|
165.4
|
|
|
$
|
5.0
|
|
See notes to the unaudited consolidated financial statements, including Note 8, which describes certain related party transactions.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
|
(In millions of U.S. dollars)
|
|
2017
|
|
2016
|
Cash flows provided by operating activities:
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(43.2
|
)
|
|
$
|
10.3
|
|
Adjustments to reconcile net (loss) income to net cash and cash equivalents from operations:
|
|
|
|
|
|
|
Expense recognized for RSUs
|
|
—
|
|
|
0.1
|
|
Net change in:
|
|
|
|
|
|
|
Loss and loss adjustment expense reserves
|
|
57.0
|
|
|
6.3
|
|
Unearned reinsurance premiums
|
|
3.3
|
|
|
2.4
|
|
Reinsurance balances payable
|
|
2.6
|
|
|
(0.5
|
)
|
Deferred reinsurance acquisition costs
|
|
(0.5
|
)
|
|
(0.4
|
)
|
Reinsurance premiums receivable
|
|
(15.4
|
)
|
|
1.7
|
|
Funds held by ceding companies
|
|
11.4
|
|
|
14.5
|
|
Other liabilities
|
|
(1.2
|
)
|
|
(2.5
|
)
|
Other assets
|
|
(4.1
|
)
|
|
(1.1
|
)
|
Net cash and cash equivalents provided by operating activities
|
|
9.9
|
|
|
30.8
|
|
Net cash and cash equivalents provided by investing activities
|
|
—
|
|
|
—
|
|
Cash flows used in financing activities:
|
|
|
|
|
|
|
Dividends paid - Common Shares and RSUs
|
|
(10.5
|
)
|
|
(16.1
|
)
|
Repayments of borrowings under the Credit Agreements
|
|
—
|
|
|
(13.0
|
)
|
Net cash and cash equivalents used in financing activities
|
|
(10.5
|
)
|
|
(29.1
|
)
|
Net (decrease) increase in cash and cash equivalents during the period
|
|
(0.6
|
)
|
|
1.7
|
|
Cash and cash equivalents - beginning of period
|
|
4.7
|
|
|
6.1
|
|
Cash and cash equivalents - end of period
|
|
$
|
4.1
|
|
|
$
|
7.8
|
|
See notes to the unaudited consolidated financial statements, including Note 8, which describes certain related party transactions.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 1.
Basis of Presentation and Summary of Significant Accounting Policies
Basis of Presentation and Overview
Blue Capital Reinsurance Holdings Ltd. (the "Company" or the "Registrant") is a Bermuda exempted limited liability company that, through its subsidiaries (collectively "Blue Capital"), offers collateralized reinsurance in the property catastrophe market and invests in various insurance-linked securities. The Company was incorporated under the laws of Bermuda on June 24, 2013, and commenced its operations on November 12, 2013. The Company's headquarters and principal executive offices are located at Waterloo House, 100 Pitts Bay Road, Pembroke, Bermuda HM 08, which is also our registered office.
The unaudited consolidated financial statements incorporated in this report on Form 10-Q have been prepared in accordance with accounting principles generally accepted in the U.S. ("GAAP") for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP. Certain prior period amounts, all of which are immaterial, have been reclassified to conform to the current period presentation. These interim unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements contained in the
2016
Form 10-K. In the opinion of management, these interim unaudited consolidated financial statements include all adjustments, consisting only of normal recurring adjustments, necessary to fairly present the Company's financial position, results of operations and cash flows. The unaudited consolidated financial statements include the accounts of the Registrant and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. These interim unaudited consolidated financial statements may not be indicative of financial results for the full year. The December 31,
2016
consolidated balance sheet data was derived from audited consolidated financial statements, but does not include all of the disclosures required by GAAP.
There were no material changes in the Company's significant accounting and reporting policies subsequent to the filing of the
2016
Form 10-K.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, and the reported amounts of revenues earned and expenses incurred during the period. Actual results could differ materially from those estimates. The significant estimates reflected in these interim unaudited consolidated financial statements include, but are not limited to, loss and LAE reserves and written and earned reinsurance premiums. Estimates and assumptions are periodically reviewed and the effects of revisions are recorded in the consolidated financial statements in the period that they are determined to be necessary.
Pursuant to a Stock and Asset Purchase and Sale Agreement by and between Sompo International and Endurance Specialty Holdings Ltd. ("Endurance"), dated September 27, 2017, Sompo International purchased substantially all the assets and liabilities of Endurance. As a result, Sompo International together with its newly wholly owned subsidiary, Endurance Specialty Insurance Ltd. ("Endurance Bermuda"), owned
33.2%
of the Company's outstanding Common Shares.
The Company operates as a single business segment through its wholly-owned subsidiaries: (i) Blue Capital Re Ltd. ("Blue Capital Re"), a Bermuda Class 3A insurer which provides collateralized reinsurance; and (ii) Blue Capital Re ILS Ltd. ("Blue Capital Re ILS"), a Bermuda exempted limited liability company which conducts hedging and other investment activities, including entering into industry loss warranties and related instruments, in support of Blue Capital Re's operations. Blue Capital leverages the reinsurance underwriting expertise and infrastructure of Sompo International and its various subsidiaries to conduct its business. Sompo Holdings, Inc. is the ultimate beneficial owner of
33.2%
of the Company's outstanding Common Shares through its ownership of Sompo International.
Subject to the discretion of the Company’s board of directors (the "Board"), the Company intends to continue to distribute through dividends or repurchases of Common Shares a minimum of
90%
of its annual Distributable Income to its holders of Common Shares and RSUs. "Distributable Income," a non-GAAP measure, means GAAP net income plus (minus) non-cash expenses (revenues) recorded in net income for the period.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 2.
Loss and LAE Reserve Movements
The following table summarizes Blue Capital Re's loss and LAE reserve movements for the
three and nine
months ended
September 30, 2017
and
2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
($ in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Gross and net unpaid loss and LAE reserves- beginning
|
|
$
|
11.2
|
|
|
$
|
9.6
|
|
|
$
|
11.1
|
|
|
$
|
4.0
|
|
Losses and LAE incurred:
|
|
|
|
|
|
|
|
|
Current year losses
|
|
67.8
|
|
|
2.9
|
|
|
70.4
|
|
|
10.1
|
|
Prior year losses
|
|
0.3
|
|
|
(0.3
|
)
|
|
1.3
|
|
|
0.3
|
|
Total incurred losses and LAE
|
|
68.1
|
|
|
2.6
|
|
|
71.7
|
|
|
10.4
|
|
Losses and LAE paid and approved for payment:
|
|
|
|
|
|
|
|
|
Current year losses
|
|
9.4
|
|
|
1.5
|
|
|
9.3
|
|
|
2.5
|
|
Prior year losses
|
|
1.8
|
|
|
0.4
|
|
|
5.4
|
|
|
1.6
|
|
Total losses and LAE paid and approved for payment
|
|
11.2
|
|
|
1.9
|
|
|
14.7
|
|
|
4.1
|
|
Gross and net unpaid loss and LAE reserves- ending
|
|
$
|
68.1
|
|
|
$
|
10.3
|
|
|
$
|
68.1
|
|
|
$
|
10.3
|
|
Loss and LAE reserves are comprised of case reserves (which are based on claims that have been reported) and incurred but not reported ("IBNR") reserves (which are based on losses that are believed to have occurred but for which claims have not yet been reported and may include a provision for expected future development on existing case reserves). Case reserves are set on the basis of loss reports received from third parties. IBNR reserves are estimated by management using various actuarial methods as well as a combination of the Manager's own loss experience, historical industry loss experience and management and the Manager's professional judgment.
The uncertainties inherent in the reserving process and potential delays by cedants and brokers in the reporting of loss information, together with the potential for unforeseen adverse developments, may result in loss and LAE reserves ultimately being significantly greater or less than the reserve provided at the end of any given reporting period. Loss and LAE reserve estimates are regularly reviewed and updated as new information becomes known. Any resulting adjustments are reflected in income in the period in which they become known.
Blue Capital Re's reserving process is highly dependent on loss information received from its cedants and the Manager.
During the
three months ended
September 30, 2017
, Blue Capital Re's estimated ultimate loss for prior period accident years was increased by
$0.3 million
, due to the emergence of claims exceeding previous estimates of losses and LAE related to the years 2014-2016. During the
three months ended
September 30, 2016
, Blue Capital Re's estimated ultimate loss for prior period accident years was decreased by
$0.3 million
, due to favorable development on prior accident years.
During the
nine months ended
September 30, 2017
, Blue Capital Re's estimated ultimate loss for prior period accident years was increased by
$1.3 million
(
2016
-
$0.3 million
) due to the emergence of claims exceeding previous estimates of losses and LAE related to those years.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 3.
Written and Earned Reinsurance Premiums
Written premiums represent business bound from ceding companies and net earned premiums represent the portion of net written premiums (gross written premiums less any ceded reinsurance) which is recognized as revenue over the period of time that coverage is provided.
Blue Capital seeks to diversify its exposure across geographic zones around the world in order to obtain a prudent spread of risk. The spread of these exposures is also a function of market conditions and opportunities.
The following table sets forth a breakdown of Blue Capital's premiums written by geographic area of risks insured during the
three and nine
month periods ended
September 30, 2017
and
2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Worldwide
(1)
|
|
$
|
9.6
|
|
|
93
|
%
|
|
$
|
7.6
|
|
|
98
|
%
|
|
$
|
27.4
|
|
|
69
|
%
|
|
$
|
26.2
|
|
|
76
|
%
|
USA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nationwide
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
3.4
|
|
|
9
|
%
|
|
3.4
|
|
|
10
|
%
|
Florida
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
6.1
|
|
|
15
|
%
|
|
2.8
|
|
|
8
|
%
|
Gulf region
|
|
0.4
|
|
|
4
|
%
|
|
0.1
|
|
|
1
|
%
|
|
0.8
|
|
|
2
|
%
|
|
0.8
|
|
|
2
|
%
|
California
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
0.3
|
|
|
1
|
%
|
|
0.3
|
|
|
1
|
%
|
Midwest region and other
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
0.3
|
|
|
1
|
%
|
|
0.4
|
|
|
1
|
%
|
Northeast
|
|
0.3
|
|
|
3
|
%
|
|
—
|
|
|
—
|
%
|
|
0.3
|
|
|
1
|
%
|
|
—
|
|
|
—
|
%
|
Mid-Atlantic region
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
0.3
|
|
|
1
|
%
|
|
0.4
|
|
|
1
|
%
|
Worldwide, excluding U.S.
(2)
|
|
—
|
|
|
—
|
%
|
|
0.1
|
|
|
1
|
%
|
|
0.5
|
|
|
1
|
%
|
|
0.2
|
|
|
1
|
%
|
Total premiums written
|
|
$
|
10.3
|
|
|
100
|
%
|
|
$
|
7.8
|
|
|
100
|
%
|
|
$
|
39.4
|
|
|
100
|
%
|
|
$
|
34.5
|
|
|
100
|
%
|
(1)
"Worldwide" comprises reinsurance contracts that cover risks in more than one geographic area and do not specifically exclude the U.S.
(2)
"Worldwide, excluding U.S." comprises reinsurance contracts that cover risks in more than one geographic area but specifically exclude the U.S.
The following table sets forth a breakdown of Blue Capital's net reinsurance premiums earned by geographic area of risks insured during the
three and nine
month periods ended
September 30, 2017
and
2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Worldwide
(1)
|
|
$
|
10.0
|
|
|
63
|
%
|
|
$
|
8.3
|
|
|
79
|
%
|
|
$
|
25.9
|
|
|
71
|
%
|
|
$
|
25.7
|
|
|
80
|
%
|
USA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nationwide
|
|
1.4
|
|
|
9
|
%
|
|
0.8
|
|
|
8
|
%
|
|
2.9
|
|
|
8
|
%
|
|
2.6
|
|
|
8
|
%
|
Florida
|
|
3.1
|
|
|
20
|
%
|
|
0.7
|
|
|
7
|
%
|
|
5.4
|
|
|
15
|
%
|
|
1.9
|
|
|
6
|
%
|
Gulf region
|
|
0.5
|
|
|
3
|
%
|
|
0.2
|
|
|
2
|
%
|
|
0.6
|
|
|
2
|
%
|
|
0.6
|
|
|
2
|
%
|
California
|
|
0.1
|
|
|
1
|
%
|
|
0.1
|
|
|
1
|
%
|
|
0.3
|
|
|
1
|
%
|
|
0.2
|
|
|
1
|
%
|
Midwest region and other
|
|
0.1
|
|
|
1
|
%
|
|
0.1
|
|
|
1
|
%
|
|
0.2
|
|
|
1
|
%
|
|
0.3
|
|
|
1
|
%
|
Northeast
|
|
0.1
|
|
|
1
|
%
|
|
—
|
|
|
—
|
%
|
|
0.1
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
Mid-Atlantic region
|
|
0.1
|
|
|
1
|
%
|
|
0.1
|
|
|
1
|
%
|
|
0.3
|
|
|
1
|
%
|
|
0.3
|
|
|
1
|
%
|
Worldwide, excluding U.S.
(2)
|
|
0.2
|
|
|
1
|
%
|
|
0.1
|
|
|
1
|
%
|
|
0.4
|
|
|
1
|
%
|
|
0.5
|
|
|
1
|
%
|
Total net premiums earned
|
|
$
|
15.6
|
|
|
100
|
%
|
|
$
|
10.4
|
|
|
100
|
%
|
|
$
|
36.1
|
|
|
100
|
%
|
|
$
|
32.1
|
|
|
100
|
%
|
(1)
"Worldwide" comprises reinsurance contracts that cover risks in more than one geographic area and do not specifically exclude the U.S.
(2)
"Worldwide, excluding U.S." comprises reinsurance contracts that cover risks in more than one geographic area but specifically exclude the U.S.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 4.
Derivative Instruments
Inward Industry Loss Warranty ("ILW") Swap
In February 2016, Blue Capital Re ILS entered into an inward ILW swap (the "2016 Inward ILW Swap") with a third-party under which qualifying loss payments are triggered by reference to the level of losses incurred by the insurance industry as a whole, rather than by losses incurred by the insured. In return for a fixed payment received of
$0.4 million
, Blue Capital Re ILS was required to make a floating payment in the event of certain losses incurred from specified natural catastrophes in the U.S., Europe, Japan, Australia and New Zealand from February 2016 to February 2017. Blue Capital Re ILS's maximum payment obligation under the 2016 Inward ILW Swap was
$2.7 million
. During the term of the 2016 Inward ILW Swap, Blue Capital Re ILS was not aware of any industry loss event occurring that would have triggered a payment obligation.
The Inward ILW Swap was valued on the basis of models developed by the Manager, which represent unobservable (Level 3) inputs. As of December 31,
2016
, the fair value of the Inward ILW Swap was less than
$0.1 million
, and was recorded as an "other liability" on the Company's December 31,
2016
Consolidated Balance Sheet.
During the
three months ended
September 30, 2017
and
2016
, Blue Capital Re ILS recognized a gain from derivative instruments of
nil
and
$0.1 million
, respectively, pursuant to the Inward ILW Swap. During the
nine months ended
September 30, 2017
and
2016
, Blue Capital Re ILS recognized a gain from derivative instruments of less than
$0.1 million
and
$0.2 million
, respectively, pursuant to the Inward ILW Swap.
Outward ILW Swap
s
In March 2017 and June 2017, Blue Capital Re ILS entered into various ILW swaps (the "2017 Outward ILW Swaps") with third-parties in order to purchase protection against natural catastrophes across multiple geographic zones from March 2017 to March 2018. In return for fixed payments totaling
$2.0 million
, Blue Capital Re ILS is entitled to receive floating payments in the event of certain losses incurred by the insurance industry as a whole. The maximum aggregate potential recovery to Blue Capital Re ILS from the 2017 Outward ILW Swaps is
$9.0 million
.
As a result of catastrophe events occurring in the three month period ended
September 30, 2017
, a recovery was triggered on the 2017 Outward ILW Swaps resulting in Blue Capital Re ILS being entitled to receive
$4.7 million
.
The 2017 Outward ILW Swaps are valued on the basis of modeling developed by the Manager, which represents unobservable (Level 3) inputs. As of
September 30, 2017
, the fair value of the 2017 Outward ILW Swaps was
$4.9 million
, which was recorded as an "other asset" on the Company's
September 30, 2017
Consolidated Balance Sheet.
In April 2016, Blue Capital Re ILS entered into various outward ILW swaps (the “2016 Outward ILW Swaps”) with third-parties in order to purchase protection against natural catastrophes across multiple geographic zones from April 2016 to April 2017. In return for fixed payments totaling $
2.0 million
, Blue Capital Re ILS was entitled to receive floating payments in the event of certain losses incurred by the insurance industry as a whole. The maximum aggregate potential recovery to Blue Capital Re ILS from the 2016 Outward ILW Swaps was $
9.0 million
. At expiry there were no industry loss events occurring which would have triggered a recovery under the 2016 Outward ILW Swaps.
The 2016 Outward ILW Swaps were valued on the basis of modeling developed by the Manager, which represents unobservable (Level 3) inputs. As of December 31,
2016
, the fair value of the Outward ILW Swaps was
$0.5 million
, and was recorded as an “other asset” on the Company's December 31,
2016
Consolidated Balance Sheet.
During the
three and nine
months ended
September 30, 2017
, Blue Capital Re ILS recognized a gain from derivative instruments of
$3.1 million
and
$2.5 million
, respectively, pursuant to the Outward ILW Swaps. During the
three and nine
months ended
September 30, 2016
, Blue Capital ILS recognized a loss from derivative instruments of
$0.7 million
and
$0.8 million
, respectively, pursuant to the Outward ILW Swaps.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 5.
Basic and Diluted Earnings per Common Share
The Company applies the two-class method of calculating its earnings per Common Share. In applying the two-class method, any outstanding RSUs are considered to be participating securities. See Note 7. For all periods presented in which RSUs were outstanding, the two-class method was used to determine basic and diluted earnings per Common Share since this method yielded a more dilutive result than the treasury stock method.
For purposes of determining basic and diluted earnings per Common Share, a portion of net income is allocated to outstanding RSUs which serves to reduce the Company’s earnings per Common Share numerators. Net losses are not allocated to outstanding RSUs and, therefore, do not impact the Company's per Common Share numerators in any period in which it incurs a net loss.
The following table outlines the Company's computation of its basic and diluted (loss) earnings per Common Share for the
three and nine
months ended
September 30, 2017
and
2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net (loss) income
|
$
|
(51.9
|
)
|
|
$
|
3.3
|
|
|
$
|
(43.2
|
)
|
|
$
|
10.3
|
|
Less: net earnings allocated to participating securities
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Earnings per Common Share numerator
|
$
|
(51.9
|
)
|
|
$
|
3.3
|
|
|
$
|
(43.2
|
)
|
|
$
|
10.3
|
|
Average Common Shares outstanding (in thousands of shares)
|
8,761
|
|
|
8,756
|
|
|
8,758
|
|
|
8,754
|
|
Basic and diluted (loss) earnings per Common Share
|
$
|
(5.93
|
)
|
|
$
|
0.38
|
|
|
$
|
(4.94
|
)
|
|
$
|
1.17
|
|
(1)
During the
three and nine
month periods ended
September 30,
2016
, the net earnings allocated to participating securities totaled less than
$0.1 million
. There were no earnings allocated to participating securities in the periods reported for 2017 since the Company incurred a net loss.
Dividends to Holders of Common Shares and RSUs
The Company declared regular cash dividends per Common Share and RSU of
$0.30
during each of the
three
month periods ended
September 30, 2017
and
2016
and
$0.90
per Common Share and RSU during each of the
nine
month periods ended
September 30, 2017
and
2016
. In addition, in February 2017 and 2016, the Company declared special dividends with respect to its 2016 and 2015 Distributable Income of
$0.59
and
$1.24
, respectively, per Common Share and RSU. As of
September 30, 2017
, the Company had
$2.6 million
of dividends payable to holders of Common Shares and RSUs, which is included within "other liabilities" on its Unaudited Consolidated Balance Sheet at that date. As of
December 31, 2016
, the Company had
no
dividends payable to holders of Common Shares and RSUs.
The total amount of dividends paid to holders of Common Shares and RSUs during the
nine
month periods ended
September 30, 2017
and
2016
was
$10.5 million
and
$16.1 million
, respectively.
There are restrictions on the payment of dividends by the Company, Blue Capital Re and Blue Capital Re ILS. Any future determination to pay dividends to holders of Common Shares and RSUs will be at the discretion of the Board and will be dependent upon many factors, including the Company's results of operations, cash flows, financial position, capital requirements, general business opportunities, and legal, regulatory and contractual restrictions.
NOTE 6.
Credit Facility
On May 6, 2016, the Company entered into a credit facility (the "2016 Credit Facility") with Endurance Investment Holdings Ltd. (the "Lender"), a wholly-owned subsidiary of Sompo International. The 2016 Credit Facility provides the Company with an unsecured
$20.0 million
revolving credit facility for working capital and general corporate purposes and expires on September 30, 2018. The 2016 Credit Facility replaced the 2014 Credit Agreement and related Guarantee Agreement (together the "Credit Facilities") which expired on April 29, 2016. Borrowings under the 2016 Credit Facility bear interest, set at the time of the borrowing, at a rate equal to the applicable LIBOR rate plus
150
basis points. A one-time fee of
$20,000
was due to the Lender in connection with establishing the 2016 Credit Facility.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 6.
Credit Facility, Cont'd
The 2016 Credit Facility contains covenants that limit the Company’s ability, among other things, to grant liens on its assets, sell assets, merge or consolidate, or incur debt. If the Company fails to comply with any of these covenants, the Lender could revoke the facility and exercise remedies against the Company.
In addition, in the event of a default in the performance of any of the agreements or covenants under certain management agreements with the Manager by the Company, the Lender has the right to terminate the 2016 Credit Facility. As of
September 30, 2017
, the Company was in compliance with all of its respective covenants associated with the 2016 Credit Facility.
As of
September 30, 2017
and
December 31, 2016
, the Company had
no
outstanding borrowings under the 2016 Credit Facility.
During each of the
nine
month periods ended
September 30, 2017
and
2016
, the Company paid interest on its borrowings under the Credit Facilities of
nil
and less than
$0.1 million
, respectively.
During the
three and nine
month periods ended
September 30, 2017
, the Company incurred
no
facility or structuring fees in connection with the Credit Facilities. During the
three and nine
month periods ended
September 30, 2016
, the Company incurred less than
$0.1 million
in facility and structuring fees in connection with the Credit Facilities. These fees are included within ''general and administrative expenses'' on the Company's Unaudited Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income.
NOTE 7.
Share-Based Compensation
The Company's 2013 Long-Term Incentive Plan (the "2013 LTIP"), which was adopted by the Board in September 2013, permits the issuance of up to
one percent
of the aggregate Common Shares outstanding to participants. Incentive awards that may be granted under the 2013 LTIP include RSUs, restricted Common Shares, incentive share options (on a limited basis), non-qualified share options, share appreciation rights, deferred share units, performance compensation awards, performance units, cash incentive awards and other equity-based and equity-related awards.
At the discretion of the Board's Compensation and Nominating Committee, incentive awards, the value of which are based on Common Shares, may be made to the Company's directors, future employees and consultants pursuant to the 2013 LTIP. For all periods presented, the Company's outstanding share-based incentive awards consisted solely of RSUs.
RSUs are phantom (as opposed to actual) Common Shares which, depending on the individual award, vest in equal tranches over a
one
to
five
-year period subject to the recipient maintaining a continuous relationship with the Company through the applicable vesting date. RSUs are payable in Common Shares upon vesting (the amount of which may be reduced by applicable statutory income tax withholdings at the recipient's option). RSUs do not require the payment of an exercise price and are not entitled to voting rights, but they are entitled to receive payments equivalent to any dividends and distributions declared on the Common Shares underlying the RSUs.
There were no awards or forfeitures of RSUs and no RSUs vested during the
three
months ended
September 30, 2017
and
2016
.
During the
nine
months ended
September 30, 2017
, the Company awarded a total of
6,540
RSUs (
2016
-
7,095
) to directors of its Board. The RSUs earn ratably each year based on continued service as a director over a
three
-year vesting period. The grant date fair value of the RSUs was
$0.1 million
(
2016
-
$0.1 million
).
During the
nine
months ended
September 30, 2017
,
5,158
RSUs vested (
2016
-
3,736
). The fair value of the vesting RSUs was
$0.1 million
(
2016
-
$0.1 million
).
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 7.
Share-Based Compensation, Cont'd
During the
nine
months ended
September 30, 2017
,
2,352
RSUs were forfeited (
2016
-
nil
).
During each of the
three months ended
September 30, 2017
and
2016
, the Company recognized less than
$0.1 million
of RSU expense. During each of the
nine months ended
September 30, 2017
and
2016
, the Company recognized less than
$0.1 million
and
$0.1 million
of RSU expense. At
September 30, 2017
compensation costs not yet recognized related to unvested RSUs was
$0.1 million
.
As of
September 30, 2017
and
December 31, 2016
, there were
12,188
and
13,158
RSUs outstanding, respectively, under the 2013 LTIP.
NOTE 8.
Related Party Transactions
As of
September 30, 2017
, Sompo International and its wholly owned subsidiary, Endurance Bermuda, owned
33.2%
of the Company's outstanding Common Shares. As of
December 31, 2016
, Endurance and its wholly owned subsidiary, Endurance Bermuda, owned
33.2%
of the Company's outstanding Common Shares. See Note 1.
Through each of the following roles and relationships, Blue Capital leverages Sompo International's reinsurance underwriting expertise and infrastructure to conduct its business: (i) the Manager, a wholly-owned subsidiary of Sompo International, manages Blue Capital Re's and Blue Capital Re ILS's reinsurance underwriting decisions; (ii) Blue Water Re Ltd. ("Blue Water Re") is a significant source of reinsurance business for Blue Capital Re; (iii) Sompo International's General Counsel serves as a director; (iv) the Manager's Treasurer serves as the Company's CFO; and (v) Sompo International's Chief Financial Officer is the Manager's CEO, the CEO of the Company and serves as Chairman of the Board.
All of the compensation that employees of Sompo International are entitled to as directors of the Company is assigned directly to Sompo International.
Services Provided to Blue Capital by Sompo International
Sompo International provides services to Blue Capital through the following arrangements:
BW Retrocessional Agreement
.
Through a retrocessional contract dated December 31, 2013 (the "BW Retrocessional Agreement"), between Blue Capital Re and Blue Water Re, Blue Water Re has the option to cede to Blue Capital Re up to
100%
of its participation in the ceded reinsurance business it writes, provided that such business is in accordance with the Company’s underwriting guidelines. Pursuant to the BW Retrocessional Agreement, Blue Capital Re may participate in: (i) retrocessional, quota share or other agreements between Blue Water Re and Endurance Bermuda or other third-party reinsurers, which provides it with the opportunity to participate in a diversified portfolio of risks on a proportional basis; and (ii) fronting agreements between Blue Water Re and Endurance Bermuda or other well capitalized third-party rated reinsurers, which allows Blue Capital Re to transact business with counterparties who prefer to enter into contracts with rated reinsurers.
For all periods presented, all of the reinsurance business of Blue Capital Re was originated pursuant to the BW Retrocessional Agreement.
Investment Management Agreement
.
The Company has entered into an Investment Management Agreement (the "Investment Management Agreement") with the Manager. Pursuant to the terms of the Investment Management Agreement, the Manager has full discretionary authority, including the delegation of the provision of its services, to manage the Company's assets, subject to the Company’s underwriting guidelines, the terms of the Investment Management Agreement and the oversight of the Board.
Underwriting and Insurance Management Agreement
.
The Company, Blue Capital Re and the Manager have entered into an Underwriting and Insurance Management Agreement (the "Underwriting and Insurance Management Agreement"). Pursuant to the Underwriting and Insurance Management Agreement, the Manager provides underwriting, risk management, claims management, ceded retrocession agreements management and actuarial and reinsurance accounting services to Blue Capital Re. The Manager has full discretionary authority to manage the underwriting decisions of Blue Capital Re, subject to the
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 8.
Related Party Transactions, Cont'd
Company's underwriting guidelines, the terms of the Underwriting and Insurance Management Agreement and the oversight of the Company's and Blue Capital Re's boards of directors.
Administrative Services Agreement.
The Company has entered into an Administrative Services Agreement with the Manager, as amended on November 13, 2014 (the "Administrative Services Agreement"). Pursuant to the terms of the Administrative Services Agreement, the Manager provides Blue Capital with support services, including the services of our CFO, as well as finance and accounting, internal audit, claims management and policy wording, modeling software licenses, office space, information technology, human resources and administrative support.
Credit Facility Agreement.
The Company entered into the 2016 Credit Facility with Endurance Investment Holdings Ltd. (the "Lender"), a subsidiary of Sompo International, on May 6, 2016. The 2016 Credit Facility provides the Company with an unsecured
$20.0 million
revolving credit facility for working capital and general corporate purposes and expires on September 30, 2018.
Fees Incurred Pursuant to the Aforementioned Agreements
During the
three and nine
months ended
September 30, 2017
, the Company incurred general and administrative expenses of: (i)
$0.6 million
and
$2.0 million
pursuant to the Investment Management Agreement; (ii)
$0.1 million
and
$0.4 million
pursuant to the Administrative Services Agreement; and (iii)
nil
and
$0.4 million
pursuant to the Underwriting and Insurance Management Agreement.
During the
three and nine
months ended
September 30, 2016
, the Company incurred general and administrative expenses of: (i)
$0.7 million
and
$2.0 million
pursuant to the Investment Management Agreement; (ii)
$0.1 million
and
$0.4 million
pursuant to the Administrative Services Agreement; and (iii)
nil
and
$0.4 million
pursuant to the Underwriting and Insurance Management Agreement.
During each of the
three and nine
months ended
September 30, 2017
and
2016
, the Company incurred fees of
nil
and less than
$0.1 million
related to the Credit Facilities. See Note 6.
As of
September 30, 2017
and
December 31, 2016
, the Company owed Sompo International
$0.7 million
and
$1.8 million
for the services performed pursuant to the aforementioned agreements, respectively, which are included within "other liabilities" on the Company's Consolidated Balance Sheets at those dates.
NOTE 9.
Commitments and Contingent Liabilities
Commitments
As of
September 30, 2017
and
December 31, 2016
, Blue Capital had no commitments for operating leases or capital expenditures and does not expect any material expenditures of this type during the foreseeable future.
The Company and its subsidiaries may not terminate the Investment Management Agreement, the Underwriting and Insurance Management Agreement or the Administrative Services Agreement until the fifth anniversary of the completion of its initial public offering on November 5, 2013 (the "IPO"), whether or not the Manager's performance results are satisfactory. Upon any termination or non-renewal of either of the Investment Management Agreement or the Underwriting and Insurance Management Agreement (other than for a material breach by, or the insolvency of, the Manager), the Company must pay a one-time termination fee to the Manager equal to
5%
of its GAAP shareholders' equity (approximately
$6.4 million
as of
September 30, 2017
).
Blue Capital Re does not operate with a financial strength rating and, instead, fully collateralizes its reinsurance obligations through cash and cash equivalents held in various trust funds established for the benefit of ceding companies.
BLUE CAPITAL REINSURANCE HOLDINGS LTD.
Notes to the Unaudited Consolidated Financial Statements
(in millions of United States dollars, except share and per
share amounts or as otherwise indicated)
NOTE 9.
Commitments and Contingent Liabilities, cont'd
Amounts Held in Trust for the Benefit of Ceding Companies
As of
September 30, 2017
, Blue Capital Re ILS did not have any cash and cash equivalents pledged to trust accounts established for the benefit of third parties. As of
December 31, 2016
, Blue Capital Re and Blue Capital Re ILS had collectively pledged
$3.1 million
of their cash and cash equivalents to trust accounts established for the benefit of third parties (
$3.1 million
) and Blue Water Re (less than
$0.1 million
). The cash and cash equivalents pledged to Blue Water Re at
December 31, 2016
represented funds that had not yet been formally transferred to a trust account to collateralize Blue Capital Re's obligations to Blue Water Re. See Note 8. These amounts are presented on the Company's Consolidated Balance Sheets as "cash and cash equivalents."
As of
September 30, 2017
and
December 31, 2016
, Blue Capital had transferred
$180.0 million
and
$191.4 million
of its cash and cash equivalents, respectively, to a trust account established by Blue Water Re for its benefit pursuant to the BW Retrocessional Agreement. See Note 8. These amounts are presented on the Company's Consolidated Balance Sheets as "funds held by ceding companies."
Litigation
Blue Capital Re, as a reinsurer, is subject to litigation and arbitration proceedings in the normal course of its business. Such proceedings often involve reinsurance contract disputes which are typical for the reinsurance industry. Blue Capital Re's estimates of possible losses incurred in connection with such legal proceedings are provided for as "loss and loss adjustment expenses" on its Unaudited Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income and are included within "loss and loss adjustment expense reserves" on its Consolidated Balance Sheets.
The Company and its subsidiaries had no unresolved legal proceedings at
September 30, 2017
and
December 31, 2016
.
Concentrations of Credit and Counterparty Risk
Blue Capital Re ILS's derivative instruments are subject to counterparty risk. The Company and the Manager routinely monitor this risk.
Blue Capital Re markets retrocessional and reinsurance policies worldwide through brokers. Credit risk exists to the extent that any of these brokers may be unable to fulfill their contractual obligations to Blue Capital Re. For example, Blue Capital Re is required to pay amounts owed on claims under policies to brokers, and these brokers, in turn, pay these amounts to the ceding companies that have reinsured a portion of their liabilities with Blue Capital Re. In some jurisdictions, if a broker fails to make such a payment, Blue Capital Re might remain liable to the ceding company for the deficiency. In addition, in certain jurisdictions, when the ceding company pays premiums for these policies to brokers, these premiums are considered to have been paid and the ceding insurer is no longer liable to Blue Capital Re for those amounts, whether or not the premiums have actually been received.
Blue Capital Re remains liable for losses it incurs to the extent that any third-party reinsurer is unable or unwilling to make timely payments under reinsurance agreements. Blue Capital Re would also be liable in the event that its ceding companies were unable to collect amounts due from underlying third-party reinsurers.
NOTE 10.
Fair Value of Financial Instruments
GAAP requires disclosure of fair value information for certain financial instruments. For those financial instruments in which quoted market prices are not available, fair values are estimated by discounting future cash flows using current market rates or quoted market prices for similar obligations. These estimates are not necessarily indicative of amounts that could be realized in a current market exchange. Blue Capital carries its assets and liabilities that constitute financial instruments on its Consolidated Balance Sheets at fair value with the exception of its outstanding borrowings under the Credit Facilities. At
September 30, 2017
and
December 31, 2016
, the Company had
no
outstanding borrowings under the Credit Facilities. See Note 6.
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
General
The following is a discussion and analysis of our results of operations for the
three and nine
month periods ended
September 30, 2017
and
2016
, and our financial condition as of
September 30, 2017
and
December 31, 2016
. This discussion and analysis should be read in conjunction with the unaudited consolidated financial statements and related notes thereto included in
Part I, Item 1
of this report and with our audited consolidated financial statements and related notes thereto contained in the
2016
Form 10-K, as filed with the SEC.
Overview
We are a Bermuda reinsurance holding company which offers collateralized reinsurance in the property catastrophe market. Our principal objective is to maximize the expected total return for our shareholders by underwriting a diversified portfolio of short-tail reinsurance contracts and investing in insurance-linked securities with what we believe to be attractive risk and return characteristics. We provide our shareholders with the opportunity to own an alternative asset class whose returns we believe have historically been largely uncorrelated to those of other asset classes, such as global equities, bonds and hedge funds.
Subject to the discretion of the Company’s board of directors (the "Board"), the Company intends to continue to distribute through dividends or repurchases of Common Shares a minimum of 90% of its annual Distributable Income to its holders of Common Shares and RSUs. "Distributable Income," a non-GAAP measure, means GAAP net income plus (minus) non-cash expenses (revenues) recorded in net income for the period.
The majority of our property catastrophe business is originated during the key January and June annual renewal periods.
We experienced significant losses in the third quarter of 2017, primarily from property damage caused by Hurricanes Harvey, Irma and Maria making landfall in the United States and Puerto Rico. The financial impact to the insurance industry from these catastrophe events is estimated to collectively be above $100 billion and these catastrophe events had a meaningful impact on our results. Through our risk management practices, active portfolio management and the leveraging of our partnership with Sompo International our losses from these catastrophe events were within our risk thresholds and our overall portfolio performed as expected given the magnitude of these events. Looking forward, we expect market pricing to improve during upcoming renewals and we believe we have positioned the Company appropriately in recognition of the changed market conditions.
During the
three and nine
months ended
September 30, 2017
we recorded a net loss of
$51.9 million
and
$43.2 million
, respectively; declared regular cash dividends of
$0.30
and
$0.90
per Common Share and RSU, and on February 1, 2017 we declared a special dividend with regard to 2016 of
$0.59
per Common Share and RSU.
Review of Consolidated Results of Operations
We operate as a single business segment through the Company and its wholly-owned subsidiaries: (i) Blue Capital Re, a Bermuda exempted limited liability company registered as a Class 3A insurer in Bermuda, which offers collateralized reinsurance; and (ii) Blue Capital Re ILS, a Bermuda exempted limited liability company which conducts hedging and other investment activities in support of Blue Capital Re’s operations.
Our consolidated results of operations for the
three and nine
month periods ended
September 30, 2017
and
2016
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
($ in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
Reinsurance premiums written
|
|
$
|
10.3
|
|
|
$
|
7.8
|
|
|
$
|
39.4
|
|
|
$
|
34.5
|
|
Change in net unearned reinsurance premiums
|
|
5.3
|
|
|
2.6
|
|
|
(3.3
|
)
|
|
(2.4
|
)
|
Net reinsurance premiums earned
|
|
15.6
|
|
|
10.4
|
|
|
36.1
|
|
|
32.1
|
|
Net gain (loss) from derivative instruments
|
|
3.1
|
|
|
(0.6
|
)
|
|
2.5
|
|
|
(0.6
|
)
|
Net investment income
|
|
0.4
|
|
|
0.1
|
|
|
0.7
|
|
|
0.1
|
|
Total revenues
|
|
19.1
|
|
|
9.9
|
|
|
39.3
|
|
|
31.6
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
Loss and LAE - current year losses
|
|
67.8
|
|
|
2.9
|
|
|
70.4
|
|
|
10.1
|
|
Loss and LAE - prior year losses
|
|
0.3
|
|
|
(0.3
|
)
|
|
1.3
|
|
|
0.3
|
|
Reinsurance acquisition costs
|
|
1.6
|
|
|
2.9
|
|
|
6.8
|
|
|
7.2
|
|
General and administrative expenses
|
|
1.3
|
|
|
1.1
|
|
|
4.0
|
|
|
3.7
|
|
Total expenses
|
|
71.0
|
|
|
6.6
|
|
|
82.5
|
|
|
21.3
|
|
Net (loss) income and comprehensive (loss) income
|
|
$
|
(51.9
|
)
|
|
$
|
3.3
|
|
|
$
|
(43.2
|
)
|
|
$
|
10.3
|
|
Loss and LAE ratio
|
|
437.5
|
%
|
|
25.0
|
%
|
|
198.8
|
%
|
|
32.3
|
%
|
Reinsurance acquisition cost ratio
|
|
10.1
|
%
|
|
28.2
|
%
|
|
18.9
|
%
|
|
22.4
|
%
|
General and administrative expense ratio
|
|
8.1
|
%
|
|
10.3
|
%
|
|
11.0
|
%
|
|
11.7
|
%
|
GAAP combined ratio
|
|
455.7
|
%
|
|
63.5
|
%
|
|
228.7
|
%
|
|
66.4
|
%
|
Reinsurance Premiums Written and Earned
During the
three months ended
September 30, 2017
and
2016
, we wrote
$10.3 million
and
$7.8 million
of reinsurance premiums, respectively, all of which represented indemnity reinsurance contracts relating to property catastrophe risks. The increase in reinsurance premiums written during the
third
quarter of
2017
versus that of the comparable
2016
period resulted from an increase in reinstatement premiums recorded in association with the significant catastrophe loss events impacting our retrocessional quota share agreement with Sompo International (the "Sompo International Quota Share Agreement").
During the
nine months ended
September 30, 2017
and
2016
, we wrote
$39.4 million
and
$34.5 million
of reinsurance premiums, respectively, all of which represented indemnity reinsurance contracts relating to property catastrophe risks. The increase in reinsurance premiums written during the first
nine
months of
2017
versus that of the comparable
2016
period was driven by the shift in capital deployed to direct business on which we recognize the entire ultimate premium at inception as written, offset by a decrease in Sompo International Quota Share Agreement business under which premiums are recorded as written uniformly over the period of the agreement, in addition to higher reinstatement premiums.
Our reinsurance premiums written and earned include $3.0 million and $3.9 million in reinstatement premium accruals for the
three and nine
month periods ended
September 30, 2017
, respectively (
2016
- $0.3 million and $0.7 million).
Net premiums earned during the
three and nine
month periods ended
September 30, 2017
were higher than that of the comparable
2016
periods mainly due to higher reinstatement premiums reflected in 2017 arising from loss activity experienced in the period, as well as accelerated earnings of premiums on contracts that experienced full limit losses due to the third quarter catastrophe events, partially offset by increased retrocession protection purchased in 2017.
See Note 3 of the Notes to the Unaudited Consolidated Financial Statements.
Net Gain or Loss from Derivative Instruments
During the three month period ended
September 30, 2017
, our in-force derivative contracts included the 2017 Outward ILW Swaps. During the nine month period ended
September 30, 2017
, our in-force derivative contracts included the 2017 Outward ILW Swaps, the 2016 Outward ILW Swaps and the 2016 Inward ILW Swaps.
During the three and nine month periods ended
September 30, 2016
, our in-force derivative contracts included the 2016 Outward ILW Swaps, partially offset by the 2016 Inward ILW Swap.
During the three month periods ended
September 30, 2017
and
2016
, we recognized
$3.1 million
of net gains and
$0.6 million
of net loss from derivative instruments, respectively. During the nine month periods ended
September 30, 2017
and
2016
, we recognized
$2.5 million
of net gains and
$0.6 million
of net loss from derivative instruments, respectively. The increase in net gains from derivative instruments in the respective 2017 periods was due to a $4.7 million recovery that was triggered on the 2017 Outward ILW Swaps resulting from the third quarter catastrophe events.
See Note 4 of the Notes to the Unaudited Consolidated Financial Statements.
Loss and LAE
The following table summarizes the components of our consolidated loss and LAE incurred and our loss and LAE ratios for the
three and nine
month periods ended
September 30, 2017
and
2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
($ in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Loss and LAE incurred - current year
|
|
$
|
67.8
|
|
|
$
|
2.9
|
|
|
$
|
70.4
|
|
|
$
|
10.1
|
|
Loss and LAE incurred - prior year
|
|
0.3
|
|
|
(0.3
|
)
|
|
1.3
|
|
|
0.3
|
|
Total loss and LAE incurred
|
|
$
|
68.1
|
|
|
$
|
2.6
|
|
|
$
|
71.7
|
|
|
$
|
10.4
|
|
Loss and LAE ratio
|
|
437.5
|
%
|
|
25.0
|
%
|
|
198.8
|
%
|
|
32.3
|
%
|
During the
three and nine
months ended
September 30, 2017
, we established
$67.8 million
and
$70.4 million
of loss and LAE reserves, respectively, driven primarily by the catastrophe events summarized in the following table, nearly all of which constituted IBNR reserves. The losses shown are net of a $5.0 million recovery (separate to the $4.7 million ILW Swap recovery) associated with Hurricane Irma that the Company benefited from through the BW Retrocessional Agreement.
|
|
|
|
|
|
|
|
|
|
Event Date
|
Event
|
Loss and Loss Adjustment Expenses
|
|
(U.S. dollars in millions)
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2017
|
August 2017
|
Hurricane Harvey
|
$
|
4.7
|
|
|
$
|
4.7
|
|
September 2017
|
Hurricane Irma
|
$
|
35.7
|
|
|
$
|
35.7
|
|
September 2017
|
Hurricane Maria
|
$
|
5.3
|
|
|
$
|
5.3
|
|
September 2017
|
Aggregate & Second Event Losses Triggered By Catastrophe Events
|
$
|
19.2
|
|
|
$
|
19.2
|
|
|
|
$
|
64.9
|
|
|
$
|
64.9
|
|
During the
three and nine
months ended
September 30, 2016
, we established
$2.9 million
and
$10.1 million
of loss and LAE reserves, respectively, for estimated losses incurred during such periods, primarily driven by the catastrophe events summarized in the following table, together with reported attritional losses and IBNR reserves.
|
|
|
|
|
|
|
|
|
|
Event Date
|
Event
|
Loss and Loss Adjustment Expenses
|
|
(U.S. dollars in millions)
|
Three months ended September 30, 2016
|
|
Nine months ended September 30, 2016
|
May 2016
|
Canadian wildfires
|
$
|
(0.6
|
)
|
|
$
|
3.6
|
|
|
Other loss events
(1)
|
$
|
0.6
|
|
|
$
|
2.2
|
|
|
|
$
|
—
|
|
|
$
|
5.8
|
|
(1) Other loss events for both the three and nine month periods ended
September 30, 2016
included the Texas hailstorm, Japanese earthquake and Netherlands hail events for which the losses were individually below $1.0 million.
During the
three and nine
months ended
September 30, 2017
, we recognized
$0.3 million
and
$1.3 million
of net adverse loss and LAE reserve development for estimated losses incurred during the years 2014-
2016
. In addition, during the
three
months ended
September 30, 2016
, we recognized
$0.3 million
of favorable loss and LAE reserve development and in the
nine
months ended
September 30, 2016
we recognized
$0.3 million
of adverse loss and LAE reserve development for estimated losses incurred during 2014 and
2015
. Adverse loss and LAE reserve development was recorded in the nine month periods ended
September 30, 2017
and
2016
due to the emergence of claims exceeding previous estimates of losses and LAE related to prior years.
Reinsurance Acquisition Costs
The following table summarizes our consolidated reinsurance acquisition costs and our reinsurance acquisition cost ratios for the
three and nine
month periods ended
September 30, 2017
and
2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
($ in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Commissions, brokerage costs, fronting fees and other
|
|
$
|
2.8
|
|
|
$
|
2.3
|
|
|
$
|
6.8
|
|
|
$
|
6.1
|
|
Profit commissions
|
|
(1.2
|
)
|
|
0.6
|
|
|
—
|
|
|
1.1
|
|
Total reinsurance acquisition costs
|
|
$
|
1.6
|
|
|
$
|
2.9
|
|
|
$
|
6.8
|
|
|
$
|
7.2
|
|
Reinsurance acquisition cost ratio
|
|
10.1
|
%
|
|
28.2
|
%
|
|
18.9
|
%
|
|
22.4
|
%
|
Our reinsurance acquisition costs, which we normally recognize over the underlying risk period of the related contracts, include commissions, brokerage costs, fronting fees, premium taxes and excise taxes, in each case, when applicable, and are normally a set percentage of gross premiums written. Our reinsurance acquisition costs may also include profit commissions, which are paid to ceding companies in the event of favorable loss experience.
Our reinsurance acquisition costs relating to commissions, brokerage costs, fronting fees and related costs for the
three and nine
months ended
September 30, 2017
, were higher than the costs incurred during the
2016
period due to higher net premiums earned during the period. In the three and nine months ended
September 30, 2017
, there were reduced profit commissions, as a result of the reduced profitability from the Sompo International Quota Share Agreement driven by the third quarter catastrophe events.
General and Administrative Expenses
The following table summarizes our consolidated general and administrative expenses and our general and administrative expense ratios for the
three and nine
month periods ended
September 30, 2017
and
2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
($ in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Investment Management Agreement fees
|
|
$
|
0.6
|
|
|
$
|
0.7
|
|
|
$
|
2.0
|
|
|
$
|
2.0
|
|
Administrative Services Agreement fees
|
|
0.1
|
|
|
0.1
|
|
|
0.4
|
|
|
0.4
|
|
Underwriting and Insurance Management Agreement fees
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
0.4
|
|
Public company expenses
|
|
0.6
|
|
|
0.3
|
|
|
1.2
|
|
|
0.9
|
|
Total general and administrative expenses
|
|
$
|
1.3
|
|
|
$
|
1.1
|
|
|
$
|
4.0
|
|
|
$
|
3.7
|
|
General and administrative expense ratio
|
|
8.1
|
%
|
|
10.3
|
%
|
|
11.0
|
%
|
|
11.7
|
%
|
See Note 8 of the Notes to the Unaudited Consolidated Financial Statements for further information regarding the nature of the expenses that we incur pursuant to the agreements with the Manager and other affiliates of Sompo International.
The expenses we have incurred pursuant to the Investment Management Agreement and Administrative Services Agreement have remained consistent from period to period. During the
three and nine
month periods ended
September 30, 2017
, we incurred
nil
and
$0.4 million
of performance fees (
2016
-
nil
and
$0.4 million
) pursuant to the Underwriting and Insurance Management Agreement.
Our public company expenses incurred during the periods presented consisted of director fees, corporate insurance premiums, audit fees, share-based compensation and other expenses associated with being a publicly traded company. These expenses increased in
2017
compared to
2016
as a result of higher corporate advisory expenses.
Income Taxes
We were not subject to income taxes in any jurisdiction during the periods presented.
Exposure Management
The following discussion should be read in conjunction with
Item 1A
"Risk Factors"
included in the
2016
Form 10-K, as filed with the SEC, in particular the risk factor entitled
"Our stated catastrophe and enterprise-wide risk management exposures are based on estimates and judgments which are subject to significant uncertainties."
The Manager monitors our net exposure to any one catastrophe loss event in any single zone within certain broadly defined major catastrophe zones at each treaty renewal date. The last major treaty renewal date was June 1, 2017. On June 1, 2017 our projected net exposures by zone were in compliance with our underwriting guidelines. Namely, our projected net exposure from any one catastrophe loss event in any individual zone was at or below 50% of our then-projected
September 30, 2017
shareholders' equity.
These broadly defined major catastrophe zones are currently defined as follows:
|
|
|
|
|
|
North America
:
|
|
Europe
:
|
|
Rest of World:
|
|
|
|
|
|
U.S. - Northeast
|
|
Western Central Europe
(1)
|
|
Australia
|
U.S. - Mid-Atlantic
|
|
Eastern Europe
|
|
New Zealand
|
U.S. - Florida
|
|
Southern Europe
|
|
Japan
|
U.S. - Gulf
|
|
Northern Europe, Benelux
|
|
South America
|
U.S. - New Madrid
|
|
and Scandinavia
|
|
Middle East
|
U.S. - Midwest
|
|
U.K. and Ireland
|
|
|
U.S. - California
|
|
|
|
|
U.S. - Hawaii
|
|
|
|
|
Canada - Eastern
|
|
|
|
|
Canada - Western
|
|
|
|
|
(1)
Consisting of France, Germany, Switzerland and Austria.
Single Event Losses
For certain defined natural catastrophe region and peril combinations, the Manager assesses the probability and likely magnitude of losses using a combination of industry third-party models, proprietary models and underwriting judgment. The Manager attempts to model the projected net impact from a single event, taking into account contributions from property catastrophe reinsurance (including retrocessional business), property pro-rata reinsurance and event-linked derivative securities, offset by the net benefit of any reinsurance or derivative protections we purchase and the benefit of premiums.
There is no single standard methodology or set of assumptions utilized industry-wide in estimating property catastrophe losses. As a result, it may be difficult to accurately compare estimates of risk exposure among different insurance and reinsurance companies due to, among other things, underwriting judgment, differences in modeling, modeling assumptions, portfolio composition and concentrations, and selected event scenarios.
On June 1, 2017, our projected single event loss exposures were within our underwriting guidelines. Namely, the projected net impact from any one catastrophe loss event (excluding earthquake) at the 1 in 100 year return period for any one zone did not exceed 35% of our then-projected
September 30, 2017
shareholders' equity, and the projected net impact from any one earthquake loss event at the 1 in 250 year return period for any zone did not exceed 35% of our then-projected
September 30, 2017
shareholders' equity.
Updated Single Event Loss Projections
The table that follows details our projected net impact from single event losses as of September 30, 2017 for selected zones at specified return periods using industry-recognized third-party vendor models. The values noted take into account the impact of the third quarter loss events on our limits reinsured and shareholders' equity. It is important to note that each catastrophe model we use contains its own assumptions as to the frequency and severity of loss events, and results may vary significantly from model to model.
Net Impact from Single Event Losses at Specified Return Periods
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Impact
(Millions)
|
|
Return Period
(1)
|
|
Percentage of September 30, 2017
Shareholders’ Equity
|
U.S. - Florida hurricane
|
|
$
|
42
|
|
|
1 in 100 year
|
|
33
|
%
|
Japan earthquake
|
|
31
|
|
|
1 in 250 year
|
|
24
|
%
|
All other zones
|
|
|
|
|
|
|
less than 15%
|
|
(1) A "100-year" return period can also be referred to as the 1.0% occurrence exceedance probability ("OEP"), meaning there is an estimated 1.0% chance in any given year that this level will be exceeded. A "250-year" return period can also be referred to as the 0.4% OEP, meaning there is an estimated 0.4% chance in any given year that this level will be exceeded.
Our projections of the net impact from single event losses may vary considerably within a particular territory depending on the specific characteristics of the event.
Given the limited availability of reliable historical data, there is a great deal of uncertainty with regard to the accuracy of any catastrophe model, especially when contemplating longer return periods.
Our single event loss estimates represent snapshots as of the time of such estimates. The composition of our in-force portfolio may change materially at any time due to the acceptance of new policies, losses incurred, the expiration of existing policies and changes in our ceded reinsurance and derivative protections. There were no material changes made to the composition of our in-force portfolio from June 1, 2017 to September 30, 2017 other than the impact of the third quarter loss events included in our September 30, 2017 financial results.
Liquidity and Capital Resources
Liquidity
The Company has no operations of its own and relies on dividends and distributions from Blue Capital Re to pay its expenses and to repay any outstanding borrowings under the Credit Agreements, as well as to fund the payment of any dividends to its shareholders or share repurchase programs. The ability of Blue Capital Re to pay dividends is dependent on its ability to meet the requirements of applicable Bermuda law and regulations. Under Bermuda law, Blue Capital Re may not declare or pay a dividend to the Company if there are reasonable grounds for believing that Blue Capital Re is, or would after the payment be, unable to pay its liabilities as they become due, or the realizable value of Blue Capital Re's assets would thereby be less than the aggregate of its liabilities and its issued share capital and share premium accounts. Further, Blue Capital Re, as a regulated insurance company in Bermuda, is subject to additional regulatory restrictions on the payment of dividends or distributions. As a result of the net loss recorded in the third quarter of 2017, until such time as Blue Capital Re extinguishes its retained deficit position, the payment of dividends are subject to return of capital restrictions. Blue Capital Re may not reduce its total statutory capital by 15% or more, as set out in its previous year’s financial statements, unless it has received the prior approval of the BMA. Total statutory capital consists of Blue Capital Re’s paid in share capital, its contributed surplus (sometimes called additional paid in capital) and any other fixed capital designated by the BMA as statutory capital. As of
September 30, 2017
, Blue Capital Re could pay a dividend or return additional paid-in capital totaling approximately
$23.9 million
(
December 31, 2016
– $45.9 million) without prior regulatory approval based upon Bermuda law and regulations.
The primary sources of cash for the Company's operating subsidiaries are capital contributions, premium collections, issuances of and net income from insurance-linked securities and reinsurance recoveries. The primary uses of cash for the Company's operating subsidiaries are payments of loss and LAE reserves, reinsurance acquisition costs, general and administrative expenses, ceded reinsurance, purchases of and net losses from insurance-linked securities and dividends and distributions.
As of
September 30, 2017
, we held
$4.1 million
of cash and cash equivalents, which was entirely unencumbered cash on hand.
On May 6, 2016, the Company entered into a credit facility (the "2016 Credit Facility") with Endurance Investment Holdings Ltd. (the "Lender"), a wholly-owned subsidiary of Sompo International. The 2016 Credit Facility provides the Company with an unsecured
$20.0 million
revolving credit facility for working capital and general corporate purposes and expires on September 30, 2018. The 2016 Credit Facility replaced the 2014 Credit Agreement and related Guarantee Agreement (together the "Credit Facilities") which expired on April 29, 2016. Borrowings under the 2016 Credit Facility bear interest, set at the time of the borrowing, at a rate equal to the applicable LIBOR rate plus
150
basis points. A one-time fee of
$20,000
was due to the Lender in connection with establishing the 2016 Credit Facility. The 2016 Credit Facility contains covenants that limit the Company’s ability, among other things, to grant liens on its assets, sell assets, merge or consolidate, or incur debt. If the Company fails to comply with any of these covenants, the Lender could revoke the facility and exercise remedies against the Company. In addition, in the event of a default in the performance of any of the agreements or covenants under certain management agreements with the Manager by the Company, the Lender has the right to terminate the 2016 Credit Facility. As of
September 30, 2017
, the Company was in compliance with all of its respective covenants associated with the Credit Facility.
As of
September 30, 2017
, we had no outstanding borrowings under the 2016 Credit Facility. See Note 6 of the Notes to the Unaudited Consolidated Financial Statements.
During the
nine
month period ended
September 30, 2017
, we declared: (i) a special dividend with respect to
2016
of
$0.59
per Common Share and RSU, which was paid on March 15, 2017; (ii) a first quarter
2017
regular dividend of $0.30 per Common Share and RSU, which was paid on April 12, 2017; (iii) a second quarter
2017
regular dividend of $0.30 per Common Share and RSU, which was paid on July 14, 2017; and (iv) a third quarter
2017
regular dividend of $0.30 per Common Share and RSU, which was paid on October 12, 2017. The total dollar amount of dividends paid during the
nine
month period ended
September 30, 2017
was
$10.5 million
.
We intend to continue to distribute a minimum of 90% of annual Distributable Income by making quarterly dividend payments for each of the first three fiscal quarters of each fiscal year, followed by either repurchases of Common Shares or payment of a fourth "special" dividend after the end of our fiscal year. Any future determination to pay dividends or repurchase Common Shares will remain at the discretion of the Board and will be dependent upon many factors, including: (i) our financial condition, liquidity, results of operations (including our ability to generate cash flow in excess of our expenses) and capital requirements; (ii) general business conditions, (iii) legal, tax and regulatory limitations; (iv) contractual prohibitions and other restrictions; (v) trading price of the Company's Common Shares as compared to the Company's book value per share; and (vi) any other factors that the Board deems relevant. We generally expect that our dividends will be subject to customary dividend tax treatment in the U.S., but if our total dividends paid during any given year exceed our current and accumulated earnings and profits as of the end of such year (determined under U.S. tax principles), a portion of our dividends paid in that year will be treated: (i) first, as a nontaxable return of capital, to the extent of a shareholder’s tax basis in Common Shares (on a dollar-for-dollar basis); and (ii) subsequently, as capital gain.
Capital Resources
Our total shareholders' equity (or total capital) was
$127.0 million
and
$183.3 million
as of
September 30, 2017
and
December 31, 2016
, respectively. Our total capital decreased during the
nine
month period ended
September 30, 2017
as a result of the net loss of
$43.2 million
and the declaration of
$13.1 million
in dividends to holders of Common Shares and RSUs.
We may need to raise additional capital in the future, by issuing new debt, equity or hybrid securities, in order to enable us to, among other things: write new business; enter into other reinsurance opportunities; cover or pay losses; manage working capital requirements; repurchase Common Shares; respond to, or comply with, any changes in the capital requirements, if any, that the BMA or other regulatory bodies may require; acquire new businesses; or invest in existing businesses. We intend to rely on future offerings of Common Shares to raise additional equity capital; however, we cannot assure you that we will be able to successfully raise additional capital. In the event that we incur indebtedness for any of these purposes or other purposes, we intend to limit our borrowing to an amount no greater than 50% of our shareholders' equity at the time of the borrowing. However, subject to the approval of the Board, we may borrow an amount in excess of 50% of our shareholders’ equity at the time of the borrowing.
The issuance of any new debt, equity or hybrid securities might be on terms and conditions that are unfavorable to our shareholders. Any new issuances of equity or hybrid securities could include the issuance of securities with rights, preferences and privileges that are senior or otherwise superior to those of Common Shares and could be dilutive to our existing
shareholders. Any new debt securities may contain terms that materially restrict our operations, including our ability to distribute cash to our shareholders. In addition, if we cannot obtain adequate capital on favorable terms, or at all, our business could be adversely affected.
Collateral Requirements and Restrictions
Each of the reinsurance contracts that Blue Capital Re writes is required to be fully-collateralized by cash and cash equivalents or funds held by reinsurance companies. This collateral is not available to Blue Capital Re for any other purpose until the expiration of the applicable reinsurance contract (or, in the event of a covered loss, the resolution of such loss under the applicable contract). As a result of the significant losses incurred from the catastrophe events of the third quarter, in line with the contractual requirements for buffer loss provisions in the treaties that the Company enters into, collateral that we would typically expect to be available at the key 2018 renewal dates will not be available for deployment. Management estimates that as of January 1, 2018 approximately 14% of projected shareholders' equity will be be unavailable for deployment as a result of buffer loss provision terms. We expect this locked up collateral will be released systematically through the course of 2018 and 2019.
Each industry loss warranty contract that Blue Capital Re ILS issues is required to be fully-collateralized by cash and cash equivalents. This collateral is not available to Blue Capital Re ILS for any other purpose until the expiration of the applicable industry loss warranty contract (or, in the event of a covered loss, the resolution of such loss under the contract).
Contractual Obligations and Commitments
As of
September 30, 2017
, we had no outstanding borrowings under the 2016 Credit Facility. See Note 6 of the Notes to the Unaudited Consolidated Financial Statements.
The Company and its operating subsidiaries have entered into the Investment Management Agreement, the Underwriting and Insurance Management Agreement and the Administrative Services Agreement with the Manager and the 2016 Credit Facility with the Lender.
Investment Management Agreement
. Pursuant to the Investment Management Agreement, we are obligated to pay the Manager a management fee (the "Management Fee") equal to 1.5% of our average total shareholders' equity (as defined in the Investment Management Agreement) per annum, calculated and payable in arrears in cash each quarter (or part thereof) that the Investment Management Agreement is in effect.
As of
September 30, 2017
, our total shareholders' equity was
$127.0 million
. Assuming that our average total shareholders' equity remains at this level in future periods, we would expect to pay the Manager a Management Fee of approximately
$1.9 million
per year pursuant to this agreement.
Underwriting and Insurance Management Agreement
.
Pursuant to the Underwriting and Insurance Management Agreement, we are obligated to pay the Manager a performance fee (the "Performance Fee") which is equal to 20% of our pre-tax, pre-Performance Fee income over a hurdle amount (as defined in the Underwriting and Insurance Management Agreement) and payable in arrears in cash each quarter (or part thereof) that such agreement is in effect.
Since the Underwriting and Insurance Management Agreement is dependent on our future performance, we are unable to determine the amount of Performance Fees we would expect to pay the Manager in future periods pursuant to this agreement. During the first
nine
months of
2017
, we incurred
$0.4 million
in Performance Fees pursuant to this agreement.
As a result of the net loss recorded in the three months ended
September 30, 2017
, management estimates that the Company will not pay a Performance Fee in 2018 or 2019 due to the rolling three year high water mark provision.
Administrative Services Agreement
.
Pursuant to the Administrative Services Agreement, we are obligated to reimburse the Manager for various fees, expenses and other costs in connection with the services provided under the terms of this agreement, including the services of our CFO, modeling software licenses and finance, legal and administrative support.
We currently expect to pay the Manager approximately
$0.6 million
per year in future periods pursuant to this agreement.
Credit Facility Agreement.
The 2016 Credit Facility provides the Company with an unsecured
$20.0 million
revolving credit facility for working capital and general corporate purposes and expires on September 30, 2018.
Borrowings under the 2016 Credit Facility will bear interest, set at the time of the borrowing, at a rate equal to the LIBOR rate plus
150
basis points. Upon consummation of the 2016 Credit Facility, a one-time fee of
$20,000
was due to the Lender in connection with the set-up of the facility.
Certain Termination Provisions Associated with the Foregoing Agreements
.
We may not terminate the Investment Management Agreement, the Underwriting and Insurance Management Agreement or the Administrative Services Agreement for five years after the completion of the IPO, whether or not the Manager’s performance results are satisfactory. Upon any termination or non-renewal of either of the Investment Management Agreement or the Underwriting and Insurance Management Agreement (other than for a material breach by, or the insolvency of, the Manager), we must pay a one-time termination fee to the Manager equal to 5% of our GAAP shareholders' equity, calculated as of the most recently completed quarter prior to the date of termination. In addition, if the Investment Management Agreement, the Underwriting and Insurance Management Agreement, or the Administrative Services Agreement is terminated for any reason, the Lender may terminate the 2016 Credit Facility and we would be required to repay any outstanding amounts under the 2016 Credit Facility.
As of
September 30, 2017
, if we were to terminate either the Investment Management Agreement or the Underwriting and Insurance Management Agreement, we would be required to pay the Manager a one-time termination fee of approximately
$6.4 million
.
Neither the Company nor its operating subsidiaries had any commitments for operating leases or capital expenditures at
September 30, 2017
and neither the Company nor its operating subsidiaries expect any material expenditures of this type during the next 12 months or for the foreseeable future.