newsfilter
← Latest News
Business Wire·

Alterra Capital Reports Fourth Quarter and Year End 2011 Results

HAMILTON, Bermuda--(BUSINESS WIRE)--Alterra Capital Holdings Limited (NASDAQ: ALTE; BSX: ALTE.BH) (“Alterra”) today reported net income of $30.9 million, or $0.30 per diluted share, for the fourth quarter of 2011, compared to net income of $79.7 million, or $0.69 per diluted share, for the same quarter of 2010.

Net operating income for the fourth quarter of 2011 was $31.7 million, or $0.30 per diluted share, compared to net operating income of $76.2 million, or $0.66 per diluted share, for the same quarter of 2010. Annualized net operating return on average shareholders’ equity for the fourth quarter of 2011 was 4.5%.

For the year ended December 31, 2011, Alterra reported net income of $65.3 million, or $0.61 per diluted share, compared to net income of $302.3 million, or $3.17 per diluted share, in 2010. Net operating income for the year ended December 31, 2011 was $96.6 million, or $0.91 per diluted share, compared to net operating income of $251.7 million, or $2.64 per diluted share, in 2010. Net operating return on average shareholders’ equity for the year ended December 31, 2011 was 3.4%.

W. Marston (Marty) Becker, President and Chief Executive Officer of Alterra, said: “We are pleased with Alterra’s relative performance in 2011. We have reported positive operating income and a positive return on equity. Importantly, we have grown our book value per share over the year. Considering the record level of industry property catastrophe losses in 2011, we believe our results highlight the benefits of our diversified underwriting strategy, measured cat risk appetite and sophisticated risk management discipline. We have worked hard these past few years to build a global organization with a geographic and product footprint that can meet the needs of our clients and enable us to capture opportunity. As a result, with the industry apparently on the cusp of change, we believe Alterra is particularly well positioned to take advantage of the expected improvement in prices.”

Fourth quarter 2011 results for Alterra include:

  • Property and casualty gross premiums written of $324.8 million, representing an increase of $11.4 million, or 3.6%; net premiums written of $217.8 million, representing a decrease of $18.2 million, or 7.7%; and net premiums earned of $348.1 million, representing an increase of $7.3 million, or 2.1%; each as compared to the same quarter of 2010;
  • A combined ratio on property and casualty business of 97.4% compared to 84.8% for the same quarter of 2010;
  • Property catastrophe event and significant per-risk net losses of $55.5 million, net of reinstatement premiums, compared to $13.0 million in the same quarter of 2010. Losses net of reinsurance and reinstatements include $30.0 million for natural disasters during the fourth quarter of 2011. The remainder of the net losses relate to increased loss estimates on property catastrophe events from the first nine months of the year;
  • Net favorable development on prior years’ loss reserves of $43.0 million, or 12.3 combined ratio points, compared to $28.0 million, or 8.2 combined ratio points, in the same quarter of 2010; and
  • Net investment income of $57.1 million compared to $61.1 million in the same quarter of 2010, a decrease of 6.5%.

Gross premiums written from property and casualty underwriting for the fourth quarter of 2011 were $324.8 million, generated by the segments as follows: insurance - $111.8 million, a decrease of $1.5 million, or 1.3%; reinsurance - $89.2 million, a decrease of $21.5 million, or 19.4%; U.S. specialty - $88.2 million, an increase of $22.6 million, or 34.4%; and Alterra at Lloyd’s - $35.7 million, an increase of $11.7 million, or 49.0%; each as compared to the same quarter of 2010.

Combined ratios for the fourth quarter of 2011 by segment were 55.3% for insurance, 81.6% for reinsurance, 117.4% for U.S. specialty and 193.1% for Alterra at Lloyd’s.

Results for the year ended December 31, 2011 include:

  • Property and casualty gross premiums written of $1,900.7 million, representing an increase of $494.9 million, or 35.2%; net premiums written of $1,429.0 million, representing an increase of $394.0 million, or 38.1%; and net premiums earned of $1,422.0 million, representing an increase of $254.0 million, or 21.8%; each as compared to 2010;
  • A combined ratio on property and casualty business of 98.2% compared to 85.7% in 2010;
  • Property catastrophe event and significant per-risk net losses of $253.4 million, net of reinstatement premiums, compared to $54.9 million in 2010. Property catastrophe losses principally affected the reinsurance and Alterra at Lloyd’s segments;
  • Net favorable development on prior years’ loss reserves of $153.3 million, or 10.8 combined ratio points, compared to $105.5 million, or 9.0 combined ratio points, in 2010;
  • Net investment income of $234.8 million compared to $222.5 million in 2010, an increase of 5.6%; and
  • A loss of principal of $25.0 million on a catastrophe bond investment triggered by the Japan earthquake and tsunami, which is included within net realized and unrealized losses on investments.

Gross premiums written from property and casualty underwriting for the year ended December 31, 2011 were $1,900.7 million, generated by the segments as follows: insurance - $410.3 million, an increase of $10.7 million, or 2.7%; reinsurance - $869.7 million, an increase of $360.7 million, or 70.8%; U.S. specialty - $330.2 million, an increase of $35.7 million, or 12.1%; and Alterra at Lloyd’s - $290.5 million, an increase of $87.9 million, or 43.4%; each as compared to 2010.

Combined ratios for the year ended December 31, 2011 by segment were 68.2% for insurance, 95.8% for reinsurance, 104.8% for U.S. specialty and 135.4% for Alterra at Lloyd’s.

Alterra’s 2010 results of operations reflect the impact of the May 12, 2010 merger with Harbor Point Limited. Accordingly, a comparison of Alterra’s gross premiums written, net premiums written and other results of operations for the current and prior year are not meaningful. Selected pro forma combined results of operations for periods prior to the merger for the reinsurance segment are provided in Alterra’s fourth quarter financial supplement available on Alterra’s website at www.alterracap.com.

Balance Sheet

Total invested assets, including cash and cash equivalents, were $7,814.7 million as of December 31, 2011, a decrease of $46.6 million from December 31, 2010. As of December 31, 2011, 94.4% of the fixed maturities portfolio (by carrying value) was investment-grade, a decrease from 96.0% as of December 31, 2010. As of December 31, 2011, the weighted average book yield of Alterra’s cash and fixed maturities portfolio was 3.46% and the weighted average duration was 4.1 years.

Under a Board-approved share repurchase authorization, Alterra repurchased 2,362,113 common shares during the fourth quarter of 2011 at an average price of $22.45 per share for a total of $53.0 million. Share repurchases under the Board-approved share repurchase authorization for the year ended December 31, 2011 were 10,305,705 common shares at an average price of $21.67 per share for a total of $223.3 million. As of December 31, 2011, $104.4 million remained under the Board-approved share repurchase authorization.

Shareholders’ equity was $2,809.2 million as of December 31, 2011, a decrease of 3.7% from December 31, 2010. Diluted book value per share as of December 31, 2011 was $26.91. Including dividends declared during 2011, diluted book value per share growth in 2011 was 5.5%.

A copy of Alterra’s fourth quarter financial supplement is available on Alterra’s website at www.alterracap.com.

Alterra will host a conference call on Thursday, February 9, 2012 at 10:00 am (EST) to discuss these results and related matters. The conference call can be accessed via telephone by dialing 1-888-679-8040 (toll-free U.S.) or 1-617-213-4851 (international) and using access code 96825658. A live broadcast of the conference call will also be available through Alterra’s website at www.alterracap.com.

Alterra Capital Holdings Limited is a global enterprise dedicated to providing diversified specialty insurance and reinsurance products to corporations, public entities and property and casualty insurers.

Non-GAAP Financial Measures

In presenting Alterra’s results, management has included and discussed net operating income, net operating income per diluted share, annualized net operating return on average shareholders’ equity and diluted tangible book value per share. These measures are “non-GAAP financial measures” as defined in Regulation G. Management believes that these non-GAAP financial measures, which may be defined differently by other companies, allow for a more complete understanding of Alterra’s business. These measures, however, should not be viewed as a substitute for those measures determined in accordance with U.S. GAAP. The reconciliation of these measures to their respective most directly comparable U.S. GAAP financial measures is presented in the attached financial information in accordance with Regulation G.

Cautionary Note Regarding Forward-Looking Statements

This release includes forward-looking statements that reflect Alterra’s current views with respect to future events and financial performance. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those suggested by such statements. For further information regarding cautionary statements and factors affecting Alterra’s future results, please refer to the most recent reports on Form 10-K and Form 10-Q and other documents filed by Alterra with the SEC. Alterra undertakes no obligation to update or revise publicly any forward-looking statement whether as a result of new information, future developments or otherwise.

 

ALTERRA CAPITAL HOLDINGS LIMITED

   
CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of United States Dollars, except per share and share amounts)
 
December 31, 2011 December 31, 2010
(unaudited)
ASSETS
Cash and cash equivalents $ 922,844 $ 905,606
Fixed maturities, trading at fair value 229,206 244,872
Fixed maturities, available for sale at fair value 5,501,925 5,392,643
Fixed maturities, held to maturity at amortized cost (fair value $1,011,493) 874,259 940,104
Other investments, at fair value 286,515 378,128
Accrued interest income 71,322 75,414
Premiums receivable 715,154 588,537
Losses and benefits recoverable from reinsurers 1,068,119 956,115
Deferred acquisition costs 145,850 111,901
Prepaid reinsurance premiums 212,238 149,252
Trades pending settlement 22,887 32,393
Goodwill and intangible assets 56,111 59,076
Other assets 79,417 83,247
   
Total assets $ 10,185,847 $ 9,917,288
 
LIABILITIES
Property and casualty losses $ 4,216,538 $ 3,906,134
Life and annuity benefits 1,190,697 1,275,580
Deposit liabilities 151,035 147,612
Funds withheld from reinsurers 112,469 121,107
Unearned property and casualty premiums 1,020,639 905,487
Reinsurance balances payable 134,354 102,942
Accounts payable and accrued expenses 110,380 99,680
Senior notes 440,500 440,476
   
Total liabilities   7,376,612   6,999,018
 
SHAREHOLDERS' EQUITY
Common shares (par value $1.00)
102,101,950 (2010 - 110,963,160) shares issued and outstanding 102,102 110,963
Additional paid-in capital 1,847,034 2,026,045
Accumulated other comprehensive income 166,957 98,946
Retained earnings 693,142 682,316
   
Total shareholders' equity   2,809,235   2,918,270
 
Total liabilities and shareholders' equity $ 10,185,847 $ 9,917,288
 
Book value per share $ 27.51 $ 26.30
 
Diluted book value per share $ 26.91 $ 25.99
 
Diluted tangible book value per share [a] $ 26.37 $ 25.46
 
Diluted shares outstanding 104,406,779 112,290,968
 
[a] Non-GAAP financial measure as defined by Regulation G.
 
 

ALTERRA CAPITAL HOLDINGS LIMITED

       
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Unaudited)
(Expressed in thousands of United States Dollars, except per share and share amounts)
 
Three Months Ended December 31, Year Ended December 31,
2011 2010 2011 2010
REVENUES
Gross premiums written $ 325,983 $ 315,398 $ 1,904,066 $ 1,410,731
Reinsurance premiums ceded   (107,203 )   (77,617 )   (472,077 )   (371,163 )
Net premiums written $ 218,780   $ 237,781   $ 1,431,989   $ 1,039,568  
 
Earned premiums $ 460,636 $ 445,683 $ 1,845,837 $ 1,578,647
Earned premiums ceded   (111,532 )   (103,129 )   (420,863 )   (406,161 )
Net premiums earned 349,104 342,554 1,424,974 1,172,486
 
Net investment income 57,080 61,080 234,846 222,458
Net realized and unrealized (losses) gains on investments (5,775 ) 9,825 (38,339 ) 16,872
 
Total other-than-temporary impairment losses (703 ) (3,918 ) (2,706 ) (5,873 )
Portion of loss recognized in other comprehensive income (loss), before taxes   1     2,144     (239 )   3,228  
Net impairment losses recognized in earnings (702 ) (1,774 ) (2,945 ) (2,645 )
 
Other income 2,017 2,862 5,396 4,808
       
Total revenues   401,724     414,547     1,623,932     1,413,979  
 
LOSSES AND EXPENSES
Net losses and loss expenses 231,533 179,047 945,593 654,841
Claims and policy benefits 14,564 18,551 59,382 65,213
Acquisition costs 64,380 53,563 261,102 187,464
Interest expense 13,296 7,866 43,688 28,275
Net foreign exchange (gains) losses (753 ) (382 ) 1,312 (115 )
Merger and acquisition expenses - 500 - (48,776 )
General and administrative expenses 54,657 76,759 257,074 220,586
       
Total losses and expenses   377,677     335,904     1,568,151     1,107,488  
 
INCOME BEFORE TAXES 24,047 78,643 55,781 306,491
 
Income tax (benefit) expense   (6,901 )   (1,027 )   (9,501 )   4,156  
 
NET INCOME [a] 30,948 79,670 65,282 302,335
 
Change in net unrealized gains and losses on fixed maturities, net of tax (3,670 ) (87,633 ) 86,104 81,406
Foreign currency translation adjustment (2,398 ) (3,746 ) (18,093 ) (7,891 )
       
COMPREHENSIVE INCOME (LOSS) [a] $ 24,880   $ (11,709 ) $ 133,293   $ 375,850  
 
Net income per share $ 0.30   $ 0.70   $ 0.62   $ 3.19  
Net income per diluted share $ 0.30   $ 0.69   $ 0.61   $ 3.17  
Net operating income per diluted share [b] $ 0.30   $ 0.66   $ 0.91   $ 2.64  
 
Weighted average shares outstanding - basic   103,323,377     113,968,287     105,249,683     94,682,279  
Weighted average shares outstanding - diluted   104,672,891     114,831,467     106,502,893     95,459,375  
 
[a] Includes the results of Harbor Point Limited from May 12, 2010.
[b] Non-GAAP measure as defined by Regulation G.
 
 

ALTERRA CAPITAL HOLDINGS LIMITED

   
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited)
(Expressed in thousands of United States Dollars)
 
Year Ended December 31,
2011 2010
Common shares
Balance, beginning of year $ 110,963 $ 55,867
Issuance of common shares, net 1,529 65,384
Repurchase of common shares   (10,390 )   (10,288 )
Balance, end of year   102,102     110,963  
 
Additional paid-in capital
Balance, beginning of year 2,026,045 752,309
Issuance of common shares, net 2,480 1,419,442
Stock based compensation expense 33,208 51,769
Repurchase of common shares   (214,699 )   (197,475 )
Balance, end of year   1,847,034     2,026,045  
 
Accumulated other comprehensive income
Unrealized holding gains (losses) on investments:
Balance, beginning of year 118,197 36,791
Holding gains on available for sale securities arising in period [a] 97,044 99,603
Net realized gains on available for sale securities included in net income [a] (11,179 ) (14,969 )
Portion of other-than-temporary impairment losses recognised in other comprehensive income [a]   239     (3,228 )
Balance, end of year 204,301 118,197
Cumulative foreign currency translation adjustment:
Balance, beginning of year (19,251 ) (11,360 )
Foreign currency translation adjustments   (18,093 )   (7,891 )
Balance, end of year   (37,344 )   (19,251 )
Total accumulated other comprehensive income   166,957     98,946  
 
Retained earnings
Balance, beginning of year 682,316 731,026
Net income 65,282 302,335
Dividends   (54,456 )   (351,045 )
Balance, end of year   693,142     682,316  
 
Total shareholders' equity $ 2,809,235   $ 2,918,270  
 
[a] Net of tax
 
 

ALTERRA CAPITAL HOLDINGS LIMITED

   
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Expressed in thousands of United States Dollars)
Year Ended December 31,
2011 2010
OPERATING ACTIVITIES
Net income $ 65,282 $ 302,335
Adjustments to reconcile net income to net cash provided by operating activities:
Stock based compensation 33,208 51,769
Amortization of premium on fixed maturities 23,562 19,033
Accretion of deposit liabilities 9,298 6,289
Net realized and unrealized losses (gains) on investments 38,339 (16,872 )
Net impairment losses recognized in earnings 2,945 2,645
Negative goodwill gain - (95,788 )
Changes in:
Accrued interest income 4,079 (2,618 )
Premiums receivable (128,754 ) 342,630
Losses and benefits recoverable from reinsurers (114,759 ) 9,751
Deferred acquisition costs (34,591 ) (43,716 )
Prepaid reinsurance premiums (63,564 ) 34,695
Other assets (1,476 ) (5,495 )
Property and casualty losses 308,587 (105,958 )
Life and annuity benefits (59,010 ) (32,906 )
Funds withheld from reinsurers (8,680 ) (18,962 )
Unearned property and casualty premiums 118,401 (98,267 )
Reinsurance balances payable 31,931 (47,209 )
Accounts payable and accrued expenses 10,769 6,941
   
Cash provided by operating activities   235,567     308,297  
 
INVESTING ACTIVITIES
Purchases of available for sale securities (2,317,677 ) (2,419,091 )
Sales of available for sale securities 1,311,423 1,243,263
Redemptions/maturities of available for sale securities 965,974 953,552
Purchases of trading securities (76,355 ) (103,067 )
Sales of trading securities 24,563 27,207
Redemptions/maturities of trading securities 68,848 54,010
Purchases of held to maturity securities (2,580 ) (27,953 )
Redemptions/maturities of held to maturity securities 45,713 32,354
Net purchases/sales of other investments 54,017 110,849
Acquisition of subsidiary, net of cash acquired - 446,819
   
Cash provided by investing activities   73,926     317,943  
 
FINANCING ACTIVITIES
Net proceeds from issuance of common shares 4,009 1,478
Repurchase of common shares (225,089 ) (207,764 )
Net proceeds from issuance of senior notes - 349,997
Net repayments of bank loans - (200,000 )
Dividends paid (54,456 ) (349,495 )
Additions to deposit liabilities 1,061 3,093
Payment of deposit liabilities (6,733 ) (14,336 )
   
Cash used in financing activities   (281,208 )   (417,027 )
 
Effect of exchange rate changes on foreign currency cash and cash equivalents (11,047 ) (5,885 )
 
Net increase in cash and cash equivalents 17,238 203,328
 
Cash and cash equivalents, beginning of year 905,606 702,278
   
CASH AND CASH EQUIVALENTS, END OF YEAR $ 922,844   $ 905,606  
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
Interest paid totaled $28,583 and $8,657 for the years ended December 31, 2011 and 2010, respectively.
Income taxes paid totaled $2,049 and $3,889 for the years ended December 31, 2011 and 2010, respectively.
 
 

ALTERRA CAPITAL HOLDINGS LIMITED

               
SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–THREE MONTHS ENDED DECEMBER 31, 2011 (Unaudited)
(Expressed in thousands of United States Dollars)
 
Quarter Segment Information: Property & Casualty   Life & Annuity   Corporate   Consolidated
Insurance   Reinsurance   U.S. Specialty  

Alterra at
Lloyd's

  Total   Reinsurance
 
Gross premiums written $ 111,758 $ 89,151 $ 88,181 $ 35,724 $ 324,814 $ 1,169 $ - $ 325,983
Reinsurance premiums ceded   (57,703 )     (1,718 )     (37,912 )     (9,716 )     (107,049 )     (154 )     -       (107,203 )
Net premiums written $ 54,055     $ 87,433     $ 50,269     $ 26,008     $ 217,765     $ 1,015     $ -     $ 218,780  
 
Earned premiums $ 100,908 $ 217,141 $ 80,217 $ 61,201 $ 459,467 $ 1,169 $ - $ 460,636
Earned premiums ceded   (47,084 )     (19,038 )     (29,821 )     (15,435 )     (111,378 )     (154 )     -       (111,532 )
Net premiums earned 53,824 198,103 50,396 45,766 348,089 1,015 - 349,104
 
Net losses and loss expenses (18,446 ) (101,721 ) (41,835 ) (69,531 ) (231,533 ) - - (231,533 )
Claims and policy benefits - - - - - (14,564 ) - (14,564 )
Acquisition costs (1,161 ) (44,450 ) (8,272 ) (10,366 ) (64,249 ) (131 ) - (64,380 )
General and administrative expenses (10,178 ) (15,462 ) (9,073 ) (8,499 ) (43,212 ) (67 ) - (43,279 )
Other income (loss)   (44 )     (100 )     -       851       707       413       -       1,120  
 
Underwriting income (loss) $ 23,995 $ 36,370 $ (8,784 ) $ (41,779 ) $ 9,802 n/a - n/a
 
Net investment income 11,515 45,565 57,080
Net realized and unrealized losses on investments (5,509 ) (266 ) (5,775 )
Net impairment losses recognized in earnings (702 ) (702 )
Corporate other income 897 897
Interest expense (13,296 ) (13,296 )
Net foreign exchange gains 753 753
Corporate general and administrative expenses (11,378 ) (11,378 )
         
(Loss) income before taxes $ (7,328 )   $ 21,573     $ 24,047  
 
Loss ratio [a] 34.3 % 51.3 % 83.0 % 151.9 % 66.5 %
Acquisition cost ratio [b] 2.2 % 22.4 % 16.4 % 22.7 % 18.5 %
General and adminstrative expense ratio [c]   18.9 %     7.8 %     18.0 %     18.6 %     12.4 %
Combined ratio [d]   55.3 %     81.6 %     117.4 %     193.1 %     97.4 %
 
SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–YEAR ENDED DECEMBER 31, 2011 (Unaudited)
(Expressed in thousands of United States Dollars)
 
Period Segment Information: Property & Casualty   Life & Annuity   Corporate   Consolidated
Insurance   Reinsurance   U.S. Specialty  

Alterra at
Lloyd's

  Total   Reinsurance
 
Gross premiums written $ 410,281 $ 869,709 $ 330,176 $ 290,544 $ 1,900,710 $ 3,356 $ - $ 1,904,066
Reinsurance premiums ceded   (200,146 )     (83,156 )     (123,874 )     (64,536 )     (471,712 )     (365 )     -       (472,077 )
Net premiums written $ 210,135     $ 786,553     $ 206,302     $ 226,008     $ 1,428,998     $ 2,991     $ -     $ 1,431,989  
 
Earned premiums $ 398,503 $ 894,017 $ 302,625 $ 247,336 $ 1,842,481 $ 3,356 $ - $ 1,845,837
Earned premiums ceded   (187,730 )     (70,027 )     (101,336 )     (61,405 )     (420,498 )     (365 )     -       (420,863 )
Net premiums earned 210,773 823,990 201,289 185,931 1,421,983 2,991 - 1,424,974
 
Net losses and loss expenses (105,751 ) (527,955 ) (139,560 ) (172,327 ) (945,593 ) - - (945,593 )
Claims and policy benefits - - - - - (59,382 ) - (59,382 )
Acquisition costs (375 ) (182,257 ) (35,512 ) (42,401 ) (260,545 ) (557 ) - (261,102 )
General and administrative expenses (37,723 ) (79,330 ) (35,825 ) (36,993 ) (189,871 ) (648 ) - (190,519 )
Other income (loss)   965       1,225       -       1,204       3,394       382       -       3,776  
 
Underwriting income (loss) $ 67,889 $ 35,673 $ (9,608 ) $ (64,586 ) $ 29,368 n/a - n/a
 
Net investment income 48,534 186,312 234,846
Net realized and unrealized losses on investments (10,408 ) (27,931 ) (38,339 )
Net impairment losses recognized in earnings (2,945 ) (2,945 )
Corporate other income 1,620 1,620
Interest expense (43,688 ) (43,688 )
Net foreign exchange losses (1,312 ) (1,312 )
Corporate general and administrative expenses (66,555 ) (66,555 )
         
(Loss) income before taxes $ (19,088 )   $ 45,501     $ 55,781  
 
Loss ratio [a] 50.2 % 64.1 % 69.3 % 92.7 % 66.5 %
Acquisition cost ratio [b] 0.2 % 22.1 % 17.6 % 22.8 % 18.3 %
General and adminstrative expense ratio [c]   17.9 %     9.6 %     17.8 %     19.9 %     13.4 %
Combined ratio [d]   68.2 %     95.8 %     104.8 %     135.4 %     98.2 %
 
 
[a] The loss ratio is calculated by dividing net losses and loss expenses by net premiums earned.
[b] The acquisition cost ratio is calculated by dividing acquisition costs by net premiums earned.
[c] The general and administrative expense ratio is calculated by dividing general and administrative expenses by net premiums earned.
[d] The combined ratio is calculated by dividing the sum of net losses and loss expenses, acquisition costs and general and administrative expenses by net premiums earned.
Percentage totals may not add due to rounding.
 
               

ALTERRA CAPITAL HOLDINGS LIMITED

 
SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–THREE MONTHS ENDED DECEMBER 31, 2010 (Unaudited)
(Expressed in thousands of United States Dollars)
 
Quarter Segment Information: Property & Casualty   Life & Annuity   Corporate   Consolidated
Insurance [e]   Reinsurance   U.S. Specialty [e]  

Alterra at
Lloyd's

  Total   Reinsurance
 
Gross premiums written $ 113,236 $ 110,620 $ 65,625 $ 23,980 $ 313,461 $ 1,937 $ - $ 315,398
Reinsurance premiums ceded   (56,728 )     (2,908 )     (15,956 )     (1,859 )     (77,451 )     (166 )     -       (77,617 )
Net premiums written $ 56,508     $ 107,712     $ 49,669     $ 22,121     $ 236,010     $ 1,771     $ -     $ 237,781  
 
Earned premiums $ 106,169 $ 215,261 $ 74,683 $ 47,633 $ 443,746 $ 1,937 $ - $ 445,683
Earned premiums ceded   (43,847 )     (21,082 )     (26,140 )     (11,894 )     (102,963 )     (166 )     -       (103,129 )
Net premiums earned 62,322 194,179 48,543 35,739 340,783 1,771 - 342,554
 
Net losses and loss expenses (35,687 ) (97,639 ) (31,878 ) (13,843 ) (179,047 ) - - (179,047 )
Claims and policy benefits - - - - - (18,551 ) - (18,551 )
Acquisition costs (1,765 ) (38,406 ) (8,618 ) (4,853 ) (53,642 ) 79 - (53,563 )
General and administrative expenses (11,812 ) (24,714 ) (7,552 ) (12,186 ) (56,264 ) (1,088 ) - (57,352 )
Other income (loss)   68       (216 )     -       2,006       1,858       357       -       2,215  
 
Underwriting income $ 13,126 $ 33,204 $ 495 $ 6,863 $ 53,688 n/a - n/a
 
Net investment income 12,084 48,996 61,080
Net realized and unrealized gains on investments 3,981 5,844 9,825
Net impairment losses recognized in earnings (1,774 ) (1,774 )
Corporate other income 647 647
Interest expense (7,866 ) (7,866 )
Net foreign exchange gains 382 382
Merger and acquisition expenses (500 ) (500 )
Corporate general and administrative expenses (19,407 ) (19,407 )
         
(Loss) income before taxes $ (1,367 )   $ 26,322     $ 78,643  
 
Loss ratio [a] 57.3 % 50.3 % 65.7 % 38.7 % 52.5 %
Acquisition cost ratio [b] 2.8 % 19.8 % 17.8 % 13.6 % 15.7 %
General and adminstrative expense ratio [c]   19.0 %     12.7 %     15.6 %     34.1 %     16.5 %
Combined ratio [d]   79.0 %     82.8 %     99.0 %     86.4 %     84.8 %
 
SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–YEAR ENDED DECEMBER 31, 2010 (Unaudited)
(Expressed in thousands of United States Dollars)
 
Period Segment Information: Property & Casualty   Life & Annuity   Corporate   Consolidated
Insurance [e]   Reinsurance   U.S. Specialty [e]  

Alterra at
Lloyd's

  Total   Reinsurance
 
Gross premiums written $ 399,612 $ 509,053 $ 294,498 $ 202,633 $ 1,405,796 $ 4,935 $ - $ 1,410,731
Reinsurance premiums ceded   (180,691 )     (64,131 )     (88,493 )     (37,448 )     (370,763 )     (400 )     -       (371,163 )
Net premiums written $ 218,921     $ 444,922     $ 206,005     $ 165,185     $ 1,035,033     $ 4,535     $ -     $ 1,039,568  
 
Earned premiums $ 415,396 $ 699,243 $ 288,270 $ 170,803 $ 1,573,712 $ 4,935 $ - $ 1,578,647
Earned premiums ceded   (180,684 )     (71,627 )     (117,657 )     (35,793 )     (405,761 )     (400 )     -       (406,161 )
Net premiums earned 234,712 627,616 170,613 135,010 1,167,951 4,535 - 1,172,486
 
Net losses and loss expenses (140,108 ) (347,816 ) (107,052 ) (59,865 ) (654,841 ) - - (654,841 )
Claims and policy benefits - - - - - (65,213 ) - (65,213 )
Acquisition costs (3,651 ) (131,114 ) (28,174 ) (24,164 ) (187,103 ) (361 ) - (187,464 )
General and administrative expenses (34,508 ) (66,073 ) (30,122 ) (28,531 ) (159,234 ) (2,964 ) - (162,198 )
Other income (loss)   1,267       -       -       2,534       3,801       286       -       4,087  
 
Underwriting income $ 57,712 $ 82,613 $ 5,265 $ 24,984 $ 170,574 n/a - n/a
 
Net investment income 49,785 172,673 222,458
Net realized and unrealized gains on investments 11,358 5,514 16,872
Net impairment losses recognized in earnings (2,645 ) (2,645 )
Corporate other income 721 721
Interest expense (28,275 ) (28,275 )
Net foreign exchange gains 115 115
Merger and acquisition expenses 48,776 48,776
Corporate general and administrative expenses (58,388 ) (58,388 )
         
(Loss) income before taxes $ (2,574 )   $ 138,491     $ 306,491  
 
Loss ratio [a] 59.7 % 55.4 % 62.7 % 44.3 % 56.1 %
Acquisition cost ratio [b] 1.6 % 20.9 % 16.5 % 17.9 % 16.0 %
General and adminstrative expense ratio [c]   14.7 %     10.5 %     17.7 %     21.1 %     13.6 %
Combined ratio [d]   76.0 %     86.8 %     96.9 %     83.4 %     85.7 %
 
[a]   The loss ratio is calculated by dividing net losses and loss expenses by net premiums earned.
[b] The acquisition cost ratio is calculated by dividing acquisition costs by net premiums earned.
[c] The general and administrative expense ratio is calculated by dividing general and administrative expenses by net premiums earned.
[d] The combined ratio is calculated by dividing the sum of net losses and loss expenses, acquisition costs and general and administrative expenses by net premiums earned.
[e] Insurance and U.S. Specialty segment amounts for the comparative 2010 periods have been reclassified to conform with the current period's presentation.
Percentage totals may not add due to rounding.
       

ALTERRA CAPITAL HOLDINGS LIMITED

         
SCHEDULE OF SUPPLEMENTAL PREMIUM DATA–YEAR ENDED DECEMBER 31, 2011 (Unaudited)
(Expressed in thousands of United States Dollars)
 
Gross Premiums Written by Type of Risk: Year Ended December 31, 2011 Year Ended December 31, 2010

Gross
Premiums
Written

Percentage of
Total Gross
Premiums
Written

Movement on
Prior Year
Period

Gross
Premiums
Written

Percentage of
Total Gross
Premiums
Written

Property & Casualty:
Insurance [a]:
Aviation S $ 32,376 1.7 % (18.8 %) $ 39,888 2.8 %
Excess Liability L 116,606 6.1 % 2.7 % 113,573 8.1 %
Professional Liability L 184,377 9.7 % 0.7 % 183,051 13.0 %
Property S   76,922 4.0 % 21.9 %   63,100 4.5 %
410,281 21.5 % 2.7 % 399,612 28.3 %
Reinsurance [b]:
Agriculture S 30,682 1.6 % 5.0 % 29,222 2.1 %
Auto S 99,807 5.2 % n/m 32,902 2.3 %
Aviation S 15,991 0.8 % (48.9 %) 31,292 2.2 %
Credit/ Surety S 34,916 1.8 % n/m 2,196 0.2 %
General Casualty L 73,814 3.9 % 52.6 % 48,357 3.4 %
Marine & Energy S 24,012 1.3 % 46.6 % 16,381 1.2 %
Medical Malpractice L 37,345 2.0 % (27.3 %) 51,391 3.6 %
Other S 3,137 0.2 % 12.7 % 2,784 0.2 %
Professional Liability L 159,542 8.4 % 44.5 % 110,427 7.8 %
Property S 319,684 16.8 % 115.8 % 148,146 10.5 %
Whole Account S/L 35,800 1.9 % n/m 5,129 0.4 %
Workers' Compensation L   34,979 1.8 % 13.5 %   30,826 2.2 %
869,709 45.7 % 70.8 % 509,053 36.1 %
U.S. Specialty [a]:
General Liability L 86,630 4.5 % 6.8 % 81,137 5.8 %
Marine S 88,493 4.6 % 31.2 % 67,454 4.8 %
Professional Liability L 17,673 0.9 % 167.7 % 6,602 0.5 %
Property S   137,380 7.2 % (1.4 %)   139,305 9.9 %
330,176 17.3 % 12.1 % 294,498 20.9 %
Alterra at Lloyd's:
Accident & Health S 37,093 1.9 % 20.0 % 30,921 2.2 %
Aviation S 13,269 0.7 % (17.8 %) 16,138 1.1 %
Financial Institutions L 27,205 1.4 % 39.9 % 19,448 1.4 %
International Casualty L 52,425 2.8 % 100.3 % 26,174 1.9 %
Marine S 1,493 0.1 % n/m - 0.0 %
Professional Liability L 20,696 1.1 % 5.6 % 19,591 1.4 %
Property S 132,068 6.9 % 54.4 % 85,553 6.1 %
Surety S   6,295 0.3 % 30.9 %   4,808 0.3 %
290,544 15.3 % 43.4 % 202,633 14.4 %
         
Aggregate Property & Casualty $ 1,900,710 99.8 % 35.2 % $ 1,405,796 99.7 %
 
Life & Annuity:
Annuity $ 1,826 0.1 % 60.9 % $ 1,135 0.1 %
Life   1,530 0.1 % (59.7 %)   3,800 0.3 %
 
Aggregate Life & Annuity $ 3,356 0.2 % (32.0 %) $ 4,935 0.3 %
         
Aggregate Property & Casualty and Life & Annuity $ 1,904,066 100.0 % 35.0 % $ 1,410,731 100.0 %
 
 
 
 
S = Short tail lines $ 1,071,518 56.4 % $ 712,655 50.7 %
L = Long tail lines   829,192 43.6 %   693,141 49.3 %
Aggregate Property & Casualty $ 1,900,710 $ 1,405,796
 
  [a]   Insurance and U.S. Specialty segment amounts for the comparative 2010 periods have been reclassified to conform with the current period's presentation.
[b] Includes the results of Harbor Point Limited from May 12, 2010.
Percentage totals may not add due to rounding.
n/m Not meaningful.
 

ALTERRA CAPITAL HOLDINGS LIMITED

       
NON-GAAP FINANCIAL MEASURE RECONCILIATIONS (Unaudited)
 
Net Operating Income and Net Operating Income per Diluted Share
(Expressed in thousands of United States Dollars, except per share and share amounts)
 
Three Months Ended December 31, Year Ended December 31,
2011 2010 2011 2010
 
Net income before tax $ 24,047 $ 78,643 $ 55,781 $ 306,491
Net realized and unrealized losses (gains) on non-hedge fund investments, before tax [a] 1,059 (2,627 ) 29,486 65
Foreign exchange (gains) losses, before tax (753 ) (382 ) 1,312 (115 )
Merger and acquisition expenses, before tax   -     500     -     (48,776 )
Net operating income before tax $ 24,353   $ 76,134   $ 86,579   $ 257,665  
 
Net income $ 30,948 $ 79,670 $ 65,282 $ 302,335
Net realized and unrealized losses (gains) on non-hedge fund investments, net of tax [a] 1,271 (3,537 ) 30,391 (865 )
Foreign exchange (gains) losses, net of tax (534 ) (417 ) 927 363
Merger and acquisition expenses, net of tax   -     500     -     (50,121 )
Net operating income $ 31,685   $ 76,216   $ 96,600   $ 251,712  
 
Net income per diluted share $ 0.30 $ 0.69 $ 0.61 $ 3.17
Net realized and unrealized losses (gains) on non-hedge fund investments, net of tax [a] 0.01 (0.03 ) 0.29 (0.01 )
Foreign exchange (gains) losses, net of tax (0.01 ) - 0.01 0.01
Merger and acquisition expenses, net of tax   -     -     -     (0.53 )
Net operating income per diluted share $ 0.30   $ 0.66   $ 0.91   $ 2.64  
 
Weighted average shares outstanding - basic   103,323,377     113,968,287     105,249,683     94,682,279  
Weighted average shares outstanding - diluted   104,672,891     114,831,467     106,502,893     95,459,375  
 

[a] Net realized and unrealized (gains) losses on non-hedge fund investments includes realized and unrealized (gains) losses on trading securities, realized (gains) losses on available for sale securities, net impairment losses recognized in earnings, earnings from equity method investments and changes in fair value of derivatives, catastrophe bonds and structured deposits.

 
Per share totals may not add due to rounding.
 
Annualized Net Operating Return on Average Shareholders' Equity
(Expressed in thousands of United States Dollars)
 
Three Months Ended December 31, Year Ended December 31,
2011 2010 2011 2010

 

Net income $ 30,948 $ 79,670 $ 65,282 $ 302,335
Annualized net income 123,792 318,680 65,282 302,335
 
Net operating income $ 31,685 $ 76,216 $ 96,600 $ 251,712
Annualized net operating income 126,740 304,864 96,600 251,712
 
Average shareholders' equity [b] $ 2,826,987 $ 2,977,404 $ 2,806,191 $ 2,467,429
 
Annualized return on average shareholders' equity 4.4 % 10.7 % 2.3 % 12.3 %
Annualized net operating return on average shareholders' equity 4.5 % 10.2 % 3.4 % 10.2 %
 

[b] Average shareholders' equity is computed as the average of the quarterly average shareholders' equity balances. The average for the year ended December 31, 2010 has been weighted to include Harbor Point Limited from May 12, 2010.

 
Diluted Tangible Book Value Per Share
(Expressed in thousands of United States Dollars, except per share and share amounts)
 
December 31, 2011 December 31, 2010
 
Shareholders' equity $ 2,809,235 $ 2,918,270
Goodwill and intangible assets   56,111     59,076  
Tangible book value $ 2,753,124   $ 2,859,194  
 
Diluted shares outstanding 104,406,779 112,290,968
 
Diluted tangible book value per share $ 26.37 $ 25.46
 
     

ALTERRA CAPITAL HOLDINGS LIMITED

 
SCHEDULE OF SUPPLEMENTAL INVESTMENT DATA– DECEMBER 31, 2011 (Unaudited)
(Expressed in thousands of United States Dollars)
 
Type of Investment

As of December
31, 2011

Investment
Distribution

As of December
31, 2010

Investment
Distribution

 
Cash and cash equivalents $ 922,844     11.8 % $ 905,606     11.5 %
 
U.S. government and agencies 751,806 9.6 % 995,546 12.7 %
Non-U.S. governments 164,621 2.1 % 79,111 1.0 %
Corporate securities 2,646,358 33.9 % 2,735,366 34.8 %
Municipal securities 263,007 3.4 % 238,014 3.0 %
Asset-backed securities 247,965 3.2 % 86,937 1.1 %
Residential mortgage-backed securities 1,296,277 16.6 % 1,168,390 14.9 %
Commercial mortgage-backed securities   361,097     4.6 %   334,151     4.3 %
 
Fixed maturities at fair value $ 5,731,131     73.3 % $ 5,637,515     71.7 %
 
U.S. government and agencies $ 29,201 0.4 % $ 29,687 0.4 %
Non-U.S. governments 524,449 6.7 % 538,274 6.8 %
Corporate securities 319,609 4.1 % 371,143 4.7 %
Asset-backed securities   1,000     0.0 %   1,000     0.0 %
 
Fixed maturities at amortized cost $ 874,259     11.2 % $ 940,104     12.0 %
 
Other investments $ 286,515     3.7 % $ 378,128     4.8 %
 
Total invested assets $ 7,814,749     100.0 % $ 7,861,353     100.0 %
 
 
Credit Rating

As of December
31, 2011

Ratings
Distribution

As of December
31, 2010

Ratings
Distribution

 
U.S. government and agencies [a] $ 1,869,405 28.3 % $ 2,060,116 31.3 %
AAA 948,861 14.4 % 1,076,680 16.4 %
AA 883,783 13.4 % 657,867 10.0 %
A 1,378,361 20.9 % 1,353,945 20.6 %
BBB 281,983 4.3 % 226,849 3.4 %
BB 84,803 1.3 % 32,021 0.5 %
B 131,159 2.0 % 138,703 2.1 %
CCC or lower 53,157 0.8 % 45,469 0.7 %
Not rated   99,619     1.5 %   45,865     0.7 %
Fixed maturities at fair value $ 5,731,131 86.8 % $ 5,637,515 85.7 %
 
U.S. government and agencies $ 29,201 0.4 % $ 29,687 0.5 %
AAA 619,832 9.4 % 641,437 9.8 %
AA 82,511 1.2 % 113,140 1.7 %
A 117,600 1.8 % 141,683 2.2 %
BBB 24,117 0.4 % 12,744 0.2 %
BB 998 0.0 % - -
Not rated   -     -     1,413     0.0 %
Fixed maturities at amortized cost $ 874,259 13.2 % $ 940,104 14.3 %
       
Total fixed maturities $ 6,605,390     100.0 % $ 6,577,619     100.0 %
 

[a] Included within U.S. government and agencies are agency-issued residential mortgage-backed securities with a fair value of $1,117,599 (December 31, 2010: $1,064,570).

Percentage totals may not add due to rounding.
 
Three Months Ended December 31, Year Ended December 31,
  2011     2010     2011     2010  
 
Net investment income $ 57,080   $ 61,080   $ 234,846   $ 222,458  
 
Realized and unrealized gains (losses) on trading fixed maturities 763 (3,893 ) 2,031 (4,476 )
Net realized gains on available for sale fixed maturities 1,990 5,816 11,509 15,474
(Decrease) increase in fair value of hedge funds (5,415 ) 5,465 (11,795 ) 14,333
(Decrease) increase in fair value of non-hedge fund other investments   (3,113 )   2,437     (40,084 )   (8,459 )
Net realized and unrealized (losses) gains on investments $ (5,775 ) $ 9,825   $ (38,339 ) $ 16,872  
 
Net impairment losses recognized in earnings $ (702 ) $ (1,774 ) $ (2,945 ) $ (2,645 )