Home   Contact Us    Site Map  

Welcome to White Mountains Insurance Group, Ltd.

 

Reconciliation of Adjusted Book Value per Share
to GAAP Book Value per Share

Dec 31,
2012
Dec 31,
2013
Dec 31,
2014
Dec 31,
2015
Dec 31,
2016
Mar 31,
2017
Book value per share numerators (in millions):
Common shareholders' equity $ 3,731.8 $ 3,905.5 $ 3,996.6 $ 3,913.2 $ 3,603.3 $ 3,625.2
Book value per share numerator 3,731.8 3,905.5 3,996.6 3,913.2 3,603.3 3,625.2
Future proceeds from options




29.7

Equity in net unrealized (gains) losses from Symetra's fixed maturity portfolio
(57.7) 40.4 (34.9) ____ ____ ____
Adjusted book value per common share numerator $ 3,674.1
$ 3,945.9
$ 3,961.7
$ 3,913.2
$ 3,633.0
$ 3,625.2
Book value per share denominators (in thousands of shares):
Common Shares outstanding 6,291.0 6,176.7 5,986.2 5,623.7 4,563.8 4,572.8
Common Shares issuable upon exercise of outstanding Warrants
Share obligations under employee benefits plans






Book value per share denominator 6,291.0 6,176.7 5,986.2 5,623.7 4,563.8 4,572.8
Options assumed issued




40.0

Unearned restricted shares
(38.7)
(33.0)
(25.7)
(25.0)
(25.9)
(34.7)
Adjusted book value per common share denominator 6,252.3 6,143.7 5,960.5 5,598.7 4,577.9 4,538.1
Adjusted book value per common share $ 587.63
$ 642.27
$ 664.66
$ 698.95
$ 793.58
$ 798.83

Book value per share is derived by dividing the Company's total GAAP shareholders' equity as of a given date by the number of Common Shares outstanding as of that date, including the dilutive effects of outstanding Options and Warrants, as well as the unamortized accretion of preferred stock.

Adjusted book value per share is a non-GAAP measure which is derived by expanding the GAAP book value per share calculation to exclude net unrealized gains or losses from Symetra's fixed maturity portfolio as of the applicable date. In addition, for periods subsequent to December 31, 2006, the number of common shares outstanding used in the calculation of adjusted book value per share is adjusted to exclude unearned shares of restricted stock representative of the proportion of unamortized compensation cost at the date of the calculation to the value of the restricted stock on the date of issuance. This adjustment was not made to adjusted book value per share for periods prior to December 31, 2006, as the impact was not significant.

 
Privacy Policy   |    Safe Harbor Statement