CONDENSED BALANCE SHEET Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars

Transcription

1

2

3 CONDENSED BALANCE SHEET Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars LINE No CASH AND CASH EQUIVALENTS 34, QUOTED INVESTMENTS: (a) Bonds and Debentures i. Held to maturity ii. Other 546,028 (b) Total Bonds and Debentures 546,028 - (c) Equities i. Common stocks ii. Preferred stocks iii. Mutual funds 38,581 (d) Total equities 38,581 - (e) Other quoted investments (f) Total quoted investments 584, UNQUOTED INVESTMENTS: (a) Bonds and Debentures i. Held to maturity ii. Other (b) Total Bonds and Debentures - - (c) Equities i. Common stocks ii. Preferred stocks iii. Mutual funds (d) Total equities - - (e) Other unquoted investments 354 (f) Total unquoted investments INVESTMENTS IN AND ADVANCES TO AFFILIATES (a) Unregulated entities that conduct ancillary services (b) Unregulated non-financial operating entities (c) Unregulated financial operating entities (d) Regulated non-insurance financial operating entities (e) Regulated insurance financial operating entities (f) Total investments in affiliates - - (g) Advances to affiliates (h) Total investments in and advances to affiliates INVESTMENTS IN MORTGAGE LOANS ON REAL ESTATE: (a) First liens (b) Other than first liens (c) Total investments in mortgage loans on real estate POLICY LOANS 7. REAL ESTATE: (a) Occupied by the company (less encumbrances) (b) Other properties (less encumbrances) (c) Total real estate COLLATERAL LOANS 9. INVESTMENT INCOME DUE AND ACCRUED 1, ACCOUNTS AND PREMIUMS RECEIVABLE: (a) In course of collection 25,981 (b) Deferred - not yet due (c) Receivables from retrocessional contracts (d) Total accounts and premiums receivable 25, REINSURANCE BALANCES RECEIVABLE: (a) Foreign affiliates (b) Domestic affiliates (c) Pools & associations (d) All other insurers (e) Total reinsurance balance receivable FUNDS HELD BY CEDING REINSURERS

4 CONDENSED BALANCE SHEET Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars LINE No SUNDRY ASSETS: (a) Derivative instruments (b) Segregated accounts companies - long-term business - variable annuities (c) Segregated accounts companies - long-term business - other (d) Segregated accounts companies - general business (e) Deposit assets (f) Deferred acquisition costs (g) Net receivables for investments sold (h) Other Sundry Assets (Specify) (i) Other Sundry Assets (Specify) (j) Other Sundry Assets (Specify) (k) Total sundry assets LETTERS OF CREDIT, GUARANTEES AND OTHER INSTRUMENTS (a) Letters of credit (b) Guarantees (c) Other instruments (e) Total letters of credit, guarantees and other instruments TOTAL 646,947 - TOTAL INSURANCE RESERVES, OTHER LIABILITIES AND STATUTORY CAPITAL AND SURPLUS 16. UNEARNED PREMIUM RESERVE (a) Gross unearned premium reserves (b) Less: Ceded unearned premium reserve i. Foreign affiliates ii. Domestic affiliates iii. Pools & associations iv. All other insurers (c) Total ceded unearned premium reserve - - (d) Net unearned premium reserve LOSS AND LOSS EXPENSE PROVISIONS: (a) Gross loss and loss expense provisions 361,262 (b) Less : Reinsurance recoverable balance i. Foreign affiliates ii. Domestic affiliates iii. Pools & associations iv. All other reinsurers (c) Total reinsurance recoverable balance - - (d) Net loss and loss expense provisions 361, OTHER GENERAL BUSINESS INSURANCE RESERVES 19. TOTAL GENERAL BUSINESS INSURANCE RESERVES 361,262 - LONG-TERM BUSINESS INSURANCE RESERVES 20. RESERVE FOR REPORTED CLAIMS 21. RESERVE FOR UNREPORTED CLAIMS 22. POLICY RESERVES - LIFE 23. POLICY RESERVES - ACCIDENT AND HEALTH 24. POLICYHOLDERS' FUNDS ON DEPOSIT 25. LIABILITY FOR FUTURE POLICYHOLDERS' DIVIDENDS 26. OTHER LONG-TERM BUSINESS INSURANCE RESERVES 27. TOTAL LONG-TERM BUSINESS INSURANCE RESERVES (a) Total Gross Long-Term Business Insurance Reserves - - (b) Less: Reinsurance recoverable balance on long-term business (i) Foreign Affiliates (ii) Domestic Affiliaties (iii) Pools and Associations (iv) All Other Insurers (c) Total Reinsurance Recoverable Balance - - (d) Total Net Long-Term Business Insurance Reserves - - OTHER LIABILITIES

5 CONDENSED BALANCE SHEET Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars LINE No INSURANCE AND REINSURANCE BALANCES PAYABLE 14, COMMISSIONS, EXPENSES, FEES AND TAXES PAYABLE 30. LOANS AND NOTES PAYABLE 31. (a) INCOME TAXES PAYABLE (b) DEFERRED INCOME TAXES 32. AMOUNTS DUE TO AFFILIATES ACCOUNTS PAYABLE AND ACCRUED LIABILITIES FUNDS HELD UNDER REINSURANCE CONTRACTS: 35. DIVIDENDS PAYABLE 36. SUNDRY LIABILITIES: (a) Derivative instruments (b) Segregated accounts companies (c) Deposit liabilities (d) Net payable for investments purchased (e) Other sundry liabilities (specify) (f) Other sundry liabilities (specify) (g) Other sundry liabilities (specify) (h) Total sundry liabilities LETTERS OF CREDIT, GUARANTEES AND OTHER INSTRUMENTS: (a) Letters of credit (b) Guarantees (c) Other instruments (d) Total letters of credit, guarantees and other instruments - -

6 CONDENSED BALANCE SHEET Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars LINE No TOTAL OTHER LIABILITIES 15, TOTAL INSURANCE RESERVES AND OTHER LIABILITIES 376,769 - CAPITAL AND SURPLUS 40. TOTAL CAPITAL AND SURPLUS 270, TOTAL 646,947 - TRUE TRUE - -

7 CONDENSED STATEMENT OF INCOME Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars LINE No GENERAL BUSINESS UNDERWRITING INCOME 1. GROSS PREMIUMS WRITTEN (a) Direct gross premiums written (b) Assumed gross premiums written 547,906 (c) Total gross premiums written 547, REINSURANCE PREMIUMS CEDED 3. NET PREMIUMS WRITTEN 547, INCREASE (DECREASE) IN UNEARNED PREMIUMS 5. NET PREMIUMS EARNED 547, OTHER INSURANCE INCOME 7. TOTAL GENERAL BUSINESS UNDERWRITING INCOME 547,906 - GENERAL BUSINESS UNDERWRITING EXPENSES 8. INCURRED 274, COMMISSIONS AND BROKERAGE 238, TOTAL GENERAL BUSINESS UNDERWRITING EXPENSES 513, NET UNDERWRITING PROFIT (LOSS) - GENERAL BUSINESS 34,656 - LONG-TERM BUSINESS INCOME 12. GROSS PREMIUMS AND OTHER CONSIDERATIONS: (a) Direct gross premiums and other considerations (b) Assumed gross premiums and other considerations (c) Total gross premiums and other considerations PREMIUMS CEDED 14. NET PREMIUMS AND OTHER CONSIDERATIONS: (a) Life (b) Annuities (c) Accident and health (d) Total net premiums and other considerations OTHER INSURANCE INCOME 16. TOTAL LONG-TERM BUSINESS INCOME - - LONG-TERM BUSINESS DEDUCTIONS AND EXPENSES 17. CLAIMS - LIFE 18. POLICYHOLDERS' DIVIDENDS 19. SURRENDERS 20. MATURITIES 21. ANNUITIES 22. ACCIDENT AND HEALTH BENEFITS 23. COMMISSIONS 24. OTHER 25. TOTAL LONG-TERM BUSINESS DEDUCTIONS AND EXPENSES INCREASE (DECREASE) IN POLICY RESERVES (ACTUARIAL LIABILITIES): (a) Life (b) Annuities (c) Accident and health (d) Total increase (decrease) in policy reserves TOTAL LONG-TERM BUSINESS EXPENSES NET UNDERWRITING PROFIT (LOSS) - LONG-TERM BUSINESS - -

8 CONDENSED STATEMENT OF INCOME Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars LINE No COMBINED NET UNDERWRITING RESULTS BEFORE THE UNDERNOTED ITEMS 34,656 - UNDERNOTED ITEMS 30. COMBINED OPERATING EXPENSE (a) General and administration 855 (b) Personnel cost (c) Other (d) Total combined operating expenses COMBINED INVESTMENT INCOME - NET 8, COMBINED OTHER INCOME (DEDUCTIONS) 33. COMBINED INCOME BEFORE TAXES 42, COMBINED INCOME TAXES (IF APPLICABLE): (a) Current (b) Deferred (c) Total COMBINED INCOME BEFORE REALIZED GAINS (LOSSES) 42, COMBINED REALIZED GAINS (LOSSES) COMBINED INTEREST CHARGES 38. NET INCOME 42,394 -

9 CONDENSED STATEMENT OF CAPITAL AND SURPLUS Split Rock Insurance, Ltd. As at December 31, 2016 expressed in ['000s] United States Dollars LINE No CAPITAL: (a) Capital Stock (i) Common Shares 120 authorized 120 shares of par value $ each issued and fully paid 120 shares (ii) (A) Preferred shares: authorized value fully paid aggregate liquidation value for shares of par each issued and shares (B) Preferred shares issued by a subsidiary: authorized shares of par value each issued and fully paid shares aggregate liquidation value for (iii) Treasury Shares repurchased value shares of par each issued (b) Contributed surplus 210,000 (c) Any other fixed capital (i) Hybrid capital instruments (ii) Guarantees and others (iii) Total any other fixed capital - - (d) Total Capital 210, SURPLUS: (a) Surplus - Beginning of Year 39,402 (b) Add: Income for the year 42,394 - (c) Less: Dividends paid and payable (25,000) (d) Add (Deduct) change in unrealized appreciation (depreciation) of investments 3,241 (e) Add (Deduct) change in any other surplus 21 (f) Surplus - End of Year 60, MINORITY INTEREST 4. TOTAL CAPITAL AND SURPLUS 270,178 -

10 SCHEDULE X NOTES TO CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS Split Rock Insurance, Ltd. As at December 31, 2016 GENERAL NOTES TO THE FINANCIAL STATEMENTS 1. Split Rock Insurance, Ltd. (the Company ) was incorporated under the laws of Bermuda on February 5, 2013 and is registered as a Class 3A insurer under the Bermuda Insurance Act 1978, amendments thereto and Related Regulations, ( the Act ). The Company is a direct, wholly owned subsidiary of Mill Shares Holdings (Bermuda) Ltd., which is in turn wholly owned by OneBeacon Insurance Group, Ltd., ( OneBeacon ) both incorporated in Bermuda. OneBeacon, an exempted Bermuda limited liability company, through its subsidiaries is a specialty property and casualty insurance provider in the U.S. White Mountains Insurance Group, Ltd., also an exempted Bermuda limited liability company, is the ultimate controlling owner of OneBeacon and indirectly owned 76.1% of the outstanding shares of OneBeacon at December 31, On August 1, 2013, the Company entered into a reinsurance agreement with Atlantic Specialty Insurance Company ( ASIC ), an indirect wholly owned subsidiary of OneBeacon, to assume 20% quota share of ASIC specialty property and casualty net exposures. This agreement was not renewed upon its expiration at July 31, 2014; however, a new agreement went into effect on January 1, Under the January 1, 2015 agreement, the Company assumes 50% quota share of ASIC business. The 50% quote share agreement was renewed on January 1, On November 1, 2013, the Company entered into a reinsurance agreement with Star & Shield Insurance Exchange ( SSIE ), a US domiciled property and casualty insurance company, to assume 40% quota share of SSIE automobile liability and physical damage book of business. This agreement was not renewed upon its expiration. White Mountains acquired SSIE on January 31, 2014, making it a related party to the Company. On March 7, 2017, White Mountains sold SSIE; SSIE will no longer be a related party.

11 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS 3. BASIS OF PRESENTATION The accompanying condensed financial statements have been prepared in conformity with the financial reporting provisions of the Insurance Act 1978, amendments thereto and the Insurance Account Rules 2016 with respect to Condensed General Purpose Financial Statements (the Legislation ). The condensed general purpose financial statements are based upon accounting principles generally accepted in the United States of America ( US GAAP ) but are in accordance with the reporting requirements of the Legislation, which varies in certain respects from US GAAP. The more significant variances are as follows: A statement of cash flows is not included; A statement of comprehensive income is not included; The presentation and classification of financial statement line items is in accordance with Schedules IX and XI of the Insurance Account Rules 2016 and differ from the expected presentation and classification under US GAAP; and The notes included in the condensed general purpose financial statements have been prepared in accordance with Schedule X of the Insurance Account Rules 2016 and exclude certain information required under US GAAP. Use of Estimates The presentation of the financial statements in conformity with the financial reporting provisions of the Legislation requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, at the date of the financial statements. The most significant items on the balance sheet that involve accounting estimates and actuarial determinants are reserves for losses and loss expenses and valuation of investments. The recorded amounts of revenues and expenses during the reporting period are based on information currently available, and actual results could differ from these estimates. Management believes the amounts recorded are reasonable. 2

12 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS 4. SIGNIFICANT ACCOUNTING POLICIES The significant accounting policies are summarized as follows: Cash and cash equivalents Cash and cash equivalents include amounts due from banks, money market mutual funds, shortterm securities with maturities of less than 90 days and commercial paper held in the ordinary course of business. Premium Income Premiums are earned on a pro rata basis over the terms of the policies. Premiums applicable to future periods, if any, are deferred as unearned premium in the balance sheet. Additional premiums reported by ceding companies are fully earned in the period when they are reported. The Company is assuming written premiums as they are earned. Commission Income Commissions are expensed as incurred. Losses and loss adjustment expenses The liability for losses and loss adjustment expenses represents estimates of the ultimate cost of all losses incurred but not paid through to the balance sheet date. These estimates are continually reviewed and, as adjustments become necessary, such adjustments are reflected in current operations. Inherent in the estimates of losses are expected trends of frequency, severity and other factors that could vary significantly as claims are settled. Accordingly, ultimate losses could vary from the amounts provided in these financial statements. Any subsequent differences arising are recorded in the period in which they are determined. Investment and Investment Income Quoted investments are fixed maturity investments and common equity securities and are recorded at fair value. Other unquoted investments are private equity funds and are recorded at fair value. Investment transactions are recorded on the trade date with balances pending settlement reflected in the condensed balance sheet as a component of sundry assets or sundry liabilities. Premiums and discounts on all fixed maturity investments are amortized and accreted to income over the anticipated life of the investment. Changes in unrealized investment gains or losses are recorded as change in unrealized appreciation (depreciation) of investments as a separate component of surplus. Realized investment gains or losses are included in the Condensed Statement of Income and are derived using the specific identification method for determining the cost of investments sold. Interest income is recorded on the accrual basis. Dividends are recognized on the ex-dividend date. 5. Premium Income, Investment Income and Commission Income: See General Note Not Applicable 7. There are no foreign exchange control restrictions affecting assets of the Company. 3

13 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS Not Applicable 13. The fair value of the Company s quoted and unquoted investments as at December 31, 2016 is presented below by Level. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value hierarchy of investments is based on the following levels: Level 1: Quoted prices (unadjusted) in active markets for identical assets and liabilities that the reporting entity can access at the measurement date Level 2: Inputs other than quoted prices in active markets for identical assets and liabilities that are observable either directly or indirectly Level 3: Unobservable inputs Fair value at December 31, 2016 Level 1 Level 2 Level 3 Quoted Investments Bonds and debentures Other $ 546,028 $ 49,477 $ 496,551 $ - Equities Mutual Funds 38,581 15,114 23,467 - Quoted Investments 584,609 64, ,018 - Unquoted Investments: Other unquoted investments Unquoted Investments Total $ 584,963 $ 64,591 $ 520,018 $ The cost or amortized cost and fair value of the Company s fixed maturity investments as of December 31, 2016 is presented below by contractual maturity. Actual maturities could differ from contractual maturities because borrowers may have the right to call or prepay certain obligations with or without call or prepayment penalties. As of December 31, 2016 Cost or amortized cost Fair Value Due within one year $ 2,831 $ 2,839 Due after one year through five years 358, ,911 Due after five years through ten years 17,605 17,600 Due after ten years 169, ,677 Total fixed maturity investments $ 547,878 $ 546,028 4

14 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS 15. Related party transactions OneBeacon Services LLC Effective August 1, 2013, the Company entered into a services agreement with OneBeacon Services LLC ( OBS ), an affiliate and wholly owned subsidiary of OneBeacon, pursuant to which OBS provides various operational services for the Company. The Company incurred fees of $321 related to OBS in the year ended December 31, 2016, and had $286 in fees payable to OBS at December 31, Atlantic Specialty Insurance Company Please see General Notes 2 for reinsurance agreements with ASIC. For the year ended December 31, 2016, the Company assumed gross written premiums of $547,906 and losses and loss expenses of $274,776 from ASIC and had $25,981 in premiums receivable from ASIC and $14,913 in reinsurance balances payable to ASIC at December 31, Bridge Holdings (Bermuda), Ltd. Effective October 19, 2016, the Company entered into a services agreement with Bridge Holdings (Bermuda), Ltd.( BRH ), an affiliate and wholly owned subsidiary of White Mountains Insurance Group, Ltd., pursuant to which Bridge Holdings provides office space and various management and administrative services for the Company. The Company incurred fees of $41 related to BRH in the year ended December 31, 2016, and had $41 in fees payable to BRH at December 31, Investment Management Agreement with White Mountains Advisors White Mountains Advisors LLC ( WMA ), an affiliate and wholly owned subsidiary of White Mountains Insurance Group, Ltd., supervises and directs the fixed income and other investments portion of the Company s investment portfolio in accordance with the Company s investment objectives, policies, and restrictions described in the Company s investment guidelines. WMA has full discretion and authority to make all investment decisions in respect of the fixed income and other investments portion of the Company s investment portfolio and to do anything which WMA deems is required, appropriate or advisable in connection with the foregoing, subject to and in accordance with the Company s Investment Guidelines. The assets of the Company s portfolio are held in one or more separately identifiable accounts in the custody of a bank or similar entity designated by the Company and acceptable to WMA. The agreement is terminable by WMA or the Company upon 60 days prior written notice. Effective December 23, 2014, the Company entered into a new master investment management agreement with WMA in replacement of the existing investment management agreement that was effective October 1, The Company incurred fees of $694 related to WMA in the year ended December 31, 2016, and had $180 in fees payable to WMA at December 31, Star & Shield Insurance Exchange Please see General Notes 2 for reinsurance agreements with SSIE. For the year ended December 31, 2016, the Company assumed losses and loss expenses of $135 from SSIE. 16. Subsequent event On March 1, 2017, A.M. Best assigned a Financial Strength Rating of A (Excellent) and a Long- Term Credit Rating of a to the Company. The outlook assigned to these credit ratings is stable. 5

15 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS 17. Not Applicable 6

16 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS NOTES TO THE CONDENSED BALANCE SHEET 1. Cash and cash equivalents At December 31, 2016, cash and cash equivalents of $7,336 were held in trust as restricted balances for a ceding insurer in order to indemnify against certain losses and loss expenses. 2. Quoted investments At December 31, 2016, quoted investments of $359,747 were held in trust as restricted balances in order to indemnify ceding insurers against certain losses and loss expenses. Please see General Note 4 for a description of the valuation method for quoted investments. 3. Unquoted investments At December 31, 2016, none of the unquoted investments were held in trust as restricted balances. Please see General Note 4 for a description of the valuation method for unquoted investments Not Applicable 9. At December 31, 2016, the Investment income due and accrued was $1, At December 31, 2016, premium receivable due from affiliates was $25,981. None of the accounts and premiums receivable is collateralized Not Applicable 13. Not Applicable 14. Not Applicable 16. Unearned premium reserve. See General Note 4. 7

17 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS 17(a). Loss and Loss Adjustment Expense Provisions The reconciliation of unpaid losses and loss expense for the period ended December 31, 2016 is as follows: 2016 Gross loss and loss expense provisions at beginning of year 261,009 Less: Reinsurance recoverable at beginning of year - Net loss and loss expense provisions at beginning of year 261,009 Net losses incurred and net loss expenses incurred related to: Current year 286,781 Prior years (11,871) Total net incurred losses and loss expenses 274,911 Net losses and loss expenses paid or payable related to: Current year (75,445) Prior years (99,213) Total losses and loss expenses paid or payable (174,657) Foreign exchange and other - Net loss and loss expense provisions at end of year 361,262 Add: Reinsurance recoverable at end of year 0 Gross loss and loss expense provisions at end of year 361,262 17(b). Incurred loss and loss expenses of ($11,871) is primarily due to net favorable loss reserve development across various lines of business at the ceding company. 17(c). Total restricted assets held for security or collateral against a liability or contingent liability are $367, Not Applicable 28. At December 31, 2016, the reinsurance balance due to affiliates is $14, Not Applicable 32. Amounts due to affiliates. The amounts due to affiliates represents amounts due from the Company to various group companies. These arise from normal operating activities. At December 31, 2016, amounts due to affiliates were $346; the amounts outstanding were unsecured, interest free and settled quarterly. 8

18 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS 33. Accounts Payable and Accrued liabilities. The accounts payable and accrued liabilities represents amounts due from the Company for accrued investment expenses and audit fees. These arise from normal operating activities. At December 31, 2016, accounts payable is $ Not Applicable 9

19 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS NOTES TO THE CONDENSED STATEMENT OF INCOME 6. Not Applicable 15. Not Applicable 32. Not Applicable 36. Realized gains (losses) Realized gains (losses) during the period were generated by the sale of equity and fixed income securities during the period. See General Note 4 Investments and Investment Income. 10

20 Split Rock Insurance, Ltd. NOTES TO THE CONDENSED GENERAL PURPOSE FINANCIAL STATEMENTS NOTES TO THE CONDENSED STATEMENT OF CAPITAL AND SURPLUS 1(a). Capital Stock At December 31, 2016, the common stock consists of 120,000 authorized, issued and fully paid common share with a par value of $1.00 each. 1(b). Contributed Surplus Contributed surplus represents a contribution to surplus made by the parent company, Mill Shares Holdings Ltd. ( MSH ). MSH did not contribute any capital during (c). Dividends During 2016, the Company paid a dividend of $25,000 to its parent company, MHS. 11