White Mountains Reports Third Quarter Results


HAMILTON, Bermuda, Nov. 8, 2021 /PRNewswire/ — White Mountains Insurance Group, Ltd. (NYSE:WTM) reported book value per share of $1,162 and adjusted book value per share of $1,176 as of September 30, 2021.  Book value per share and adjusted book value per share both decreased 9% in the third quarter of 2021.  For the first nine months of 2021, book value per share decreased 8% and adjusted book value per share decreased 7%, including dividends.

Manning Rountree, CEO, commented, “ABVPS was down 9% in the third quarter, driven by the decrease in MediaAlpha’s share price.  Excluding the mark to market losses at MediaAlpha, ABVPS was up nicely, reflecting solid performance at our operating companies.  BAM produced $28 million of total premiums and member surplus contributions, as insured penetration remained high and pricing improved.  Ark produced an 89% adjusted combined ratio while increasing gross written premiums 79% year over year.  NSM posted record levels of both pro forma controlled premium and pro forma adjusted EBITDA, driven by solid growth in its existing verticals and the J.C. Taylor acquisition.  Kudu posted strong growth in adjusted EBITDA and $19 million of unrealized gains in the fair value of its portfolio, while deploying $130 million into new transactions.  Excluding MediaAlpha, our investment portfolio returned 1.4% in the quarter.  We completed $87 million of share repurchases during the quarter and finished the third quarter with roughly $450 million of undeployed capital.”

Comprehensive (loss) income attributable to common shareholders was $(373) million and $(308) million in the third quarter and first nine months of 2021 compared to $237 million and $220 million in the third quarter and first nine months of 2020.  Results in the third quarter and first nine months of 2021 were driven primarily by $397 million and $326 million of net realized and unrealized investment losses from White Mountains’s investment in MediaAlpha.  Results in the third quarter and first nine months of 2020 were driven primarily by $305 million and $355 million of net investment income and unrealized investment gains from White Mountains’s investment in MediaAlpha.

MediaAlpha

White Mountains owns 16.9 million shares of MediaAlpha, representing a 28% basic ownership interest (26% on a fully-diluted/fully-converted basis).  At the September 30 closing price of $18.68, which was down from $42.10 at June 30, the value of White Mountains’s investment in MediaAlpha was $316 million, which was down from $713 million at June 30, 2021.  This accounted for a decrease of $131 in book value per share and $132 in adjusted book value per share in the quarter.  At our current level of ownership, each $1.00 per share increase or decrease in the share price of MediaAlpha will result in an approximate $5.60 per share increase or decrease in White Mountains’s book value per share and adjusted book value per share.  At the October 2021 month-end closing price of $17.53 per share, the fair value of White Mountains’s investment in MediaAlpha was $297 million.  Our focus remains on MediaAlpha’s intrinsic value, not on fluctuations in its share price.  We encourage you to read MediaAlpha’s third quarter earnings release and related shareholder letter scheduled for November 10, 2021, which will be available on MediaAlpha’s investor relations website at www.investors.mediaalpha.com.

HG Global/BAM

BAM’s gross written premiums and member surplus contributions (MSC) collected were $28 million and $84 million in the third quarter and first nine months of 2021 compared to $30 million and $93 million in the third quarter and first nine months of 2020.  BAM insured municipal bonds with par value of $4.0 billion and $12.6 billion in the third quarter and first nine months of 2021 compared to $4.7 billion and $11.8 billion in the third quarter and first nine months of 2020.  Total pricing was 69 and 66 basis points in the third quarter and first nine months of 2021 compared to 63 and 79 basis points in the third quarter and first nine months of 2020.  BAM’s total claims paying resources were $1,181 million at September 30, 2021 compared to $987 million at December 31, 2020 and $968 million at September 30, 2020.  In the first quarter of 2021, BAM completed a reinsurance agreement with Fidus Re that increased BAM’s claims paying resources by $150 million

Seán McCarthy, CEO of BAM, said, “BAM had a good third quarter, driven by strong institutional investor demand for insurance on new issues.  Market-wide insured penetration remained above 8% for the third consecutive quarter, and we continued to see insurance utilized on larger and higher-rated transactions.  Pricing improved, driven in part by interest rate volatility.  In September, BAM surpassed $100 billion par insured since inception.”

The COVID-19 pandemic is negatively impacting the finances of municipalities to varying degrees, and, over time, financial stress could emerge.  To date, BAM’s portfolio continues to perform as expected.  All BAM-insured bond payments due through November 1, 2021 have been made by insureds, and there are no credits on BAM’s watchlist.  BAM continues to monitor the finances of its members and to work proactively with its members to prepare for any pandemic-related revenue challenges.

HG Global reported pre-tax income of $7 million and $16 million in the third quarter and first nine months of 2021 compared to pre-tax income of $10 million and $42 million in the third quarter and first nine months of 2020.  The decrease in HG Global’s results for the third quarter and first nine months of 2021 compared to the third quarter and first nine months of 2020, were driven primarily by lower investment returns on the HG Global investment portfolio. 

White Mountains reported pre-tax loss related to BAM of $15 million and $47 million in the third quarter and first nine months of 2021 compared to pre-tax loss related to BAM of $11 million and $31 million in the third quarter and first nine months of 2020.  The decrease in BAM’s results for the third quarter and first nine months of 2021 compared to the third quarter and first nine months of 2020, was driven primarily by lower investment returns on the BAM investment portfolio.

BAM is a mutual insurance company that is owned by its members.  BAM’s results are consolidated into White Mountains’s GAAP financial statements and attributed to non-controlling interests.

Ark

Ark’s GAAP combined ratio was 92% and 95% in the third quarter and first nine months of 2021.  Ark’s adjusted combined ratio, which adds back amounts ceded to third-party capital providers, was 89% and 93% in the third quarter and first nine months of 2021.  The adjusted combined ratio in the third quarter and first nine months of 2021 included 21 points and 16 points of catastrophe losses and six points and five points of net favorable prior year reserve development. 

Ark reported gross written premiums of $162 million, net written premiums of $121 million and net earned premiums of $213 million in the third quarter of 2021.  Ark reported gross written premiums of $895 million, net written premiums of $726 million and net earned premiums of $436 million in the first nine months of 2021.  Ark reported pre-tax income (loss) of $11 million and $(4) million in the third quarter and first nine months of 2021.  Ark’s pre-tax loss for the first nine months of 2021 included $25 million of transaction expenses related to White Mountains’s transaction with Ark.

Ian Beaton, CEO of Ark, said, “Ark had a good third quarter notwithstanding global catastrophe activity.  The adjusted combined ratio was 89% in the quarter.  This included $50 million of cat losses, principally from the European floods and Hurricane Ida, and $15 million of favorable prior year development, principally in property lines.  Gross written premiums were $162 million in the quarter, up 79% from 2020 levels, with risk adjusted rate change up 7%.  Market conditions remain attractive.  We raised a total of $163 million in new subordinated debt during the quarter, completing our capital raise.”

NSM

NSM reported pre-tax loss of $2 million, adjusted EBITDA of $19 million, and commission and other revenues of $82 million in the third quarter of 2021 compared to pre-tax loss of $1 million, adjusted EBITDA of $15 million, and commission and other revenues of $71 million in the third quarter of 2020. 

NSM reported pre-tax loss of $34 million, adjusted EBITDA of $53 million, and commission and other revenues of $241 million in the first nine months of 2021 compared to pre-tax loss of $6 million, adjusted EBITDA of $44 million, and commission and other revenues of $212 million in the first nine months of 2020.  On April 12, 2021, NSM sold its Fresh Insurance motor business, which resulted in a loss of $29 million recorded in the first quarter of 2021.  Results in the third quarter and first nine months of 2021 include the results of J.C. Taylor, an MGA offering classic and antique collector car insurance, from August 6, 2021, the date of its acquisition.  Results in the third quarter and first nine months of 2021 and 2020 include the results of Kingsbridge Group Limited, a leading provider of commercial lines insurance and consulting services to the contingent workforce in the United Kingdom, from April 7, 2020, the date of its acquisition.

Geof McKernan, CEO of NSM, said, “NSM had a good third quarter. Trailing 12 months pro forma controlled premiums increased to a record $1,186 million, reflecting 4% quarter over quarter growth in our existing verticals and the J.C. Taylor acquisition.  Pro forma adjusted EBITDA increased to a record $75 million, reflecting 5% quarter over quarter growth in our existing verticals and the J.C. Taylor acquisition.  Growth in the quarter was led by the Pet, Social Services and Other U.S. verticals.  We also enjoyed improved results in the U.K. vertical following the broader reopening of the U.K. economy.”

Kudu

Kudu reported pre-tax income of $23 million, adjusted EBITDA of $7 million and total revenues of $29 million in the third quarter of 2021 compared to pre-tax income of $13 million, adjusted EBITDA of $5 million and total revenues of $16 million in the third quarter of 2020.  Pre-tax income and total revenues in the third quarter of 2021 included $19 million of unrealized gains on Kudu’s participation contracts compared to $10 million of unrealized gains on Kudu’s participation contracts in the third quarter of 2020. 

Kudu reported pre-tax income of $70 million, adjusted EBITDA of $19 million and total revenues of $89 million in the first nine months of 2021 compared to pre-tax loss of $9 million, adjusted EBITDA of $14 million and total revenues of $21 million in the first nine months of 2020.  Pre-tax income and total revenues in the first nine months of 2021 included $63 million of unrealized gains on Kudu’s participation contracts compared to $2 million of unrealized gains on Kudu’s participation contracts in the first nine months of 2020. 

As of September 30, 2021, Kudu had deployed $529 million in 15 asset and wealth management firms globally, which have combined assets under management of approximately $60 billion, spanning a range of asset classes. Kudu’s capital was deployed at an average gross cash yield at inception of 10.0%.

Rob Jakacki, CEO of Kudu, said, “Kudu had a strong third quarter.  Quarter over quarter, trailing 12 months revenues from participation contracts increased 9% to $36 million, while adjusted EBITDA increased 12% to $27 million.  Annualized adjusted EBITDA finished the quarter at $41 million, reflecting the full impact of new transactions.  We were pleased to close two transactions in the third quarter: Third Eye Capital, a leading Canadian private credit manager, and Douglass Winthrop Advisors, a New York-based registered investment advisor catering to ultra-high net worth clients and families.  We are evaluating a large number of opportunities in the US and abroad and we remain optimistic about deploying capital this year and into 2022.”

Other Operations

White Mountains’s Other Operations segment reported pre-tax (loss) income of $(387) million and $(340) million in the third quarter and first nine months of 2021 compared to $311 million and $274 million in the third quarter and first nine months of 2020.  The Other Operations segment results in the third quarter and first nine months of 2021 and 2020 were driven primarily by net realized and unrealized investment gains (losses) from White Mountains’s investment in MediaAlpha.  Net realized and unrealized investment losses from White Mountains’s investment in MediaAlpha were $397 million and $326 million in the third quarter and first nine months of 2021 compared to net unrealized investment gains from White Mountains’s investment in MediaAlpha of $250 million and $295 million in the third quarter and first nine months of 2020. 

Excluding MediaAlpha, net realized and unrealized investment gains were $15 million and $34 million in the third quarter and first nine months of 2021 compared to net realized and unrealized investment gains (losses) of $44 million and $(17) million in the third quarter and first nine months of 2020.  Net investment income was $5 million and $16 million in the third quarter and first nine months of 2021 compared to $60 million and $79 million in the third quarter and first nine months of 2020.  Net investment income in 2020 was driven primarily by $55 million of net proceeds received from a dividend recapitalization at MediaAlpha.

White Mountains’s Other Operations segment reported general and administrative expenses of $15 million and $80 million in the third quarter and first nine months of 2021 compared to $44 million and $87 million in the third quarter and first nine months of 2020.  The decrease in general and administrative expenses in the third quarter and first nine months of 2021 compared to the third quarter and first nine months of 2020 was driven primarily by lower incentive compensation costs.

Share Repurchases

In the third quarter of 2021, White Mountains repurchased and retired 79,294 of its common shares for $87 million at an average share price of $1,098.82, or 93% of White Mountains’s September 30, 2021 adjusted book value per share.  In the first nine months of 2021, White Mountains repurchased and retired 86,512 of its common shares for $95 million at an average share price of $1,093.87, or 93% of White Mountains’s September 30, 2021 adjusted book value per share. 

In the first nine months of 2020, White Mountains repurchased and retired 99,087 of its common shares for $85 million at an average share price of $858.81, or 78% of White Mountains’s September 30, 2020 adjusted book value per share.  White Mountains did not repurchase any of its common shares in the third quarter of 2020. 

Investments

The total consolidated portfolio return was -8.0% in the third quarter of 2021.  Excluding MediaAlpha, the total consolidated portfolio return was 1.4% in the third quarter of 2021. The total consolidated portfolio return was 13.5% in the third quarter of 2020.  Excluding MediaAlpha, the total consolidated portfolio return was 2.8% in the third quarter of 2020.

The total consolidated portfolio return was -3.7% in the first nine months of 2021.  Excluding MediaAlpha, the total consolidated portfolio return was 4.6% in the first nine months of 2021. The total consolidated portfolio return was 15.4% in the first nine months of 2020.  Excluding MediaAlpha, the total consolidated portfolio return  was 2.8% in the first nine months of 2020.

Mark Plourde, Managing Director of White Mountains Advisors, said, “Excluding MediaAlpha, the total portfolio was up 1.4% in the quarter, a good result.  Excluding MediaAlpha, the equity portfolio returned 3.7%, well ahead of the S&P 500 Index return of 0.6%.  The fixed income portfolio was flat, in-line with the longer duration BBIA Index return.”

Additional Information

White Mountains is a Bermuda-domiciled financial services holding company traded on the New York Stock Exchange and the Bermuda Stock Exchange under the symbol WTM.  Additional financial information and other items of interest are available at the Company’s website located at www.whitemountains.com.  White Mountains expects to file its Form 10-Q today with the Securities and Exchange Commission and urges shareholders to refer to that document for more complete information concerning its financial results.

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS

(millions)

(Unaudited)




September 30,
2021


December 31,
2020


September 30,
2020

Assets







Financial Guarantee (HG Global/BAM)







Fixed maturity investments


$

898.4



$

859.5



$

831.8


Short-term investments


50.3



60.4



56.1


Total investments


948.7



919.9



887.9


Cash


21.8



42.8



49.9


Insurance premiums receivable


6.9



6.9



7.2


Deferred acquisition costs


31.7



27.8



26.1


Other assets


18.7



20.4



20.2


Total Financial Guarantee assets


1,027.8



1,017.8



991.3


P&C Insurance and Reinsurance (Ark)







Fixed maturity investments


618.1






Common equity securities


159.6






Short-term investments


396.5






Other long-term investments


320.6






Total investments


1,494.8






Cash


116.5






Reinsurance recoverables


465.6






Insurance premiums receivable


482.3






Ceded unearned premiums


92.1






Deferred acquisition costs and value of in-force business acquired


127.8






Goodwill and other intangible assets


292.5






Other assets


61.3






Total P&C Insurance and Reinsurance assets


3,132.9






Specialty Insurance Distribution (NSM)







Cash (restricted $92.2, $78.4 and $82.9)


126.5



126.5



125.0


Premium and commission receivable


78.8



76.7



67.7


  Goodwill and other intangible assets


734.8



736.8



730.3


  Other assets


56.4



59.6



57.2


Total Specialty Insurance Distribution assets


996.5



999.6



980.2


Asset Management (Kudu)







 Short-term investments


.1



.1



.1


 Other long-term investments


604.7



400.6



325.5


Total investments


604.8



400.7



325.6


 Cash (restricted $4.5, $0.0, $0.0)


14.8



7.8



8.4


 Accrued investment income


9.0



9.8



6.2


 Goodwill and other intangible assets


9.0



9.2



9.3


 Other assets


8.4



2.7



2.4


Total Asset Management assets


646.0



430.2



351.9


   Other Operations







 Fixed maturity investments


316.4



347.7



389.7


 Short-term investments


162.6



82.4



515.6


 Common equity securities






140.7


 Investment in MediaAlpha


316.4



802.2




 Other long-term investments


360.2



386.2



845.7


Total investments


1,155.6



1,618.5



1,891.7


 Cash


31.1



34.1



31.5


 Cash pre-funded/placed in escrow for Ark transaction




646.3




 Goodwill and other intangible assets


48.7



36.4



36.7


 Other assets


75.0



48.5



100.1


Total Other Operations assets


1,310.4



2,383.8



2,060.0


Total assets


$

7,113.6



$

4,831.4



$

4,383.4


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)

(millions)

(Unaudited)




September 30,
2021


December 31,
2020


September 30,
2020

Liabilities







Financial Guarantee (HG Global/BAM)







Unearned insurance premiums


$

257.0



$

237.5



$

226.9


Accrued incentive compensation


21.0



25.7



19.4


Other liabilities


32.5



28.3



34.2


Total Financial Guarantee liabilities


310.5



291.5



280.5


P&C Insurance and Reinsurance (Ark)







Loss and loss adjustment expense reserves


890.9






Unearned insurance premiums


596.6






Debt


200.7






Reinsurance payable


481.4






Contingent consideration


24.0






Other liabilities


87.4






Total P&C Insurance and Reinsurance liabilities


2,281.0






Specialty Insurance Distribution (NSM)







Debt


295.0



272.6



270.2


Premiums payable


132.5



113.4



116.9


Contingent consideration


6.7



14.6



11.8


      Other liabilities


84.2



91.2



77.5


Total Specialty Insurance Distribution liabilities


518.4



491.8



476.4


Asset Management (Kudu)







Debt


195.6



86.3



71.0


Other liabilities


40.2



10.0



10.2


Total Asset Management liabilities


235.8



96.3



81.2


   Other Operations







Debt


19.1



17.5



18.2


Accrued incentive compensation


44.7



70.1



41.9


Other liabilities


49.8



46.3



176.0


Total Other Operations liabilities


113.6



133.9



236.1


Total liabilities


3,459.3



1,013.5



1,074.2









Equity







White Mountains’s common shareholder’s equity







     White Mountains’s common shares and paid-in surplus


586.2



595.2



592.1


     Retained earnings


2,935.3



3,311.2



2,822.1


 Accumulated other comprehensive income (loss), after tax:







 Net unrealized gains (losses) from foreign currency translation and

    interest rate swap


.2



(.4)



(6.5)


Total White Mountains’s common shareholders’ equity


3,521.7



3,906.0



3,407.7


Non-controlling interests


132.6



(88.1)



(98.5)


Total equity


3,654.3



3,817.9



3,309.2


Total liabilities and equity


$

7,113.6



$

4,831.4



$

4,383.4


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

BOOK VALUE AND ADJUSTED BOOK VALUE PER SHARE

(Unaudited)




September 30,
2021


June 30,
2021


December 31,
2020


September 30,
2020


Book value per share numerators (in millions):










White Mountains’s common shareholders’ equity –

  GAAP book value per share numerator


$

3,521.7



$

3,978.2



$

3,906.0



$

3,407.7



Time value of money discount on expected future payments on the

   BAM Surplus Notes (1)


(128.0)



(132.8)



(142.5)



(144.3)



HG Global’s unearned premium reserve (1)


206.8



201.5



190.0



181.0



HG Global’s net deferred acquisition costs (1)


(58.1)



(56.3)



(52.4)



(49.5)



Adjusted book value per share numerator


$

3,542.4



$

3,990.6



$

3,901.1



$

3,394.9



Book value per share denominators (in thousands of shares):










Common shares outstanding – GAAP book value per share denominator


3,029.6



3,109.2



3,102.0



3,102.0



Unearned restricted common shares


(17.0)



(20.6)



(14.8)



(19.3)



Adjusted book value per share denominator


3,012.6



3,088.6



3,087.2



3,082.7



GAAP book value per share


$

1,162.44



$

1,279.49



$

1,259.18



$

1,098.56



Adjusted book value per share


$

1,175.86



$

1,292.03



$

1,263.64



$

1,101.28



(1) Amount reflects White Mountains’s preferred share ownership in HG Global of 96.9%.














September 30,
2021


June 30,
2021


December 31,
2020


September 30,
2020


Quarter-to-date change in GAAP book value per share,

   including dividends:


(9.1)

%


3.9

%


14.6

%


7.6

%


Quarter-to-date change in adjusted book value per share,

   including dividends:


(9.0)

%


4.1

%


14.7

%


7.8

%


Year-to-date change in GAAP book value per share,

   including dividends:


(7.6)

%


1.7

%


23.1

%


7.4

%


Year-to-date change in adjusted book value per share,

   including dividends:


(6.9)

%


2.3

%


24.2

%


8.2

%


Year-to-date dividends per share


$

1.00



$

1.00



$

1.00



$

1.00



 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

GOODWILL AND OTHER INTANGIBLE ASSETS

(Unaudited)




September 30,
2021


June 30,
2021


December 31,
2020


September 30,
2020


Summary of goodwill and other intangible assets (in millions):










Goodwill:










Ark


$

116.8



$

116.8



$



$



NSM


529.6


(1)

477.9



506.4



511.8


(3)

Kudu


7.6



7.6



7.6



7.6



Other Operations


17.4



27.1


(2)

11.5



20.7


(3)

Total goodwill


671.4



629.4



525.5



540.1



Other intangible assets:










Ark


175.7



175.7







NSM


205.2



213.7



230.4



218.5



Kudu


1.4



1.5



1.6



1.7



Other Operations


31.3



23.9



24.9



16.0



Total other intangible assets


413.6



414.8



256.9



236.2



Total goodwill and other intangible assets


1,085.0



1,044.2



782.4



776.3



Goodwill and other intangible assets attributed to

   non-controlling interests


(118.0)



(115.9)



(28.1)



(27.1)



Goodwill and other intangible assets included in

   White Mountains’s common shareholders’ equity


$

967.0



$

928.3



$

754.3



$

749.2





(1)

The relative fair values of goodwill and of other intangible assets recognized in connection with the acquisition of JC Taylor had not yet been finalized at September 30, 2021.

(2)

The relative fair values of goodwill and of other intangible assets recognized in connection with an acquisition within Other Operations had not yet been finalized at June 30, 2021.

(3)

The relative fair values of goodwill and of other intangible assets recognized in connection with the acquisition of Kingsbridge and an acquisition within Other Operations had not yet been finalized at September 30, 2020.

 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(millions)

(Unaudited)




Three Months Ended September 30,


Nine Months Ended September 30,



2021


2020


2021


2020

Revenues:









Financial Guarantee (HG Global/BAM)









Earned insurance premiums


$

6.7



$

6.2



$

19.6



$

17.2


Net investment income


4.4



4.7



13.2



15.1


Net realized and unrealized investment (losses) gains


(4.0)



3.2



(15.6)



23.7


Other revenues


.3



.4



.9



2.1


Total Financial Guarantee revenues


7.4



14.5



18.1



58.1


P&C Insurance and Reinsurance (Ark)









Earned insurance premiums


213.4





435.8




Net investment income


.6





1.8




Net realized and unrealized investment gains


.3





10.3




Other revenues


3.4





9.4




Total P&C Insurance and Reinsurance revenues


217.7





457.3




Specialty Insurance Distribution (NSM)









Commission revenues


67.0



58.2



194.6



174.2


Other revenues


15.3



12.5



46.8



37.6


Total Specialty Insurance Distribution revenues


82.3



70.7



241.4



211.8


Asset Management (Kudu)









Net investment income


9.5



6.4



26.1



19.3


Net realized and unrealized investment gains


18.9



9.8



62.5



1.5


Other revenues


.1



.1



.2



.2


Total Asset Management revenues


28.5



16.3



88.8



21.0


Other Operations









Net investment income


5.0



60.1



16.1



79.3


Net realized and unrealized investment gains (losses)


15.3



43.6



34.0



(17.4)


Net realized and unrealized investment (losses) gains from 
   
investment in MediaAlpha


(396.8)



250.0



(325.5)



295.0


Commission revenues


2.4



2.1



7.0



6.1


Other revenues


28.1



2.2



57.6



6.0


Total Other Operations revenues


(346.0)



358.0



(210.8)



369.0


Total revenues


$

(10.1)



$

459.5



$

594.8



$

659.9


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

(millions)

(Unaudited)




Three Months Ended September 30,


Nine Months Ended September 30,



2021


2020


2021


2020

Expenses:









Financial Guarantee (HG Global/BAM)









Insurance acquisition expenses


$

3.0



$

1.6



$

6.5



$

5.4


General and administrative expenses


12.4



14.0



42.7



41.4


Total Financial Guarantee expenses


15.4



15.6



49.2



46.8


P&C Insurance and Reinsurance (Ark)









Loss and loss adjustment expenses


129.2





247.8




Insurance and reinsurance acquisition expenses


53.7





124.4




General and administrative expenses


21.8





84.4




Interest expense


2.1





4.5




Total P&C Insurance and Reinsurance expenses


206.8





461.1




Specialty Insurance Distribution (NSM)









General and administrative expenses


48.8



42.9



142.1



131.0


Broker commission expenses


20.4



17.1



60.9



56.4


Change in fair value of contingent consideration


.6



.7



.8



(1.6)


Amortization of other intangible assets


8.2



5.1



25.0



16.2


Loss on assets held for sale






28.7




Interest expense


5.9



6.1



17.7



16.1


Total Specialty Insurance Distribution expenses


83.9



71.9



275.2



218.1


Asset Management (Kudu)









General and administrative expenses


3.3



2.2



9.0



7.5


Amortization of other intangible assets




.1



.2



.3


Interest expense


1.9



1.4



9.2



4.3


Total Asset Management expenses


5.2



3.7



18.4



12.1


Other Operations









Cost of sales


24.0



2.3



45.9



6.5


General and administrative expenses


14.5



44.3



79.7



87.1


Amortization of other intangible assets


2.0



.2



2.9



.6


Interest expense


.4



.3



1.1



.8


Total Other Operations expenses


40.9



47.1



129.6



95.0


Total expenses


352.2



138.3



933.5



372.0


Pre-tax (loss) income from continuing operations


(362.3)



321.2



(338.7)



287.9


 Income tax expense


(21.6)



(98.5)



(41.9)



(97.1)


Net (loss) income from continuing operations


(383.9)



222.7



(380.6)



190.8


 Net (loss) gain from sale of discontinued operations, net of
tax




(.7)



18.7



(.8)


Net (loss) income


(383.9)



222.0



(361.9)



190.0


 Net loss attributable to non-controlling interests


12.5



10.9



53.7



29.5


Net (loss) income attributable to White Mountains’s

   common shareholders


$

(371.4)



$

232.9



$

(308.2)



$

219.5


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(millions)

(Unaudited)




Three Months Ended September 30,


Nine Months Ended September 30,



2021


2020


2021


2020

Net (loss) income attributable to White Mountains’s

   common shareholders


$

(371.4)



$

232.9



$

(308.2)



$

219.5


Other comprehensive (loss) income, net of tax


(2.2)



3.9



.6



1.0


Comprehensive (loss) income


(373.6)



236.8



(307.6)



220.5


Other comprehensive loss (gain) attributable to non-controlling interests


.2



(.1)





(.3)


Comprehensive (loss) income attributable to White Mountains’s

   common shareholders


$

(373.4)



$

236.7



$

(307.6)



$

220.2


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

EARNINGS PER SHARE

(Unaudited)


Income (loss) per share attributable to White Mountains’s common shareholders


Three Months Ended September 30,


Nine Months Ended September 30,



2021


2020


2021


2020

Basic (loss) earnings per share









Continuing operations


$

(120.18)



$

75.32



$

(105.48)



$

70.40


Discontinued operations




(.23)



6.03



(.26)


Total consolidated operations


$

(120.18)



$

75.09



$

(99.45)



$

70.14











Diluted (loss) earnings per share









Continuing operations


$

(120.18)



$

75.32



$

(105.48)



$

70.40


Discontinued operations




(.23)



6.03



(.26)


Total consolidated operations


$

(120.18)



$

75.09



$

(99.45)



$

70.14


Dividends declared per White Mountains’s common share


$



$



$

1.00



$

1.00











 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

QTD SEGMENT STATEMENTS OF PRE-TAX INCOME (LOSS)

(millions)

(Unaudited)


For the Three Months Ended September 30, 2021


HG Global/BAM













HG
Global


BAM


Ark


NSM


Kudu


Other
Operations


Total

Revenues:















Earned insurance premiums


$

5.5



$

1.2



$

213.4



$



$



$



$

220.1


Net investment income


1.9



2.5



.6





9.5



5.0



19.5


Net investment income (expense) –
   BAM surplus note interest


3.1



(3.1)












Net realized and unrealized investment (losses) gains


(2.0)



(2.0)



.3





18.9



15.3



30.5


Net realized and unrealized investment losses from
   investment in MediaAlpha












(396.8)



(396.8)


Commission revenues








67.0





2.4



69.4


Other revenues


.1



.2



3.4



15.3



.1



28.1



47.2


Total revenues


8.6



(1.2)



217.7



82.3



28.5



(346.0)



(10.1)


Expenses:















Loss and loss adjustment expenses






129.2









129.2


Insurance acquisition expenses


1.5



1.5



53.7









56.7


Cost of sales












24.0



24.0


General and administrative expenses


.2



12.2



21.8



48.8



3.3



14.5



100.8


Broker commission expenses








20.4







20.4


Change in fair value of contingent consideration








.6







.6


Amortization of other intangible assets








8.2





2.0



10.2


Interest expense






2.1



5.9



1.9



.4



10.3


Total expenses


1.7



13.7



206.8



83.9



5.2



40.9



352.2


Pre-tax income (loss)


$

6.9



$

(14.9)



$

10.9



$

(1.6)



$

23.3



$

(386.9)



$

(362.3)


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

QTD SEGMENT STATEMENTS OF PRE-TAX INCOME (LOSS) (CONTINUED)

(millions)

(Unaudited)


For the Three Months Ended September 30, 2020


HG Global/BAM











HG Global


BAM


NSM


Kudu


Other Operations


Total

Revenues:













Earned insurance premiums


$

5.1



$

1.1



$



$



$



$

6.2


Net investment income


1.8



2.9





6.4



60.1



71.2


Net investment income (expense) –
   BAM surplus note interest


4.6



(4.6)










Net realized and unrealized investment gains




3.2





9.8



43.6



56.6


   Net unrealized investment gains from 
      
investment in MediaAlpha










250.0



250.0


Commission revenues






58.2





2.1



60.3


Other revenues


.2



.2



12.5



.1



2.2



15.2















Total revenues


11.7



2.8



70.7



16.3



358.0



459.5


Expenses:













Insurance acquisition expenses


1.1



.5









1.6


Cost of sales










2.3



2.3


General and administrative expenses


.6



13.4



42.9



2.2



44.3



103.4


Broker commission expenses






17.1







17.1


Change in fair value of contingent consideration






.7







.7


Amortization of other intangible assets






5.1



.1



.2



5.4


Interest expense






6.1



1.4



.3



7.8















Total expenses


1.7



13.9



71.9



3.7



47.1



138.3















Pre-tax income (loss)


$

10.0



$

(11.1)



$

(1.2)



$

12.6



$

310.9



$

321.2


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

YTD SEGMENT STATEMENTS OF PRE-TAX (LOSS) INCOME

(millions)

(Unaudited)


For the Nine Months Ended September 30, 2021


HG Global/BAM













HG Global


BAM


Ark


NSM


Kudu


Other Operations


Total

Revenues:















Earned insurance premiums


$

16.1



$

3.5



$

435.8



$



$



$



$

455.4


Net investment income


5.4



7.8



1.8





26.1



16.1



57.2


Net investment income (expense) – 
   
BAM surplus note interest


9.1



(9.1)












Net realized and unrealized investment (losses) gains


(9.5)



(6.1)



10.3





62.5



34.0



91.2


   Net realized and unrealized investment losses from
      
investment in MediaAlpha












(325.5)



(325.5)


Commission revenues








194.6





7.0



201.6


Other revenue


.3



.6



9.4



46.8



.2



57.6



114.9

















Total revenues


21.4



(3.3)



457.3



241.4



88.8



(210.8)



594.8


Expenses:















Loss and loss adjustment expenses






247.8









247.8


Insurance acquisition expenses


4.3



2.2



124.4









130.9


Cost of sales












45.9



45.9


General and administrative expenses


1.3



41.4



84.4



142.1



9.0



79.7



357.9


Broker commission expenses








60.9







60.9


Change in fair value of contingent consideration








.8







.8


Amortization of other intangible assets








25.0



.2



2.9



28.1


Loss on assets held for sale








28.7







28.7


Interest expense






4.5



17.7



9.2



1.1



32.5


Total expenses


5.6



43.6



461.1



275.2



18.4



129.6



933.5

















Pre-tax income (loss)


$

15.8



$

(46.9)



$

(3.8)



$

(33.8)



$

70.4



$

(340.4)



$

(338.7)


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

YTD SEGMENT STATEMENTS OF PRE-TAX INCOME (LOSS) (CONTINUED)

(millions)

(Unaudited)


For the Nine Months Ended September 30, 2020


HG Global/BAM











HG Global


BAM


NSM


Kudu


Other Operations


Total

Revenues:













Earned insurance premiums


$

14.1



$

3.1



$



$



$



$

17.2


Net investment income


6.1



9.0





19.3



79.3



113.7


Net investment income (expense) – 
   
BAM surplus note interest


14.1



(14.1)










Net realized and unrealized investment gains (losses)


12.1



11.6





1.5



(17.4)



7.8


Net unrealized investment gains from 
   
investment in MediaAlpha










295.0



295.0


Commission revenues






174.2





6.1



180.3


Other revenue


.3



1.8



37.6



.2



6.0



45.9















Total revenues


46.7



11.4



211.8



21.0



369.0



659.9


Expenses:













Insurance acquisition expenses


3.3



2.1









5.4


Cost of sales










6.5



6.5


General and administrative expenses


1.6



39.8



131.0



7.5



87.1



267.0


Broker commission expenses






56.4







56.4


Change in fair value of contingent consideration






(1.6)







(1.6)


Amortization of other intangible assets






16.2



.3



.6



17.1


Interest expense






16.1



4.3



.8



21.2


Total expenses


4.9



41.9



218.1



12.1



95.0



372.0















Pre-tax income (loss)


$

41.8



$

(30.5)



$

(6.3)



$

8.9



$

274.0



$

287.9


 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

SELECTED FINANCIAL DATA

($ in millions)

(Unaudited)




Three Months Ended September 30,


Nine Months Ended September 30,

BAM


2021


2020


2021


2020

Gross par value of primary market policies issued


$

3,813.7



$

4,420.8



$

11,171.2



$

10,125.0


Gross par value of secondary market policies issued


157.4



318.7



646.6



1,665.7


Gross par value of assumed reinsurance






805.5



36.9


Total gross par value of market policies issued


$

3,971.1



$

4,739.5



$

12,623.3



$

11,827.6


Gross written premiums


$

12.8



$

14.4



$

39.0



$

45.6


MSC collected


14.7



15.4



44.8



46.9


Total gross written premiums and MSC collected


27.5



29.8



83.8



92.5


Present value of future installment MSC collections








.3


Gross written premium adjustments on existing 
   
installment policies


.1



.1



.1



.1


Gross written premiums and MSC from
   
new business


$

27.6



$

29.9



$

83.9



$

92.9


Total pricing


69 bps


63 bps


66 bps


79 bps

 



As of
September 30, 2021


As of
December 31, 2020


As of
September 30, 2020

Policyholders’ surplus


$

322.8



$

324.7



$

347.2


Contingency reserve


102.7



86.4



81.6


Qualified statutory capital


425.5



411.1



428.8


Statutory net unearned premiums


48.3



45.2



43.6


Present value of future installment premiums
   
and MSC


13.9



14.0



14.4


HG Re, Ltd collateral trusts at statutory value


442.8



417.0



381.0


Fidus Re, Ltd collateral trust at statutory value


250.0



100.0



100.0


Claims paying resources


$

1,180.5



$

987.3



$

967.8


 



Three Months Ended September 30,


Nine Months Ended September 30,

HG Global


2021


2020


2021


2020

Net written premiums


$

10.9



$

12.5



$

33.4



$

39.1


Earned premiums


$

5.5



$

5.1



$

16.1



$

14.1


 



As of
September 30, 2021


As of
December 31, 2020


As of
September 30, 2020

Unearned premiums


$

213.4



$

196.1



$

186.8


Deferred acquisition costs


$

59.9



$

54.1



$

51.1









 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

SELECTED FINANCIAL DATA (CONTINUED)

($ in millions)

(Unaudited)


Ark


For the Three Months Ended September 30, 2021



GAAP


Third-Party
Capital Share


Adjusted

Insurance premiums:







Gross written premiums


$

162.4



$



$

162.4


Net written premiums


$

120.9



$

2.0



$

122.9


Net earned premiums


$

213.4



$

18.2



$

231.6









Insurance expenses:







Loss and loss adjustment expenses


$

129.2



$

9.0



$

138.2


Insurance acquisition expenses


53.7





53.7


Other underwriting expenses (1)


13.3



.4



13.7


Total insurance expenses


$

196.2



$

9.4



$

205.6









Ratios:







Loss and loss adjustment expense


60.5

%




59.7

%

Insurance acquisition expense


25.2

%




23.2

%

Other underwriting expense


6.2

%




5.9

%

   Combined Ratio


91.9

%




88.8

%


(1) Included within general and administrative expenses. 





For the Nine Months Ended September 30, 2021



GAAP


Third-Party
Capital Share


Adjusted

Insurance premiums:







Gross written premiums


$

895.0



$



$

895.0


Net written premiums


$

725.5



$

(5.9)



$

719.6


Net earned premiums


$

435.8



$

65.0



$

500.8









Insurance expenses:







Loss and loss adjustment expenses


$

247.8



$

47.2



$

295.0


Insurance acquisition expenses


124.4





124.4


Other underwriting expenses (1)


43.6



1.6



45.2


Total insurance expenses


$

415.8



$

48.8



$

464.6









Ratios:







Loss and loss adjustment expense


56.9

%




58.9

%

Insurance acquisition expense


28.5

%




24.8

%

Other underwriting expense


10.0

%




9.0

%

   Combined Ratio


95.4

%




92.7

%


(1) Included within general and administrative expenses. 

 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

SELECTED FINANCIAL DATA (CONTINUED)

(millions)

(Unaudited)


NSM


Three Months
Ended
September 30,
2020


Three Months
Ended
September 30,
2021


Nine Months
Ended
September 30,
2020


Nine Months
Ended
September 30,
2021


Twelve Months
Ended
September 30,
2021

Commission revenues


$

58.2



$

67.0



$

174.2



$

194.6



$

252.9


Broker commission expenses


17.1



20.4



56.4



60.9



79.8


Gross profit


41.1



46.6



117.8



133.7



173.1


Other revenues


12.5



15.3



37.6



46.8



61.8


General and administrative expenses


42.9



48.8



131.0



142.1



188.0


Change in fair value of contingent

   consideration


.7



.6



(1.6)



.8



(.9)


Amortization of other intangible assets


5.1



8.2



16.2



25.0



35.5


Loss on assets held for sale








28.7



28.7


Interest expense


6.1



5.9



16.1



17.7



23.7


GAAP pre-tax loss


(1.2)



(1.6)



(6.3)



(33.8)



(40.1)


Income tax expense (benefit)


.1



(.8)



(2.8)



(7.6)



(10.5)


GAAP net loss


(1.3)



(.8)



(3.5)



(26.2)



(29.6)













Add back:











Interest expense


6.1



5.9



16.1



17.7



23.7


Income tax expense (benefit)


.1



(.8)



(2.8)



(7.6)



(10.5)


General and administrative expenses –

   depreciation


1.2



1.4



2.9



3.7



5.3


Amortization of other intangible assets


5.1



8.2



16.2



25.0



35.5


EBITDA


11.2



13.9



28.9



12.6



24.4













Exclude:











Change in fair value of contingent

   consideration


.7



.6



(1.6)



.8



(.9)


Non-cash equity-based

   compensation expense


1.0



.2



1.0



1.3



2.7


Impairments of intangible assets






6.2






Loss on assets held for sale








28.7



28.7

Acquisition-related transaction expenses


.6



3.4



5.6



3.6



5.2


Investments made in the development

   of new business lines


.2



.3



.6



.4



.7


Restructuring expenses


1.7



.7



3.2



5.1



6.7


Adjusted EBITDA


$

15.4



$

19.1



$

43.9



$

52.5



67.5
























Remove Fresh Insurance motor business’s adjusted EBITDA from October 1, 2020




1.6


Include J.C. Taylor’s adjusted EBITDA from October 1, 2020 to August 6, 2021




5.6


Pro forma adjusted EBITDA








$

74.7













 

 

WHITE MOUNTAINS INSURANCE GROUP, LTD.

SELECTED FINANCIAL DATA (CONTINUED)

(millions)

(Unaudited)


Kudu


Three Months
Ended
September 30,
2020


Three Months
Ended
September 30,
2021


Nine Months
Ended
September 30,
2020


Nine Months
Ended
September 30,
2021


Twelve Months
Ended

September 30,
2021

Net investment income


$

6.4



9.5



$

19.3



$

26.1



$

36.3


Net unrealized investment gains


9.8



18.9



1.5



62.5



76.9


Other revenues


.1



.1



.2



.2



.3


Total revenues


16.3



28.5



21.0



88.8



113.5


General and administrative expenses


2.2



3.3



7.5



9.0



13.3


Amortization of other intangible assets


.1





.3



.2



.2


Interest expense


1.4



1.9



4.3



9.2



10.9


Total expenses


3.7



5.2



12.1



18.4



24.4


GAAP pre-tax income


12.6



23.3



8.9



70.4



89.1


Income tax expense


3.8



7.9



3.2



25.4



29.2


GAAP net income


8.8



15.4



5.7



45.0



59.9













Add back:











Interest expense


1.4



1.9



4.3



9.2



10.9


Income tax expense


3.8



7.9



3.2



25.4



29.2


Amortization of other intangible assets


.1





.3



.2



.2


EBITDA


14.1



25.2



13.5



79.8



100.2













Exclude:











Net unrealized investment gains


(9.8)



(18.9)



(1.5)



(62.5)



(76.9)


Non-cash equity-based compensation

   expense


.1



.2



.1



.4



.7


Acquisition-related transaction expenses


.1



.9



1.6



.9



3.0


Adjusted EBITDA


$

4.5



$

7.4