
• | revise the income reconciliation to remove the GAAP and non-GAAP columns, and separately present the non-GAAP adjustments and the effect of consolidating financial guaranty variable interest entities ("FG VIEs"), |
• | remove the adjustment related to the effect of consolidating FG VIEs from our calculation of non-GAAP financial measures, |
• | separately disclose the effect of consolidating FG VIEs on each non-GAAP financial measure, and |
• | revise prior periods to conform to this updated calculation and presentation. |
Year Ended | Year Ended | |||||||||||||||||
December 31, 2016 | December 31, 2015 | |||||||||||||||||
Operating Income Adjustments | Effect of Consolidating FG VIE | Operating Income Adjustments | Effect of Consolidating FG VIE | |||||||||||||||
Adjustments to Revenues: | ||||||||||||||||||
Net earned premiums | ||||||||||||||||||
Net investment income | ||||||||||||||||||
Net realized investment gains (losses) | ||||||||||||||||||
Net change in fair value of credit derivatives | — | |||||||||||||||||
Fair value gains (losses) on CCS | ||||||||||||||||||
Fair value gains (losses) on FG VIEs | ||||||||||||||||||
Other income (loss) | ||||||||||||||||||
Total revenue adjustments | — | — | — | — | ||||||||||||||
Adjustments to Expenses: | ||||||||||||||||||
Loss expense | ||||||||||||||||||
Other operating expenses | ||||||||||||||||||
Total expense adjustments | — | — | — | — | ||||||||||||||
Pre-tax adjustments | — | — | — | — | ||||||||||||||
Tax effect of adjustments | ||||||||||||||||||
After-tax adjustments | $ | — | $ | — | $ | — | $ | — | ||||||||||
Three Months Ended | Year Ended | |||||||||||
December 31, | December 31, | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Net income (loss) | ||||||||||||
Less pre-tax adnjustments: | ||||||||||||
Realized gains (losses) on investments | ||||||||||||
Non-credit impairment unrealized fair value gains (losses) on credit derivatives | ||||||||||||
Fair value gains (losses) on CCS | ||||||||||||
Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves | ||||||||||||
Total pre-tax adjustments | — | — | — | — | ||||||||
Less tax effect on pre-tax adjustments: | ||||||||||||
Operating income | ||||||||||||
Gain (loss) attributable to consolidating FG VIEs (net of tax of $___, $___, $__ and $___) included in operating income above | ||||||||||||
Per diluted share: | ||||||||||||
Net income (loss) | ||||||||||||
Less pre-tax adjustments: | ||||||||||||
Realized gains (losses) on investments | ||||||||||||
Non-credit impairment unrealized fair value gains (losses) on credit derivatives | ||||||||||||
Fair value gains (losses) on CCS | ||||||||||||
Foreign exchange gains (losses) on remeasurement of premiums receivable and loss and LAE reserves | ||||||||||||
Total pre-tax adjustments | — | — | — | — | ||||||||
Less tax effect on pre-tax adjustments: | ||||||||||||
Operating income | ||||||||||||
Gain (loss) attributable to consolidating FG VIEs per diluted share included in operating income per share above | ||||||||||||
As of | ||||||||||||||||||||
December 31, | September 30, | December 31, | September 30, | December 31, | ||||||||||||||||
2016 | 2016 | 2015 | 2015 | 2014 | ||||||||||||||||
Shareholders' equity | ||||||||||||||||||||
Less pre-tax reconciling items: | ||||||||||||||||||||
Non-credit impairment unrealized fair value gains (losses) on credit derivatives | ||||||||||||||||||||
Fair value gains (losses) on CCS | ||||||||||||||||||||
Unrealized gain (loss) on investment portfolio excluding foreign exchange effect | ||||||||||||||||||||
Taxes | ||||||||||||||||||||
Non-GAAP operating shareholders' equity | — | — | — | — | — | |||||||||||||||
Pre-tax reconciling items: | ||||||||||||||||||||
Less: Deferred acquisition costs | ||||||||||||||||||||
Plus: Net present value of estimated net future credit derivative revenue | ||||||||||||||||||||
Plus: Net deferred premium revenue on financial guaranty contracts in excess of expected loss to be expensed | ||||||||||||||||||||
Taxes | ||||||||||||||||||||
Non-GAAP adjusted book value | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Gain (loss) attributable to consolidating FG VIEs included in non-GAAP operating shareholders' equity above (net of tax of $__, $__, $__, $__ and $__) | ||||||||||||||||||||
Gain (loss) attributable to consolidating FG VIEs included in non-GAAP adjusted book value above (net of tax of $__, $__, $__, $__ and $__) | ||||||||||||||||||||
• | the Company is responsible for the adequacy and accuracy of the disclosure in the filings; |
• | Staff comments or changes to disclosure in response to Staff comments do not foreclose the Commission from taking any action with respect to the filings; and |
• | the Company may not assert the Staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States. |
cc: | Sasha Parikh, Senior Staff Accountant, Division of Corporate Finance |