Greenlight Capital Re, Ltd(NASDAQ:GLRE)
Greenlight Capital Re, Ltd., through its subsidiaries, operates as a property and casualty reinsurance company worldwide. The company offers various property reinsurance products and services, including automobile physical damage; personal lines, such as homeowners' insurance; and commercial lines. ...
Website: http://www.greenlightre.com
Founded: 1996
Full Time Employees: 40
Sector: Financial Services
Industry: Insurance-Reinsurance
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
- Hybrid Reinsurer with Investment-Driven Earnings Profile: Greenlight Capital Re combines property & casualty reinsurance underwriting with an investment portfolio managed using a value-oriented approach, making results meaningfully influenced by investment performance as well as underwriting.
- Underwriting Volatility Can Drive Period-to-Period Results: As a reinsurer, the company’s profitability can swing with catastrophe activity, reserve development, and pricing/terms in reinsurance markets, which may create uneven quarterly and annual performance.
- Book Value and ROE Are Core Performance Metrics: Given the balance-sheet-centric model, changes in book value per share and return on equity are key indicators of long-term value creation, reflecting both underwriting results and investment gains/losses.
- Capital Management and Risk Appetite Matter: Premium growth and underwriting strategy depend on available capital, risk limits, and retrocession/reinsurance purchases; these levers can be adjusted as market conditions and loss experience change.
- Exposure to Market Factors Through the Investment Portfolio: The investment book can introduce equity and credit-market sensitivity that is atypical for some reinsurers, potentially boosting returns in favorable markets but adding downside risk during drawdowns.
Bull Thesis:
- Sustained Improvement in Underwriting Profitability: Greenlight Capital Re has demonstrated a commitment to underwriting discipline, exiting unprofitable lines, and achieving better combined ratios. Continued focus on profitable segments and favorable market conditions could drive consistent underwriting gains and improve core profitability.
- Potential for Strong Investment Performance from Greenlight Capital: The company's investment portfolio is managed by David Einhorn's Greenlight Capital. Should Greenlight Capital's value-oriented strategy deliver strong returns, it would significantly boost GLRE's book value per share and overall profitability, leveraging their unique investment-oriented reinsurance model.
- Favorable Reinsurance Market Conditions: The global reinsurance market has experienced a period of hardening, characterized by rising rates and stricter terms due to past catastrophe losses and inflationary pressures. This environment allows reinsurers like GLRE to secure more favorable pricing and improve underwriting margins.
- Enhanced Capital Management and Shareholder Returns: GLRE has actively engaged in capital management strategies, including share buybacks, which can enhance book value per share and signal confidence in the company's intrinsic value. This approach can attract investors seeking companies that return capital to shareholders.
Bear Thesis:
- Volatility and Potential Underperformance of Investment Portfolio: The reliance on Greenlight Capital's concentrated and often contrarian investment strategy introduces significant volatility. Periods of underperformance by the hedge fund could materially depress GLRE's book value and overall financial results, overshadowing underwriting gains.
- Exposure to Catastrophic Loss Events: As a property and casualty reinsurer, GLRE remains inherently exposed to large-scale natural catastrophes (e.g., hurricanes, earthquakes, wildfires). A series of significant loss events could severely impact underwriting profitability, capital, and potentially lead to rating downgrades.
- Intense Competition in the Reinsurance Market: Despite recent hardening, the reinsurance market remains highly competitive, with new capital often entering the market when rates improve. This competition can put downward pressure on rates and make it challenging for GLRE to consistently achieve its underwriting targets and maintain market share.
- Concentration Risk with External Investment Manager: The substantial portion of GLRE's assets managed by a single external entity, Greenlight Capital, creates a concentration risk. Any strategic missteps, prolonged poor performance, or changes in leadership at Greenlight Capital directly and significantly impact GLRE's financial health and investor perception.
Main Competitors:
- RenaissanceRe Holdings Ltd. ($RNR) (Property Catastrophe Reinsurance, Specialty Reinsurance), Competes for property catastrophe and specialty reinsurance business globally, offering strong underwriting expertise, sophisticated risk modeling, and a robust balance sheet. While its investment strategy is generally more conservative than GLRE's, it attracts capital seeking stable, well-managed reinsurance exposure.
- Everest Re Group, Ltd. ($ERM) (Diversified Global Reinsurance (Property, Casualty, Specialty)), A large, diversified global reinsurer competing across a broad spectrum of property, casualty, and specialty lines. It offers extensive capacity, global reach, and a strong financial rating, appealing to cedents seeking comprehensive reinsurance solutions and stable partners, often with more conservative investment profiles than GLRE.
- Arch Capital Group Ltd. ($ACGL) (Insurance, Reinsurance, Mortgage Insurance), Competes in the reinsurance market with a focus on strong underwriting discipline and a diversified portfolio. Arch is known for its analytical approach and ability to deploy capital effectively across various market cycles, attracting clients and investors who prioritize underwriting profitability and capital efficiency over aggressive investment returns.
- SiriusPoint Ltd. ($SPNT) (Global Insurance & Reinsurance), Competes by combining traditional underwriting with an alternative investment strategy, similar in concept to GLRE's model. SiriusPoint aims to generate superior returns through both underwriting profits and active investment management, appealing to investors and clients looking for a hybrid approach to risk and capital deployment, albeit with different investment managers.
Moat:
Greenlight Capital Re's primary competitive advantage (moat) lies in its unique business model, which combines traditional reinsurance underwriting with an actively managed investment portfolio overseen by David Einhorn's Greenlight Capital. This offers investors a differentiated exposure to both insurance risk and hedge fund-style investment returns. Competition is multifaceted: it faces large, diversified traditional reinsurers (like RenaissanceRe, Everest Re, Arch Capital) who compete on underwriting expertise, financial strength, and global reach, typically with more conservative investment strategies. Additionally, it competes with a smaller segment of hybrid insurance/reinsurance companies (such as SiriusPoint) that also aim to generate returns through both underwriting and alternative investment management, though with different investment partners and strategies.
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-05-04 | 2009-02-23 | 2008-11-04 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross premiums written | 227,938,000 | 161,311,000 | 184,377,000 | 179,628,000 | 247,945,000 | 143,756,000 | 168,346,000 | 168,975,000 | 217,258,000 | 112,338,000 | 183,074,000 | 154,943,000 | 186,455,000 | 127,359,000 | 155,146,000 | 134,780,000 | 145,886,000 | 125,144,000 | 128,735,000 | 141,579,000 | 169,935,000 | 117,719,000 | 135,596,000 | 116,689,000 | 109,787,000 | 98,470,000 | 110,607,000 | 152,340,000 | 162,560,000 | 135,143,000 | 115,154,000 | 142,109,000 | 175,125,000 | 138,960,000 | 181,588,000 | 174,889,000 | 197,214,000 | 148,838,000 | 128,205,000 | 92,237,000 | 166,792,000 | 144,884,000 | 134,568,000 | 92,990,000 | 129,682,000 | 74,268,000 | 97,200,000 | 33,654,000 | 118,901,000 | 124,775,000 | 148,765,000 | 135,198,000 | 126,964,000 | 123,994,000 | 67,644,000 | 83,986,000 | 152,220,000 | 90,499,000 | 93,156,000 | 113,266,000 | 100,739,000 | 107,759,000 | 151,247,000 | 88,956,000 | 66,887,000 | 50,917,000 | 65,983,000 | 70,047,000 | 71,871,000 | 28,585,000 | 37,684,000 | 25,360,000 | 70,766,000 | 3,856,000 | 19,766,000 | 65,445,000 |
gross premiums ceded | -44,464,000 | -16,508,000 | -21,695,000 | -15,101,000 | -28,548,000 | -12,459,000 | -26,598,000 | -14,832,000 | -23,181,000 | -7,022,000 | -14,789,000 | -9,739,000 | -11,212,000 | -11,456,000 | -8,801,000 | -7,163,000 | -6,009,000 | -35,000 | -60,000 | -1,000 | 55,000 | 6,000 | -1,464,000 | -132,000 | -678,000 | -90,000 | -4,035,000 | -23,141,000 | -21,401,000 | -30,252,000 | -15,456,000 | -27,237,000 | -29,843,000 | -42,707,000 | -7,931,000 | -2,523,000 | -3,426,000 | -2,267,000 | -2,119,000 | -3,522,000 | -2,107,000 | -3,219,000 | -2,288,000 | -1,868,000 | -1,626,000 | -2,088,000 | -2,706,000 | -2,759,000 | -5,940,000 | -1,855,000 | -2,389,000 | -2,514,000 | 3,978,000 | 31,000 | 30,637,000 | 4,602,000 | -10,994,000 | -3,476,000 | -578,000 | -1,220,000 | -2,678,000 | 1,169,000 | -5,615,000 | -9,272,000 | 2,336,000 | -209,000 | -14,534,000 | |||||||||
net premiums written | 183,474,000 | 144,803,000 | 162,682,000 | 164,527,000 | 219,397,000 | 131,297,000 | 141,748,000 | 154,143,000 | 194,077,000 | 105,316,000 | 168,285,000 | 145,204,000 | 175,243,000 | 115,903,000 | 146,345,000 | 127,617,000 | 139,877,000 | 125,109,000 | 128,675,000 | 141,578,000 | 169,990,000 | 117,725,000 | 134,132,000 | 116,557,000 | 109,109,000 | 98,380,000 | 106,572,000 | 129,199,000 | 141,159,000 | 104,891,000 | 99,698,000 | 114,872,000 | 145,282,000 | 96,253,000 | 173,657,000 | 172,366,000 | 193,788,000 | 146,571,000 | 126,086,000 | 88,715,000 | 164,685,000 | 141,665,000 | 132,280,000 | 91,122,000 | 128,056,000 | 72,180,000 | 94,494,000 | 30,895,000 | 112,961,000 | 122,920,000 | 146,376,000 | 132,684,000 | 130,942,000 | 124,025,000 | 98,281,000 | 88,588,000 | 141,226,000 | 73,546,000 | 83,848,000 | 96,083,000 | 97,263,000 | 84,945,000 | 66,309,000 | 48,366,000 | 63,089,000 | 63,436,000 | 70,651,000 | 25,907,000 | 38,853,000 | 19,745,000 | 61,494,000 | 6,192,000 | 19,557,000 | 50,911,000 | ||
change in net unearned premium reserves | -29,329,000 | 20,818,000 | 2,737,000 | -2,886,000 | -50,934,000 | 16,839,000 | 10,136,000 | 4,255,000 | -32,541,000 | 32,129,000 | -5,175,000 | -5,261,000 | -32,594,000 | -4,518,000 | -24,397,000 | -17,398,000 | -13,952,000 | 10,771,000 | 6,849,000 | -9,099,000 | -34,594,000 | 2,732,000 | -18,613,000 | -8,143,000 | 1,912,000 | 10,243,000 | 22,582,000 | -8,758,000 | -15,797,000 | 14,708,000 | 14,406,000 | 13,944,000 | 562,000 | 44,832,000 | -964,000 | -12,042,000 | -41,886,000 | -9,939,000 | -13,294,000 | 36,867,000 | -26,573,000 | -21,750,000 | -30,286,000 | 563,000 | -33,263,000 | 3,025,000 | -15,003,000 | 56,960,000 | -1,272,000 | 18,617,000 | 17,515,000 | 316,000 | -21,471,000 | -5,470,000 | 18,276,000 | 41,426,000 | -39,637,000 | 3,574,000 | 6,500,000 | 11,068,000 | 7,894,000 | -393,000 | -10,993,000 | -24,458,000 | 8,271,000 | -10,256,000 | 4,937,000 | -34,002,000 | 15,250,000 | 11,155,000 | -25,939,000 | |||||
net premiums earned | 154,145,000 | 165,621,000 | 165,419,000 | 161,641,000 | 168,463,000 | 148,136,000 | 151,884,000 | 158,398,000 | 161,536,000 | 137,445,000 | 163,110,000 | 139,943,000 | 142,649,000 | 111,385,000 | 121,948,000 | 110,219,000 | 125,925,000 | 135,880,000 | 135,524,000 | 132,479,000 | 135,396,000 | 120,457,000 | 115,519,000 | 108,414,000 | 111,021,000 | 108,623,000 | 129,154,000 | 120,441,000 | 125,362,000 | 119,599,000 | 114,104,000 | 128,816,000 | 145,844,000 | 141,085,000 | 172,693,000 | 160,324,000 | 151,902,000 | 136,632,000 | 112,792,000 | 125,582,000 | 138,112,000 | 119,915,000 | 101,994,000 | 91,685,000 | 94,793,000 | 75,205,000 | 79,491,000 | 87,855,000 | 111,689,000 | 141,537,000 | 163,891,000 | 133,000,000 | 109,471,000 | 118,555,000 | 116,557,000 | 130,014,000 | 101,589,000 | 77,120,000 | 90,348,000 | 107,151,000 | 105,157,000 | 103,583,000 | 79,401,000 | 49,401,000 | 55,316,000 | 62,483,000 | 56,657,000 | 49,347,000 | 46,193,000 | 34,178,000 | 28,597,000 | 24,682,000 | 27,492,000 | 21,442,000 | 30,712,000 | 24,972,000 |
income from investment in related party investment fund | 33,689,000 | 36,194,000 | -14,404,000 | -18,276,000 | 32,197,000 | -8,817,000 | 19,844,000 | 4,330,000 | 18,248,000 | 905,000 | -1,853,000 | 32,782,000 | -3,138,000 | 30,370,000 | 8,521,000 | 11,876,000 | 4,077,000 | 22,283,000 | -6,214,000 | -2,006,000 | 4,024,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment income | 6,731,000 | 8,650,000 | -2,950,000 | 10,470,000 | 8,287,000 | 21,343,000 | 8,244,000 | 8,224,000 | 8,143,000 | 12,662,000 | 6,958,000 | 9,369,000 | 8,378,000 | 2,161,000 | 3,038,000 | 5,280,000 | 3,660,000 | 3,066,000 | 10,303,000 | 4,046,000 | 14,650,000 | 9,864,000 | 466,000 | 3,934,000 | 6,837,000 | 9,111,250 | 63,976,000 | -39,149,000 | 11,618,000 | 52,857,000 | 32,945,000 | -38,054,000 | 28,435,000 | -45,468,000 | -191,322,000 | -20,305,000 | -24,829,000 | 72,820,000 | -54,027,000 | 113,932,000 | -10,150,000 | 83,306,000 | 49,448,000 | 24,247,000 | 61,139,000 | -52,220,000 | 96,450,000 | -36,896,000 | 71,606,000 | 1,070,000 | 64,324,000 | 33,881,000 | 22,632,000 | -16,831,000 | 51,194,000 | 32,628,000 | 88,323,000 | 27,717,000 | -33,580,000 | -117,809,000 | 31,025,000 | 26,935,000 | -4,776,000 | 19,924,000 | ||||||||||||
foreign exchange gains | -4,905,000 | -167,000 | -1,994,000 | 6,271,000 | 4,355,000 | -8,851,000 | 5,826,000 | -932,000 | -1,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 189,660,000 | 210,298,000 | 146,071,000 | 160,106,000 | 213,302,000 | 141,842,000 | 188,008,000 | 174,863,000 | 191,313,000 | 155,485,000 | 166,922,000 | 189,689,000 | 154,986,000 | 145,513,000 | 126,723,000 | 121,418,000 | 133,029,000 | 164,382,000 | 139,233,000 | 134,516,000 | 150,420,000 | 169,417,000 | 123,985,000 | 114,745,000 | 75,945,000 | 100,862,000 | 138,188,000 | 140,349,000 | 158,754,000 | 62,259,000 | 32,545,000 | 88,084,000 | 141,000 | 124,535,000 | 236,149,000 | 121,478,000 | 163,513,000 | 188,735,000 | 145,545,000 | 87,810,000 | 166,276,000 | 73,748,000 | -89,870,000 | 67,620,000 | 71,552,000 | 148,037,000 | 25,442,000 | 201,769,000 | 101,980,000 | 223,993,000 | 213,338,000 | 156,759,000 | 170,999,000 | 66,332,000 | 213,198,000 | 92,882,000 | 172,983,000 | 155,228,000 | 91,602,000 | 87,596,000 | 68,720,000 | 167,830,000 | 112,808,000 | 71,659,000 | 38,331,000 | 116,306,000 | 89,140,000 | 137,600,000 | 76,034,000 | 598,000 | -89,212,000 | 55,707,000 | 21,730,000 | 48,377,000 | 25,936,000 | 44,896,000 |
yoy | -11.08% | 48.26% | -22.31% | -8.44% | 11.49% | -8.77% | 12.63% | -7.82% | 23.44% | 6.85% | 31.72% | 56.23% | 16.51% | -11.48% | -8.98% | -9.74% | -11.56% | -2.97% | 12.30% | 17.23% | 98.06% | 67.97% | -10.28% | -18.24% | -52.16% | 62.00% | 324.61% | 59.34% | 112491.49% | -50.01% | -86.22% | -27.49% | -99.91% | -34.02% | 62.25% | 38.34% | -1.66% | 155.92% | -261.95% | 29.86% | 132.38% | -50.18% | -453.23% | -66.49% | -29.84% | -33.91% | -88.07% | 28.71% | -40.36% | 237.68% | 0.07% | 68.77% | -1.15% | -57.27% | 132.74% | 6.03% | 151.72% | -7.51% | -18.80% | 22.24% | 79.28% | 44.30% | 26.55% | -47.92% | -49.59% | 19349.16% | -199.92% | 147.01% | 249.90% | -98.76% | -443.97% | 24.08% | ||||
qoq | -9.81% | 43.97% | -8.77% | -24.94% | 50.38% | -24.56% | 7.52% | -8.60% | 23.04% | -6.85% | -12.00% | 22.39% | 6.51% | 14.83% | 4.37% | -8.73% | -19.07% | 18.06% | 3.51% | -10.57% | -11.21% | 36.64% | 8.05% | 51.09% | -24.70% | -27.01% | -1.54% | -11.59% | 154.99% | 91.30% | -63.05% | 62370.92% | -99.89% | -47.26% | 94.40% | -25.71% | -13.36% | 29.67% | 65.75% | -47.19% | 125.47% | -182.06% | -232.90% | -5.50% | -51.67% | 481.86% | -87.39% | 97.85% | -54.47% | 4.99% | 36.09% | -8.33% | 157.79% | -68.89% | 129.54% | -46.31% | 11.44% | 69.46% | 4.57% | 27.47% | -59.05% | 48.77% | 57.42% | 86.95% | -67.04% | 30.48% | -35.22% | 80.97% | 12614.72% | -100.67% | -260.15% | 156.36% | -55.08% | 86.52% | -42.23% | |
expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss and loss adjustment expenses incurred | 91,155,000 | 100,036,000 | 88,593,000 | 100,079,000 | 122,884,000 | 122,745,000 | 93,165,000 | 102,033,000 | 109,326,000 | 75,932,000 | 96,843,000 | 90,504,000 | 96,725,000 | 63,696,000 | 94,559,000 | 60,823,000 | 97,407,000 | 79,902,000 | 110,400,000 | 86,957,000 | 97,721,000 | 84,889,000 | 88,053,000 | 89,194,000 | 75,697,000 | 94,184,000 | 92,962,000 | 78,476,000 | 122,865,000 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition costs | 48,962,000 | 44,177,000 | 46,962,000 | 46,848,000 | 46,866,000 | 38,549,000 | 46,162,000 | 50,454,000 | 41,610,000 | 42,175,000 | 46,933,000 | 38,293,000 | 41,476,000 | 37,047,000 | 36,821,000 | 36,335,000 | 32,945,000 | 38,900,000 | 35,048,000 | 37,631,000 | 33,381,000 | 32,628,000 | 27,018,000 | 17,903,000 | 31,739,000 | 27,424,000 | 30,962,000 | 37,172,000 | 21,526,000 | 38,312,000 | 28,331,000 | 34,623,000 | 44,209,000 | 35,089,000 | 38,011,000 | 45,429,000 | 43,211,000 | 34,243,000 | 25,844,000 | 35,484,000 | 38,963,000 | 33,281,000 | 32,146,000 | 23,939,000 | 26,841,000 | 21,821,000 | 22,478,000 | 25,570,000 | 37,796,000 | 34,119,000 | 53,521,000 | 42,936,000 | 41,296,000 | 34,970,000 | 33,820,000 | 37,905,000 | 36,025,000 | 21,959,000 | 31,847,000 | 42,824,000 | 42,121,000 | 42,462,000 | 28,807,000 | 14,465,000 | 16,910,000 | 22,641,000 | 17,767,000 | 15,578,000 | 13,245,000 | 10,288,000 | 12,204,000 | 9,228,000 | 9,929,000 | 8,254,000 | 13,458,000 | 9,515,000 |
underwriting expenses | 7,805,000 | 8,316,000 | 7,472,000 | 6,481,000 | 6,358,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
corporate and other expenses | 5,742,000 | 6,781,000 | 5,399,000 | 4,755,000 | 4,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit interest expense | 32,000 | 54,000 | 94,000 | 124,000 | 149,000 | 208,000 | 377,000 | 1,886,000 | 876,000 | 2,042,000 | 278,000 | 235,000 | 132,000 | 344,000 | 6,148,000 | 191,000 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 99,000 | 328,000 | 1,430,000 | 1,144,000 | 1,464,000 | 1,009,000 | 2,018,000 | 1,560,000 | 1,249,000 | 2,367,000 | 1,457,000 | 744,000 | 776,000 | 790,000 | 1,091,000 | 1,166,000 | 1,154,000 | 1,579,000 | 1,578,000 | 1,562,000 | 1,544,000 | 1,578,000 | 1,579,000 | 1,562,000 | 1,561,000 | 1,579,000 | 1,578,000 | 1,562,000 | 1,544,000 | 1,578,000 | 927,000 | |||||||||||||||||||||||||||||||||||||||||||||
total expenses | 153,795,000 | 159,692,000 | 149,950,000 | 159,431,000 | 182,393,000 | 170,188,000 | 152,048,000 | 166,450,000 | 163,775,000 | 137,890,000 | 153,416,000 | 139,801,000 | 149,045,000 | 110,756,000 | 146,008,000 | 106,621,000 | 138,772,000 | 140,065,000 | 153,086,000 | 133,889,000 | 140,187,000 | 127,401,000 | 121,802,000 | 114,808,000 | 115,791,000 | 130,525,000 | 133,227,000 | 125,129,000 | 152,775,000 | 141,467,000 | 123,174,000 | 126,396,000 | 145,989,000 | 162,811,000 | 215,131,000 | 157,792,000 | 154,766,000 | 138,425,000 | 114,248,000 | 151,854,000 | 136,630,000 | 118,095,000 | 134,949,000 | 107,486,000 | 96,208,000 | 84,971,000 | 78,833,000 | 89,155,000 | 111,618,000 | 138,553,000 | 154,972,000 | 127,224,000 | 111,334,000 | 128,223,000 | 165,081,000 | 129,601,000 | 103,956,000 | 81,680,000 | 95,778,000 | 104,030,000 | 112,845,000 | 109,098,000 | 82,456,000 | 53,103,000 | 51,192,000 | 58,506,000 | 56,491,000 | 44,455,000 | 47,819,000 | 32,169,000 | 30,433,000 | 21,775,000 | 26,513,000 | 19,136,000 | 28,029,000 | 23,579,000 |
income before income tax | 35,865,000 | 50,606,000 | -3,879,000 | 675,000 | 30,909,000 | -28,346,000 | 35,960,000 | 8,413,000 | 27,538,000 | 17,595,000 | 13,506,000 | 49,888,000 | 5,941,000 | 34,757,000 | -19,285,000 | 14,797,000 | -5,743,000 | 24,317,000 | -13,853,000 | 627,000 | 10,233,000 | 42,016,000 | 2,183,000 | -63,000 | -39,846,000 | -29,663,000 | 4,961,000 | 15,220,000 | 5,979,000 | -79,208,000 | -90,629,000 | -38,312,000 | -145,848,000 | -38,276,000 | 21,018,000 | -36,314,000 | 8,747,000 | 50,310,000 | 31,297,000 | -64,044,000 | 29,646,000 | |||||||||||||||||||||||||||||||||||
income tax expense | -115,000 | -1,325,000 | -526,000 | -346,000 | -1,282,000 | -419,250 | -723,000 | -435,000 | -519,000 | -121,000 | 2,000 | -90,000 | -308,000 | 621,000 | -645,000 | -262,000 | -1,000 | -21,000 | -9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 35,750,000 | 49,281,000 | -4,405,000 | 329,000 | 29,627,000 | -27,418,000 | 35,237,000 | 7,978,000 | 27,019,000 | 17,606,000 | 13,477,000 | 49,860,000 | 5,887,000 | 34,750,000 | -18,469,000 | 14,788,000 | -5,727,000 | 24,304,000 | -13,853,000 | 628,000 | 6,499,000 | 42,016,000 | 2,183,000 | -63,000 | -40,270,000 | -30,346,000 | 5,140,000 | 15,314,000 | 5,906,000 | -85,094,000 | -89,115,000 | -37,368,000 | -142,752,000 | -37,732,000 | 19,875,000 | -35,469,000 | 8,374,000 | 49,196,000 | 30,011,000 | -62,995,000 | 28,669,000 | -43,105,000 | -219,677,000 | -39,596,000 | -24,047,000 | 60,688,000 | -51,768,000 | 109,553,000 | -8,881,000 | 83,930,000 | 56,536,000 | 28,500,000 | 56,733,000 | -60,603,000 | 46,137,000 | -36,069,000 | 65,133,000 | -42,990,000 | 56,367,000 | 29,014,000 | 17,652,000 | -12,391,000 | 57,281,000 | 32,258,000 | 92,196,000 | 27,810,000 | -31,259,000 | -118,433,000 | 33,538,000 | -4,750,000 | 29,241,000 | -2,093,000 | 21,317,000 | |||
yoy | 20.67% | -279.74% | -112.50% | -95.88% | 9.65% | -255.73% | 161.46% | -84.00% | 358.96% | -49.34% | -172.97% | 237.17% | -202.79% | 42.98% | 33.32% | 2254.78% | -188.12% | -42.16% | -734.59% | -1096.83% | -116.14% | -238.46% | -57.53% | -100.41% | -781.85% | -64.34% | -105.77% | -140.98% | -104.14% | 125.52% | -548.38% | 5.35% | -1804.71% | -176.70% | -33.77% | -43.70% | -70.79% | -214.13% | -113.66% | 59.09% | -219.22% | -171.03% | 324.35% | -136.14% | 170.77% | -27.69% | -191.57% | 284.40% | -115.65% | -238.49% | 22.54% | -179.02% | -12.90% | -251.51% | 246.95% | -1.60% | -10.06% | -80.85% | -144.56% | -283.25% | -127.24% | 174.90% | -685.47% | -206.90% | 5558.53% | 57.33% | ||||||||||
qoq | -27.46% | -1218.75% | -1438.91% | -98.89% | -208.06% | -177.81% | 341.68% | -70.47% | 53.46% | 30.64% | -72.97% | 746.95% | -83.06% | -288.15% | -224.89% | -358.22% | -123.56% | -275.44% | -2305.89% | -90.34% | -84.53% | 1824.69% | -3565.08% | -99.84% | 32.70% | -690.39% | -66.44% | 159.30% | -106.94% | -4.51% | 138.48% | -73.82% | 278.33% | -289.85% | -156.03% | -523.56% | -82.98% | 63.93% | -147.64% | -319.73% | -166.51% | -80.38% | 454.80% | 64.66% | -139.62% | -217.23% | -147.25% | -1333.57% | -110.58% | 48.45% | 98.37% | -49.76% | -193.61% | -231.35% | -227.91% | -155.38% | -176.27% | 94.28% | 64.37% | -242.46% | -121.63% | 77.57% | -65.01% | 231.52% | -188.97% | -73.61% | -453.13% | -806.06% | -116.24% | -1497.09% | -109.82% | |||||
net income margin % | 18.85% | 23.43% | -3.02% | 0.21% | 13.89% | -19.33% | 18.74% | 4.56% | 14.12% | 11.32% | 8.07% | 26.29% | 3.80% | 23.88% | -14.57% | 12.18% | -4.31% | 14.79% | -9.95% | 0.47% | 4.32% | 24.80% | 1.76% | -0.05% | -53.03% | -30.09% | 3.72% | 10.91% | 3.72% | -136.68% | -273.82% | -42.42% | -101242.55% | -30.30% | 8.42% | -29.20% | 5.12% | 26.07% | 20.62% | -71.74% | 17.24% | -58.45% | 244.44% | -58.56% | -33.61% | 41.00% | -203.47% | 54.30% | -8.71% | 37.47% | 26.50% | 18.18% | 33.18% | -91.36% | 21.64% | -38.83% | 37.65% | 0% | 0% | 0% | -62.56% | 33.59% | 25.72% | 24.63% | -32.33% | 49.25% | 36.19% | 67.00% | 36.58% | -5227.26% | 132.75% | 60.20% | -21.86% | 60.44% | -8.07% | 47.48% |
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.06 | 1.46 | -0.13 | 0.01 | 0.87 | -0.79 | 1.03 | 0.23 | 0.79 | 0.52 | 0.4 | 1.46 | 0.17 | 1.03 | -0.56 | 0.44 | -0.17 | 0.71 | -0.42 | 0.02 | 0.19 | 1.18 | 0.06 | -1.11 | -0.83 | 0.14 | 0.42 | 0.16 | -2.25 | -2.48 | -1.01 | -3.85 | -1.01 | 0.53 | -0.96 | 0.22 | 1.32 | 0.8 | -1.69 | 0.77 | -1.17 | -5.98 | -1.06 | -0.65 | 1.63 | -1.4 | 2.94 | -0.24 | 2.28 | 1.53 | 0.77 | 1.54 | -1.65 | 1.26 | -0.98 | 1.78 | 1.55 | 0.8 | 0.48 | 1.053 | 0.89 | 2.54 | 0.93 | -0.13 | 0.96 | -0.06 | 0.78 | |||||||||
diluted | 1.05 | 1.43 | -0.13 | 0.01 | 0.86 | -0.78 | 1.01 | 0.23 | 0.78 | 0.51 | 0.39 | 1.32 | 0.17 | 1.01 | -0.56 | 0.37 | -0.17 | 0.71 | -0.42 | 0.02 | 0.19 | 1.18 | 0.06 | -1.11 | -0.83 | 0.14 | 0.42 | 0.16 | -2.25 | -2.48 | -1.01 | -3.85 | -1.01 | 0.53 | -0.96 | 0.22 | 1.32 | 0.8 | -1.69 | 0.77 | -1.17 | -5.98 | -1.06 | -0.65 | 1.6 | -1.4 | 2.89 | -0.24 | 2.23 | 1.5 | 0.76 | 1.52 | -1.62 | 1.23 | -0.98 | 1.75 | 1.52 | 0.78 | 0.47 | 1.04 | 0.88 | 2.51 | 0.92 | -0.13 | 0.94 | -0.06 | 0.76 | |||||||||
weighted-average number of ordinary shares used in the determination of eps: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 33,618,851 | 33,816,820 | 33,760,337 | 33,969,716 | 33,949,967 | 34,097,572 | 34,120,955 | 34,238,863 | 34,272,230 | 34,067,974 | 34,070,818 | 34,070,818 | 34,059,185 | 33,908,156 | 33,127,384 | 33,871,359 | 32,926,227 | 34,204,364 | 32,929,097 | 34,667,114 | 34,522,994 | 36,172,216 | 35,677,554 | 35,776,736 | 36,138,245 | 36,079,419 | 36,841,623 | 36,100,665 | 35,972,665 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,345,985 | 37,025,703 | 37,341,338 | 37,267,145 | 37,323,575 | 37,281,392 | 37,107,039 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,242,687 | 36,984,650 | 37,246,922 | 36,808,386 | 36,838,128 | 36,875,716 | 36,830,046 | 36,730,315 | 36,702,128 | 36,678,653 | 36,660,267 | 36,550,953 | 36,548,466 | 36,153,743 | 36,153,743 | 36,118,963 | 36,420,719 | 36,452,224 | 36,436,903 | 36,286,514 | 36,252,925 | 35,981,386 | 35,981,312 | 30,311,639 | 35,981,312 | 27,472,993 | |||||
diluted | 34,174,109 | 34,502,525 | 33,760,337 | 34,423,679 | 34,418,262 | 34,653,453 | 34,810,066 | 34,699,182 | 34,653,381 | 34,797,859 | 34,801,864 | 38,267,137 | 38,231,607 | 39,769,790 | 33,127,384 | 40,111,152 | 32,926,227 | 34,351,016 | 32,929,097 | 34,821,248 | 34,646,783 | 36,278,028 | 35,779,703 | 35,776,736 | 36,138,245 | 36,079,419 | 36,921,490 | 36,829,963 | 36,364,358 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,375,273 | 37,042,506 | 37,376,649 | 37,340,018 | 37,385,481 | 37,281,392 | 37,422,921 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,874,387 | 36,984,650 | 37,902,106 | 36,808,386 | 37,585,167 | 37,645,053 | 37,537,500 | 37,424,894 | 37,361,338 | 37,402,725 | 36,660,267 | 37,279,371 | 37,286,454 | 36,153,743 | 36,153,743 | 36,118,963 | 37,224,173 | 37,218,906 | 37,218,783 | 36,828,726 | 36,689,711 | 36,652,441 | 35,981,312 | 30,813,243 | 35,981,312 | 27,980,421 | |||||
ordinary share capital | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance - beginning of period | 3,390 | 3,483 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued (forfeited) shares | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of ordinary shares | -30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance - end of period | 3,368 | 3,456 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 2,426 | 1,325 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 741,172 | 666,804 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -9,969,000 | 2,210,000 | 4,843,000 | 5,035,000 | -7,093,000 | -1,293,000 | 7,595,000 | 7,097,000 | 1,597,000 | -6,784,000 | -5,957,000 | -633,000 | 3,153,000 | -380,000 | -3,000 | -3,650,000 | 579,000 | 1,569,000 | 788,000 | 213,000 | 1,007,000 | -887,000 | 1,117,000 | 1,069,000 | -982,000 | -683,000 | -76,000 | -487,000 | -336,000 | -520,000 | 303,000 | -7,000 | -754,000 | -192,000 | 282,000 | -271,000 | -699,000 | -542,000 | -3,760,000 | 1,588,000 | 12,000 | -22,000 | -18,000 | 441,000 | -850,000 | -1,000 | -488,000 | 389,000 | -3,000 | 191,000 | -236,000 | 184,000 | -261,000 | -77,000 | -154,000 | 2,629,000 | 2,124,000 | |||||||||||||||||||
forfeited shares, net of issued shares | -27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 7,889,250 | 10,326,000 | 10,517,000 | 10,714,000 | 15,374,000 | 7,905,000 | 10,025,000 | 9,936,000 | 8,879,000 | 7,389,000 | 8,106,000 | 7,232,000 | 8,029,000 | 6,060,000 | 7,739,000 | 7,541,000 | 8,306,000 | 5,152,000 | 6,149,000 | 6,794,000 | 7,338,000 | 7,725,000 | 7,919,000 | 6,840,000 | 5,123,000 | 7,136,000 | 6,958,000 | 5,956,000 | 5,064,000 | 8,202,000 | 6,347,000 | 6,743,000 | 6,878,000 | 6,937,000 | 4,994,000 | 6,999,000 | 4,998,000 | 5,382,000 | 6,894,000 | 6,160,000 | 5,199,000 | 3,327,000 | 6,941,000 | 6,459,000 | 4,930,000 | 7,085,000 | 5,943,000 | 3,760,000 | 3,920,000 | 4,637,000 | 4,359,000 | 4,624,000 | 3,025,000 | 1,532,000 | 4,336,000 | 4,999,000 | 4,554,000 | 3,392,000 | 3,094,000 | 5,147,000 | 5,206,000 | 4,081,000 | 5,330,000 | 4,378,000 | 2,634,000 | 3,452,000 | 3,210,000 | 4,460,000 | 2,840,000 | 3,232,000 | 2,926,000 | |||||
income tax benefit | 11,000 | -29,000 | -28,000 | -54,000 | -7,000 | 816,000 | -9,000 | 16,000 | -13,000 | 1,000 | -3,734,000 | -424,000 | -683,000 | 179,000 | 94,000 | -73,000 | -1,780,000 | 355,000 | 323,000 | 770,000 | 342,000 | -65,000 | 295,000 | -258,000 | -305,000 | 258,000 | -204,000 | 361,000 | 1,233,000 | -54,000 | 215,000 | -204,000 | 254,000 | 14,000 | 560,000 | -142,000 | 201,000 | |||||||||||||||||||||||||||||||||||||||
weighted-average number of ordinary shares used in the determination of earnings and loss per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 33,618,851 | 33,816,820 | 33,760,337 | 33,969,716 | 33,949,967 | 34,097,572 | 34,120,955 | 34,238,863 | 34,272,230 | 34,067,974 | 34,070,818 | 34,070,818 | 34,059,185 | 33,908,156 | 33,127,384 | 33,871,359 | 32,926,227 | 34,204,364 | 32,929,097 | 34,667,114 | 34,522,994 | 36,172,216 | 35,677,554 | 35,776,736 | 36,138,245 | 36,079,419 | 36,841,623 | 36,100,665 | 35,972,665 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,345,985 | 37,025,703 | 37,341,338 | 37,267,145 | 37,323,575 | 37,281,392 | 37,107,039 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,242,687 | 36,984,650 | 37,246,922 | 36,808,386 | 36,838,128 | 36,875,716 | 36,830,046 | 36,730,315 | 36,702,128 | 36,678,653 | 36,660,267 | 36,550,953 | 36,548,466 | 36,153,743 | 36,153,743 | 36,118,963 | 36,420,719 | 36,452,224 | 36,436,903 | 36,286,514 | 36,252,925 | 35,981,386 | 35,981,312 | 30,311,639 | 35,981,312 | 27,472,993 | |||||
diluted | 34,174,109 | 34,502,525 | 33,760,337 | 34,423,679 | 34,418,262 | 34,653,453 | 34,810,066 | 34,699,182 | 34,653,381 | 34,797,859 | 34,801,864 | 38,267,137 | 38,231,607 | 39,769,790 | 33,127,384 | 40,111,152 | 32,926,227 | 34,351,016 | 32,929,097 | 34,821,248 | 34,646,783 | 36,278,028 | 35,779,703 | 35,776,736 | 36,138,245 | 36,079,419 | 36,921,490 | 36,829,963 | 36,364,358 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,375,273 | 37,042,506 | 37,376,649 | 37,340,018 | 37,385,481 | 37,281,392 | 37,422,921 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,874,387 | 36,984,650 | 37,902,106 | 36,808,386 | 37,585,167 | 37,645,053 | 37,537,500 | 37,424,894 | 37,361,338 | 37,402,725 | 36,660,267 | 37,279,371 | 37,286,454 | 36,153,743 | 36,153,743 | 36,118,963 | 37,224,173 | 37,218,906 | 37,218,783 | 36,828,726 | 36,689,711 | 36,652,441 | 35,981,312 | 30,813,243 | 35,981,312 | 27,980,421 | |||||
income from investment in related party investment fund [net of related party expenses of 703 and 1,981, (three and nine months ended september 30, 2019: 1,325 and 9,888, respectively)] | -8,521,500 | 6,431,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investment in related party investment fund [net of related party expenses of 616 and 1,278, (three and six months ended june 30, 2019: 3,131 and 8,563, respectively)] | 1,609,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investment in related party investment fund [net of related party expenses of 662 and 5,432, respectively] | -42,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investment in related party investment fund [net of related party expenses of 1,326, 803, 9,888 and 803, respectively] | 12,942,500 | 6,609,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment income [net of related party expenses of 0, 4,131, 0, and 8,585, respectively] | 2,316,250 | 3,312,000 | 4,386,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to non-controlling interest in related party joint venture | 169,000 | 1,159,000 | 621,000 | 2,326,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to greenlight capital re, ltd. | -30,346,000 | 5,140,000 | 15,314,000 | 5,906,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investment in related party investment fund [net of related party expenses of 3,131, 0, 8,563 and 0, respectively] | 14,405,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investment in related party investment fund [net of related party expenses of 5,432 and 0, respectively] | 30,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment income [net of related party expenses of 0 and 4,454, respectively] | 1,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investment in related party investment fund [net of related party expenses of 803; 0; 803 and 0, respectively] | -2,506,250 | -10,025,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment income [net of related party expenses of 1,832; 8,369; 10,418 and 17,013, respectively] | -64,180,750 | -70,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and loss adjustment expenses incurred | 96,454,000 | 86,780,000 | 84,815,000 | 95,824,000 | 122,658,000 | 168,918,000 | 106,016,000 | 104,812,000 | 97,304,000 | 81,467,000 | 111,376,000 | 90,668,000 | 79,816,000 | 97,421,000 | 76,653,000 | 63,207,000 | 57,951,000 | 53,028,000 | 56,644,000 | 67,363,000 | 99,504,000 | 94,366,000 | 78,345,000 | 66,278,000 | 89,333,000 | 126,624,000 | 87,337,000 | 63,307,000 | 56,696,000 | 62,399,000 | 56,870,000 | 65,725,000 | 62,082,000 | 50,257,000 | 35,544,000 | 29,135,000 | 30,659,000 | 34,643,000 | 23,547,000 | 30,196,000 | 19,247,000 | 14,777,000 | 9,337,000 | 12,124,000 | 8,042,000 | 11,339,000 | 11,138,000 | |||||||||||||||||||||||||||||
net income including non-controlling interest | -68,335,250 | -90,274,000 | -37,989,000 | -145,078,000 | -37,934,000 | 20,953,000 | -36,019,000 | 8,626,000 | 50,052,000 | 30,992,000 | -63,786,000 | 29,442,000 | -43,986,000 | -223,586,000 | -39,920,000 | 62,862,000 | -53,137,000 | 112,628,000 | -9,078,000 | 85,442,000 | 58,276,000 | 29,393,000 | 59,357,000 | -61,270,000 | 47,472,000 | -36,518,000 | 68,765,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net investment income [net of related party expenses of 4,131, 3,148, 8,585 and 8,644] | -40,656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment income [net of related party expenses of 4,454 and 5,497] | -145,216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to non-controlling interest in joint venture | -195,000 | -1,078,000 | 550,000 | -252,000 | -856,000 | -981,000 | 791,000 | -773,000 | 881,000 | 3,909,000 | 394,000 | -377,250 | 1,369,000 | 197,000 | -1,129,500 | -1,335,000 | 449,000 | -3,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income tax expense | -44,347,000 | -224,819,000 | -39,866,000 | 63,066,000 | -53,391,000 | 112,614,000 | -9,638,000 | 85,440,000 | 58,366,000 | 29,535,000 | 59,665,000 | -61,891,000 | 48,117,000 | -36,719,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interest in joint venture | 324,000 | -3,075,000 | -1,512,000 | -1,740,000 | -893,000 | -2,624,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before income tax expense | -24,656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss including non-controlling interest | -24,441,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of ordinary shares used in the determination of earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 33,618,851 | 33,816,820 | 33,760,337 | 33,969,716 | 33,949,967 | 34,097,572 | 34,120,955 | 34,238,863 | 34,272,230 | 34,067,974 | 34,070,818 | 34,070,818 | 34,059,185 | 33,908,156 | 33,127,384 | 33,871,359 | 32,926,227 | 34,204,364 | 32,929,097 | 34,667,114 | 34,522,994 | 36,172,216 | 35,677,554 | 35,776,736 | 36,138,245 | 36,079,419 | 36,841,623 | 36,100,665 | 35,972,665 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,345,985 | 37,025,703 | 37,341,338 | 37,267,145 | 37,323,575 | 37,281,392 | 37,107,039 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,242,687 | 36,984,650 | 37,246,922 | 36,808,386 | 36,838,128 | 36,875,716 | 36,830,046 | 36,730,315 | 36,702,128 | 36,678,653 | 36,660,267 | 36,550,953 | 36,548,466 | 36,153,743 | 36,153,743 | 36,118,963 | 36,420,719 | 36,452,224 | 36,436,903 | 36,286,514 | 36,252,925 | 35,981,386 | 35,981,312 | 30,311,639 | 35,981,312 | 27,472,993 | |||||
diluted | 34,174,109 | 34,502,525 | 33,760,337 | 34,423,679 | 34,418,262 | 34,653,453 | 34,810,066 | 34,699,182 | 34,653,381 | 34,797,859 | 34,801,864 | 38,267,137 | 38,231,607 | 39,769,790 | 33,127,384 | 40,111,152 | 32,926,227 | 34,351,016 | 32,929,097 | 34,821,248 | 34,646,783 | 36,278,028 | 35,779,703 | 35,776,736 | 36,138,245 | 36,079,419 | 36,921,490 | 36,829,963 | 36,364,358 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,375,273 | 37,042,506 | 37,376,649 | 37,340,018 | 37,385,481 | 37,281,392 | 37,422,921 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,874,387 | 36,984,650 | 37,902,106 | 36,808,386 | 37,585,167 | 37,645,053 | 37,537,500 | 37,424,894 | 37,361,338 | 37,402,725 | 36,660,267 | 37,279,371 | 37,286,454 | 36,153,743 | 36,153,743 | 36,118,963 | 37,224,173 | 37,218,906 | 37,218,783 | 36,828,726 | 36,689,711 | 36,652,441 | 35,981,312 | 30,813,243 | 35,981,312 | 27,980,421 | |||||
other expense | -212,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income tax expense | 69,027,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before non-controlling interest and income tax expense | 58,732,000 | 30,352,000 | 18,556,000 | -12,861,000 | 38,502,000 | 32,649,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in loss of joint venture | 373,000 | 513,000 | 1,136,000 | 479,000 | -330,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income tax expense | 56,679,000 | 29,039,000 | 17,702,000 | -12,382,000 | 38,073,000 | 32,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment loss | -36,176,000 | -5,762,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before non-controlling interest and income tax expense | -44,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before income tax expense | -42,989,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -1.19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -1.19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of ordinary shares used in the determination of: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 33,618,851 | 33,816,820 | 33,760,337 | 33,969,716 | 33,949,967 | 34,097,572 | 34,120,955 | 34,238,863 | 34,272,230 | 34,067,974 | 34,070,818 | 34,070,818 | 34,059,185 | 33,908,156 | 33,127,384 | 33,871,359 | 32,926,227 | 34,204,364 | 32,929,097 | 34,667,114 | 34,522,994 | 36,172,216 | 35,677,554 | 35,776,736 | 36,138,245 | 36,079,419 | 36,841,623 | 36,100,665 | 35,972,665 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,345,985 | 37,025,703 | 37,341,338 | 37,267,145 | 37,323,575 | 37,281,392 | 37,107,039 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,242,687 | 36,984,650 | 37,246,922 | 36,808,386 | 36,838,128 | 36,875,716 | 36,830,046 | 36,730,315 | 36,702,128 | 36,678,653 | 36,660,267 | 36,550,953 | 36,548,466 | 36,153,743 | 36,153,743 | 36,118,963 | 36,420,719 | 36,452,224 | 36,436,903 | 36,286,514 | 36,252,925 | 35,981,386 | 35,981,312 | 30,311,639 | 35,981,312 | 27,472,993 | |||||
diluted | 34,174,109 | 34,502,525 | 33,760,337 | 34,423,679 | 34,418,262 | 34,653,453 | 34,810,066 | 34,699,182 | 34,653,381 | 34,797,859 | 34,801,864 | 38,267,137 | 38,231,607 | 39,769,790 | 33,127,384 | 40,111,152 | 32,926,227 | 34,351,016 | 32,929,097 | 34,821,248 | 34,646,783 | 36,278,028 | 35,779,703 | 35,776,736 | 36,138,245 | 36,079,419 | 36,921,490 | 36,829,963 | 36,364,358 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,375,273 | 37,042,506 | 37,376,649 | 37,340,018 | 37,385,481 | 37,281,392 | 37,422,921 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,874,387 | 36,984,650 | 37,902,106 | 36,808,386 | 37,585,167 | 37,645,053 | 37,537,500 | 37,424,894 | 37,361,338 | 37,402,725 | 36,660,267 | 37,279,371 | 37,286,454 | 36,153,743 | 36,153,743 | 36,118,963 | 37,224,173 | 37,218,906 | 37,218,783 | 36,828,726 | 36,689,711 | 36,652,441 | 35,981,312 | 30,813,243 | 35,981,312 | 27,980,421 | |||||
gross premium ceded | -2,057,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net premium written | 74,715,750 | 147,608,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in income of joint venture | -421,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of ordinary shares used in the determination of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 33,618,851 | 33,816,820 | 33,760,337 | 33,969,716 | 33,949,967 | 34,097,572 | 34,120,955 | 34,238,863 | 34,272,230 | 34,067,974 | 34,070,818 | 34,070,818 | 34,059,185 | 33,908,156 | 33,127,384 | 33,871,359 | 32,926,227 | 34,204,364 | 32,929,097 | 34,667,114 | 34,522,994 | 36,172,216 | 35,677,554 | 35,776,736 | 36,138,245 | 36,079,419 | 36,841,623 | 36,100,665 | 35,972,665 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,345,985 | 37,025,703 | 37,341,338 | 37,267,145 | 37,323,575 | 37,281,392 | 37,107,039 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,242,687 | 36,984,650 | 37,246,922 | 36,808,386 | 36,838,128 | 36,875,716 | 36,830,046 | 36,730,315 | 36,702,128 | 36,678,653 | 36,660,267 | 36,550,953 | 36,548,466 | 36,153,743 | 36,153,743 | 36,118,963 | 36,420,719 | 36,452,224 | 36,436,903 | 36,286,514 | 36,252,925 | 35,981,386 | 35,981,312 | 30,311,639 | 35,981,312 | 27,472,993 | |||||
diluted | 34,174,109 | 34,502,525 | 33,760,337 | 34,423,679 | 34,418,262 | 34,653,453 | 34,810,066 | 34,699,182 | 34,653,381 | 34,797,859 | 34,801,864 | 38,267,137 | 38,231,607 | 39,769,790 | 33,127,384 | 40,111,152 | 32,926,227 | 34,351,016 | 32,929,097 | 34,821,248 | 34,646,783 | 36,278,028 | 35,779,703 | 35,776,736 | 36,138,245 | 36,079,419 | 36,921,490 | 36,829,963 | 36,364,358 | 35,951,659 | 35,952,472 | 36,952,472 | 37,087,169 | 37,002,260 | 37,375,273 | 37,042,506 | 37,376,649 | 37,340,018 | 37,385,481 | 37,281,392 | 37,422,921 | 36,670,466 | 36,710,216 | 37,303,265 | 37,173,008 | 37,874,387 | 36,984,650 | 37,902,106 | 36,808,386 | 37,585,167 | 37,645,053 | 37,537,500 | 37,424,894 | 37,361,338 | 37,402,725 | 36,660,267 | 37,279,371 | 37,286,454 | 36,153,743 | 36,153,743 | 36,118,963 | 37,224,173 | 37,218,906 | 37,218,783 | 36,828,726 | 36,689,711 | 36,652,441 | 35,981,312 | 30,813,243 | 35,981,312 | 27,980,421 | |||||
earnings (loss) per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.34 | 0.77 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.34 | 0.77 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average number of ordinary shares used in the determination of | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 35,949,107 | 36,230,501 | 36,078,258 | 35,970,479 | 35,995,236 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 35,949,107 | 36,723,552 | 36,334,870 | 35,970,479 | 35,995,236 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before non-controlling interest and corporate income tax expense | 93,145,000 | 28,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before corporate income tax expense | 92,139,000 | 27,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
corporate income tax benefit | 57,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
corporate income tax expense | 75,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before minority interest | -31,571,000 | -119,645,000 | 33,932,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in loss of joint venture | 312,000 | 1,212,000 | 33,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss) earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.623 | -3.29 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.623 | -3.29 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in income of joint venture | -394,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before minority interest | -4,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income on related party promissory note receivable |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-05-04 | 2009-03-31 | 2009-02-23 | 2008-11-04 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-02-23 | 2007-12-31 | 2007-09-30 | 2007-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in related party investment fund, at fair value | 515,244,000 | 504,555,000 | 456,861,000 | 461,265,000 | 435,341,000 | 387,144,000 | 397,888,000 | 351,468,000 | 307,138,000 | 258,890,000 | 235,612,000 | 346,721,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed maturity investments, at fair value | 150,902,000 | 65,609,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investments | 66,441,000 | 62,911,000 | 63,182,000 | 76,036,000 | 73,266,000 | 73,160,000 | 73,559,000 | 73,159,000 | 72,656,000 | 73,293,000 | 67,648,000 | 68,670,000 | 71,162,000 | 70,279,000 | 65,081,000 | 65,809,000 | 54,647,000 | 47,384,000 | 42,480,000 | 31,418,000 | 26,152,000 | 29,418,000 | 22,241,000 | 22,045,000 | 17,724,000 | 16,384,000 | 15,848,000 | 15,761,000 | 11,172,000 | 11,408,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total investments | 732,587,000 | 633,075,000 | 520,043,000 | 537,301,000 | 508,607,000 | 460,304,000 | 471,447,000 | 424,627,000 | 379,794,000 | 332,183,000 | 296,639,000 | 285,515,000 | 267,222,000 | 248,476,000 | 260,280,000 | 255,065,000 | 205,657,000 | 230,975,000 | 222,719,000 | 206,554,000 | 226,034,000 | 196,153,000 | 207,197,000 | 199,703,000 | 207,622,000 | 256,440,000 | 244,047,000 | 254,533,000 | 257,564,000 | 283,928,000 | 478,027,000 | 903,575,000 | 1,044,732,000 | 1,362,984,000 | 1,336,766,000 | 1,198,101,000 | 1,201,954,000 | 1,022,537,000 | 1,084,819,000 | 1,170,467,000 | 1,198,627,000 | 1,064,164,000 | 1,103,537,000 | 1,418,573,000 | 1,452,662,000 | 1,430,978,000 | 1,388,084,000 | 1,500,458,000 | 1,342,950,000 | 1,393,679,000 | 1,149,952,000 | 1,014,449,000 | 1,266,124,000 | 1,177,928,000 | 1,221,471,000 | 1,206,330,000 | 1,180,155,000 | 1,030,146,000 | 1,015,608,000 | 1,038,893,000 | 1,097,802,000 | 1,052,021,000 | 937,288,000 | 874,390,000 | 900,985,000 | 830,600,000 | 771,085,000 | ||||||||||||
cash and cash equivalents | 75,088,000 | 111,756,000 | 68,789,000 | 82,362,000 | 47,477,000 | 64,685,000 | 54,642,000 | 52,240,000 | 61,598,000 | 51,082,000 | 41,302,000 | 55,597,000 | 40,024,000 | 38,238,000 | 32,278,000 | 28,000,000 | 31,327,000 | 76,307,000 | 37,380,000 | 35,204,000 | 33,537,000 | 8,935,000 | 8,159,000 | 7,318,000 | 8,094,000 | 25,813,000 | 11,781,000 | 14,934,000 | 9,500,000 | 18,215,000 | 43,912,000 | 65,441,000 | 37,454,000 | 27,285,000 | 31,887,000 | 41,661,000 | 37,961,000 | 39,858,000 | 39,163,000 | 45,556,000 | 196,134,000 | 112,162,000 | 99,351,000 | 90,955,000 | 11,466,000 | 12,030,000 | 8,802,000 | 5,693,000 | 4,283,000 | 3,722,000 | 83,683,000 | 177,838,000 | 10,973,000 | 21,890,000 | 22,301,000 | 11,262,000 | 5,363,000 | 42,284,000 | 32,669,000 | 9,611,000 | 37,029,000 | 45,540,000 | 9,726,000 | 16,033,000 | 52,105,000 | 31,717,000 | 23,314,000 | 133,472,000 | 56,310,000 | 56,310,000 | 94,144,000 | 216,137,000 | 216,137,000 | 97,523,000 | 59,657,000 | 94,144,000 | 64,192,000 | 119,982,000 | 85,182,000 |
restricted cash and cash equivalents | 535,151,000 | 531,976,000 | 586,444,000 | 576,698,000 | 595,282,000 | 584,402,000 | 567,091,000 | 561,930,000 | 581,208,000 | 604,648,000 | 622,624,000 | 627,734,000 | 626,236,000 | 668,310,000 | 648,897,000 | 669,603,000 | 701,412,000 | 634,794,000 | 692,542,000 | 709,672,000 | 697,689,000 | 745,371,000 | 723,107,000 | 731,292,000 | 735,954,000 | 742,093,000 | 762,225,000 | 745,908,000 | 730,155,000 | 685,016,000 | 673,835,000 | 1,264,941,000 | 1,254,055,000 | 1,503,813,000 | 1,349,989,000 | 1,352,839,000 | 1,344,059,000 | 1,202,651,000 | 1,098,718,000 | 1,077,546,000 | 1,157,656,000 | 1,236,589,000 | 1,046,157,000 | 1,649,016,000 | 1,524,999,000 | 1,296,914,000 | 1,367,168,000 | 1,318,823,000 | 1,228,916,000 | 1,334,074,000 | 1,316,584,000 | 1,226,080,000 | 1,378,563,000 | 1,206,837,000 | 1,289,434,000 | 922,889,000 | 1,021,034,000 | 957,462,000 | 940,757,000 | 956,663,000 | 938,173,000 | 977,293,000 | 631,758,000 | 523,986,000 | 610,455,000 | 590,871,000 | 493,755,000 | 387,172,000 | 344,520,000 | 344,520,000 | 248,330,000 | 400,360,000 | 400,360,000 | 441,747,000 | 272,995,000 | 248,330,000 | 371,607,000 | 403,873,000 | 303,270,000 |
reinsurance balances receivable | 672,463,000 | 664,381,000 | 731,707,000 | 755,296,000 | 768,711,000 | 704,483,000 | 718,719,000 | 686,743,000 | 693,742,000 | 619,401,000 | 640,391,000 | 616,727,000 | 581,641,000 | 505,555,000 | 473,564,000 | 446,285,000 | 441,645,000 | 405,365,000 | 380,417,000 | 392,154,000 | 386,858,000 | 330,232,000 | 264,227,000 | 251,163,000 | 243,754,000 | 230,384,000 | 273,270,000 | 287,739,000 | 326,618,000 | 300,251,000 | 289,366,000 | 321,873,000 | 326,256,000 | 301,762,000 | 294,253,000 | 266,747,000 | 268,447,000 | 219,126,000 | 227,425,000 | 216,803,000 | 246,862,000 | 187,940,000 | 156,952,000 | 141,010,000 | 137,597,000 | 151,185,000 | 165,515,000 | 145,329,000 | 185,833,000 | 167,340,000 | 195,064,000 | 171,849,000 | 195,998,000 | 173,221,000 | 185,068,000 | 179,958,000 | 204,130,000 | 141,278,000 | 131,419,000 | 118,429,000 | 109,421,000 | 109,567,000 | 147,745,000 | 137,920,000 | 106,130,000 | 72,584,000 | 87,092,000 | 105,727,000 | 87,932,000 | 87,932,000 | 59,573,000 | 66,006,000 | 66,006,000 | 69,654,000 | 77,363,000 | 59,573,000 | 43,856,000 | 53,379,000 | 61,057,000 |
reinsurance recoverable on unpaid loss and loss adjustment expenses | 86,237,000 | 81,392,000 | 82,783,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred acquisition costs | 100,691,000 | 99,954,000 | 98,476,000 | 98,816,000 | 96,759,000 | 82,249,000 | 82,206,000 | 83,305,000 | 84,891,000 | 79,956,000 | 85,102,000 | 83,017,000 | 84,555,000 | 82,391,000 | 78,836,000 | 70,343,000 | 66,378,000 | 63,026,000 | 60,634,000 | 60,780,000 | 58,591,000 | 51,014,000 | 51,696,000 | 49,227,000 | 48,034,000 | 49,665,000 | 50,607,000 | 56,754,000 | 52,657,000 | 49,929,000 | 52,717,000 | 56,136,000 | 60,263,000 | 62,350,000 | 77,241,000 | 78,216,000 | 73,470,000 | 61,022,000 | 55,818,000 | 52,828,000 | 68,184,000 | 59,823,000 | 54,023,000 | 43,055,000 | 42,554,000 | 34,420,000 | 38,245,000 | 32,259,000 | 53,046,000 | 51,797,000 | 62,083,000 | 63,712,000 | 64,027,000 | 59,177,000 | 57,735,000 | 60,321,000 | 75,722,000 | 68,725,000 | 79,859,000 | 80,625,000 | 87,090,000 | 87,389,000 | 85,172,000 | 45,338,000 | 36,626,000 | 34,401,000 | 37,180,000 | 34,117,000 | 24,347,000 | 24,347,000 | 17,629,000 | 17,804,000 | 17,804,000 | 15,251,000 | 15,135,000 | 17,629,000 | 7,302,000 | 11,276,000 | 15,275,000 |
unearned premiums ceded | 58,528,000 | 39,223,000 | 36,123,000 | 36,623,000 | 38,895,000 | 29,545,000 | 35,270,000 | 28,184,000 | 25,202,000 | 17,261,000 | 18,700,000 | 19,227,000 | 20,783,000 | 18,153,000 | 13,659,000 | 9,294,000 | 4,878,000 | 42,000 | 26,000 | 165,000 | 558,000 | 901,000 | 7,739,000 | 25,724,000 | 24,253,000 | 24,981,000 | 25,900,000 | 28,735,000 | 25,450,000 | 25,120,000 | 6,131,000 | 2,979,000 | 3,155,000 | 2,377,000 | 3,131,000 | 3,669,000 | 2,805,000 | 3,251,000 | 2,680,000 | 2,683,000 | 3,670,000 | 4,027,000 | 5,264,000 | 5,635,000 | 6,050,000 | 3,173,000 | 3,143,000 | 2,901,000 | 2,468,000 | 3,616,000 | 6,041,000 | 11,929,000 | 27,004,000 | 27,233,000 | 19,954,000 | 18,159,000 | 7,809,000 | 7,424,000 | 6,325,000 | 5,510,000 | 4,869,000 | 6,478,000 | 7,819,000 | 9,813,000 | 6,464,000 | 6,464,000 | 7,367,000 | 10,147,000 | 10,147,000 | 15,595,000 | 13,257,000 | 7,367,000 | 8,744,000 | 16,207,000 | 20,854,000 | ||||
other assets | 8,527,000 | 8,026,000 | 9,690,000 | 6,957,000 | 8,402,000 | 4,765,000 | 6,364,000 | 4,272,000 | 5,769,000 | 5,089,000 | 6,680,000 | 6,293,000 | 7,128,000 | 6,019,000 | 6,425,000 | 5,107,000 | 5,882,000 | 5,885,000 | 6,737,000 | 3,838,000 | 4,394,000 | 2,993,000 | 3,264,000 | 1,521,000 | 1,738,000 | 2,164,000 | 3,099,000 | 2,622,000 | 2,849,000 | 2,559,000 | 4,118,000 | 4,327,000 | 3,818,000 | 3,230,000 | 5,697,000 | 6,247,000 | 3,717,000 | 4,303,000 | 4,878,000 | 7,077,000 | 7,189,000 | 6,864,000 | 6,008,000 | 8,742,000 | 6,028,000 | 5,478,000 | 7,454,000 | 8,072,000 | 5,475,000 | 4,565,000 | 4,048,000 | 6,269,000 | 3,424,000 | 3,559,000 | 3,553,000 | 4,755,000 | 2,783,000 | 5,492,000 | 3,602,000 | 5,364,000 | 2,557,000 | 3,886,000 | 2,947,000 | 6,537,000 | 3,231,000 | 4,754,000 | 5,302,000 | 3,797,000 | 4,417,000 | 4,417,000 | 3,915,000 | 956,000 | 956,000 | 2,006,000 | 1,788,000 | 3,915,000 | 965,000 | 805,000 | 1,200,000 |
total assets | 2,269,272,000 | 2,169,783,000 | 2,134,055,000 | 2,188,024,000 | 2,152,096,000 | 2,016,223,000 | 2,001,686,000 | 1,899,948,000 | 1,876,969,000 | 1,735,307,000 | 1,739,629,000 | 1,715,665,000 | 1,644,516,000 | 1,580,381,000 | 1,524,543,000 | 1,493,123,000 | 1,468,548,000 | 1,427,494,000 | 1,413,537,000 | 1,422,534,000 | 1,422,112,000 | 1,357,650,000 | 1,296,060,000 | 1,279,456,000 | 1,288,049,000 | 1,355,193,000 | 1,422,180,000 | 1,455,803,000 | 1,479,256,000 | 1,435,445,000 | 1,704,312,000 | 2,778,768,000 | 2,876,649,000 | 3,357,393,000 | 3,170,708,000 | 3,012,244,000 | 3,008,836,000 | 2,664,693,000 | 2,593,752,000 | 2,704,784,000 | 2,929,828,000 | 2,712,522,000 | 2,514,379,000 | 3,424,828,000 | 3,253,228,000 | 2,995,292,000 | 3,030,895,000 | 3,130,836,000 | 2,941,285,000 | 3,095,276,000 | 2,933,892,000 | 2,755,270,000 | 3,020,211,000 | 2,722,753,000 | 2,857,670,000 | 2,477,409,000 | 2,603,411,000 | 2,343,488,000 | 2,279,230,000 | 2,284,745,000 | 2,336,528,000 | 2,338,002,000 | 1,861,461,000 | 1,651,602,000 | 1,762,152,000 | 1,624,216,000 | 1,466,389,000 | 1,312,716,000 | 1,128,804,000 | 1,128,804,000 | 958,005,000 | 1,116,700,000 | 1,116,700,000 | 1,260,021,000 | 1,058,741,000 | 958,005,000 | 1,094,145,000 | 1,106,581,000 | 1,002,812,000 |
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and loss adjustment expense reserves | 966,339,000 | 967,960,000 | 938,308,000 | 944,985,000 | 916,600,000 | 860,969,000 | 811,152,000 | 752,757,000 | 730,655,000 | 661,554,000 | 658,234,000 | 621,101,000 | 595,799,000 | 555,468,000 | 540,827,000 | 526,445,000 | 549,141,000 | 524,010,000 | 540,779,000 | 514,642,000 | 512,843,000 | 494,179,000 | 481,770,000 | 467,655,000 | 455,669,000 | 470,588,000 | 479,435,000 | 470,066,000 | 507,931,000 | 482,662,000 | 474,943,000 | 474,338,000 | 484,599,000 | 464,380,000 | 445,778,000 | 359,355,000 | 340,030,000 | 306,641,000 | 282,941,000 | 354,703,000 | 341,132,000 | 305,997,000 | 302,165,000 | 270,435,000 | 260,310,000 | 264,243,000 | 278,504,000 | 303,097,000 | 329,012,000 | 329,894,000 | 325,652,000 | 301,859,000 | 349,902,000 | 356,470,000 | 349,395,000 | 294,647,000 | 277,913,000 | 241,279,000 | 241,100,000 | 218,618,000 | 219,709,000 | 186,467,000 | 161,180,000 | 164,747,000 | 146,253,000 | 137,360,000 | 131,611,000 | 115,534,000 | 99,734,000 | 99,734,000 | 81,425,000 | 68,504,000 | 68,504,000 | 57,367,000 | 52,139,000 | 81,425,000 | 42,377,000 | 39,375,000 | 28,628,000 |
unearned premium reserves | 414,315,000 | 361,704,000 | 379,274,000 | 383,424,000 | 384,311,000 | 324,551,000 | 347,103,000 | 349,015,000 | 348,631,000 | 306,310,000 | 340,582,000 | 338,054,000 | 337,889,000 | 307,820,000 | 298,173,000 | 268,254,000 | 246,130,000 | 227,584,000 | 237,926,000 | 244,597,000 | 235,725,000 | 201,089,000 | 203,855,000 | 185,378,000 | 177,469,000 | 179,460,000 | 196,578,000 | 237,099,000 | 226,968,000 | 211,789,000 | 227,517,000 | 244,807,000 | 255,758,000 | 255,818,000 | 281,618,000 | 277,349,000 | 265,268,000 | 222,527,000 | 213,835,000 | 201,376,000 | 237,919,000 | 211,954,000 | 189,945,000 | 160,172,000 | 160,981,000 | 128,736,000 | 133,921,000 | 120,619,000 | 177,332,000 | 173,057,000 | 191,310,000 | 207,726,000 | 207,594,000 | 188,185,000 | 185,053,000 | 208,766,000 | 265,583,000 | 225,735,000 | 222,049,000 | 226,915,000 | 227,630,000 | 234,983,000 | 233,491,000 | 164,469,000 | 128,283,000 | 118,899,000 | 134,358,000 | 129,920,000 | 112,482,000 | 112,482,000 | 88,926,000 | 99,988,000 | 99,988,000 | 95,289,000 | 97,892,000 | 88,926,000 | 59,298,000 | 81,994,000 | 97,758,000 |
reinsurance balances payable | 109,404,000 | 95,853,000 | 97,980,000 | 106,103,000 | 93,730,000 | 105,892,000 | 88,152,000 | 76,253,000 | 71,640,000 | 68,983,000 | 69,882,000 | 109,534,000 | 109,249,000 | 105,135,000 | 108,772,000 | 95,374,000 | 95,692,000 | 91,224,000 | 77,525,000 | 88,813,000 | 94,059,000 | 92,247,000 | 80,364,000 | 94,217,000 | 114,208,000 | 122,665,000 | 129,959,000 | 136,472,000 | 150,071,000 | 139,218,000 | 137,321,000 | 147,096,000 | 139,112,000 | 144,058,000 | 76,292,000 | 55,369,000 | 52,249,000 | 41,415,000 | 33,115,000 | 96,986,000 | 19,704,000 | 18,326,000 | 18,652,000 | 16,642,000 | 11,940,000 | 40,372,000 | 43,051,000 | 43,901,000 | 43,382,000 | 38,789,000 | 38,922,000 | 35,307,000 | 35,282,000 | 35,292,000 | 36,289,000 | 37,947,000 | 39,861,000 | 38,379,000 | 35,731,000 | 28,152,000 | 18,845,000 | 20,164,000 | 35,239,000 | 32,028,000 | 31,686,000 | 32,013,000 | 36,214,000 | 45,097,000 | 37,176,000 | 37,176,000 | 34,963,000 | 34,035,000 | 34,035,000 | 33,172,000 | 27,501,000 | 34,963,000 | 19,140,000 | 22,364,000 | 22,521,000 |
funds withheld | 22,359,000 | 16,105,000 | 15,139,000 | 22,577,000 | 21,825,000 | 21,878,000 | 20,788,000 | 18,266,000 | 20,796,000 | 17,289,000 | 13,406,000 | 15,605,000 | 21,846,000 | 21,907,000 | 11,446,000 | 12,522,000 | 3,929,000 | 3,792,000 | 5,087,000 | 5,092,000 | 3,622,000 | 4,475,000 | 5,232,000 | 4,644,000 | 5,664,000 | 4,958,000 | 9,953,000 | 12,908,000 | 15,056,000 | 16,418,000 | 16,129,000 | 16,946,000 | 15,610,000 | 23,579,000 | 16,487,000 | 7,031,000 | 5,576,000 | 5,927,000 | 5,930,000 | 6,112,000 | 7,036,000 | 7,143,000 | 6,428,000 | 6,861,000 | 6,770,000 | 6,558,000 | 7,462,000 | 8,600,000 | 9,804,000 | 10,126,000 | 9,469,000 | 10,184,000 | 13,068,000 | 17,415,000 | 18,433,000 | 33,185,000 | 33,566,000 | 31,844,000 | 24,765,000 | 27,251,000 | 24,562,000 | 22,887,000 | 22,482,000 | 17,787,000 | 15,612,000 | 6,835,000 | 3,212,000 | 2,936,000 | 3,382,000 | 3,382,000 | 3,581,000 | 4,720,000 | 4,720,000 | 9,180,000 | 8,976,000 | 3,581,000 | 7,542,000 | 5,677,000 | 2,753,000 |
other liabilities | 10,944,000 | 15,460,000 | 9,720,000 | 8,728,000 | 8,992,000 | 6,305,000 | 8,491,000 | 8,042,000 | 8,323,000 | 11,795,000 | 6,781,000 | 7,125,000 | 7,311,000 | 6,397,000 | 4,927,000 | 5,323,000 | 5,503,000 | 7,164,000 | 5,228,000 | 5,664,000 | 8,406,000 | 5,009,000 | 3,756,000 | 3,021,000 | 5,064,000 | 6,825,000 | 7,776,000 | 6,163,000 | 4,119,000 | 5,067,000 | 8,615,000 | 7,284,000 | 6,814,000 | 10,413,000 | 12,739,000 | 11,628,000 | 13,639,000 | 14,527,000 | 12,824,000 | 10,839,000 | 12,146,000 | 12,725,000 | 12,629,000 | 14,770,000 | 19,002,000 | 14,949,000 | 12,234,000 | 9,502,000 | 12,598,000 | 11,857,000 | 12,018,000 | 9,906,000 | 13,449,000 | 10,488,000 | 10,260,000 | 7,777,000 | 11,432,000 | 10,054,000 | 10,704,000 | 10,373,000 | 9,331,000 | 11,786,000 | 10,859,000 | 11,786,000 | 11,082,000 | 12,796,000 | 10,048,000 | 9,726,000 | 6,651,000 | 6,651,000 | 6,229,000 | 5,099,000 | 5,099,000 | 4,983,000 | 3,905,000 | 6,229,000 | 2,869,000 | ||
debt | 4,739,000 | 4,724,000 | 34,745,000 | 58,889,000 | 59,834,000 | 60,749,000 | 62,582,000 | 61,595,000 | 72,466,000 | 73,281,000 | 74,879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 1,528,100,000 | 1,461,806,000 | 1,475,166,000 | 1,524,706,000 | 1,485,292,000 | 1,380,344,000 | 1,338,268,000 | 1,265,928,000 | 1,252,511,000 | 1,139,212,000 | 1,163,764,000 | 1,154,544,000 | 1,134,475,000 | 1,077,261,000 | 1,057,591,000 | 1,008,830,000 | 1,000,141,000 | 951,831,000 | 963,023,000 | 955,708,000 | 949,993,000 | 892,793,000 | 869,193,000 | 849,552,000 | 851,150,000 | 878,010,000 | 915,637,000 | 955,065,000 | 994,941,000 | 955,981,000 | 1,130,264,000 | 2,110,667,000 | 2,169,028,000 | 2,505,967,000 | 2,284,978,000 | 2,148,360,000 | 2,107,673,000 | 1,773,006,000 | 1,755,202,000 | 1,888,538,000 | 2,050,853,000 | 1,863,749,000 | 1,622,763,000 | 2,297,332,000 | 2,082,580,000 | 1,801,251,000 | 1,896,134,000 | 1,945,641,000 | 1,868,091,000 | 2,008,972,000 | 1,933,297,000 | 1,814,054,000 | 2,109,409,000 | 1,862,343,000 | 1,963,455,000 | 1,631,713,000 | 1,722,107,000 | 1,497,790,000 | 1,513,272,000 | 1,514,560,000 | 1,550,874,000 | 1,498,841,000 | 1,094,661,000 | 916,338,000 | 1,045,458,000 | 894,978,000 | 817,712,000 | 698,170,000 | 608,259,000 | 608,259,000 | 472,623,000 | 598,441,000 | 598,441,000 | 624,267,000 | 457,327,000 | 472,623,000 | 488,563,000 | 530,391,000 | 425,299,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred share capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary share capital | 3,368,000 | 3,390,000 | 3,394,000 | 3,420,000 | 3,456,000 | 3,483,000 | 3,483,000 | 3,532,000 | 3,532,000 | 3,534,000 | 3,534,000 | 3,527,000 | 3,526,000 | 3,482,000 | 3,482,000 | 3,472,000 | 3,472,000 | 3,384,000 | 3,384,000 | 3,417,000 | 3,485,000 | 3,452,000 | 3,537,000 | 3,627,000 | 3,743,000 | 3,699,000 | 3,699,000 | 3,679,000 | 3,672,000 | 3,638,000 | 3,639,000 | 3,742,000 | 3,755,000 | 3,736,000 | 3,735,000 | 3,737,000 | 3,744,000 | 3,737,000 | 3,736,000 | 3,732,000 | 3,723,000 | 3,703,000 | 3,703,000 | 3,746,000 | 3,752,000 | 3,738,000 | 3,733,000 | 3,729,000 | 3,721,000 | 3,705,000 | 3,688,000 | 3,687,000 | 3,682,000 | 3,670,000 | 3,668,000 | 3,668,000 | 3,663,000 | 36,544,000 | 3,651,000 | 3,658,000 | 3,654,000 | 3,646,000 | 3,646,000 | 3,645,000 | 3,642,000 | 3,632,000 | 3,631,000 | 3,628,000 | 3,624,000 | 3,624,000 | 3,604,000 | 3,627,000 | 3,627,000 | 3,627,000 | 3,623,000 | 3,604,000 | 3,610,000 | 3,610,000 | 3,610,000 |
additional paid-in capital | 476,377,000 | 478,910,000 | 479,099,000 | 479,097,000 | 482,876,000 | 481,551,000 | 481,672,000 | 487,462,000 | 485,878,000 | 484,532,000 | 481,908,000 | 480,648,000 | 479,429,000 | 478,439,000 | 477,021,000 | 475,903,000 | 474,805,000 | 481,784,000 | 480,939,000 | 483,365,000 | 489,218,000 | 488,488,000 | 492,429,000 | 497,559,000 | 504,375,000 | 503,547,000 | 502,561,000 | 501,916,000 | 500,814,000 | 499,726,000 | 498,600,000 | 503,331,000 | 504,570,000 | 503,316,000 | 501,766,000 | 500,682,000 | 501,180,000 | 500,337,000 | 499,497,000 | 498,189,000 | 497,141,000 | 496,401,000 | 495,258,000 | 500,641,000 | 501,587,000 | 500,553,000 | 499,638,000 | 498,439,000 | 497,574,000 | 496,622,000 | 495,610,000 | 494,509,000 | 493,492,000 | 492,469,000 | 491,262,000 | 490,215,000 | 489,310,000 | 488,478,000 | 487,671,000 | 487,567,000 | 486,566,000 | 485,555,000 | 484,535,000 | 483,327,000 | 482,366,000 | 481,449,000 | 480,553,000 | 479,311,000 | 478,516,000 | 478,516,000 | 477,571,000 | 479,166,000 | 479,166,000 | 478,228,000 | 477,430,000 | 477,571,000 | 476,861,000 | 476,457,000 | 475,686,000 |
retained earnings | 261,427,000 | 225,677,000 | 176,396,000 | 180,801,000 | 180,472,000 | 150,845,000 | 178,263,000 | 143,026,000 | 135,048,000 | 108,029,000 | 90,423,000 | 76,946,000 | 27,086,000 | 21,199,000 | -13,551,000 | 4,918,000 | -9,870,000 | -9,505,000 | -33,809,000 | -19,956,000 | -20,584,000 | -27,083,000 | -69,099,000 | -71,282,000 | -71,219,000 | -30,063,000 | 283,000 | -4,857,000 | -20,171,000 | -26,077,000 | 54,742,000 | 143,873,000 | 181,520,000 | 324,272,000 | 362,004,000 | 342,318,000 | 378,542,000 | 370,168,000 | 320,972,000 | 290,961,000 | 353,956,000 | 325,287,000 | 368,392,000 | 594,937,000 | 636,813,000 | 660,860,000 | 600,172,000 | 651,940,000 | 542,387,000 | 551,268,000 | 467,338,000 | 410,802,000 | 382,302,000 | 325,569,000 | 386,172,000 | 340,035,000 | 376,104,000 | 310,971,000 | 240,770,000 | 245,251,000 | 261,212,000 | 304,202,000 | 247,835,000 | 218,821,000 | 201,169,000 | 213,560,000 | 156,382,000 | 124,212,000 | 32,017,000 | 32,017,000 | 4,207,000 | 35,466,000 | 35,466,000 | 153,899,000 | 120,361,000 | 4,207,000 | 125,111,000 | 96,123,000 | 98,217,000 |
total shareholders' equity | 741,172,000 | 707,977,000 | 658,889,000 | 663,318,000 | 666,804,000 | 635,879,000 | 663,418,000 | 634,020,000 | 624,458,000 | 596,095,000 | 575,865,000 | 561,121,000 | 510,041,000 | 503,120,000 | 466,952,000 | 484,293,000 | 468,407,000 | 475,663,000 | 450,514,000 | 466,826,000 | 472,119,000 | 464,857,000 | 426,867,000 | 429,904,000 | 436,899,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 2,269,272,000 | 2,169,783,000 | 2,134,055,000 | 2,188,024,000 | 2,152,096,000 | 2,016,223,000 | 2,001,686,000 | 1,899,948,000 | 1,876,969,000 | 1,735,307,000 | 1,739,629,000 | 1,715,665,000 | 1,644,516,000 | 1,580,381,000 | 1,524,543,000 | 1,493,123,000 | 1,468,548,000 | 1,427,494,000 | 1,413,537,000 | 1,422,534,000 | 1,422,112,000 | 1,357,650,000 | 1,296,060,000 | 1,279,456,000 | 3,170,708,000 | 3,012,244,000 | 3,008,836,000 | 2,664,693,000 | 2,593,752,000 | 2,704,784,000 | 2,929,828,000 | 2,712,522,000 | 2,514,379,000 | 3,424,828,000 | 3,253,228,000 | 2,995,292,000 | 3,030,895,000 | 3,130,836,000 | 2,941,285,000 | 3,095,276,000 | 2,933,892,000 | 2,755,270,000 | 3,020,211,000 | 2,722,753,000 | 2,857,670,000 | 2,477,409,000 | 2,603,411,000 | 2,343,488,000 | |||||||||||||||||||||||||||||||
loss and loss adjustment expenses recoverable | 93,971,000 | 87,963,000 | 85,790,000 | 65,947,000 | 58,647,000 | 44,765,000 | 25,687,000 | 28,191,000 | 21,555,000 | 16,927,000 | 13,239,000 | 10,604,000 | 9,426,000 | 11,369,000 | 11,100,000 | 13,082,000 | 14,332,000 | 15,009,000 | 16,851,000 | 19,949,000 | 20,225,000 | 23,095,000 | 27,531,000 | 41,535,000 | 40,787,000 | 46,196,000 | 43,705,000 | 37,835,000 | 37,005,000 | 39,482,000 | 29,459,000 | 18,447,000 | 2,661,000 | 2,582,000 | 2,704,000 | 3,220,000 | 72,328,000 | 3,548,000 | 3,368,000 | 3,253,000 | 2,906,000 | 2,655,000 | 11,523,000 | 11,214,000 | 12,848,000 | 16,192,000 | 16,829,000 | 17,996,000 | 20,136,000 | 21,133,000 | 34,451,000 | 34,006,000 | 36,911,000 | 36,676,000 | 29,758,000 | 21,683,000 | 15,236,000 | 14,580,000 | 11,976,000 | ||||||||||||||||||||
investment in related party investment fund | 228,991,000 | 216,845,000 | 196,060,000 | 178,197,000 | 195,199,000 | 189,256,000 | 151,010,000 | 183,591,000 | 180,239,000 | 175,136,000 | 199,882,000 | 166,735,000 | 184,956,000 | 177,658,000 | 189,898,000 | 240,056,000 | 228,199,000 | 238,772,000 | 246,392,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes payable | 63,125,000 | 62,381,000 | 80,534,000 | 93,446,000 | 100,912,000 | 99,746,000 | 98,057,000 | 96,478,000 | 96,900,000 | 95,338,000 | 95,794,000 | 94,216,000 | 94,637,000 | 93,076,000 | 93,514,000 | 91,936,000 | 92,357,000 | 90,796,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable | 6,101,000 | 18,461,000 | 18,842,000 | 19,200,000 | 20,202,000 | 27,877,000 | 26,802,000 | 29,464,000 | 26,861,000 | 29,436,000 | 28,612,000 | 31,008,000 | 28,497,000 | 29,653,000 | 33,627,000 | 35,236,000 | 33,734,000 | 34,102,000 | 34,785,000 | 35,537,000 | 25,146,000 | 27,546,000 | 29,857,000 | 30,115,000 | 1,566,000 | 2,046,000 | 4,261,000 | 15,917,000 | 16,049,000 | 15,784,000 | 15,919,000 | 15,865,000 | 19,330,000 | 19,078,000 | 19,082,000 | 18,305,000 | 17,437,000 | 17,664,000 | 17,955,000 | 15,367,000 | 14,205,000 | 14,491,000 | 15,434,000 | 15,175,000 | 15,424,000 | 16,152,000 | 16,952,000 | 16,915,000 | 16,915,000 | ||||||||||||||||||||||||||||||
total liabilities, redeemable non-controlling interest and equity | 1,288,049,000 | 1,355,193,000 | 1,422,180,000 | 1,455,803,000 | 1,479,256,000 | 1,435,445,000 | 1,704,312,000 | 2,778,768,000 | 2,876,649,000 | 3,357,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity securities, trading, at fair value | 36,908,000 | 57,776,000 | 820,493,000 | 955,255,000 | 1,203,672,000 | 1,195,864,000 | 1,053,640,000 | 1,054,427,000 | 844,001,000 | 834,281,000 | 899,904,000 | 934,232,000 | 905,994,000 | 966,755,000 | 1,217,462,000 | 1,245,720,000 | 1,266,175,000 | 1,214,510,000 | 1,321,426,000 | 1,227,911,000 | 1,282,156,000 | 1,030,207,000 | 912,202,000 | 1,112,684,000 | 1,042,715,000 | 1,068,534,000 | 1,058,729,000 | 1,033,572,000 | 890,822,000 | 794,088,000 | 831,175,000 | 897,429,000 | 839,921,000 | 744,292,000 | 649,431,000 | 652,869,000 | 593,201,000 | 546,805,000 | 401,139,000 | 436,490,000 | 436,490,000 | 409,329,000 | 368,864,000 | 368,864,000 | 409,329,000 | ||||||||||||||||||||||||||||||||||
due to related party investment fund | 9,642,000 | 111,697,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interest in related party joint venture | 1,692,000 | 15,310,000 | 6,436,000 | 6,705,000 | 7,169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity attributable to greenlight capital re, ltd. | 477,183,000 | 506,543,000 | 500,738,000 | 484,315,000 | 477,287,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in related party joint venture | 485,000 | 1,757,000 | 10,719,000 | 11,071,000 | 12,933,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 477,183,000 | 506,543,000 | 500,738,000 | 484,315,000 | 477,772,000 | 558,738,000 | 661,665,000 | 700,916,000 | 844,257,000 | 885,730,000 | 863,884,000 | 901,163,000 | 891,687,000 | 838,550,000 | 816,246,000 | 878,975,000 | 848,773,000 | 891,616,000 | 1,127,496,000 | 1,170,648,000 | 1,194,041,000 | 1,134,761,000 | 1,185,195,000 | 1,073,194,000 | 1,086,304,000 | 1,000,595,000 | 941,216,000 | 910,802,000 | 860,410,000 | 894,215,000 | 845,696,000 | 881,304,000 | 845,698,000 | ||||||||||||||||||||||||||||||||||||||||||||||
debt instruments, trading, at fair value | 25,000 | 13,831,000 | 19,350,000 | 7,180,000 | 1,737,000 | 6,271,000 | 8,074,000 | 22,473,000 | 74,058,000 | 93,893,000 | 73,879,000 | 39,087,000 | 28,657,000 | 43,482,000 | 47,338,000 | 49,212,000 | 23,648,000 | 4,600,000 | 4,330,000 | 4,312,000 | 12,499,000 | 8,506,000 | 7,100,000 | 1,763,000 | 6,361,000 | 9,088,000 | 6,755,000 | 10,639,000 | 2,926,000 | 3,364,000 | 2,912,000 | 15,610,000 | 20,060,000 | 55,294,000 | 90,721,000 | 95,838,000 | 157,686,000 | 134,347,000 | |||||||||||||||||||||||||||||||||||||||||
financial contracts receivable, at fair value | 69,166,000 | 68,123,000 | 54,131,000 | 12,893,000 | 20,644,000 | 29,166,000 | 38,255,000 | 76,381,000 | 42,478,000 | 23,725,000 | 13,286,000 | 13,215,000 | 14,872,000 | 38,031,000 | 41,482,000 | 47,171,000 | 37,103,000 | 97,458,000 | 82,623,000 | 104,048,000 | 85,555,000 | 56,117,000 | 61,636,000 | 22,744,000 | 18,983,000 | 23,972,000 | 32,239,000 | 23,673,000 | 16,015,000 | 23,810,000 | 26,700,000 | 28,701,000 | 16,491,000 | 17,504,000 | 24,377,000 | 30,117,000 | 18,039,000 | 19,156,000 | 23,563,000 | 23,563,000 | 21,419,000 | 6,323,000 | 6,323,000 | 4,620,000 | 3,961,000 | 21,419,000 | 222,000 | 1,681,000 | 1,151,000 | ||||||||||||||||||||||||||||||
securities sold, not yet purchased, at fair value | 681,278,000 | 676,938,000 | 912,797,000 | 890,001,000 | 878,714,000 | 867,709,000 | 859,902,000 | 802,863,000 | 797,773,000 | 876,248,000 | 882,906,000 | 800,105,000 | 1,285,354,000 | 1,327,605,000 | 1,090,731,000 | 1,113,300,000 | 1,102,298,000 | 986,408,000 | 1,111,690,000 | 1,065,072,000 | 950,076,000 | 1,092,473,000 | 908,368,000 | 1,020,031,000 | 663,542,000 | 745,520,000 | 683,816,000 | 652,012,000 | 680,863,000 | 636,675,000 | 726,737,000 | 578,790,000 | 488,366,000 | 584,926,000 | 570,875,000 | 469,718,000 | 369,293,000 | 319,337,000 | 319,337,000 | 234,301,000 | 369,504,000 | 369,504,000 | 409,218,000 | 258,322,000 | 234,301,000 | 332,706,000 | 345,861,000 | 241,317,000 | |||||||||||||||||||||||||||||||
financial contracts payable, at fair value | 20,749,000 | 18,746,000 | 15,397,000 | 22,222,000 | 10,409,000 | 15,355,000 | 3,215,000 | 2,237,000 | 2,570,000 | 5,290,000 | 9,106,000 | 28,245,000 | 25,864,000 | 28,035,000 | 40,312,000 | 44,592,000 | 30,133,000 | 22,449,000 | 23,659,000 | 18,857,000 | 17,962,000 | 27,345,000 | 14,847,000 | 19,637,000 | 15,609,000 | 12,972,000 | 15,962,000 | 6,324,000 | 7,593,000 | 12,896,000 | 12,648,000 | 22,746,000 | 25,653,000 | 15,624,000 | 14,787,000 | 16,200,000 | 16,296,000 | 12,966,000 | 26,465,000 | 26,465,000 | 17,140,000 | 10,272,000 | 10,272,000 | 1,643,000 | 1,880,000 | 17,140,000 | 17,746,000 | 32,413,000 | 27,579,000 | ||||||||||||||||||||||||||||||
due to prime brokers and other financial institutions | 43,687,000 | 520,172,000 | 574,800,000 | 672,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes payable, net of deferred costs | 91,185,000 | 89,606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investments, at fair value | 73,505,000 | 69,251,000 | 70,127,000 | 152,132,000 | 139,165,000 | 138,190,000 | 139,453,000 | 156,063,000 | 176,480,000 | 176,670,000 | 190,516,000 | 119,083,000 | 108,125,000 | 157,629,000 | 159,604,000 | 115,591,000 | 149,926,000 | 174,432,000 | 110,709,000 | 107,211,000 | 107,246,000 | 93,741,000 | 146,340,000 | 133,450,000 | 146,576,000 | 138,513,000 | 139,828,000 | 128,685,000 | 218,594,000 | 204,354,000 | 197,461,000 | 196,490,000 | 172,936,000 | 169,665,000 | 157,395,000 | 141,561,000 | 66,594,000 | 60,144,000 | 11,755,000 | 11,755,000 | 14,423,000 | 12,165,000 | 12,165,000 | 11,013,000 | 14,423,000 | ||||||||||||||||||||||||||||||||||
shareholders’ equity attributable to shareholders | 556,981,000 | 650,946,000 | 689,845,000 | 831,324,000 | 867,505,000 | 846,737,000 | 883,466,000 | 874,242,000 | 824,205,000 | 792,882,000 | 854,820,000 | 825,391,000 | 867,353,000 | 1,099,324,000 | 1,142,152,000 | 1,165,151,000 | 1,103,543,000 | 1,154,108,000 | 1,043,682,000 | 1,051,595,000 | 966,636,000 | 908,998,000 | 879,476,000 | 821,708,000 | 881,102,000 | 833,918,000 | 869,077,000 | 803,103,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
due to prime brokers | 547,699,000 | 543,559,000 | 558,798,000 | 319,830,000 | 398,711,000 | 415,459,000 | 544,481,000 | 396,453,000 | 266,975,000 | 515,063,000 | 255,660,000 | 211,070,000 | 266,677,000 | 311,130,000 | 285,896,000 | 314,702,000 | 239,074,000 | 249,728,000 | 366,681,000 | 326,488,000 | 296,739,000 | 365,007,000 | 315,291,000 | 260,359,000 | 319,318,000 | 309,492,000 | 401,474,000 | 273,071,000 | 22,822,000 | 21,013,000 | 112,829,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
performance compensation payable to related party | 3,955,000 | 1,189,000 | 2,413,000 | 3,081,000 | 10,852,000 | 24,045,000 | 33,818,000 | 21,923,000 | 16,113,000 | 31,646,000 | 7,870,000 | 16,979,000 | 4,145,000 | 518,000 | 16,255,000 | 12,698,000 | 3,032,000 | 3,032,000 | 6,145,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in joint venture | 18,225,000 | 17,147,000 | 17,697,000 | 17,445,000 | 14,345,000 | 23,364,000 | 24,155,000 | 23,382,000 | 24,263,000 | 28,172,000 | 28,496,000 | 28,890,000 | 31,218,000 | 31,087,000 | 29,512,000 | 34,709,000 | 33,959,000 | 32,218,000 | 31,326,000 | 38,702,000 | 13,113,000 | 11,778,000 | 12,227,000 | 42,595,000 | 33,866,000 | 33,709,000 | 34,222,000 | 45,758,000 | 30,784,000 | 29,471,000 | 29,517,000 | 30,597,000 | 8,111,000 | 7,395,000 | 6,388,000 | 6,388,000 | |||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 765,958,000 | 770,185,000 | 785,654,000 | 839,161,000 | 766,800,000 | 735,264,000 | 716,694,000 | 729,238,000 | 648,677,000 | 614,546,000 | 520,545,000 | 520,545,000 | 485,382,000 | 518,259,000 | 518,259,000 | 635,754,000 | 601,414,000 | 485,382,000 | 605,582,000 | 576,190,000 | 577,513,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 2,279,230,000 | 2,284,745,000 | 2,336,528,000 | 2,338,002,000 | 1,861,461,000 | 1,651,602,000 | 1,762,152,000 | 1,624,216,000 | 1,466,389,000 | 1,312,716,000 | 1,128,804,000 | 1,128,804,000 | 958,005,000 | 1,116,700,000 | 1,116,700,000 | 1,260,021,000 | 1,058,741,000 | 958,005,000 | 1,094,145,000 | 1,106,581,000 | 1,002,812,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and loss adjustment expense recoverable | 9,518,000 | 8,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and loss adjustment expense recoverables | 8,950,000 | 7,270,000 | 6,651,000 | 6,880,000 | 7,000,000 | 7,000,000 | 11,662,000 | 9,480,000 | 9,480,000 | 7,680,000 | 7,916,000 | 11,662,000 | 6,721,000 | 7,462,000 | 5,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total investments in securities | 595,630,000 | 557,336,000 | 557,336,000 | 493,966,000 | 389,487,000 | 389,487,000 | 605,945,000 | 606,669,000 | 493,966,000 | 590,536,000 | 491,537,000 | 507,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt securities, trading, at fair value | 109,091,000 | 109,091,000 | 70,214,000 | 8,458,000 | 8,458,000 | 6,328,000 | 70,214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in joint venture | 6,058,000 | 6,319,000 | 6,319,000 | 7,270,000 | 6,712,000 | 6,058,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments, trading, at fair value | 588,604,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed maturities, trading at fair value | 4,296,000 | 1,520,000 | 1,528,000 | 2,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investments, trading at fair value | 589,146,000 | 570,440,000 | 482,424,000 | 501,175,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investments, at estimated fair value | 13,227,000 | 18,576,000 | 7,585,000 | 3,665,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
performance fee payable to related party | 6,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment income receivable | 379,000 | 2,551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends payable on securities sold, not yet purchased | 1,057,000 | 696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 1,500,000 | 2,698,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
performance and management fees payable to related party | 150,000 | 1,349,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-05-04 | 2009-02-23 | 2008-06-30 | 2007-09-30 | 2007-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 35,750,000 | 49,281,000 | -4,405,000 | 329,000 | 29,627,000 | -27,418,000 | 35,237,000 | 7,978,000 | 27,019,000 | 17,606,000 | 13,477,000 | 49,860,000 | 5,887,000 | 34,750,000 | -18,469,000 | 14,788,000 | -5,727,000 | 24,304,000 | -13,853,000 | 628,000 | 6,499,000 | 42,016,000 | 2,183,000 | -63,000 | -40,270,000 | -30,346,000 | 5,140,000 | 15,314,000 | 5,906,000 | -85,094,000 | -89,115,000 | -37,368,000 | -142,752,000 | -37,732,000 | 19,875,000 | -35,469,000 | 8,374,000 | 49,196,000 | 30,011,000 | -62,995,000 | 28,669,000 | -43,105,000 | -219,677,000 | -39,596,000 | -24,047,000 | 60,688,000 | -51,768,000 | 109,553,000 | -8,881,000 | 83,930,000 | 56,536,000 | 28,500,000 | 56,733,000 | -60,603,000 | 46,137,000 | -36,069,000 | 65,133,000 | 70,201,000 | -4,481,000 | 56,367,000 | 29,014,000 | 17,652,000 | -12,391,000 | 152,264,000 | 27,810,000 | -31,259,000 | 28,788,000 | 6,084,000 | 8,178,000 | ||
adjustments to reconcile net income or loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from investments in related party investment fund | -33,689,000 | 18,276,000 | -32,197,000 | 8,817,000 | -19,844,000 | -4,330,000 | -18,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on investments | 234,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on derivatives | -39,000 | -38,000 | 64,000 | -393,000 | 623,000 | -93,000 | -472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 2,434,000 | 2,632,000 | 1,976,000 | 1,185,000 | 1,298,000 | -121,000 | 1,649,000 | 1,584,000 | 1,344,000 | 2,624,000 | 1,267,000 | 1,220,000 | 1,034,000 | 1,418,000 | 1,163,000 | 1,098,000 | 1,005,000 | 845,000 | 793,000 | 827,000 | 763,000 | 1,084,000 | -321,000 | 840,000 | 872,000 | 986,000 | 665,000 | 1,109,000 | 1,122,000 | 1,013,000 | 1,011,000 | 1,020,000 | 1,209,000 | 974,000 | 885,000 | 2,549,000 | 743,000 | ||||||||||||||||||||||||||||||||||
accretion of debt offering costs, net of change in interest accruals | 15,000 | -21,000 | -706,000 | -8,000 | 23,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reinsurance balances receivable | -8,082,000 | 67,326,000 | 23,589,000 | 13,415,000 | -64,228,000 | 14,247,000 | -31,976,000 | 6,999,000 | -74,352,000 | 21,452,000 | -34,140,000 | -29,453,000 | -72,203,000 | -17,168,000 | -41,933,000 | -19,438,000 | -36,280,000 | -24,948,000 | 11,737,000 | -5,296,000 | -56,626,000 | -66,005,000 | -13,064,000 | -7,409,000 | -13,459,000 | 42,886,000 | 14,469,000 | 38,879,000 | -26,367,000 | -10,885,000 | 32,507,000 | 4,383,000 | -24,494,000 | -7,509,000 | -27,506,000 | 1,700,000 | -49,321,000 | 8,299,000 | -10,622,000 | 30,059,000 | -58,922,000 | -77,346,000 | -15,942,000 | -3,413,000 | 13,588,000 | 14,330,000 | -20,186,000 | 40,504,000 | -18,493,000 | 27,724,000 | -23,215,000 | 24,149,000 | -22,777,000 | 11,847,000 | -5,110,000 | 24,172,000 | -62,852,000 | -9,859,000 | -12,990,000 | -9,008,000 | 146,000 | 38,178,000 | -9,825,000 | -31,790,000 | -23,382,000 | -27,519,000 | -28,359,000 | 6,433,000 | -25,798,000 | -33,757,000 | -41,435,000 |
reinsurance recoverable on unpaid loss and loss adjustment expenses | -4,845,000 | 1,391,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred acquisition costs | -737,000 | -1,478,000 | 340,000 | -2,057,000 | -14,510,000 | -43,000 | 1,099,000 | 1,586,000 | -4,935,000 | 8,562,000 | -2,710,000 | 365,000 | -3,782,000 | -3,555,000 | -8,493,000 | -3,965,000 | -3,352,000 | -2,392,000 | 146,000 | -2,189,000 | -7,577,000 | 682,000 | -2,469,000 | -1,193,000 | 1,631,000 | 942,000 | 6,147,000 | -4,097,000 | -2,728,000 | 2,788,000 | 3,419,000 | 4,127,000 | 2,087,000 | 14,891,000 | 975,000 | -4,746,000 | -12,448,000 | -5,204,000 | -2,990,000 | 15,356,000 | -8,361,000 | -5,800,000 | -10,968,000 | -501,000 | -8,134,000 | 3,825,000 | -5,986,000 | 20,787,000 | -1,249,000 | 10,286,000 | 1,629,000 | 315,000 | -4,850,000 | -1,442,000 | 2,586,000 | 15,401,000 | -6,997,000 | 11,134,000 | 766,000 | 6,465,000 | 299,000 | -2,217,000 | -39,834,000 | -8,712,000 | -2,225,000 | -19,551,000 | -6,718,000 | 175,000 | -7,949,000 | 5,006,000 | 1,007,000 |
unearned premiums ceded | -19,305,000 | -3,100,000 | 500,000 | 2,272,000 | -9,350,000 | 5,725,000 | -7,086,000 | -2,982,000 | -7,941,000 | 1,439,000 | 527,000 | 1,556,000 | -2,630,000 | -4,494,000 | -4,365,000 | -4,416,000 | -4,836,000 | -16,000 | 0 | 165,000 | 393,000 | 343,000 | 6,838,000 | 17,985,000 | -1,471,000 | 728,000 | 919,000 | 2,835,000 | -3,285,000 | -330,000 | -18,989,000 | -3,152,000 | 176,000 | -778,000 | 754,000 | 538,000 | -864,000 | 446,000 | -571,000 | 3,000 | 987,000 | 357,000 | 1,237,000 | 371,000 | 415,000 | -2,877,000 | -30,000 | -242,000 | -433,000 | 1,148,000 | 2,425,000 | 5,888,000 | 15,075,000 | 229,000 | -7,279,000 | -1,795,000 | -10,350,000 | -385,000 | -1,099,000 | -815,000 | -641,000 | 1,609,000 | -452,000 | 903,000 | 2,780,000 | -6,851,000 | -16,207,000 | -20,854,000 | |||
loss and loss adjustment expense reserves | -1,621,000 | 29,652,000 | -6,677,000 | 28,385,000 | 55,631,000 | 49,817,000 | 58,395,000 | 22,102,000 | 69,101,000 | 2,408,000 | 44,616,000 | 21,353,000 | 37,709,000 | 3,380,000 | 24,033,000 | -12,770,000 | 25,131,000 | -16,769,000 | 26,137,000 | 1,799,000 | 18,664,000 | 12,409,000 | 14,115,000 | 11,986,000 | -14,919,000 | -8,847,000 | 9,369,000 | -37,865,000 | 25,269,000 | 7,719,000 | 605,000 | -10,261,000 | 20,219,000 | 18,602,000 | 86,423,000 | 19,325,000 | 33,389,000 | 23,700,000 | -71,762,000 | 13,571,000 | 35,135,000 | 3,832,000 | 31,730,000 | 10,125,000 | -3,933,000 | -14,261,000 | -24,593,000 | -25,915,000 | -882,000 | 4,242,000 | 23,793,000 | -48,043,000 | -6,568,000 | 7,075,000 | 54,748,000 | 16,734,000 | 36,634,000 | 179,000 | 22,482,000 | -1,091,000 | 33,242,000 | 25,287,000 | -3,567,000 | 18,494,000 | 8,893,000 | 50,186,000 | 18,309,000 | 12,921,000 | 14,990,000 | 34,398,000 | 23,651,000 |
unearned premium reserves | 52,611,000 | -17,570,000 | -4,150,000 | -887,000 | 59,760,000 | -22,552,000 | -1,912,000 | 384,000 | 42,321,000 | -45,103,000 | 4,648,000 | 3,720,000 | 35,225,000 | 9,647,000 | 29,919,000 | 22,124,000 | 18,546,000 | -10,342,000 | -6,671,000 | 8,872,000 | 34,636,000 | -2,766,000 | 18,477,000 | 7,909,000 | -1,991,000 | -17,118,000 | -40,521,000 | 10,131,000 | 15,179,000 | -15,728,000 | -17,290,000 | -10,951,000 | -60,000 | -25,800,000 | 4,269,000 | 12,081,000 | 42,741,000 | 8,692,000 | 12,459,000 | -36,543,000 | 25,965,000 | 22,009,000 | 29,773,000 | -809,000 | 32,245,000 | -5,185,000 | 13,302,000 | -56,713,000 | 4,275,000 | -18,253,000 | -16,416,000 | 132,000 | 19,409,000 | 3,132,000 | -23,713,000 | -56,817,000 | 39,848,000 | 3,686,000 | -4,866,000 | -715,000 | -7,353,000 | 1,492,000 | 69,022,000 | 36,186,000 | 9,384,000 | 45,432,000 | 23,556,000 | -11,062,000 | 35,991,000 | 34,448,000 | 50,212,000 |
reinsurance balances payable | 13,551,000 | -2,127,000 | -8,123,000 | 12,373,000 | -12,162,000 | 17,740,000 | 11,899,000 | 4,613,000 | 2,657,000 | -899,000 | -39,652,000 | 285,000 | 4,114,000 | -3,637,000 | 13,398,000 | -318,000 | 4,468,000 | 13,699,000 | -11,288,000 | -5,246,000 | 1,812,000 | 11,883,000 | -13,853,000 | -19,991,000 | -8,457,000 | -7,294,000 | -6,513,000 | -13,599,000 | 10,853,000 | 1,897,000 | -9,775,000 | 7,984,000 | -4,946,000 | 67,766,000 | 20,923,000 | 3,120,000 | 10,834,000 | 8,300,000 | -63,871,000 | 77,282,000 | 1,378,000 | 29,244,000 | 2,010,000 | 4,702,000 | -28,432,000 | -2,679,000 | -850,000 | 519,000 | 4,593,000 | -133,000 | 3,615,000 | 25,000 | -10,000 | -997,000 | -1,658,000 | -1,914,000 | 7,669,000 | 2,648,000 | 7,579,000 | 9,307,000 | -1,319,000 | -15,075,000 | 3,211,000 | 342,000 | -2,615,000 | 1,251,000 | 2,213,000 | 928,000 | 14,032,000 | 18,128,000 | 18,285,000 |
funds withheld | 6,254,000 | 966,000 | -7,438,000 | 752,000 | -53,000 | 1,090,000 | 2,522,000 | -2,530,000 | 3,507,000 | 3,883,000 | -2,199,000 | -6,241,000 | -61,000 | 10,461,000 | -1,076,000 | 8,593,000 | 137,000 | -1,295,000 | -5,000 | 1,470,000 | -853,000 | -757,000 | 588,000 | -1,020,000 | 706,000 | -4,995,000 | -2,955,000 | -2,148,000 | -1,362,000 | 289,000 | -817,000 | 1,336,000 | -7,969,000 | 7,092,000 | 9,456,000 | 1,455,000 | -351,000 | -3,000 | -182,000 | -924,000 | -107,000 | 715,000 | -433,000 | 91,000 | 212,000 | -904,000 | -1,138,000 | -1,204,000 | -322,000 | 657,000 | -715,000 | -2,884,000 | -4,347,000 | -1,018,000 | -14,752,000 | -381,000 | -4,465,000 | 7,079,000 | -2,486,000 | 2,689,000 | 1,675,000 | 405,000 | 4,695,000 | 2,175,000 | 901,000 | -369,000 | -199,000 | -1,139,000 | 1,638,000 | 5,677,000 | 2,753,000 |
other items | -5,326,000 | 9,551,000 | -1,197,000 | 484,000 | -1,240,000 | 1,842,000 | -2,992,000 | 1,302,000 | -3,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 37,244,000 | 100,212,000 | 31,181,000 | 68,440,000 | 10,379,000 | 29,534,000 | 41,301,000 | 22,709,000 | 17,960,000 | 22,137,000 | -15,196,000 | 1,825,000 | -1,259,000 | -4,375,000 | -13,410,000 | -2,396,000 | -11,618,000 | -37,517,000 | 1,056,000 | -1,092,000 | -18,743,000 | -46,665,000 | -1,934,000 | -10,954,000 | -31,770,000 | 10,311,000 | -2,905,000 | 1,338,000 | -7,113,000 | -37,242,000 | 6,568,000 | 537,000 | -29,171,000 | 19,137,000 | 27,525,000 | 32,315,000 | 15,442,000 | 36,751,000 | -68,206,000 | 3,912,000 | -8,244,000 | -41,338,000 | -3,790,000 | -22,511,000 | 7,694,000 | -47,507,000 | -47,149,000 | -28,787,000 | -10,289,000 | -35,946,000 | -4,998,000 | -33,303,000 | -18,450,000 | -15,896,000 | -34,619,000 | -2,805,000 | 2,728,000 | -19,140,000 | -9,232,000 | -5,952,000 | 7,896,000 | 20,862,000 | 18,376,000 | -2,709,000 | 1,931,000 | 58,044,000 | 10,992,000 | 6,424,000 | 23,886,000 | -218,428,000 | -253,178,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 37,244,000 | 100,212,000 | 31,181,000 | 68,440,000 | 10,379,000 | 29,534,000 | 41,301,000 | 22,709,000 | 17,960,000 | 22,137,000 | -15,196,000 | 1,825,000 | -1,259,000 | -4,375,000 | -13,410,000 | -2,396,000 | -11,618,000 | -37,517,000 | 1,056,000 | -1,092,000 | -18,743,000 | -46,665,000 | -1,934,000 | -10,954,000 | -31,770,000 | 10,311,000 | -2,905,000 | 1,338,000 | -7,113,000 | -37,242,000 | 6,568,000 | 537,000 | -29,171,000 | 19,137,000 | 27,525,000 | 32,315,000 | 15,442,000 | 36,751,000 | -68,206,000 | 3,912,000 | -8,244,000 | -41,338,000 | -3,790,000 | -22,511,000 | 7,694,000 | -47,507,000 | -47,149,000 | -28,787,000 | -10,289,000 | -35,946,000 | -4,998,000 | -33,303,000 | -18,450,000 | -15,896,000 | -34,619,000 | -2,805,000 | 2,728,000 | -19,140,000 | -9,232,000 | -5,952,000 | 7,896,000 | 20,862,000 | 18,376,000 | -2,709,000 | 1,931,000 | 58,044,000 | 10,992,000 | 6,424,000 | 23,886,000 | -218,428,000 | -253,178,000 |
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemptions of investment in solasglas | 33,000,000 | 0 | 0 | 0 | 14,000,000 | 20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to investment in solasglas | -10,000,000 | -11,500,000 | -10,000,000 | -44,200,000 | -30,000,000 | -18,073,000 | -40,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of fixed maturity investments | 10,853,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemptions and maturities of fixed maturity investments | 1,418,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of fixed maturity investments | -98,183,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other investments | -3,143,000 | -1,363,000 | 0 | -916,000 | -400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of other investments | 1,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other assets | -32,000 | -189,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -66,087,000 | -76,965,000 | -9,273,000 | -46,937,000 | -15,995,000 | 660,000 | -26,976,000 | -40,414,000 | -29,832,000 | -30,585,000 | -15,499,000 | 15,027,000 | -22,076,000 | 42,776,000 | 3,603,000 | -32,620,000 | 33,256,000 | 18,696,000 | -12,758,000 | 21,490,000 | -4,337,000 | 74,815,000 | -511,000 | 13,288,000 | 8,034,000 | -15,884,000 | 15,752,000 | 20,340,000 | 43,126,000 | 23,117,000 | -701,281,000 | 44,558,000 | -211,657,000 | -23,897,000 | -37,181,000 | -27,582,000 | -17,874,000 | -29,974,000 | 61,813,000 | -154,490,000 | 92,216,000 | 54,066,000 | 25,639,000 | 106,239,000 | -8,258,000 | 50,735,000 | 50,258,000 | 30,197,000 | 10,850,000 | -44,015,000 | -89,210,000 | 199,927,000 | 7,314,000 | 15,167,000 | 45,658,000 | 8,713,000 | -39,658,000 | 28,747,000 | 32,290,000 | -21,458,000 | -16,415,000 | 14,952,000 | -24,683,000 | -33,353,000 | 18,415,000 | -129,245,000 | -49,048,000 | -126,112,000 | 9,436,000 | ||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings from debt facility | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | -5,000,000 | -30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of ordinary shares | -4,989,000 | -2,825,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -4,989,000 | -32,825,000 | -25,438,000 | -5,937,000 | -938,000 | -1,876,000 | -7,488,000 | -10,938,000 | -938,000 | 0 | 11,793,000 | 0 | -17,085,000 | -13,409,000 | 0 | -3,252,000 | -5,110,000 | -4,899,000 | 1,000 | 82,825,000 | 0 | -551,000 | 83,000 | -13,453,000 | 0 | 53,000 | 241,000 | 219,000 | 9,000 | 8,000 | 0 | 0 | -10,000 | 42,000 | 371,000 | 222,000 | 9,000 | 255,706,000 | 255,656,000 | ||||||||||||||||||||||||||||||||
effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | 339,000 | -1,923,000 | -297,000 | 735,000 | 226,000 | -964,000 | 726,000 | 7,000 | -114,000 | 252,000 | -503,000 | 219,000 | 132,000 | 381,000 | -202,000 | 0 | 0 | 0 | -122,000 | -527,000 | 317,000 | -491,000 | 411,000 | -392,000 | -747,000 | -3,469,000 | 1,239,000 | ||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -33,493,000 | -6,328,000 | 27,354,000 | 7,563,000 | -28,636,000 | -12,924,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of the period | 643,732,000 | 0 | 0 | 0 | 649,087,000 | 0 | 0 | 0 | 655,730,000 | 0 | 0 | 0 | 706,548,000 | 0 | 0 | 0 | 711,101,000 | 0 | 0 | 0 | 754,306,000 | 0 | 0 | 0 | 767,906,000 | 0 | 0 | 0 | 703,231,000 | 0 | 0 | 0 | 1,531,098,000 | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of the period | 610,239,000 | -11,501,000 | -3,827,000 | 16,301,000 | 642,759,000 | 27,354,000 | 7,563,000 | -28,636,000 | 642,806,000 | -8,196,000 | -19,405,000 | 17,071,000 | 666,260,000 | 25,373,000 | -16,428,000 | -35,136,000 | 732,739,000 | -18,821,000 | -14,954,000 | 13,650,000 | 731,226,000 | 23,040,000 | -7,344,000 | -5,438,000 | 744,048,000 | -6,100,000 | 13,164,000 | 21,187,000 | 739,655,000 | -14,516,000 | -612,635,000 | 38,873,000 | 1,291,509,000 | ||||||||||||||||||||||||||||||||||||||
supplementary information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid in cash | 83,000 | 345,000 | 1,876,000 | 1,173,000 | 1,362,000 | 1,365,000 | 510,000 | 1,591,000 | 1,724,000 | 1,785,000 | 1,758,000 | 0 | 1,578,000 | 101,000 | 2,023,000 | 0 | 2,000,000 | 0 | 2,000,000 | 0 | 2,000,000 | 0 | 2,000,000 | 0 | 2,000,000 | 0 | 2,000,000 | 0 | 1,933,000 | 1,240,000 | 1,725,000 | 4,256,000 | 3,867,000 | 4,187,000 | 0 | 3,992,000 | 1,883,000 | 221,000 | 2,327,000 | 2,699,000 | 2,576,000 | 2,722,000 | 5,036,000 | 10,460,000 | 3,741,000 | 4,180,000 | 3,483,000 | 10,219,000 | 3,600,000 | 3,834,000 | 4,352,000 | 11,305,000 | 4,250,000 | 5,741,000 | 3,969,000 | 9,010,000 | 4,786,000 | 3,679,000 | 3,000,000 | 5,059,000 | 4,144,000 | 3,104,000 | 2,336,000 | 3,091,000 | 2,413,000 | 3,430,000 | 1,574,000 | 2,810,000 | 6,909,000 | 2,360,000 | 153,000 |
income tax paid (refund received) in cash | -9,000 | 31,000 | 39,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized gain on repurchases of convertible senior notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of fixed maturity investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of convertible senior notes payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible senior notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from investments in related party investment fund | 1,853,000 | -32,782,000 | 3,138,000 | -30,370,000 | -8,521,000 | -22,283,000 | 6,214,000 | -38,517,000 | -6,431,000 | 5,714,000 | -6,609,000 | 50,548,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on other investments | 11,875,000 | -33,000 | -111,000 | 594,000 | 0 | -89,000 | 413,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 0 | 0 | 9,000 | 7,000 | 0 | 7,000 | 7,000 | 7,000 | 0 | 7,000 | 7,000 | 7,000 | 17,000 | 26,000 | 125,000 | 92,000 | 93,000 | 91,000 | 92,000 | 92,000 | 92,000 | 95,000 | 101,000 | 102,000 | 101,000 | 101,000 | 102,000 | 101,000 | 102,000 | 105,000 | 115,000 | 114,000 | 103,000 | 97,000 | 62,000 | 63,000 | 62,000 | 63,000 | 62,000 | 63,000 | 62,000 | 58,000 | 56,000 | 56,000 | 57,000 | 56,000 | 56,000 | 56,000 | 60,000 | 10,000 | |||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | -3,827,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax paid in cash | 112,000 | 35,000 | 0 | 21,000 | 3,000 | 0 | 271,000 | 10,000 | 8,000 | 347,000 | 75,000 | 2,000 | 5,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and loss adjustment expenses recoverable | -6,008,000 | -2,173,000 | -19,629,000 | -7,300,000 | -13,882,000 | -19,292,000 | 2,134,000 | -6,691,000 | -4,628,000 | -3,688,000 | -2,651,000 | -1,178,000 | 1,943,000 | -269,000 | 1,982,000 | 1,250,000 | 677,000 | 1,842,000 | 3,098,000 | 276,000 | 2,870,000 | 4,389,000 | 14,004,000 | -748,000 | 5,409,000 | -2,491,000 | -5,870,000 | -830,000 | 2,477,000 | -10,023,000 | -11,012,000 | -15,786,000 | -79,000 | 122,000 | 516,000 | 69,108,000 | -68,780,000 | -180,000 | -9,186,000 | -347,000 | -251,000 | 8,868,000 | -309,000 | 1,634,000 | 3,344,000 | 637,000 | 1,167,000 | 2,140,000 | 997,000 | 13,318,000 | -445,000 | 2,905,000 | -235,000 | -6,918,000 | -8,075,000 | -6,447,000 | -656,000 | -2,604,000 | |||||||||||||
proceeds on disposal of other investments | 0 | 5,000 | 721,000 | 0 | 0 | 168,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loans | -937,000 | -938,000 | -1,876,000 | 0 | -10,938,000 | -938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplementary information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current expected credit losses recognized on reinsurance assets | 0 | 0 | 225,000 | 423,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of debt offering costs and change in interest accruals | 987,000 | 67,000 | 123,000 | -1,598,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of convertible senior notes payable | 0 | -113,000 | 0 | -17,085,000 | -13,409,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized gain on repurchase of convertible senior notes payable | 0 | 0 | 0 | -265,000 | -194,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemptions of investment in silp | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to investment in silp | -30,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemptions from related party investment fund | 5,000,000 | 36,000,000 | 11,997,000 | 26,000,000 | 47,372,000 | 17,705,000 | 13,630,000 | 46,658,000 | 63,931,000 | 9,683,000 | 22,740,000 | 19,481,000 | 89,239,000 | 10,988,000 | 38,900,000 | 19,220,000 | 6,915,000 | 27,740,000 | 22,253,000 | 57,169,000 | 87,126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to related party investment fund | -33,994,000 | -49,999,000 | 0 | -47,001,000 | 0 | -15,127,000 | -40,000,000 | -10,000,000 | -45,000,000 | -21,000,000 | 0 | -48,604,000 | -32,501,000 | -11,855,000 | -25,051,000 | -11,188,000 | -24,486,000 | -10,558,000 | -228,000 | -520,000 | -27,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -1,591,000 | -1,500,000 | -2,970,000 | -1,075,000 | -4,596,000 | 1,025,000 | -6,250,000 | -3,402,000 | -235,000 | -1,441,000 | -1,250,000 | -2,070,000 | -1,049,000 | -25,000 | 0 | -355,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of term deposit | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in notes receivable | 2,575,000 | -824,000 | 2,396,000 | -2,511,000 | 1,156,000 | 3,974,000 | 1,609,000 | -1,502,000 | 368,000 | 683,000 | 752,000 | -10,391,000 | 28,259,000 | 2,311,000 | 258,000 | -28,549,000 | 480,000 | 6,715,000 | 11,656,000 | 132,000 | -265,000 | 135,000 | -54,000 | 3,465,000 | -252,000 | 4,000 | -777,000 | -868,000 | 227,000 | 291,000 | -2,588,000 | -1,162,000 | 286,000 | 943,000 | -259,000 | 249,000 | -14,383,000 | -15,146,000 | |||||||||||||||||||||||||||||||||
repurchase of class a ordinary shares | 0 | 0 | -3,252,000 | -5,110,000 | -4,899,000 | 0 | -13,750,000 | 0 | -551,000 | 0 | -13,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains and losses on investments and derivatives | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized losses on investments | 0 | 0 | 800,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange losses | 2,081,000 | -4,785,000 | -4,931,000 | -4,190,000 | 4,962,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest receivable | -33,000 | -32,000 | -58,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets, excluding depreciation | -272,000 | 835,000 | -1,109,000 | 406,000 | -1,318,000 | 775,000 | 3,000 | 852,000 | -2,899,000 | 547,000 | -1,408,000 | 271,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | -344,000 | -186,000 | 914,000 | 1,470,000 | -396,000 | -180,000 | -1,661,000 | 1,936,000 | -436,000 | -2,742,000 | 3,397,000 | 1,253,000 | 735,000 | -2,043,000 | -1,761,000 | -951,000 | 1,613,000 | 2,044,000 | -948,000 | -3,548,000 | 1,331,000 | 470,000 | -3,599,000 | -2,326,000 | 1,111,000 | -2,011,000 | -888,000 | 1,703,000 | 1,985,000 | -1,307,000 | -579,000 | 96,000 | -2,141,000 | -4,232,000 | 4,053,000 | 2,715,000 | 2,732,000 | -3,096,000 | 741,000 | -161,000 | 2,112,000 | -3,543,000 | 2,961,000 | 228,000 | 2,483,000 | -3,655,000 | 1,378,000 | -650,000 | 331,000 | 1,042,000 | -2,455,000 | 927,000 | -927,000 | 704,000 | -1,714,000 | 3,819,000 | 422,000 | 1,130,000 | 2,114,000 | ||||||||||||
proceeds from term loans, net of expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -19,405,000 | 17,071,000 | -40,288,000 | 25,373,000 | -16,428,000 | -35,136,000 | 21,638,000 | -18,821,000 | -14,954,000 | 13,650,000 | -23,080,000 | 23,040,000 | -7,344,000 | -5,438,000 | -23,858,000 | -6,100,000 | 13,164,000 | 21,187,000 | 36,424,000 | -14,516,000 | -612,635,000 | 38,873,000 | -239,589,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains and losses on investments | -506,000 | -550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and interest expense, net of change in accruals | 744,000 | -803,000 | 691,000 | -933,000 | 1,166,000 | -845,000 | 1,579,000 | -422,000 | 1,562,000 | -456,000 | 1,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income or loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from investment accounted for under the equity method | 27,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains and losses on investments and notes receivable | -621,000 | -54,000 | -5,284,000 | -3,899,000 | -4,700,000 | -9,636,000 | -3,996,000 | -1,228,000 | -6,006,000 | -47,000 | -3,335,000 | -15,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized losses on investments and notes receivable | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current expected credit losses recognized on notes receivable and reinsurance assets | -1,000,000 | 0 | 0 | 250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from investments in related party investment fund | -4,077,000 | -4,024,000 | 42,126,000 | -30,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized (gains) losses on investments and notes receivable | -14,210,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange (gains) losses on investments | 38,000 | 19,000 | 441,000 | -408,000 | 4,112,000 | 7,973,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 31,327,000 | 33,537,000 | 8,094,000 | 9,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents | 701,412,000 | 697,689,000 | 735,954,000 | 730,155,000 | -249,153,000 | -148,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash presented in the condensed consolidated statements of cash flows | 732,739,000 | 731,226,000 | 744,048,000 | 739,655,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange losses on investments | 31,000 | 15,000 | -149,000 | -44,000 | 430,000 | -220,000 | 402,000 | -49,000 | -554,000 | 387,000 | 318,000 | -17,771,000 | 5,126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in due to related party investment fund | 0 | 0 | 0 | -9,642,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest withdrawal from related party joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash transfer of investments | 0 | 0 | 0 | 36,673,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash addition of right-of-use asset | 0 | 0 | 0 | 323,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of investments | 0 | 0 | 20,755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in notes receivable | 0 | 0 | 6,101,000 | 358,000 | 2,000 | 1,687,000 | -1,075,000 | 2,662,000 | -2,603,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from investment accounted for under the equity method | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for financial contracts | -891,000 | -16,484,000 | -27,386,000 | -85,146,000 | -4,775,000 | -4,721,000 | -4,680,000 | -10,538,000 | -5,857,000 | -19,965,000 | -4,616,000 | -29,976,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financial contracts | 7,594,000 | 10,106,000 | 8,231,000 | 18,665,000 | 14,466,000 | 16,607,000 | 4,421,000 | 47,295,000 | 5,592,000 | 2,178,000 | 3,533,000 | 9,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
securities sold, not yet purchased | 0 | 71,962,000 | 129,048,000 | 139,683,000 | 147,515,000 | 311,930,000 | 337,788,000 | 323,273,000 | 129,065,000 | 95,207,000 | 184,487,000 | 290,478,000 | 157,208,000 | 200,040,000 | 143,069,000 | 391,768,000 | 223,815,000 | 293,606,000 | 167,481,000 | 249,867,000 | 240,187,000 | 252,204,000 | 97,132,000 | 350,963,000 | |||||||||||||||||||||||||||||||||||||||||||||||
dispositions of securities sold, not yet purchased | 0 | -249,045,000 | -146,958,000 | -448,376,000 | -198,819,000 | -328,174,000 | -380,870,000 | -345,313,000 | -87,467,000 | -118,729,000 | -310,405,000 | -276,369,000 | -129,627,000 | -574,683,000 | -181,788,000 | -182,793,000 | -161,486,000 | -277,862,000 | -99,987,000 | -413,508,000 | -113,681,000 | -228,156,000 | -244,685,000 | -180,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||
change in due to prime brokers and other financial institutions | -43,687,000 | -476,485,000 | -54,628,000 | -97,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable collected | 19,126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of convertible senior notes payable, net of costs | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest contribution into (withdrawal from) related party joint venture | 0 | 0 | 0 | -1,278,000 | -14,721,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity accounted investment | -433,000 | 183,000 | 151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and interest expense, net of accruals | 1,561,000 | -438,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 210,000 | 419,000 | 935,000 | -484,000 | 220,000 | -297,000 | 1,542,000 | 183,000 | -634,000 | -680,000 | 2,374,000 | 459,000 | -2,622,000 | 494,000 | 483,000 | 2,104,000 | 11,000 | -427,000 | -957,000 | 2,633,000 | -2,816,000 | -651,000 | 1,874,000 | 513,000 | -2,712,000 | -1,024,000 | -264,000 | 2,808,000 | -2,907,000 | 72,000 | -68,000 | 1,139,000 | -2,034,000 | 2,646,000 | -1,952,000 | 2,164,000 | -2,863,000 | 1,273,000 | -996,000 | 3,534,000 | -3,362,000 | 1,467,000 | -1,763,000 | -2,281,000 | -2,969,000 | -1,061,000 | 469,000 | 84,000 | |||||||||||||||||||||||
loss (income) from equity accounted investment | -888,000 | -431,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized (gains) losses on investments | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains and losses on investments, financial contracts and notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized losses on investments and financial contracts | 0 | 0 | -17,175,000 | 124,915,000 | -11,108,000 | 140,255,000 | -872,000 | -18,360,000 | -19,419,000 | -48,967,000 | -89,627,000 | -24,705,000 | -25,293,000 | -78,532,000 | -13,446,000 | 16,335,000 | 6,361,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and interest expense | 1,578,000 | -421,000 | 1,561,000 | -389,000 | 1,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains and losses on investments and financial contracts | -12,000 | -28,500,000 | 14,150,000 | 27,977,000 | -52,270,000 | 53,195,000 | 3,695,000 | 15,982,000 | -55,791,000 | 57,875,000 | 23,378,000 | -51,349,000 | -49,803,000 | -30,141,000 | -78,700,000 | 48,862,000 | 167,402,000 | 19,287,000 | 29,850,000 | -10,278,000 | 146,024,000 | -65,820,000 | 102,477,000 | -85,132,000 | -50,224,000 | 46,294,000 | -65,730,000 | 101,014,000 | -106,012,000 | 48,172,000 | -110,481,000 | -35,009,000 | 17,846,000 | 68,460,000 | 24,373,000 | -49,412,000 | -17,584,000 | -164,936,000 | |||||||||||||||||||||||||||||||||
net realized (gains) losses on investments and financial contracts | -14,150,000 | -24,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of investments, trading | 35,247,000 | 316,744,000 | 218,646,000 | 431,737,000 | 264,077,000 | 336,021,000 | 197,519,000 | 239,048,000 | 353,380,000 | 578,273,000 | 230,406,000 | 308,059,000 | 492,928,000 | 394,958,000 | 247,419,000 | 252,857,000 | 663,791,000 | 301,042,000 | 390,868,000 | 367,235,000 | 142,843,000 | 154,555,000 | 461,754,000 | 174,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense, net of forfeitures | 1,125,000 | 1,004,000 | 1,222,000 | 1,273,000 | 1,551,000 | 1,444,000 | 1,008,000 | 850,000 | 841,000 | 1,312,000 | 1,057,000 | 760,000 | 1,060,000 | 1,159,000 | 1,007,000 | 1,048,000 | 920,000 | 1,203,000 | 873,000 | 968,000 | 1,029,000 | 1,049,000 | 781,000 | 816,000 | 891,000 | 1,047,000 | 919,000 | 832,000 | 802,000 | ||||||||||||||||||||||||||||||||||||||||||
income attributable to total non-controlling interest in related party joint venture | -1,159,000 | -621,000 | -2,326,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
performance compensation payable to related party | 1,189,000 | 3,081,000 | -13,193,000 | 11,895,000 | 5,810,000 | 16,113,000 | 23,776,000 | -9,109,000 | 16,979,000 | 3,627,000 | 16,255,000 | 3,032,000 | 0 | -740,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments, trading | -126,587,000 | -84,791,000 | -167,809,000 | -221,976,000 | -379,978,000 | -152,625,000 | -365,970,000 | -253,181,000 | -425,612,000 | -208,979,000 | -423,065,000 | -425,169,000 | -349,601,000 | -227,131,000 | -251,068,000 | -705,242,000 | -255,758,000 | -367,281,000 | -275,575,000 | -390,814,000 | -153,701,000 | -193,438,000 | -193,083,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange losses on restricted cash and investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash and cash equivalents | -152,621,000 | 3,020,000 | -15,505,000 | -143,135,000 | -95,237,000 | -23,474,000 | 79,354,000 | 76,329,000 | -190,865,000 | 599,094,000 | -118,471,000 | -239,358,000 | 74,602,000 | -50,250,000 | -94,576,000 | 105,700,000 | -13,390,000 | -94,196,000 | 157,401,000 | -157,747,000 | 86,061,000 | -365,119,000 | 100,000,000 | -66,635,000 | -17,775,000 | 17,653,000 | -20,725,000 | 33,725,000 | -342,948,000 | -122,692,000 | 107,432,000 | -21,817,000 | -247,589,000 | -98,488,000 | |||||||||||||||||||||||||||||||||||||
short-swing sale profit from shareholder | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate changes on cash and cash equivalents | 158,000 | 433,000 | 1,235,000 | 535,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -4,602,000 | -9,774,000 | 3,700,000 | -1,897,000 | 695,000 | -6,393,000 | -150,578,000 | 83,972,000 | 12,811,000 | 8,396,000 | 79,489,000 | -564,000 | 3,228,000 | 3,109,000 | 1,410,000 | 561,000 | -94,155,000 | 166,865,000 | -10,917,000 | -8,511,000 | -36,072,000 | 20,388,000 | -70,830,000 | -121,993,000 | 33,331,000 | 37,278,000 | 2,478,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 0 | 0 | 0 | 39,858,000 | 0 | 0 | 0 | 112,162,000 | 0 | 0 | 0 | 12,030,000 | 0 | 0 | 0 | 3,722,000 | 0 | 0 | 0 | 21,890,000 | 0 | 0 | 0 | 42,284,000 | 0 | 0 | 45,540,000 | 0 | 31,717,000 | 94,144,000 | 94,144,000 | 64,192,000 | 82,704,000 | 82,704,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | -4,602,000 | -9,774,000 | 3,700,000 | 37,961,000 | 695,000 | -6,393,000 | -150,578,000 | 196,134,000 | 12,811,000 | 8,396,000 | 79,489,000 | 11,466,000 | 3,228,000 | 3,109,000 | 1,410,000 | 4,283,000 | -79,961,000 | -94,155,000 | 166,865,000 | 10,973,000 | -411,000 | 11,039,000 | 5,899,000 | 5,363,000 | 23,058,000 | -27,418,000 | 37,029,000 | -36,072,000 | 52,105,000 | 23,314,000 | 56,310,000 | 97,523,000 | 119,982,000 | 85,182,000 | |||||||||||||||||||||||||||||||||||||
non-cash transfer to notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange losses on cash and investments | -1,939,000 | 1,568,000 | 6,480,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interest in joint venture | 1,078,000 | -550,000 | 252,000 | 856,000 | 981,000 | -791,000 | 773,000 | -881,000 | -3,909,000 | -324,000 | -394,000 | 2,174,000 | -1,369,000 | 3,075,000 | -197,000 | 1,512,000 | 1,741,000 | 892,000 | 2,624,000 | -667,000 | 1,335,000 | -449,000 | 3,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
change in due to prime brokers | 4,140,000 | -15,239,000 | 238,968,000 | -78,881,000 | -16,748,000 | -129,022,000 | 148,028,000 | 129,478,000 | -248,088,000 | 259,403,000 | 44,590,000 | -55,607,000 | -44,453,000 | 25,234,000 | -28,806,000 | 75,628,000 | -10,654,000 | -116,953,000 | 40,193,000 | 29,749,000 | -68,268,000 | 49,716,000 | 54,932,000 | -58,959,000 | 9,826,000 | -91,982,000 | 128,403,000 | 250,249,000 | 1,809,000 | -91,816,000 | 112,829,000 | ||||||||||||||||||||||||||||||||||||||||
non-controlling interest withdrawal from joint venture | 2,244,000 | -4,502,000 | 1,500,000 | -1,500,000 | -5,000,000 | -762,000 | 0 | 0 | -10,000,000 | 0 | 0 | -34,000,000 | 0 | 0 | -10,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest received in cash | 659,000 | 782,000 | 143,000 | 151,000 | 103,000 | 165,000 | 675,000 | 235,000 | 304,000 | 254,000 | 358,000 | 357,000 | -266,000 | 764,000 | -99,000 | -247,000 | 66,000 | 810,000 | 10,008,000 | 534,000 | 1,876,000 | 1,470,000 | 3,500,000 | 629,000 | 1,710,000 | 6,906,000 | 10,764,000 | 1,328,000 | |||||||||||||||||||||||||||||||||||||||||||
net realized gains on investments and financial contracts | -8,179,000 | 9,700,000 | 73,704,000 | 38,611,000 | 8,360,000 | 9,690,000 | -15,267,000 | -25,010,000 | -86,556,000 | -95,855,000 | -56,062,000 | -1,332,000 | -26,935,000 | -39,104,000 | -8,073,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - basic | 37,107,039,000 | 37,173,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of dilutive employee and director share-based awards | 315,882,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - diluted | 37,422,921,000 | 37,173,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
anti-dilutive stock options outstanding | 485,991,000 | 71,821,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
participating securities excluded from calculation of loss per share | 322,971,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of financial contracts | -11,399,000 | 4,460,000 | -14,827,000 | -3,999,000 | 3,395,000 | -2,542,000 | -6,954,000 | -7,201,000 | -6,405,000 | -23,439,000 | -8,147,000 | -26,162,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dispositions of financial contracts | 3,253,000 | -2,852,000 | -1,693,000 | 8,294,000 | 11,489,000 | 78,260,000 | 5,256,000 | 18,006,000 | 23,000,000 | 14,726,000 | 46,917,000 | 5,639,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets additions | -356,000 | 0 | -1,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercise of stock options | 0 | 70,000 | 236,000 | 207,000 | 0 | 32,000 | 584,000 | 222,000 | 0 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of dilutive service provider share-based awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange losses on restricted cash and cash equivalents | -4,348,000 | 1,905,000 | 4,669,000 | -542,000 | -4,100,000 | 3,692,000 | -4,918,000 | -13,979,000 | 3,063,000 | 1,070,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 11,039,000 | 5,899,000 | -36,921,000 | 23,058,000 | -37,834,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from share issue | 5,000 | 12,000 | 9,000 | 8,000 | 10,000 | 255,706,000 | 255,656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest contribution in (withdrawal from) joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange (gains) losses on restricted cash and cash equivalents | -1,426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments and financial contracts | -230,193,000 | -481,096,000 | -328,492,000 | -326,478,000 | -550,688,000 | -227,625,000 | -573,004,000 | -438,291,000 | -280,990,000 | -890,780,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of investments and financial contracts | 709,234,000 | 340,870,000 | 335,405,000 | 426,292,000 | 555,668,000 | 321,462,000 | 406,023,000 | 276,893,000 | 261,121,000 | 390,481,000 | 208,745,000 | 1,024,623,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
computer software | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
furniture and fixtures | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
options repurchased | -213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in income of joint venture | 157,000 | 2,053,000 | 1,312,000 | 854,000 | -479,000 | 1,716,000 | 330,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gains and losses on restricted cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -42,990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gains on restricted cash and cash equivalents | 5,395,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in loss of joint venture | -1,136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest contribution in joint venture | -601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange loss on restricted cash and cash equivalents | 2,233,000 | 2,164,000 | 2,298,000 | 14,437,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and loss adjustment expense recoverable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments and financial contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest (withdrawal) contribution from/to joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercising of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gain on restricted cash and cash equivalents | -15,874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and loss adjustment expense recoverables | -751,000 | -929,000 | 5,011,000 | 4,662,000 | -2,182,000 | -959,000 | -7,462,000 | -5,269,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from (used in) operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains on investments and financial contracts | 13,877,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial contracts receivable, at fair value | -1,681,000 | -1,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial contracts payable, at fair value | 23,773,000 | 18,939,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by (used in) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest in joint venture | 337,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains and losses on securities and financial contracts | -15,149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized gains on securities and financial contracts | -42,477,000 | 60,682,000 | -86,679,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of securities and financial contracts | -250,091,000 | -487,817,000 | -575,339,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of securities and financial contracts | 314,677,000 | 194,374,000 | 662,443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized losses on securities and financial contracts | 6,738,000 | 40,177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in loss of joint venture | 312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of securities | 732,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in joint venture | -573,000 | 6,909,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on disposal of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of related party promissory note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in interest receivable on related party promissory note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock options and awards expense | 1,375,000 | 2,233,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 20,000 | 30,000 | 20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in income of joint venture | 361,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized gains on securities | -5,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized gains on securities | -34,411,000 | -14,591,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
performance fee payable to related party | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used in) provided by operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized losses on securities | 16,651,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of securities | -741,016,000 | -390,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment income receivable | 75,000 | -2,097,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends payable on securities sold, not yet purchased | 703,000 | 342,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -520,000 | 678,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
performance and management fees payable to related party | -14,474,000 | -13,275,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock options and stock awards expense | 1,512,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on sale of securities | 264,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activity |
