e10vqza
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-Q/A
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the Quarterly Period Ended
March 31, 2008
|
OR
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the Transition Period
From to
|
001-33289
Commission File Number
ENSTAR GROUP LIMITED
(Exact name of registrant as
specified in its charter)
|
|
|
Bermuda
|
|
N/A
|
|
(State or other jurisdiction
of incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
P.O. Box HM 2267
Windsor Place,
3rd
Floor
18 Queen Street
Hamilton HM JX
Bermuda
(Address of principal executive
office, including zip code)
(441)
292-3645
(Registrants telephone
number, including area code)
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated
filer, or a smaller reporting company. See the definitions of
large accelerated filer, accelerated
filer and smaller reporting company in Rule
12b-2 of the
Exchange Act. (Check one):
|
|
|
|
Large
accelerated
filer þ
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting
company o
|
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange
Act). Yes o No þ
As of May 9, 2008, the registrant had outstanding
11,944,289 ordinary shares, par value $1.00 per share.
TABLE OF
CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
PART I FINANCIAL INFORMATION
|
|
Item 1.
|
|
|
Financial Statements (Restated):
|
|
|
1
|
|
|
|
|
|
Condensed Consolidated Balance Sheets, As of
March 31, 2008 and December 31, 2007 (Unaudited)
|
|
|
1
|
|
|
|
|
|
Condensed Consolidated Statements of Earnings, Three
Months Ended March 31, 2008 and 2007 (Unaudited)
|
|
|
2
|
|
|
|
|
|
Condensed Consolidated Statements of Comprehensive
Income, Three Months Ended March 31, 2008 and 2007
(Unaudited)
|
|
|
3
|
|
|
|
|
|
Condensed Consolidated Statements of Changes in
Shareholders Equity, Three Months Ended March 31,
2008 and 2007 (Unaudited)
|
|
|
4
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows,
Three Months Ended March 31, 2008 and 2007 (Unaudited)
|
|
|
5
|
|
|
|
|
|
Notes to Condensed Consolidated Financial Statements
(Unaudited) (Restated)
|
|
|
6
|
|
|
|
|
|
Report of the Independent Registered Public
Accounting Firm
|
|
|
22
|
|
|
Item 4.
|
|
|
Controls and Procedures
|
|
|
23
|
|
|
Item 6.
|
|
|
Exhibits
|
|
|
24
|
|
EXPLANATORY
NOTE
This amendment to Form 10-Q is being filed to correct an error
in the pro forma condensed combined income statement for the
three months ended March 31, 2008 contained in Note 2
to the Unaudited Condensed Consolidated Financial Statements set
forth in Item 1. Financial Statements. The error did
not impact our revenue, net earnings or shareholders
equity. Please see Note 11 to the Unaudited Condensed
Consolidated Financial Statements for more information. We are
also revising Item 4. Controls and Procedures.
Item 1. FINANCIAL
STATEMENTS
ENSTAR
GROUP LIMITED
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS
As of March 31, 2008 and December 31, 2007
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(expressed in thousands of U.S. dollars, except share
data)
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Short-term investments, available for sale, at fair value
(amortized cost:
|
|
|
|
|
|
|
|
|
2008 $111,058; 2007 $15,480)
|
|
$
|
111,049
|
|
|
$
|
15,480
|
|
Fixed maturities, available for sale, at fair value (amortized
cost: 2008 $514,523; 2007 $7,006)
|
|
|
516,056
|
|
|
|
6,878
|
|
Fixed maturities, held to maturity, at amortized cost (fair
value: 2008 $153,661; 2007 $210,998)
|
|
|
152,785
|
|
|
|
211,015
|
|
Fixed maturities, trading, at fair value (amortized cost:
2008 $316,699; 2007 $318,199)
|
|
|
327,799
|
|
|
|
323,623
|
|
Equities, trading, at fair value (cost: 2008 $4,973;
2007 $5,087)
|
|
|
4,615
|
|
|
|
4,900
|
|
Other investments, at fair value
|
|
|
105,391
|
|
|
|
75,300
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
|
1,217,695
|
|
|
|
637,196
|
|
Cash and cash equivalents
|
|
|
1,480,695
|
|
|
|
995,237
|
|
Restricted cash and cash equivalents
|
|
|
317,691
|
|
|
|
168,096
|
|
Accrued interest receivable
|
|
|
21,076
|
|
|
|
7,200
|
|
Accounts receivable, net
|
|
|
35,094
|
|
|
|
25,379
|
|
Income taxes recoverable
|
|
|
|
|
|
|
658
|
|
Reinsurance balances receivable
|
|
|
758,659
|
|
|
|
465,277
|
|
Goodwill
|
|
|
21,222
|
|
|
|
21,222
|
|
Other assets
|
|
|
142,824
|
|
|
|
96,878
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
3,994,956
|
|
|
$
|
2,417,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
Losses and loss adjustment expenses
|
|
$
|
2,700,687
|
|
|
$
|
1,591,449
|
|
Reinsurance balances payable
|
|
|
226,949
|
|
|
|
189,870
|
|
Accounts payable and accrued liabilities
|
|
|
25,597
|
|
|
|
21,383
|
|
Income taxes payable
|
|
|
921
|
|
|
|
|
|
Loans payable
|
|
|
329,963
|
|
|
|
60,227
|
|
Other liabilities
|
|
|
77,891
|
|
|
|
40,178
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
3,362,008
|
|
|
|
1,903,107
|
|
|
|
|
|
|
|
|
|
|
MINORITY INTEREST
|
|
|
168,106
|
|
|
|
63,437
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
|
|
|
|
Authorized issued and fully paid, par value $1 each (authorized
2008: 156,000,000; 2007: 156,000,000)
|
|
|
|
|
|
|
|
|
Ordinary shares (issued and outstanding 2008: 11,947,517; 2007:
11,920,377)
|
|
|
11,948
|
|
|
|
11,920
|
|
Non-voting convertible ordinary shares (issued 2008: 2,972,892;
2007: 2,972,892)
|
|
|
2,973
|
|
|
|
2,973
|
|
Treasury stock at cost (non-voting convertible ordinary shares
2008: 2,972,892; 2007: 2,972,892)
|
|
|
(421,559
|
)
|
|
|
(421,559
|
)
|
Additional paid-in capital
|
|
|
593,712
|
|
|
|
590,934
|
|
Accumulated other comprehensive income
|
|
|
5,785
|
|
|
|
6,035
|
|
Retained earnings
|
|
|
271,983
|
|
|
|
260,296
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY
|
|
|
464,842
|
|
|
|
450,599
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
|
$
|
3,994,956
|
|
|
$
|
2,417,143
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed consolidated
financial statements
1
ENSTAR
GROUP LIMITED
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
For the Three-Month Periods Ended March 31, 2008 and
2007
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(expressed in thousands of U.S. dollars, except share and per
share data)
|
|
|
INCOME
|
|
|
|
|
|
|
|
|
Consulting fees
|
|
$
|
6,055
|
|
|
$
|
4,661
|
|
Net investment income
|
|
|
590
|
|
|
|
19,938
|
|
Net realized (losses) gains
|
|
|
(1,084
|
)
|
|
|
571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,561
|
|
|
|
25,170
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
Net increase in loss and loss adjustment expense liabilities
|
|
|
685
|
|
|
|
2,510
|
|
Salaries and benefits
|
|
|
11,357
|
|
|
|
12,802
|
|
General and administrative expenses
|
|
|
11,911
|
|
|
|
5,673
|
|
Interest expense
|
|
|
3,315
|
|
|
|
3,176
|
|
Net foreign exchange (gain) loss
|
|
|
(1,335
|
)
|
|
|
54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,933
|
|
|
|
24,215
|
|
|
|
|
|
|
|
|
|
|
(LOSS) EARNINGS BEFORE INCOME TAXES AND MINORITY INTEREST
|
|
|
(20,372
|
)
|
|
|
955
|
|
INCOME TAXES
|
|
|
239
|
|
|
|
(1,016
|
)
|
MINORITY INTEREST
|
|
|
(3,376
|
)
|
|
|
(2,248
|
)
|
|
|
|
|
|
|
|
|
|
(LOSS) BEFORE EXTRAORDINARY GAIN
|
|
|
(23,509
|
)
|
|
|
(2,309
|
)
|
Extraordinary gain Negative goodwill (net of
minority interest of $15,084 and $nil, respectively)
|
|
|
35,196
|
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS
|
|
$
|
11,687
|
|
|
$
|
13,374
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA:
|
|
|
|
|
|
|
|
|
Loss per share before extraordinary gain basic and
diluted
|
|
$
|
(1.97
|
)
|
|
$
|
(0.21
|
)
|
Extraordinary gain per share basic and diluted
|
|
|
2.95
|
|
|
|
1.41
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted
|
|
$
|
0.98
|
|
|
$
|
1.20
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding basic and diluted
|
|
|
11,927,542
|
|
|
|
11,160,448
|
|
See accompanying notes to the unaudited condensed consolidated
financial statements
2
ENSTAR
GROUP LIMITED
For
the Three-Month Periods Ended March 31, 2008 and
2007
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(expressed in thousands of U.S. dollars)
|
|
|
NET EARNINGS
|
|
$
|
11,687
|
|
|
$
|
13,374
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
Unrealized holding gains on investments arising during the period
|
|
|
568
|
|
|
|
571
|
|
Reclassification adjustment for net realized losses (gains)
included in net earnings
|
|
|
1,084
|
|
|
|
(571
|
)
|
Currency translation adjustment
|
|
|
(1,902
|
)
|
|
|
640
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive (loss) income
|
|
|
(250
|
)
|
|
|
640
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
|
|
$
|
11,437
|
|
|
$
|
14,014
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed consolidated
financial statements
3
ENSTAR
GROUP LIMITED
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS EQUITY
For the Three-Month Periods Ended March 31, 2008 and
2007
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(expressed in thousands of U.S. dollars)
|
|
|
Share Capital Ordinary Shares
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
11,920
|
|
|
$
|
19
|
|
Conversion of shares
|
|
|
|
|
|
|
6,029
|
|
Issue of shares
|
|
|
|
|
|
|
5,775
|
|
Shares repurchased
|
|
|
|
|
|
|
(7
|
)
|
Share awards granted/vested
|
|
|
28
|
|
|
|
38
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
11,948
|
|
|
$
|
11,854
|
|
|
|
|
|
|
|
|
|
|
Share Capital Non-Voting Convertible Ordinary
Shares
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
2,973
|
|
|
$
|
|
|
Conversion of shares
|
|
|
|
|
|
|
2,973
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
2,973
|
|
|
$
|
2,973
|
|
|
|
|
|
|
|
|
|
|
Treasury Stock
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
(421,559
|
)
|
|
$
|
|
|
Shares acquired, at cost
|
|
|
|
|
|
|
(421,559
|
)
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
(421,559
|
)
|
|
$
|
(421,559
|
)
|
|
|
|
|
|
|
|
|
|
Additional Paid-in Capital
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
590,934
|
|
|
$
|
111,371
|
|
Share awards granted/vested
|
|
|
2,562
|
|
|
|
3,750
|
|
Shares repurchased
|
|
|
|
|
|
|
(16,755
|
)
|
Issue of shares
|
|
|
|
|
|
|
490,269
|
|
Amortization of share awards
|
|
|
216
|
|
|
|
1,738
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
593,712
|
|
|
$
|
590,373
|
|
|
|
|
|
|
|
|
|
|
Accumulated Other Comprehensive Income
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
6,035
|
|
|
$
|
4,565
|
|
Other comprehensive (loss)/income
|
|
|
(250
|
)
|
|
|
640
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
5,785
|
|
|
$
|
5,205
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
260,296
|
|
|
$
|
202,655
|
|
Adjustment to initially apply FIN 48
|
|
|
|
|
|
|
4,858
|
|
|
|
|
|
|
|
|
|
|
Adjusted balance, beginning of period
|
|
|
260,296
|
|
|
|
207,513
|
|
Conversion of shares
|
|
|
|
|
|
|
(9,002
|
)
|
Net earnings
|
|
|
11,687
|
|
|
|
13,374
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period
|
|
$
|
271,983
|
|
|
$
|
211,885
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the unaudited condensed consolidated
financial statements
4
ENSTAR
GROUP LIMITED
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Three-Month Periods Ended March 31, 2008 and
2007
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(expressed in thousands of U.S. dollars)
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
11,687
|
|
|
$
|
13,374
|
|
Adjustments to reconcile net earnings to cash flows provided by
operating activities:
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
3,376
|
|
|
|
2,248
|
|
Negative goodwill
|
|
|
(35,196
|
)
|
|
|
(15,683
|
)
|
Share-based compensation expense
|
|
|
216
|
|
|
|
1,738
|
|
Net realized and unrealized investment loss (gain)
|
|
|
1,084
|
|
|
|
(576
|
)
|
Share of net loss (earnings) from other investments
|
|
|
26,510
|
|
|
|
(1,459
|
)
|
Other items
|
|
|
1,723
|
|
|
|
1,018
|
|
Depreciation and amortization
|
|
|
191
|
|
|
|
156
|
|
Amortization of bond premiums and discounts
|
|
|
(148
|
)
|
|
|
(99
|
)
|
Net movement of trading securities
|
|
|
(4,202
|
)
|
|
|
117,261
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Reinsurance balances receivable
|
|
|
(160,775
|
)
|
|
|
29,363
|
|
Other assets
|
|
|
(33,814
|
)
|
|
|
(692
|
)
|
Losses and loss adjustment expenses
|
|
|
520,829
|
|
|
|
(18,346
|
)
|
Reinsurance balances payable
|
|
|
14,419
|
|
|
|
(18,040
|
)
|
Accounts payable and accrued liabilities
|
|
|
(4,198
|
)
|
|
|
(150
|
)
|
Other liabilities
|
|
|
32,686
|
|
|
|
13,522
|
|
|
|
|
|
|
|
|
|
|
Net cash flows provided by operating activities
|
|
|
374,388
|
|
|
|
123,635
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired
|
|
|
7,067
|
|
|
|
22,899
|
|
Purchase of available-for-sale securities
|
|
|
(163,267
|
)
|
|
|
(33,231
|
)
|
Sales and maturities of available-for-sale securities
|
|
|
21,089
|
|
|
|
113,084
|
|
Maturity of held-to-maturity securities
|
|
|
61,682
|
|
|
|
16,583
|
|
Movement in restricted cash and cash equivalents
|
|
|
(149,595
|
)
|
|
|
(43,119
|
)
|
Funding of other investments
|
|
|
(20,090
|
)
|
|
|
1,038
|
|
Other investing activities
|
|
|
(37
|
)
|
|
|
(127
|
)
|
|
|
|
|
|
|
|
|
|
Net cash flows (used in) provided by investing activities
|
|
|
(243,151
|
)
|
|
|
77,127
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Contribution to surplus of subsidiary by minority interest
|
|
|
86,209
|
|
|
|
|
|
Receipt of loans
|
|
|
307,813
|
|
|
|
26,825
|
|
Repayment of loans
|
|
|
(39,800
|
)
|
|
|
(462
|
)
|
Repurchase of shares
|
|
|
|
|
|
|
(16,762
|
)
|
|
|
|
|
|
|
|
|
|
Net cash flows provided by financing activities
|
|
|
354,222
|
|
|
|
9,601
|
|
|
|
|
|
|
|
|
|
|
TRANSLATION ADJUSTMENT
|
|
|
(1
|
)
|
|
|
46
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
|
|
485,458
|
|
|
|
210,409
|
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
|
995,237
|
|
|
|
450,817
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
$
|
1,480,695
|
|
|
$
|
661,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplement Cash Flow Information
|
|
|
|
|
|
|
|
|
Net income taxes (paid)
|
|
$
|
(1,037
|
)
|
|
$
|
(1,927
|
)
|
Interest paid
|
|
$
|
(1,609
|
)
|
|
$
|
(462
|
)
|
See accompanying notes to the unaudited condensed consolidated
financial statements
5
ENSTAR
GROUP LIMITED
March 31, 2008 and December 31, 2007
(Expressed in thousands of U.S. Dollars, except per
share amounts)
(unaudited)
1. BASIS
OF PREPARATION AND CONSOLIDATION
Our condensed consolidated financial statements have not been
audited. These statements have been prepared in accordance with
U.S. Generally Accepted Accounting Principles
(U.S. GAAP) for interim financial information
and with the instructions to
Form 10-Q
and Article 10 of
Regulation S-X.
Accordingly, they do not include all of the information and
footnotes required by U.S. GAAP for complete financial
statements. In the opinion of management, these financial
statements reflect all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation
of our financial position and results of operations as at the
end of and for the periods presented. Results of operations for
subsidiaries acquired are included from the dates of their
acquisition by the Company. Intercompany transactions are
eliminated on consolidation. The results of operations for any
interim period are not necessarily indicative of the results for
a full year. All significant inter-company accounts and
transactions have been eliminated. In these notes, the terms
we, us, our, or the
Company refer to Enstar Group Limited and its direct and
indirect subsidiaries. The following information is unaudited
and should be read in conjunction with our Annual Report on
Form 10-K
for the year ended December 31, 2007.
Significant
Accounting Policies
Retroactive reinsurance contracts Premiums on
ceded retroactive contracts are earned when written with a
corresponding reinsurance recoverable established for the amount
of reserves ceded. The initial gain, if applicable, is deferred
and amortized into income over an actuarially determined
expected payout period.
Adoption
of New Accounting Standards
The terms FAS and FASB used in these
notes refer to Statements of Financial Accounting Standards
issued by the United States Financial Accounting Standards Board.
We adopted FAS 157, Fair Value Measurements
(FAS 157), effective January 1, 2008.
Under this standard, fair value is defined as the price that
would be received from the sale of an asset or paid to transfer
a liability (i.e., the exit price) in an orderly
transaction between market participants at the measurement date.
In determining fair value, we use various valuation approaches,
including market and income approaches. FAS 157 establishes
a hierarchy for inputs used in measuring fair value that
maximizes the use of observable inputs and minimizes the use of
unobservable inputs by requiring that the most observable inputs
be used when available. The hierarchy is broken down into three
levels based on the reliability of inputs as follows:
|
|
|
|
|
Level 1 Valuations based on quoted prices in
active markets for identical assets or liabilities that we have
the ability to access. Valuation adjustments and block discounts
are not applied to Level 1 instruments. Since valuations
are based on quoted prices that are readily and regularly
available in an active market, valuation of these products does
not entail a significant degree of judgment.
|
Assets and liabilities utilizing Level 1 inputs include
exchange-listed equity securities that are actively traded.
|
|
|
|
|
Level 2 Valuations based on quoted prices in
markets that are not active or for which significant inputs are
observable (e.g., interest rates, yield curves, prepayment
speeds, default rates, loss severities, etc.) or can be
corroborated by observable market data.
|
Assets and liabilities utilizing Level 2 inputs include:
exchange-listed equity securities that are not actively traded;
U.S. government and agency securities;
non-U.S. government
obligations; corporate and municipal bonds; mortgage-backed
securities (MBS) and asset-backed securities
(ABS).
6
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
1. BASIS
OF PREPARATION AND
CONSOLIDATION (contd)
|
|
|
|
|
Level 3 Valuations based on inputs that are
unobservable and significant to the overall fair value
measurement. The unobservable inputs reflect our own assumptions
about assumptions that market participants might use.
|
|
|
|
Assets and liabilities utilizing Level 3 inputs include:
hedge funds with partial transparency; and credit funds and
short duration high yield funds that are traded in less liquid
markets.
|
The availability of observable inputs can vary from financial
instrument to financial instrument and is affected by a wide
variety of factors, including, for example, the type of
financial instrument, whether the financial instrument is new
and not yet established in the marketplace, and other
characteristics particular to the transaction. To the extent
that valuation is based on models or inputs that are less
observable or unobservable in the market, the determination of
fair value requires significantly more judgment. Accordingly,
the degree of judgment exercised by management in determining
fair value is greatest for instruments categorized in
Level 3. We use prices and inputs that are current as of
the measurement date, including during periods of market
dislocation. In periods of market dislocation, the observability
of prices and inputs may be reduced for many instruments. This
condition could cause an instrument to be reclassified between
levels.
The adoption of FAS 157 did not result in any
cumulative-effect adjustment to our beginning retained earnings
at January 1, 2008, or any material impact on our results
of operations, financial position or liquidity. In February
2008, the FASB issued FSP
FAS 157-2,
Effective Date of FASB Statement No. 157
(FSP
FAS 157-2),
which permits a one-year deferral of the application of
FAS 157 for all non-financial assets and non-financial
liabilities, except those that are recognized or disclosed at
fair value in the financial statements on a recurring basis (at
least annually). Accordingly, we have also adopted FSP
FAS 157-2
effective January 1, 2008, and FAS 157 will not be
applied to our goodwill and other intangible assets measured
annually for impairment testing purposes only. We will adopt
FAS 157 for non-financial assets and non-financial
liabilities on January 1, 2009. The Company is currently
evaluating the related provisions of FAS 157 and their
potential impact on future financial statements.
In February 2007, the FASB issued FAS No. 159,
The Fair Value Option for Financial Assets and Financial
Liabilities (FAS 159). This standard
permits an entity to irrevocably elect fair value on a
contract-by-contract
basis as the initial and subsequent measurement attribute for
many financial instruments and certain other items including
insurance contracts. An entity electing the fair value option
would be required to recognize changes in fair value in earnings
and provide disclosure that will assist investors and other
users of financial information to more easily understand the
effect of the companys choice to use fair value on its
earnings. Further, the entity is required to display the fair
value of those assets and liabilities for which the company has
chosen to use fair value on the face of the balance sheet. This
standard does not eliminate the disclosure requirements about
fair value measurements included in FAS 157 and
FAS No. 107, Disclosures about Fair Value of
Financial Instruments. The adoption of FAS 159 did
not impact retained earnings as of January 1, 2008 because
the Company did not make any elections.
Accounting
Standards Not Yet Adopted
In December 2007, the FASB issued FAS No. 141(R)
Business Combinations (FAS 141(R)).
FAS 141(R) replaces FAS No. 141 Business
Combinations (FAS 141) but retains the
fundamental requirements in FAS No. 141 that the
acquisition method of accounting be used for all business
combinations and for an acquirer to be identified for each
business combination. FAS 141(R) requires an acquirer to
recognize the assets acquired, the liabilities assumed, and any
noncontrolling interest in the acquiree at the acquisition date,
measured at their fair values as of that date. FAS 141(R)
also requires acquisition-related costs to be recognized
separately from the acquisition, recognize assets acquired and
liabilities assumed arising from contractual contingencies at
their acquisition-date fair values and recognize goodwill as the
excess of the consideration transferred plus the fair value of
any noncontrolling interest in the acquiree at the acquisition
date over the fair values of the identifiable net assets
7
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
1. BASIS
OF PREPARATION AND
CONSOLIDATION (contd)
acquired. FAS 141(R) applies prospectively to business
combinations for which the acquisition date is on or after the
beginning of the first annual reporting period beginning on or
after December 15, 2008 (January 1, 2009 for calendar
year-end companies). The Company is currently evaluating the
provisions of FAS 141(R) and its potential impact on future
financial statements.
In December 2007, the FASB issued FAS No. 160
Noncontrolling Interests in Consolidated Financial
Statements an amendment of ARB No. 51
(FAS 160). FAS 160 amends ARB No. 51
to establish accounting and reporting standards for the
noncontrolling interest in a subsidiary and for the
deconsolidation of a subsidiary. FAS 160 clarifies that a
noncontrolling interest in a subsidiary is an ownership interest
that should be reported as equity in the consolidated financial
statements. FAS 160 requires consolidated net income to be
reported at the amounts that include the amounts attributable to
both the parent and the noncontrolling interest. This statement
also establishes a method of accounting for changes in a
parents ownership interest in a subsidiary that does
result in deconsolidation. FAS 160 is effective for fiscal
years, and interim periods within those fiscal years, beginning
on or after December 15, 2008 (January 1, 2009 for
calendar year-end companies). The presentation and disclosure of
FAS 160 shall be applied retrospectively for all periods
presented. The Company is currently evaluating the provisions of
FAS 160 and its potential impact on future financial
statements.
In March 2008, the FASB issued FAS No. 161,
Disclosures about Derivative Instruments and Hedging
Activities an amendment of FASB Statement
No. 133 (FAS 161). This Statement
expands the disclosure requirements of FAS 133 and requires
the reporting entity to provide enhanced disclosures about the
objectives and strategies for using derivative instruments,
quantitative disclosures about fair values and amounts of gains
and losses on derivative contracts, and credit-risk related
contingent features in derivative agreements. FAS 161 will
be effective for fiscal years beginning after November 15,
2008 (January 1, 2009 for calendar year-end companies), and
interim periods within those fiscal years. The Company is
currently evaluating the provisions of FAS 161 and its
potential impact on future financial statements.
On February 29, 2008, the Company completed the acquisition
of Guildhall Insurance Company Limited (Guildhall),
a reinsurance company based in the U.K., for total consideration
of £33.4 million (approximately $65.9 million).
The purchase price was financed by the drawdown of approximately
£16.5 million (approximately $32.5 million) from
a facility loan agreement with a London-based bank;
approximately £5.0 million (approximately
$10.0 million) from J.C. Flowers II L.P. (the
Flowers Fund), by way of non-voting equity
participation; and the balance of approximately
£11.9 million (approximately $23.5 million) from
available cash on hand. The Flowers Fund is a private investment
fund advised by J.C. Flowers & Co. LLC. J.
Christopher Flowers, a member of the Companys board of
directors and one of its largest shareholders, is the founder
and Managing Member of J.C. Flowers & Co. LLC. John J.
Oros, the Companys Executive Chairman and a member of its
board of directors, is a Managing Director of J.C.
Flowers & Co. LLC. Mr. Oros splits his time
between J.C. Flowers & Co. LLC and the Company.
The acquisition has been accounted for using the purchase method
of accounting, which requires that the acquirer record the
assets and liabilities acquired at their estimated fair value.
|
|
|
|
|
Purchase price
|
|
$
|
65,571
|
|
Direct costs of acquisition
|
|
|
303
|
|
|
|
|
|
|
Total purchase price
|
|
$
|
65,874
|
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
65,874
|
|
|
|
|
|
|
8
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
2.
|
ACQUISITIONS (contd)
|
The following summarizes the estimated fair values of the assets
acquired and the liabilities assumed at the date of acquisition:
|
|
|
|
|
Cash, restricted cash and investments
|
|
$
|
108,994
|
|
Reinsurance balances receivable
|
|
|
33,298
|
|
Accounts receivable
|
|
|
4,631
|
|
Losses and loss adjustment expenses
|
|
|
(79,107
|
)
|
Accounts payable
|
|
|
(1,942
|
)
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
65,874
|
|
|
|
|
|
|
On March 5, 2008, the Company completed the acquisition
from AMP Limited (AMP) of AMPs
Australian-based closed reinsurance and insurance operations
(Gordian). The purchase price, including acquisition
expenses, was approximately AU$436.9 million (approximately
$405.4 million) and was financed by AU$301.0 million
(approximately $276.5 million), including an arrangement
fee of AU$4.5 million (approximately $4.2 million),
from bank financing provided jointly by a London-based bank and
a German bank; approximately AU$41.6 million (approximately
$39.5 million) from the Flowers Fund, by way of non-voting
equity participation; and approximately AU$98.7 million
(approximately $93.6 million) from available cash on hand.
The acquisition has been accounted for using the purchase method
of accounting, which requires that the acquirer record the
assets and liabilities acquired at their estimated fair value.
|
|
|
|
|
Purchase price
|
|
$
|
401,086
|
|
Direct costs of acquisition
|
|
|
4,326
|
|
|
|
|
|
|
Total purchase price
|
|
$
|
405,412
|
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
455,692
|
|
|
|
|
|
|
Excess of net assets over purchase price
|
|
$
|
50,280
|
|
Less minority interest share of negative goodwill
|
|
|
(15,084
|
)
|
|
|
|
|
|
Negative goodwill
|
|
$
|
35,196
|
|
|
|
|
|
|
The negative goodwill arose primarily as a result of income
earned by Gordian between the date of the balance sheet on which
the agreed purchase price was based, June 30, 2007, and the
date the acquisition closed, March 5, 2008, and the desire
of the vendors to achieve a substantial reduction in regulatory
capital requirements and therefore to dispose of Gordian at a
discount to fair value.
The following summarizes the estimated fair values of the assets
acquired and the liabilities assumed at the date of the
acquisition:
|
|
|
|
|
Cash, restricted cash and investments
|
|
$
|
872,755
|
|
Reinsurance balances receivable
|
|
|
99,645
|
|
Accounts receivable
|
|
|
31,253
|
|
Losses and loss adjustment expenses
|
|
|
(509,638
|
)
|
Insurance and reinsurance balances payable
|
|
|
(22,660
|
)
|
Accounts payable
|
|
|
(15,663
|
)
|
|
|
|
|
|
Net assets acquired at fair value
|
|
$
|
455,692
|
|
|
|
|
|
|
9
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
2.
|
ACQUISITIONS (contd)
|
The fair values of reinsurance assets and liabilities acquired
are derived from probability weighted ranges of the associated
projected cash flows, based on actuarially prepared information
and managements run-off strategy. Any amendment to the
fair values resulting from changes in such information or
strategy will be recognized when they occur.
The following proforma condensed combined income statement for
the three months ended March 31, 2008 combines the
historical consolidated statements of income of the Company with
those of Gordian, which was acquired in the first quarter of
2008, giving effect to the business combinations and related
transactions as if they had occurred on January 1, 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enstar
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
Group
|
|
|
|
|
|
Proforma
|
|
|
Limited
|
|
Three Months Ended March 31, 2008:
|
|
Limited
|
|
|
Gordian
|
|
|
Adjustment
|
|
|
Proforma
|
|
|
Total income
|
|
$
|
(1,748
|
)
|
|
$
|
14,082
|
|
|
$
|
(5,194
|
)(a)
|
|
$
|
7,140
|
|
Total expenses
|
|
|
(26,262
|
)
|
|
|
15,860
|
|
|
|
(7,619
|
)(c)
|
|
|
(18,021
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) before extraordinary gain
|
|
|
(28,010
|
)
|
|
|
29,942
|
|
|
|
(12,813
|
)
|
|
|
(10,881
|
)
|
Extraordinary gain
|
|
|
35,196
|
|
|
|
|
|
|
|
|
|
|
|
35,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
7,186
|
|
|
$
|
29,942
|
|
|
$
|
(12,813
|
)
|
|
$
|
24,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) per ordinary share before extraordinary
gain basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.91
|
)
|
Extraordinary gain basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ordinary share basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,927,542
|
|
The following proforma condensed combined income statement for
the three months ended March 31, 2007 combines the
historical consolidated statements of income of the Company with
those of The Enstar Group, Inc. (EGI), BH
Acquisition Ltd. (BH) and Inter-Ocean Holdings, Ltd.
(Inter-Ocean), each of which was acquired in the
first quarter of 2007, and Gordian, which was acquired in the
first quarter of 2008, giving effect to the business
combinations and related transactions as if they had occurred on
January 1, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
|
|
|
|
|
|
Proforma
|
|
|
Limited-
|
|
Three Months Ended March 2007:
|
|
Group
|
|
|
BH
|
|
|
EGI
|
|
|
Inter-Ocean
|
|
|
Adjustment
|
|
|
Sub-total
|
|
|
Gordian
|
|
|
Adjustment
|
|
|
Proforma
|
|
|
Total income
|
|
$
|
21,797
|
|
|
$
|
1,252
|
|
|
$
|
1,058
|
|
|
$
|
6,555
|
|
|
$
|
(721
|
)(b)
|
|
$
|
29,941
|
|
|
$
|
18,394
|
|
|
$
|
(3,602
|
)(a)
|
|
$
|
44,733
|
|
Total expenses
|
|
|
(25,128
|
)
|
|
|
(774
|
)
|
|
|
(6,913
|
)
|
|
|
(5,435
|
)
|
|
|
721
|
(d)
|
|
|
(37,529
|
)
|
|
|
1,539
|
|
|
|
(8,458
|
)(c)
|
|
|
(44,448
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings before extraordinary gain
|
|
|
(3,331
|
)
|
|
|
478
|
|
|
|
(5,855
|
)
|
|
|
1,120
|
|
|
|
|
|
|
|
(7,588
|
)
|
|
|
19,933
|
|
|
|
(12,060
|
)
|
|
|
285
|
|
Extraordinary gain
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
12,352
|
|
|
$
|
478
|
|
|
$
|
(5,855
|
)
|
|
$
|
1,120
|
|
|
$
|
|
|
|
$
|
8,095
|
|
|
$
|
19,933
|
|
|
$
|
(12,060
|
)
|
|
$
|
15,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ordinary share before extraordinary
gain basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.03
|
|
Extraordinary gain basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ordinary share basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ordinary share before extraordinary
gain diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.02
|
|
Extraordinary gain diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ordinary share diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,160,448
|
|
Weighted average shares diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,425,716
|
|
10
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
2.
|
ACQUISITIONS (contd)
|
Notes to
the Pro Forma Condensed Combined Income Statement
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
Income:
|
|
|
|
|
|
|
|
|
(a) Adjustment to conform the accounting policy for investments
to that of the Company
|
|
$
|
(5,194
|
)
|
|
$
|
(3,602
|
)
|
(b) Elimination of fees earned prior to acquisition
|
|
|
|
|
|
|
(721
|
)
|
Expenses:
|
|
|
|
|
|
|
|
|
(c) (i) Adjustment to interest expense to reflect the financing
costs of the acquisition for the period
|
|
|
(3,965
|
)
|
|
|
(5,015
|
)
|
(ii) Adjustment to recognize the
amortization of increased run-off provisions
|
|
|
(236
|
)
|
|
|
(205
|
)
|
(iii) Adjustment to recognize
amortization of fair value adjustments recorded at date of
acquisition
|
|
|
(4,976
|
)
|
|
|
(4,319
|
)
|
(iv) To adjust income taxes for pro
forma adjustments at the statutory rate of 30%
|
|
|
1,558
|
|
|
|
1,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,619
|
)
|
|
|
(8,458
|
)
|
(d) Elimination of fees paid prior to acquisition
|
|
|
|
|
|
|
721
|
|
|
|
3.
|
SIGNIFICANT
NEW BUSINESS
|
In December 2007, the Company, in conjunction with JCF FPK I
L.P. (JCF FPK) and a newly-hired executive
management team, formed U.K.-based Shelbourne Group Limited
(Shelbourne) to invest in Reinsurance to Close or
RITC transactions (the transferring of liabilities
from one Lloyds Syndicate to another) with Lloyds of
London insurance and reinsurance syndicates in run-off. JCF FPK
is a joint investment program between Fox-Pitt, Kelton, Cochran,
Caronia & Waller (FPKCCW) and the Flowers
Fund. Shelbourne is a holding company of a Lloyds Managing
Agency, Shelbourne Syndicate Services Limited. The Company owns
50.1% of Shelbourne, which in turn owns 100% of Shelbourne
Syndicate Services Limited, the Managing Agency for Lloyds
Syndicate 2008, a syndicate approved by Lloyds of London
on December 16, 2007 to undertake RITC transactions with
Lloyds syndicates in run-off. In February 2008,
Lloyds Syndicate 2008 entered into RITC agreements with
four Lloyds syndicates with total gross insurance reserves
of approximately $471.2 million.
On February 29, 2008, the Company funded its capital
commitment of approximately £36.0 million
(approximately $72.0 million) by way of a letter of credit
issued by a London-based bank to Lloyds Syndicate 2008.
The letter of credit was secured by a parental guarantee from
the Company in the amount of £12.0 million
(approximately $24.0 million); approximately
£11.0 million (approximately $22.0 million) from
the Flowers Fund (acting in its own capacity and not through JCF
FPK), by way of a non-voting equity participation; and
approximately £13.0 million (approximately
$26.0 million) from available cash on hand. JCF FPKs
capital commitment to Lloyds Syndicate 2008 is
approximately £14.0 million (approximately
$28.0 million).
The Flowers Fund is a private investment fund advised by J.C.
Flowers & Co. LLC. J. Christopher Flowers, a member of
the Companys board of directors and one of its largest
shareholders, is the founder and Managing Member of
J.C. Flowers & Co. LLC. John J. Oros, the
Companys Executive Chairman and a member of its board of
directors, is a Managing Director of
J.C. Flowers & Co LLC. Mr. Oros splits his
time between J.C. Flowers & Co. LLC and the
Company. In addition, an affiliate of the Flowers Fund controls
approximately 41% of FPKCCW.
11
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Available-for-sale
The amortized cost and estimated fair value of investments in
debt securities classified as available for sale are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
|
|
|
|
Amortized
|
|
|
Holding
|
|
|
Holding
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
|
As at March 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and Agency securities
|
|
$
|
142,358
|
|
|
$
|
443
|
|
|
$
|
(6
|
)
|
|
$
|
142,795
|
|
Non-U.S.
Government securities
|
|
|
184,394
|
|
|
|
984
|
|
|
|
(45
|
)
|
|
|
185,333
|
|
Corporate debt securities
|
|
|
180,853
|
|
|
|
660
|
|
|
|
(503
|
)
|
|
|
181,010
|
|
Other debt securities
|
|
|
6,918
|
|
|
|
|
|
|
|
|
|
|
|
6,918
|
|
Short term investments
|
|
|
111,058
|
|
|
|
36
|
|
|
|
(45
|
)
|
|
|
111,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
625,581
|
|
|
$
|
2,123
|
|
|
$
|
(599
|
)
|
|
$
|
627,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt securities
|
|
$
|
757
|
|
|
$
|
42
|
|
|
$
|
(170
|
)
|
|
$
|
629
|
|
Other debt securities
|
|
|
6,249
|
|
|
|
|
|
|
|
|
|
|
|
6,249
|
|
Short term investments
|
|
|
15,480
|
|
|
|
|
|
|
|
|
|
|
|
15,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
22,486
|
|
|
$
|
42
|
|
|
$
|
(170
|
)
|
|
$
|
22,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The gross unrealized losses on available for sale debt
securities as at March 31 were split as follows:
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
Due within one year
|
|
$
|
53
|
|
|
$
|
|
|
After 1 through 5 years
|
|
|
243
|
|
|
|
|
|
After 5 through 10 years
|
|
|
160
|
|
|
|
|
|
After 10 years
|
|
|
143
|
|
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
599
|
|
|
$
|
170
|
|
|
|
|
|
|
|
|
|
|
As at March 31, 2008 the number of securities classified as
available-for-sale in an unrealized loss position was 50, with a
fair value of $77.6 million. None of these securities has
been in an unrealized loss position for 12 months or longer.
12
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
4.
|
INVESTMENTS (contd)
|
Held-to-maturity
The amortized cost and estimated fair value of investments in
debt securities classified as held-to-maturity are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
|
|
|
|
Amortized
|
|
|
Holding
|
|
|
Holding
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
|
As at March 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and Agency securities
|
|
$
|
92,078
|
|
|
$
|
1,638
|
|
|
$
|
(208
|
)
|
|
$
|
93,508
|
|
Non-U.S.
Government securities
|
|
|
2,636
|
|
|
|
|
|
|
|
(9
|
)
|
|
|
2,627
|
|
Corporate debt securities
|
|
|
58,071
|
|
|
|
387
|
|
|
|
(932
|
)
|
|
|
57,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
152,785
|
|
|
$
|
2,025
|
|
|
$
|
(1,149
|
)
|
|
$
|
153,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and Agency securities
|
|
$
|
132,332
|
|
|
$
|
816
|
|
|
$
|
(314
|
)
|
|
$
|
132,834
|
|
Non-U.S.
Government securities
|
|
|
2,534
|
|
|
|
|
|
|
|
(12
|
)
|
|
|
2,522
|
|
Corporate debt securities
|
|
|
76,149
|
|
|
|
159
|
|
|
|
(666
|
)
|
|
|
75,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
211,015
|
|
|
$
|
975
|
|
|
$
|
(992
|
)
|
|
$
|
210,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The gross unrealized losses on held-to-maturity debt securities
as at March 31 were split as follows:
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
Due within one year
|
|
$
|
113
|
|
|
$
|
161
|
|
After 1 through 5 years
|
|
|
380
|
|
|
|
217
|
|
After 5 through 10 years
|
|
|
11
|
|
|
|
13
|
|
After 10 years
|
|
|
645
|
|
|
|
601
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,149
|
|
|
$
|
992
|
|
|
|
|
|
|
|
|
|
|
As at March 31, 2008, the number of securities classified
as held-to-maturity in an unrealized loss position was 36 with a
fair value of $33.8 million. Of these securities, the
number of securities that have been in an unrealized loss
position for 12 months or longer was 34 with a fair value
of $18.2 million. As of March 31, 2008, none of these
securities were considered to be other than temporarily
impaired. The Company has the intent and ability to hold these
securities until their maturities. The unrealized losses from
these securities were not a result of credit, collateral or
structural issues.
The amortized cost and estimated fair values as at
March 31, 2008 of debt securities classified as
held-to-maturity by contractual maturity are shown below.
|
|
|
|
|
|
|
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Value
|
|
|
Due within one year
|
|
$
|
42,933
|
|
|
$
|
42,936
|
|
After 1 through 5 years
|
|
|
100,904
|
|
|
|
102,245
|
|
After 5 through 10 years
|
|
|
161
|
|
|
|
149
|
|
After 10 years
|
|
|
8,787
|
|
|
|
8,331
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
152,785
|
|
|
$
|
153,661
|
|
|
|
|
|
|
|
|
|
|
13
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
4.
|
INVESTMENTS (contd)
|
Actual maturities could differ from contractual maturities
because borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.
Trading
The estimated fair value of investments in debt securities and
short-term investments classified as trading securities as of
March 31 was as follows:
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
U.S. Treasury and Agency securities
|
|
$
|
255,499
|
|
|
$
|
237,943
|
|
Non-U.S.
Government securities
|
|
|
3,231
|
|
|
|
3,244
|
|
Corporate debt securities
|
|
|
69,069
|
|
|
|
82,436
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
327,799
|
|
|
$
|
323,623
|
|
|
|
|
|
|
|
|
|
|
Other
Investments
At March 31, 2008 and December 31, 2007, the Company
had $105.4 million and $75.3 million, respectively, of
other investments recorded in limited partnerships, limited
liability companies and equity funds. These other investments
represented 3.5% and 4.2% of total investments and cash and cash
equivalents at March 31, 2008 and December 31, 2007,
respectively. All of the Companys other investments
relating to our investments in limited partnerships and limited
liability companies are subject to restrictions on redemptions
and sales which are determined by the governing documents and
limit the Companys ability to liquidate these investments
in the short term. Due to a lag in the valuations reported by
the managers, the Company records changes in the investment
value with up to a three-month lag. These investments are
accounted for under the equity method. As at March 31, 2008
and December 31, 2007, the Company had unfunded capital
commitments relating to its other investments of $62.3 and
$74.6 million, respectively. As at March 31, 2008,
61.7% of the other investments are with a related party.
In accordance with FAS 157, we have categorized our
investments held at March 31, 2008 between levels as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fair
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Value
|
|
|
Fixed maturities - available for sale
|
|
$
|
|
|
|
$
|
627,105
|
|
|
$
|
|
|
|
$
|
627,105
|
|
Fixed maturities - trading
|
|
|
|
|
|
|
326,748
|
|
|
|
1,051
|
|
|
|
327,799
|
|
Equity securities
|
|
|
4,615
|
|
|
|
|
|
|
|
|
|
|
|
4,615
|
|
Other investments
|
|
|
|
|
|
|
|
|
|
|
105,391
|
|
|
|
105,391
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
$
|
4,615
|
|
|
$
|
953,853
|
|
|
$
|
106,442
|
|
|
$
|
1,064,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
4.
|
INVESTMENTS (contd)
|
The following table presents a reconciliation of the beginning
and ending balances for all investments measured at fair value
on a recurring basis using Level 3 inputs during the period
ended March 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2008
|
|
|
|
Fixed
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturity
|
|
|
Equity
|
|
|
Other
|
|
|
|
|
|
|
Investments
|
|
|
Securities
|
|
|
Investments
|
|
|
Total
|
|
|
Level 3 investments as of January 1, 2008
|
|
$
|
1,051
|
|
|
$
|
|
|
|
$
|
75,300
|
|
|
$
|
76,351
|
|
Net purchases (sales and distributions)
|
|
|
|
|
|
|
|
|
|
|
55,461
|
|
|
|
55,461
|
|
Total realized and unrealized losses
|
|
|
|
|
|
|
|
|
|
|
(25,370
|
)
|
|
|
(25,370
|
)
|
Net transfers in and/or (out) of Level 3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 investments as of March 31, 2008
|
|
$
|
1,051
|
|
|
$
|
|
|
|
$
|
105,391
|
|
|
$
|
106,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amount of total losses for the period included in earnings
attributable to the fair value of changes in assets still held
at the reporting date was $26.5 million.
On February 18, 2008, the Company fully repaid the
outstanding principal and accrued interest on the loans used to
partially finance the acquisitions of Cavell Holdings Limited
(U.K.), Marlon Insurance Company Limited and Marlon Management
Services Limited totaling $40.5 million.
In February 2008, a wholly-owned subsidiary of the Company,
Cumberland Holdings Limited (Cumberland), entered
into a term facility agreement jointly with a London-based bank
and a German bank (the Cumberland Facility). On
March 4, 2008, the Company drew down AU$215.0 million
(approximately $197.5 million) from the Facility A
Commitment (Facility A) and AU$86.0 million
(approximately $79.0 million) from the Facility B
Commitment (Facility B) to partially fund the
Gordian acquisition.
|
|
|
|
|
The interest rate on the Facility A is LIBOR plus 2%. Facility A
is repayable in five years and is secured by a first charge over
Cumberlands shares in Gordian. Facility A contains various
financial and business covenants, including limitations on liens
on the stock of restricted subsidiaries, restrictions as to the
disposition of the stock of restricted subsidiaries and
limitations on mergers and consolidations. As of March 31,
2008, all of the financial covenants relating to Facility A were
met.
|
|
|
|
|
|
The interest rate on Facility B is LIBOR plus 2.75%. Facility B
is repayable in six years and is secured by a first charge over
Cumberlands shares in Gordian. Facility B contains various
financial and business covenants, including limitations on liens
on the stock of restricted subsidiaries, restrictions as to the
disposition of the stock of restricted subsidiaries and
limitations on mergers and consolidations. As of March 31,
2008, all of the financial covenants relating to Facility B were
met.
|
In February 2008, a wholly-owned subsidiary of the Company,
Rombalds Limited (Rombalds), entered into a term
facility agreement with a London-based bank (the Rombalds
Facility). On February 28, 2008, the Company drew
down $32.5 million from the Rombalds Facility to partially
fund the acquisition of Guildhall. The interest rate on the
Rombalds Facility is LIBOR plus 2%. The facility is repayable in
five years and is secured by a first charge over Rombalds shares
in Guildhall. The Rombalds Facility contains various financial
and business covenants, including limitations on liens on the
stock of restricted subsidiaries, restrictions as to the
disposition of the stock of restricted subsidiaries and
limitations on mergers and consolidations. As of March 31,
2008, all of the financial covenants relating to the Rombalds
Facility were met.
15
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
On May 6, 2008, the Company fully repaid outstanding
principal and accrued interest on the loan used to partially
finance the acquisition of Brampton Insurance Company Limited
totaling $19.9 million.
Our share-based compensation plans provide for the grant of
various awards to our employees and to members of the Board of
Directors. These are described in Note 12 to the Consolidated
Financial Statements contained in our Annual Report on
Form 10-K
for the year ended December 31, 2007. The information below
includes both the employee and director components of our
share-based compensation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average Fair
|
|
|
|
|
|
|
Value of
|
|
|
|
Number of
|
|
|
the Award
|
|
|
|
Shares
|
|
|
per Share
|
|
|
Nonvested January 1, 2008
|
|
|
25,862
|
|
|
$
|
122.42
|
|
Granted
|
|
|
27,140
|
|
|
|
95.45
|
|
Vested
|
|
|
(27,140
|
)
|
|
|
95.45
|
|
|
|
|
|
|
|
|
|
|
Nonvested March 31, 2008
|
|
|
25,862
|
|
|
|
111.27
|
|
|
|
|
|
|
|
|
|
|
i) 2004
- 2005 employee share plan
Compensation costs of $0.2 million and $1.7 million
relating to the issuance of share-awards to employees of the
Company in 2004 and 2005 have been recognized in the
Companys statement of earnings for the three months ended
March 31, 2008 and 2007, respectively.
The determination of the share-award expenses was based on the
fair-market value per common share of EGI as of the grant date
and is recognized over the vesting period.
As of March 31, 2008, total unrecognized compensation costs
related to the non-vested share awards amounted to
$0.4 million. These costs are expected to be recognized
over a weighted average period of 0.57 years.
ii) 2006-2010
Annual Incentive Plan and 2006 Equity Incentive Plan
For the three months ended March 31, 2008 and 2007, 27,140
and 38,387 shares were awarded to directors, officers and
employees under the 2006 Equity Incentive Plan. The total value
of the award for the three months ended March 31, 2008 was
$2.6 million and was charged against the
2006-2010
Annual Incentive Plan accrual established for the year ended
December 31, 2007. The total value of the award for the
three months ended March 31, 2007 was $3.8 million of
which $0.5 million was charged as an expense for the three
months ended March 31, 2007 and $3.3 million was
charged against the
2006-2010
Annual Incentive Plan accrual established for the year ended
December 31, 2006.
The accrued expense relating to the
2006-2010
Annual Incentive Plan for the three months ended March 31,
2008 and 2007 was $2.1 million and $2.4 million,
respectively.
16
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
6.
|
EMPLOYEE
BENEFITS (contd)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Intrinsic
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
Value of
|
|
|
|
Shares
|
|
|
Price
|
|
|
Shares
|
|
|
Outstanding January 1, 2008
|
|
|
490,371
|
|
|
$
|
25.40
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding March 31, 2008
|
|
|
490,371
|
|
|
$
|
25.40
|
|
|
$
|
42,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options outstanding and exercisable as of March 31,
2008 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Ranges of
|
|
|
|
|
|
|
|
Weighted Average
|
|
Exercise
|
|
Number of
|
|
|
Weighted Average
|
|
|
Remaining
|
|
Prices
|
|
Options
|
|
|
Exercise Price
|
|
|
Contractual Life
|
|
|
$10 - 20
|
|
|
323,645
|
|
|
$
|
17.20
|
|
|
|
2.9 years
|
|
$40 - 60
|
|
|
166,726
|
|
|
|
41.32
|
|
|
|
5.4 years
|
|
|
|
(c)
|
Deferred
Compensation and Stock Plan for Non-Employee
Directors
|
EGI, prior to its merger with a subsidiary of the Company (the
Merger), had in place a Deferred Compensation and
Stock Plan for Non-Employee Directors which permitted
non-employee directors to receive all or a portion of their
retainer and meeting fees in common stock and to defer all or a
portion of their retainer and meeting fees in stock units. Upon
completion of the Merger, each stock unit was converted from a
right to receive a share of EGI common stock into a right to
receive an Enstar Group Limited ordinary share. No additional
amounts will be deferred under the plan.
On June 5, 2007, the Compensation Committee of the board of
directors of the Company approved the Enstar Group Limited
Deferred Compensation and Ordinary Share Plan for Non-Employee
Directors (the EGL Deferred Compensation Plan)
The EGL Deferred Compensation Plan became effective immediately.
The EGL Deferred Compensation Plan provides each member of the
Companys board of directors who is not an officer or
employee of the Company or any of its subsidiaries (each, a
Non-Employee Director) with the opportunity to elect
(i) to receive all or a portion of his or her compensation
for services as a director in the form of the Companys
ordinary shares instead of cash and (ii) to defer receipt
of all or a portion of such compensation until retirement or
termination.
Non-Employee Directors electing to receive compensation in the
form of ordinary shares will receive whole ordinary shares (with
any fractional shares payable in cash) as of the date
compensation would otherwise have been payable. Non-Employee
Directors electing to defer compensation will have such
compensation converted into share units payable as a lump sum
distribution after the directors separation from
service as defined under Section 409A of the Internal
Revenue Code of 1986, as amended. The lump sum share unit
distribution will be made in the form of ordinary shares, with
fractional shares paid in cash.
For the three months ended March 31, 2008 and 2007, 994 and
Nil shares were issued to Non-Employee Directors under the plan.
17
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The following table sets forth the comparison of basic and
diluted earnings per share for the three-month periods ended
March 31, 2008 and 2007.
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
Net loss before extraordinary gain
|
|
$
|
(23,509
|
)
|
|
$
|
(2,309
|
)
|
Weighted average shares outstanding basic and diluted
|
|
|
11,927,542
|
|
|
|
11,160,448
|
|
|
|
|
|
|
|
|
|
|
Loss per share before extraordinary gain basic and
diluted
|
|
$
|
(1.97
|
)
|
|
$
|
(0.21
|
)
|
|
|
|
|
|
|
|
|
|
The following securities have not been included in the
computation of diluted earnings per share because to do so would
have been anti-dilutive for the periods presented.
|
|
|
|
|
|
|
|
|
Share equivalents:
|
|
2008
|
|
|
2007
|
|
|
Unvested shares
|
|
$
|
25,862
|
|
|
$
|
92,293
|
|
Restricted share units
|
|
|
2,141
|
|
|
|
|
|
Options
|
|
|
262,440
|
|
|
|
172,975
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
290,443
|
|
|
$
|
265,268
|
|
|
|
|
|
|
|
|
|
|
The Company amended its earnings per share calculation for 2007
to reflect the anti-dilutive nature of unvested shares and
options.
The weighted average ordinary shares outstanding shown for the
three months ended March 31, 2007 reflect the conversion of
Class A, B, C and D shares to ordinary shares on
January 31, 2007, as part of the recapitalization completed
in connection with the Merger, as if the conversion occurred on
January 1, 2007. For the three months ended March 31,
2007, the ordinary shares issued to acquire EGI are reflected in
the calculation of the weighted average ordinary shares
outstanding from January 31, 2007, the date of issue.
|
|
8.
|
COMMITMENTS
AND CONTINGENCIES
|
On March 28, 2008, the Company committed to subscribe for
its pro-rata share of the rights offering in New NIB Partners
L.P. (New NIB). Our total commitment was
5.0 million (approximately $7.9 million) and was
paid to New NIB on April 11, 2008.
As at March 31, 2008, the Company has guaranteed the
obligations of two of its subsidiaries in respect of letter of
credit issued on their behalf by London-based banks in the
amount of £19.5 million (approximately
$38.7 million) in respect of capital commitments to Lloyds
Syndicate 2008 and insurance contract requirements of one of the
subsidiaries. The guarantees will be triggered should losses
incurred by the subsidiaries exceed available cash on hand
resulting in the letters of credit being drawn. As at
March 31, 2008, the Company has not recorded any
liabilities associated with the guarantees.
18
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
9.
|
RELATED
PARTY TRANSACTIONS
|
The Company has entered into certain transactions with companies
and partnerships that are affiliated with J. Christopher
Flowers and John J. Oros. Messrs Flowers and Oros are members of
the Companys board of directors and Mr. Flowers is
one of the largest shareholders of Enstar.
|
|
|
|
|
During the quarter, the Company funded an additional
$24.4 million of its outstanding capital commitment to
entities affiliated with Messrs. Flowers and Oros. The
Company had, as of March 31, 2008 and December 31,
2007, investments in entities affiliated with Mr. Flowers
with a total value of $65.0 million and $71.6 million,
respectively, and outstanding commitments to entities managed by
Mr. Flowers, for the same periods, of $57.6 million
and $76.3 million, respectively. The Companys
outstanding commitments may be drawn down over approximately the
next six years.
|
|
|
|
In February 2008, the Flowers Fund funded its commitment of
approximately $70.9 million for its share of the economic
interest in each of the Gordian, Guildhall and Shelbourne
transactions.
|
|
|
|
In February 2008, the Company entered into an
AU$301.0 million (approximately $276.5 million) joint
loan facility with an Australian and German bank in which each
bank has 50% participation. The Flowers Fund is a significant
shareholder of the German bank.
|
|
|
|
In March 2008, the Company provided an additional capital
commitment of approximately $7.9 million in respect of an
entity affiliated with Mr. Flowers in which the Company
currently invests. The commitment was funded by the Company on
April 11, 2008.
|
For related party investments associated with
Messrs. Flowers and Oros, as at March 31 2008, these
investments accounted for 92.5% of the total unfunded capital
commitments of the Company, 61.7% of the total amount of
investments classified as Other Investments by the Company and
99.7% of the total write-downs in the quarter by the Company.
The determination of reportable segments is based on how senior
management monitors the Companys operations. The Company
measures the results of its operations under two major business
categories: reinsurance and consulting.
Consulting fees for the reinsurance segment are intercompany
fees paid to the consulting segment. Salary and benefits for the
reinsurance segment relate to the discretionary bonus expense on
the net income after taxes of the reinsurance segment.
19
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
10.
|
SEGMENT
INFORMATION (contd)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2008
|
|
|
|
Reinsurance
|
|
|
Consulting
|
|
|
Total
|
|
|
Consulting fees
|
|
$
|
(7,248
|
)
|
|
$
|
13,303
|
|
|
$
|
6,055
|
|
Net investment income (loss)
|
|
|
5,498
|
|
|
|
(4,908
|
)
|
|
|
590
|
|
Net realized loss
|
|
|
(1,084
|
)
|
|
|
|
|
|
|
(1,084
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,834
|
)
|
|
|
8,395
|
|
|
|
5,561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in loss and loss adjustment expense liabilities
|
|
|
685
|
|
|
|
|
|
|
|
685
|
|
Salaries and benefits
|
|
|
2,062
|
|
|
|
9,295
|
|
|
|
11,357
|
|
General and administrative expenses
|
|
|
8,289
|
|
|
|
3,622
|
|
|
|
11,911
|
|
Interest expense
|
|
|
3,315
|
|
|
|
|
|
|
|
3,315
|
|
Net foreign exchange gain
|
|
|
(963
|
)
|
|
|
(372
|
)
|
|
|
(1,335
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,388
|
|
|
|
12,545
|
|
|
|
25,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes and minority interest
|
|
|
(16,222
|
)
|
|
|
(4,150
|
)
|
|
|
(20,372
|
)
|
Income taxes
|
|
|
(1,561
|
)
|
|
|
1,800
|
|
|
|
239
|
|
Minority interest
|
|
|
(3,376
|
)
|
|
|
|
|
|
|
(3,376
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before extraordinary gain
|
|
|
(21,159
|
)
|
|
|
(2,350
|
)
|
|
|
(23,509
|
)
|
Extraordinary gain
|
|
|
35,196
|
|
|
|
|
|
|
|
35,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
14,037
|
|
|
$
|
(2,350
|
)
|
|
$
|
11,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2007
|
|
|
|
Reinsurance
|
|
|
Consulting
|
|
|
Total
|
|
|
Consulting fees
|
|
$
|
(6,198
|
)
|
|
$
|
10,859
|
|
|
$
|
4,661
|
|
Net investment income
|
|
|
19,245
|
|
|
|
693
|
|
|
|
19,938
|
|
Net realized gains
|
|
|
571
|
|
|
|
|
|
|
|
571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,618
|
|
|
|
11,552
|
|
|
|
25,170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in loss and loss adjustment expense liabilities
|
|
|
2,510
|
|
|
|
|
|
|
|
2,510
|
|
Salaries and benefits
|
|
|
2,864
|
|
|
|
9,938
|
|
|
|
12,802
|
|
General and administrative expenses
|
|
|
2,305
|
|
|
|
3,368
|
|
|
|
5,673
|
|
Interest expense
|
|
|
3,176
|
|
|
|
|
|
|
|
3,176
|
|
Net foreign exchange loss
|
|
|
7
|
|
|
|
47
|
|
|
|
54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,862
|
|
|
|
13,353
|
|
|
|
24,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes and minority interest
|
|
|
2,756
|
|
|
|
(1,801
|
)
|
|
|
955
|
|
Income taxes
|
|
|
(108
|
)
|
|
|
(908
|
)
|
|
|
(1,016
|
)
|
Minority interest
|
|
|
(2,248
|
)
|
|
|
|
|
|
|
(2,248
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) before extraordinary gain
|
|
|
400
|
|
|
|
(2,709
|
)
|
|
|
(2,309
|
)
|
Extraordinary gain
|
|
|
15,683
|
|
|
|
|
|
|
|
15,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
16,083
|
|
|
$
|
(2,709
|
)
|
|
$
|
13,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
ENSTAR
GROUP LIMITED
NOTES TO
THE UNAUDITED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Subsequent to the issuance of the Companys March 31,
2008 unaudited condensed consolidated financial statements, the
Companys management identified an error in
Note 2 Acquisitions in relation to total
expenses for Gordian for the
three-month
period ended March 31, 2008, included in the calculation of
the proforma condensed combined income statement for the
three-month
period ended March 31, 2008. As a result, the
March 31, 2008 proforma condensed combined income statement
shown in Note 2 has been restated to correct the error. The
tables below summarize the effects of the restatement.
As previously reported:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enstar
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
Group
|
|
|
|
|
|
Proforma
|
|
|
Limited
|
|
Three Months Ended March 31, 2008:
|
|
Limited
|
|
|
Gordian
|
|
|
Adjustment
|
|
|
Proforma
|
|
|
Total income
|
|
$
|
(1,748
|
)
|
|
$
|
14,082
|
|
|
$
|
(5,194
|
)
|
|
$
|
7,140
|
|
Total expenses
|
|
|
(26,262
|
)
|
|
|
(8,854
|
)
|
|
|
(7,619
|
)
|
|
|
(42,735
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) before extraordinary gain
|
|
|
(28,010
|
)
|
|
|
5,228
|
|
|
|
(12,813
|
)
|
|
|
(35,595
|
)
|
Extraordinary gain
|
|
|
35,196
|
|
|
|
|
|
|
|
|
|
|
|
35,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
7,186
|
|
|
$
|
5,228
|
|
|
$
|
(12,813
|
)
|
|
$
|
(399
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) per ordinary share before extraordinary
gain basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(2.98
|
)
|
Extraordinary gain basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) per ordinary share basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,927,542
|
|
As restated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enstar
|
|
|
|
Enstar
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
Group
|
|
|
|
|
|
Proforma
|
|
|
Limited
|
|
Three Months Ended March 31, 2008:
|
|
Limited
|
|
|
Gordian
|
|
|
Adjustment
|
|
|
Proforma
|
|
|
Total income
|
|
$
|
(1,748
|
)
|
|
$
|
14,082
|
|
|
$
|
(5,194
|
)
|
|
$
|
7,140
|
|
Total expenses
|
|
|
(26,262
|
)
|
|
|
15,860
|
|
|
|
(7,619
|
)
|
|
|
(18,021
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) before extraordinary gain
|
|
|
(28,010
|
)
|
|
|
29,942
|
|
|
|
(12,813
|
)
|
|
|
(10,881
|
)
|
Extraordinary gain
|
|
|
35,196
|
|
|
|
|
|
|
|
|
|
|
|
35,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
7,186
|
|
|
$
|
29,942
|
|
|
$
|
(12,813
|
)
|
|
$
|
24,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) per ordinary share before extraordinary
gain basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.91
|
)
|
Extraordinary gain basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ordinary share basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares basic and diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,927,542
|
|
21
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders
of Enstar Group Limited
We have reviewed the accompanying condensed consolidated balance
sheet of Enstar Group Limited and subsidiaries (the
Company) as of March 31, 2008, and the related
condensed consolidated statements of earnings and comprehensive
income, changes in shareholders equity and cash flows for
the three-month periods ended March 31, 2008 and 2007.
These interim financial statements are the responsibility of the
Companys management.
We conducted our review in accordance with standards of the
Public Company Accounting Oversight Board (United States). A
review of interim financial information consists principally of
applying analytical procedures and making inquiries of persons
responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in
accordance with standards of the Public Company Accounting
Oversight Board (United States), the objective of which is the
expression of an opinion regarding the financial statements
taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material
modifications that should be made to such condensed consolidated
interim financial statements for them to be in conformity with
accounting principles generally accepted in the United States of
America.
We have previously audited, in accordance with standards of the
Public Company Accounting Oversight Board (United States), the
consolidated balance sheet of Enstar Group Limited and
subsidiaries as of December 31, 2007 and the related
consolidated statements of earnings, comprehensive income,
changes in shareholders equity, and cash flows for the
year then ended; and in our report dated February 29, 2008,
we expressed an unqualified opinion on those consolidated
financial statements. In our opinion, the information set forth
in the accompanying condensed consolidated balance sheet as of
December 31, 2007 is fairly stated, in all material
respects, in relation to the consolidated balance sheet from
which it has been derived.
As discussed in Note 11, the unaudited condensed
consolidated financial statements have been restated.
/s/ Deloitte & Touche
Hamilton, Bermuda
May 12, 2008 (June 5, 2008 as to the effects of the
restatement discussed in Note 11)
22
|
|
Item 4.
|
CONTROLS
AND PROCEDURES
|
Evaluation
of Disclosure Controls and Procedures
In connection with the filing of our original
Form 10-Q
on May 12, 2008, our management performed an evaluation,
with the participation of our Chief Executive Officer and Chief
Financial Officer, of the effectiveness of our disclosure
controls and procedures (as defined in
Rules 13a-15(e)
and
15d-15(e) of
the Exchange Act) as of March 31, 2008. Based upon that
evaluation, our Chief Executive Officer and Chief Financial
Officer concluded that our disclosure controls and procedures
are effective to ensure that information that we are required to
disclose in reports that we file or submit under the Exchange
Act is recorded, processed, summarized and reported within the
time periods specified in the rules and forms of the SEC and is
accumulated and communicated to management, including its
principal executive and principal financial officers, as
appropriate to allow timely decisions regarding required
disclosure.
Changes
in Internal Controls
In connection with the filing of our original
Form 10-Q
on May 12, 2008, our management performed an evaluation,
with the participation of our Chief Executive Officer and our
Chief Financial Officer, of changes in our internal control over
financial reporting that occurred during the quarter ended
March 31, 2008. Based upon that evaluation there were no
changes in our internal control over financial reporting that
occurred during the quarter ended March 31, 2008 that have
materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
On June 3, 2008, our management concluded that the proforma
condensed combined income statement for the three-month period
ended March 31, 2008 included in
Note 2 Acquisitions to our
Unaudited Condensed Combined Financial Statements for the
three-month period ended March 31, 2008 in our Quarterly
Report on
Form 10-Q
contained an error. Accordingly, we have filed this Amended
Quarterly Report on
Form 10-Q
to correct that error. See Note 11
Restatement to the Unaudited Condensed Combined Financial
Statements included in this amended report. The error did not
impact our revenue, net earnings or shareholders equity.
As a result of the error noted above, management concluded that
the error resulted from a deficiency in the operating
effectiveness of our internal control over financial reporting
related to the preparation and review of proforma financial
information disclosed in connection with significant business
acquisitions. Specifically, the review of the underlying
spreadsheet that was utilized in preparing the proforma
information described above by a senior member of our finance
department at our principal office prescribed by our existing
control procedures was not performed. This deficiency
constitutes a material weakness in internal control over
financial reporting. A material weakness is a significant
deficiency, or combination of significant deficiencies, that
results in more than a remote likelihood that a material
misstatement of the annual or interim financial statements will
not be prevented or detected.
The preparation of the proforma condensed combined income
statement for the three-month period ended March 31, 2008
in Note 2 Acquisitions required us
to disclose operating results of an acquired business for the
three-month period ended March 31, 2008 that we acquired on
March 5, 2008. Specifically, the error originated in a
spreadsheet prepared by financial personnel at our principal
office that was not adequately reviewed. To address this
material weakness, we have extended existing control procedures
applicable to the use of certain spreadsheets to cover in all
instances spreadsheets used to prepare proforma financial
information. These existing control procedures require
concurring review of certain spreadsheets by a senior member of
the finance department at our principal office.
23
|
|
|
|
|
|
15
|
.1*
|
|
Deloitte & Touche Letter Regarding Unaudited Interim
Financial Information.
|
|
31
|
.1*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31
|
.2*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.1**
|
|
Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
32
|
.2**
|
|
Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
|
|
* |
|
Filed herewith |
|
** |
|
Furnished herewith |
24
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized on
June 5, 2008.
ENSTAR GROUP LIMITED
|
|
|
|
By:
|
/s/ Richard
J. Harris
|
Richard J. Harris
Chief Financial Officer, Authorized Signatory and
Principal Accounting and Financial Officer
25
EXHIBIT INDEX
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description
|
|
|
15
|
.1*
|
|
Deloitte & Touche Letter Regarding Unaudited Interim
Financial Information.
|
|
31
|
.1*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31
|
.2*
|
|
Certification pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.1**
|
|
Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
32
|
.2**
|
|
Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
|
|
|
|
* |
|
Filed herewith |
|
** |
|
Furnished herewith |
26