Non-GAAP Financial Measures Reconciliation

Non-GAAP Financial Measures Reconciliation

For the year ended December 31,
(in thousands, except per share amounts)
2018 2017 2016 2015 2014
Statement of Operations Data:
Underwriting income (loss) (1) $123,827 $(413,326) $279,073 $302,242 $461,529
 
Corporate expenses (108,221) (129,945) (120,016) (109,910) (135,675)
Net investment income 438,507 400,805 353,335 305,336 342,766
Net investment gains (losses) (150,218) 28,226 (60,525) (138,491) 132,108
Other (expenses) revenues, net (38,267) (189,548) 69,935 51,349 29,744
Termination fee received - - - 280,000 -
Transaction and reorganization expenses (66,940) (26,718) - (45,867) -
Amortization of value of business acquired (172,332) (50,104) - - -
Amortization of intangible assets (13,814) (2,543) - - -
Bargain purchase gain - 15,044 - - -
Income (loss) before income taxes and interest in income (loss) of equity method investments $12,542 $(368,109) $521,802 $644,659 $830,472
Income tax (expense) benefit 29,486 7,542 (6,340) (3,028) (25,908)
Interest in income (loss) of equity method investments 993 (8,402) (2,094) - -
Net income (loss) $43,021 $(368,969) $513,368 $641,631 $804,564
Amounts attributable from noncontrolling interests - - - - (6,181)
Net income (loss) available (attributable) to AXIS Capital $43,021 $(368,969) $513,368 $641,631 $810,745
Preferred share dividends (42,625) (46,810) (46,597) (40,069) (40,088)
Loss on repurchase of preferred shares - (1,309) - -
Net income (loss) available (attributable) to common shareholders $396 $(415,779) $465,462 $601,562 $770,657
 
Net investment (gains) losses, net of tax (2) 138,576 (26,204) 62,355 135,320 (106,196)
Foreign exchange losses (gains), net of tax (3) (33,496) 126,960 (119,181) (99,291) (101,586)
Termination fee received (4) - - - (280,000) -
Transaction and reorganization expenses, net of tax (5) 55,904 23,879 - 42,924 -
Revaluation of net deferred tax asset (4) - 41,629 - - -
Bargain purchase gain (4) - (15,044) - - -
Loss on repurchase of preferred shares (4) - - 1,309 - -
Operating income (loss) (6) 161,380 (264,559) 409,945 400,515 562,875
 
Amortization of VOBA and intangible assets, net of tax (7) 149,470 42,644 nm nm nm
Amortization of acquisition costs, net of tax (8) (101,628) (26,443) nm nm nm
Ex-PGAAP operating income (loss) (9) $209,222 ($248,358) nm nm nm



For the year ended December 31, 2018 2017
Segmental Data: Insurance Reinsurance Total Insurance Reinsurance Total
Underwriting income (loss) (1) $77,298 $46,529 $123,827 $(241,642) $(171,684) $(413,326)
Amortization of acquisition costs, gross of tax (121,014) (4,452) (125,467) (25,571) (7,075) (32,646)
Ex-PGAAP underwriting income (1) $(43,717) $42,091 $(1,626) $(267,197) $(178,759) $(445,955)



At and for the year ended December 31,
(in thousands, except per share amounts)
2018 2017 2016 2015 2014
Per Common Share Data:
Earnings (loss) per diluted common share $0.00 $(4.94) $5.08 $6.04 $7.29
Net investment (gains) losses, net of tax 1.65 (0.31) 0.68 1.36 (1.00)
Foreign exchange losses (gains), net of tax (0.40) 1.51 (1.29) (1.00) (0.97)
Termination fee received - - - (2.81) -
Transaction and reorganization expenses, net of tax 0.67 0.28 - 0.43 -
Revaluation of net deferred tax asset - 0.49 - - -
Bargain purchase gain - (0.18) - - -
Loss on repurchase of preferred shares - - 0.01 - -
Operating income (loss) per diluted common share (10) $1.92 $(3.15) $4.48 $4.02 $5.32
Amortization of VOBA and intangible assets, net of tax (7) 1.78 0.51 nm nm nm
Amortization of acquisition cost, net of tax (8) (1.21) ($0.31) nm nm nm
Ex-PGAAP operating income (loss) per diluted common share (11) $2.49 (2.95) nm nm nm
Weighted average diluted common shares outstanding 84,007 84,108 91,547 99,629 105,713



Return on Average Common Shareholders' Equity: 2018 2017 2016 2015 2014
Return on average common equity 0.0% (8.6%) 9.0% 11.5% 14.8%
Operating return on average common equity(10) 3.7% (5.4%) 7.9% 7.7% 10.8%
Ex-PGAAP operating return on average common equity(11) 4.7% (5.1%) nm nm nm
Average common shareholders' equity $4,410,668 $4,856,280 $5,192,668 $5,216,159 $5,191,699



2018
Annualized Return on Average Common Shareholders' Equity: Year ended Nine months ended Six months ended Three months ended
Annualized return on average common equity —% 5.9% 6.9% 5.5%
Annualized operating return on average common equity(10) 3.7% 9.1% 10.1% 10.8%
Annualized ex-PGAAP operating return on average common equity(11) 4.7% 10.2% 11.3% 12.2%



Operating Ratios: 2018 2017 Change
Combined ratio 99.9% 113.1% (13.2%)
Excluding:
  Catastrophe and weather-related loss ratio (9.0%) (20.4%) 11.4%
  Prior year reserve development 4.1% 4.9% (0.8%)
  PGAAP adjustment 2.7% 0.9% 1.8%
Current accident year, ex-PGAAP, ex-cat combined ratio(12) 97.7% 98.5% (0.8%)
Nine months pro-forma Novae adjustment(14) n/a 1.0% (1.0%)
Pro-forma, current accident year, ex-PGAAP, ex-cat combined ratio(13) 97.7% 99.5% (1.8%)
Pro-forma, current accident year, ex-PGAAP, ex-cat loss ratio 61.7% 63.1% (1.4%)
Pro-forma, net acquisition ratio 22.9% 22.5% 0.4%
Pro-forma, general and administrative expense ratio 13.1% 13.8% (0.7%)
Pro-forma, current accident year, ex-PGAAP, ex-cat combined ratio(13) 97.7% 99.5% (1.8%)

nm = not meaningful

(1) Consolidated underwriting income (loss) and ex-PGAAP underwriting income (loss) are non-GAAP financial measures as defined in Item 10(e) of SEC Regulation S-K. The reconciliation to income (loss) before income taxes and interest in income (loss) of equity method investments, the most comparable GAAP financial measure, is presented in the table above. A discussion of the rationale for the presentation of non-GAAP financial measures is included later in this report.

(2) Tax cost (benefit) of $(12) million, $2 million, $2 million, $(3) million, and $26 million for the years ended 2018, 2017, 2016, 2015, and 2014, respectively. Tax impact is estimated by applying the statutory rates of applicable jurisdictions, after consideration of other relevant factors including the ability to utilize capital losses.

(3) Tax cost (benefit) of $(4) million, $(8) million, $2 million, $3 million, and $3 million for the years ended 2018, 2017, 2016, 2015, and 2014, respectively. Tax impact is estimated by applying the statutory rates of applicable jurisdictions, after consideration of other relevant factors including the tax status of specific foreign exchange transactions.

(4) Tax impact is nil.

(5) Tax cost (benefit) of $(11) million, $(3) million, and $(3) million for the years ended 2018, 2017, and 2015, respectively. Tax impact is estimated by applying the statutory rates of applicable jurisdictions.

(6) Operating income (loss) is a non-GAAP financial measure as defined in Item 10(e) of SEC Regulation S-K. The reconciliation to net income (loss) available (attributable) to common shareholders, the most comparable GAAP financial measure, is presented in the table above. A discussion of the rationale for the presentation of non-GAAP financial measures is included later in this report.

(7) Tax cost (benefit) of $(35) million and $(10) million for the years ended December 31, 2018, and 2017, respectively. Tax impact is estimated by applying the statutory rates of applicable jurisdictions.

(8) Tax cost (benefit) of $24 million and $6 million for the years ended December 31, 2018, and 2017, respectively. Tax impact is estimated by applying the statutory rates of applicable jurisdictions.

(9) Ex-PGAAP operating income (loss) is a non-GAAP financial measures as defined in Item 10(e) of SEC Regulation S-K. The reconciliation to net income (loss) available (attributable) to common shareholders, the most comparable GAAP financial measure is presented in the table above. A discussion of the rationale for the presentation of non-GAAP financial measures is included later in this report.

(10) Operating income (loss) per diluted common share and (annualized) operating return on average common equity are non-GAAP financial measures as defined in Item 10(e) of SEC Regulation S-K. The reconciliations to earnings (loss) per diluted common share and (annualized) operating on average common equity, the most comparable GAAP financial measures, are provided in the table above. A discussion of the rationale for the presentation of non-GAAP financial measures is included later in this report.

(11) Ex-PGAAP operating income (loss) per diluted common share and (annualized) ex-PGAAP operating return on average common equity are non-GAAP financial measures as defined in Item 10(e) of SEC Regulation S-K. The reconciliations to earnings (loss) per diluted common share and (annualized) return on average common equity, the most comparable GAAP financial measures, are provided in the table above. A discussion of the rationale for the presentation of non-GAAP financial measures is included later in this report.

(12) Current accident year, ex-PGAAP, ex-cat combined ratio is a non-GAAP financial measure as defined in Item 10(e) of SEC Regulation S-K. The reconciliation to combined ratio, the most comparable GAAP financial measure, is presented in the table above. A discussion of the rationale for the presentation of non-GAAP financial measures is included later in this report.

(13) Pro-forma, current accident year, ex-PGAAP, ex-cat combined ratio is a non-GAAP financial measure as defined in Item 10(e) of SEC Regulation S-K. The reconciliation to combined ratio, the most comparable GAAP financial measure is presented in the table above. A discussion of the rationale for the presentation of non-GAAP financial measures is included later in this report.

(14) On January 29, 2018, the Company furnished supplemental financial information presenting unaudited historical financial information for Novae for the nine months ended September 30, 2017, and the quarterly periods therein.