WHITE MOUNTAINS REPORTS FOURTH QUARTER RESULTS
Rhea-AI Summary
White Mountains (NYSE: WTM) reported book value per share $2,188 as of Dec 31, 2025, up 18% in Q4 and 25% for 2025, including dividends. The Bamboo sale materially contributed, adding roughly $320 to BVPS in 2025. Comprehensive income was $837M in Q4 and $1,109M for the year. The company repurchased about $190M of shares in Q4 and reports roughly $1.0B of undeployed capital (including a WM Outrigger distribution received in January). Other notable items include Ark gross written premiums of $2.6B (+16% YoY), Kudu 13% ROE for 2025, and a $73M deferred tax expense reversal in Q4 related to the Bermuda economic transition adjustment.
Positive
- Book value per share $2,188 (+25% for 2025)
- Bamboo sale added roughly $320 to BVPS in 2025
- Repurchased approximately $190 million of shares in Q4
- Ark gross written premiums $2.6 billion (+16% year)
- Kudu return on equity 13% for 2025
Negative
- Net deferred tax expense of $73 million recorded in Q4 2025
- Luxembourg Pillar II enactment prevents using economic transition adjustment
- HG Global fair value decline of BAM surplus notes of $38 million
- Ark included 10 points of catastrophe losses in Q4 2025
Key Figures
Market Reality Check
Peers on Argus
WTM is up 1.94% with several property & casualty peers also positive (e.g., KMPR up 11.35%, MCY up 2.15%, HGTY up 1.45%), but momentum scanner flags this as stock-specific rather than a broad sector move.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Nov 06 | Q3 2025 earnings | Positive | -0.3% | BVPS up to $1,851 and announced Bamboo sale boosting pro forma BVPS. |
| Aug 07 | Q2 2025 earnings | Positive | -1.8% | Strong Q2 with BVPS up 3% and $124M comprehensive income. |
| May 07 | Q1 2025 earnings | Positive | +0.4% | Higher BVPS and broad segment growth, despite MediaAlpha drag. |
| Feb 07 | Q4 2024 earnings | Negative | +0.3% | Q4 2024 BVPS declined 3% with comprehensive loss of $131M. |
| Nov 06 | Q3 2024 earnings | Positive | +6.0% | Strong Q3 2024 with BVPS gains and $180M comprehensive income. |
Earnings headlines are generally positive, but price reactions have been mixed, with slightly more divergences than alignments.
Across recent earnings events, White Mountains has consistently highlighted growth in book value per share, strong combined ratios at Ark, and expanding gross written premiums. Prior quarters, such as Q2 and Q3 2025, showed positive comprehensive income and capital deployment into acquisitions like Distinguished and BroadStreet, while maintaining substantial undeployed capital. However, share price reactions around these earnings have often been muted or contrary to the fundamental tone. Today’s results continue the theme of BVPS growth and segment strength, now including realized value from the Bamboo sale.
Historical Comparison
In the past five earnings releases, WTM’s average 1-day move was about 0.93%. Today’s 1.94% move sits moderately above that typical earnings reaction range.
Earnings releases over 2024–2025 show steady growth in book value per share, improving combined ratios at Ark, and rising gross written premiums, alongside periodic capital deployment into acquisitions and tender offers. The current report extends this trajectory with strong 2025 BVPS growth and crystallization of value from the Bamboo sale while maintaining significant undeployed capital.
Market Pulse Summary
This announcement highlights a strong year, with book value per share reaching $2,188, up 25% including dividends, and an $816 million gain from the Bamboo sale. Ark delivered an 83% combined ratio and $2.6 billion of gross written premiums, while Kudu and HG Global contributed higher earnings and investment gains. Investors may focus on how management deploys roughly $1.0 billion of undeployed capital, future catastrophe experience, and the repeatability of 2025’s investment and transaction-driven gains.
Key Terms
combined ratio financial
adjusted EBITDA financial
surplus notes financial
return on equity financial
deferred tax asset financial
basis points financial
AI-generated analysis. Not financial advice.
Liam Caffrey, CEO, commented, "We had an excellent year, with BVPS growth of
Comprehensive income (loss) attributable to common shareholders was
Ark/WM Outrigger
The Ark/WM Outrigger segment's combined ratio was
Ark's combined ratio was
Ark reported gross written premiums of
Ark reported pre-tax income of
Ark's results in the fourth quarter and year ended December 31, 2025 also included the reversal of the
Ian Beaton, CEO of Ark, said, "Ark had a good quarter and year, producing combined ratios of
WM Outrigger Re's combined ratio was
WM Outrigger Re reported pre-tax income of
Through December 31, 2025, WM Outrigger Re has generated pre-tax income of
HG Global
HG Global reported gross written premiums of
HG Global reported pre-tax income (loss) of
HG Global's results in the fourth quarter and year ended December 31, 2025 included a
The fair value of the BAM surplus notes was
HG Global's results in the fourth quarter and year ended December 31, 2025 also included the reversal of the
Kevin Pearson, President of HG Global, said, "HG Global recorded a strong quarter to close out the year, with gross written premiums increasing
We encourage you to read BAM's fourth quarter statutory financial statements and operating supplement, which will be available on BAM's website at https://bambonds.com/about-bam/credit-rating-and-financial-information/.
Kudu
Kudu reported total revenues of
Kudu reported total revenues of
Rob Jakacki, CEO of Kudu, said, "Kudu had a good fourth quarter. Our investment in Apera was monetized at an attractive valuation, and we deployed capital into one new participation contract. Our portfolio grew to
Bamboo
On December 5, 2025, White Mountains completed the sale of Bamboo to CVC Capital Partners for net cash proceeds at closing of
Bamboo reported commission and fee revenues of
Bamboo reported commission and fee revenues of
John Chu, CEO of Bamboo, said, "Bamboo delivered a strong quarter, achieving new highs for premiums and profitability. For the full year, managed premiums were
Distinguished
For the fourth quarter of 2025 and the period from September 2, 2025, the date of acquisition, to December 31, 2025, Distinguished reported managed premiums of
Jason Rotman, President of Distinguished, said "Distinguished had a productive fourth quarter. Our market-leading Umbrella program is well-positioned to support clients in a challenging market, our newer programs are performing well, and we have launched or are set to launch four additional growth programs backed by strong carrier partners."
MediaAlpha
As of December 31, 2025, White Mountains owned 17.9 million shares of MediaAlpha, representing a
We encourage you to read MediaAlpha's fourth quarter earnings release and related shareholder letter, which will be available on MediaAlpha's investor relations website at https://investors.mediaalpha.com.
Other Operations
White Mountains's Other Operations reported pre-tax income (loss) of
White Mountains's Other Operations reported other revenues of
White Mountains's Other Operations reported general and administrative expenses of
In the fourth quarter and year ended December 31, 2025, White Mountains's Other Operations reported pre-tax income (loss) of
Share Repurchases
In the fourth quarter of 2025, White Mountains repurchased and retired 95,484 of its common shares for
Investments
The total consolidated portfolio return was
The total consolidated portfolio return was
Mark Plourde, President of White Mountains Advisors, said, "Excluding MediaAlpha, the total portfolio was up
Additional Information
White Mountains is a
CONTACT: Rob Seelig
(603) 640-2212
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||
December 31, 2025 | September 30, 2025 | December 31, 2024 | ||||
Assets | ||||||
P&C Insurance and Reinsurance (Ark/WM Outrigger) | ||||||
Fixed maturity investments | $ 1,917.9 | $ 1,834.6 | $ 1,565.1 | |||
Common equity securities | 452.3 | 437.6 | 425.4 | |||
Short-term investments | 866.6 | 745.4 | 601.4 | |||
Other long-term investments | 689.7 | 676.5 | 547.8 | |||
Total investments | 3,926.5 | 3,694.1 | 3,139.7 | |||
Cash (restricted | 104.8 | 289.9 | 141.2 | |||
Reinsurance recoverables | 836.1 | 924.8 | 589.0 | |||
Insurance premiums receivable | 848.4 | 1,149.7 | 768.6 | |||
Deferred acquisition costs | 211.1 | 281.2 | 165.2 | |||
Goodwill and other intangible assets | 292.5 | 292.5 | 292.5 | |||
Other assets | 134.7 | 164.6 | 202.8 | |||
Total P&C Insurance and Reinsurance assets | 6,354.1 | 6,796.8 | 5,299.0 | |||
Financial Guarantee (HG Global) | ||||||
Fixed maturity investments | 693.4 | 686.5 | 612.1 | |||
Short-term investments | 90.8 | 56.2 | 55.5 | |||
Total investments | 784.2 | 742.7 | 667.6 | |||
Cash | .1 | .2 | 11.5 | |||
BAM surplus notes, at fair value | 339.0 | 396.2 | 381.7 | |||
Insurance premiums receivable | 11.4 | 7.7 | 4.4 | |||
Deferred acquisition costs | 96.9 | 93.2 | 86.6 | |||
Other assets | 5.2 | 26.1 | 27.6 | |||
Total Financial Guarantee assets | 1,236.8 | 1,266.1 | 1,179.4 | |||
Asset Management (Kudu) | ||||||
Short-term investments | 21.9 | 24.6 | 27.9 | |||
Other long-term investments | 1,291.4 | 1,214.4 | 1,014.0 | |||
Total investments | 1,313.3 | 1,239.0 | 1,041.9 | |||
Cash | 34.5 | 4.8 | .6 | |||
Accrued investment income | 25.3 | 24.2 | 18.0 | |||
Goodwill and other intangible assets | 7.7 | 7.7 | 8.0 | |||
Other assets | 21.5 | 23.1 | 39.9 | |||
Total Asset Management assets | 1,402.3 | 1,298.8 | 1,108.4 | |||
Specialty Insurance Distribution (Distinguished) | ||||||
Short-term investments | 94.0 | 62.6 | — | |||
Total investments | 94.0 | 62.6 | — | |||
Cash (restricted | 2.7 | 1.5 | — | |||
Premiums, commissions and fees receivable | 45.7 | 42.2 | — | |||
Goodwill and other intangible assets | 577.7 | 595.4 | — | |||
Other assets | 15.3 | 12.0 | — | |||
Total Specialty Insurance Distribution assets | 735.4 | 713.7 | — | |||
Other Operations | ||||||
Fixed maturity investments | 159.2 | 159.6 | 293.7 | |||
Common equity securities | 30.7 | — | 224.6 | |||
Investment in MediaAlpha | 231.2 | 203.2 | 201.6 | |||
Short-term investments | 807.4 | 199.1 | 260.1 | |||
Other long-term investments | 977.4 | 698.3 | 588.4 | |||
Total investments | 2,205.9 | 1,260.2 | 1,568.4 | |||
Cash | 42.8 | 41.0 | 37.6 | |||
Goodwill and other intangible assets | 142.3 | 154.3 | 64.8 | |||
Other assets | 181.9 | 146.5 | 75.8 | |||
Assets held for sale - Bamboo Group | — | 662.0 | 585.7 | |||
Assets held for sale - Other | 5.0 | 6.2 | 6.5 | |||
Total Other Operations assets | 2,577.9 | 2,270.2 | 2,338.8 | |||
Total assets | $ 12,306.5 | $ 12,345.6 | $ 9,925.6 | |||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||
December 31, 2025 | September 30, 2025 | December 31, 2024 | ||||
Liabilities | ||||||
P&C Insurance and Reinsurance (Ark/WM Outrigger) | ||||||
Loss and loss adjustment expense reserves | $ 2,481.0 | $ 2,477.9 | $ 2,127.5 | |||
Unearned insurance premiums | 1,026.1 | 1,427.6 | 853.3 | |||
Debt | 159.7 | 159.7 | 154.5 | |||
Reinsurance payable | 286.2 | 404.7 | 149.5 | |||
Contingent consideration | 328.3 | 229.5 | 155.3 | |||
Other liabilities | 247.2 | 249.0 | 224.7 | |||
Total P&C Insurance and Reinsurance liabilities | 4,528.5 | 4,948.4 | 3,664.8 | |||
Financial Guarantee (HG Global) | ||||||
Unearned insurance premiums | 327.9 | 316.3 | 297.3 | |||
Debt | 147.8 | 147.7 | 147.4 | |||
Other liabilities | 23.8 | 24.5 | 19.4 | |||
Total Financial Guarantee liabilities | 499.5 | 488.5 | 464.1 | |||
Asset Management (Kudu) | ||||||
Debt | 350.4 | 274.3 | 238.6 | |||
Other liabilities | 96.5 | 85.0 | 78.1 | |||
Total Asset Management liabilities | 446.9 | 359.3 | 316.7 | |||
Specialty Insurance Distribution (Distinguished) | ||||||
Debt | 140.8 | 148.7 | — | |||
Premiums and commissions payable | 81.3 | 67.9 | — | |||
Other liabilities | 85.0 | 59.4 | — | |||
Total Specialty Insurance Distribution liabilities | 307.1 | 276.0 | — | |||
Other Operations | ||||||
Loss and loss adjustment expense reserves | 13.6 | 14.7 | 12.1 | |||
Unearned insurance premiums | 9.6 | 9.5 | 29.0 | |||
Debt | 38.3 | 35.4 | 22.0 | |||
Accrued incentive compensation | 102.9 | 76.0 | 79.3 | |||
Other liabilities | 101.4 | 104.1 | 33.0 | |||
Liabilities held for sale - Bamboo Group | — | 312.3 | 167.7 | |||
Liabilities held for sale - Other | 3.6 | 4.3 | 5.9 | |||
Total Other Operations liabilities | 269.4 | 556.3 | 349.0 | |||
Total liabilities | 6,051.4 | 6,628.5 | 4,794.6 | |||
Redeemable noncontrolling interests | 131.5 | 132.4 | — | |||
Equity | ||||||
White Mountains's common shareholders' equity | ||||||
White Mountains's common shares and paid-in surplus | 579.0 | 584.6 | 566.4 | |||
Retained earnings | 4,845.6 | 4,183.0 | 3,919.0 | |||
Accumulated other comprehensive income (loss), after tax: | ||||||
Net unrealized gains (losses) from foreign currency translation | .8 | — | (1.7) | |||
Total White Mountains's common shareholders' equity | 5,425.4 | 4,767.6 | 4,483.7 | |||
Nonredeemable noncontrolling interests | 698.2 | 817.1 | 647.3 | |||
Total equity | 6,123.6 | 5,584.7 | 5,131.0 | |||
Total liabilities, redeemable noncontrolling interests and equity | $ 12,306.5 | $ 12,345.6 | $ 9,925.6 | |||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
December 31, 2025 | September 30, 2025 | December 31, 2024 | September 30, 2024 | |||||
Book value per share numerator (in millions): | ||||||||
White Mountains's common shareholders' equity | $ 5,425.4 | $ 4,767.6 | $ 4,483.7 | $ 4,610.6 | ||||
Book value per share denominator (in thousands of shares): | ||||||||
Common shares outstanding | 2,479.7 | 2,575.2 | 2,568.1 | 2,568.1 | ||||
Book value per share | $ 2,187.97 | $ 1,851.33 | $ 1,745.87 | $ 1,795.31 | ||||
Quarter-to-date change in book value per share, including dividends: | 18.2 % | 2.6 % | (2.8) % | 4.3 % | ||||
Year-to-date change in book value per share, including dividends: | 25.4 % | 6.1 % | 5.5 % | 8.5 % | ||||
Year-to-date dividends per share | $ 1.00 | $ 1.00 | $ 1.00 | $ 1.00 | ||||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Revenues: | ||||||||
P&C Insurance and Reinsurance (Ark/WM Outrigger) | ||||||||
Earned insurance premiums | $ 433.0 | $ 414.5 | $ 1,697.4 | $ 1,587.8 | ||||
Net investment income | 29.5 | 24.2 | 106.5 | 90.7 | ||||
Net realized and unrealized investment gains (losses) | 26.2 | (34.0) | 124.6 | 50.1 | ||||
Other revenues | 4.5 | 12.7 | 15.3 | 22.3 | ||||
Total P&C Insurance and Reinsurance revenues | 493.2 | 417.4 | 1,943.8 | 1,750.9 | ||||
Financial Guarantee (HG Global) | ||||||||
Earned insurance premiums | 8.0 | 7.4 | 30.8 | 31.7 | ||||
Net investment income | 7.3 | 6.1 | 27.1 | 32.2 | ||||
Net realized and unrealized investment gains (losses) | 2.9 | (19.6) | 23.2 | (11.5) | ||||
Interest income from BAM surplus notes | 7.3 | 7.9 | 29.8 | 15.8 | ||||
Change in fair value of BAM surplus notes | (37.5) | (15.3) | (37.5) | .5 | ||||
Unrealized loss on deconsolidation of BAM | — | — | — | (114.5) | ||||
Other revenues | — | .1 | .2 | 1.2 | ||||
Total Financial Guarantee revenues | (12.0) | (13.4) | 73.6 | (44.6) | ||||
Asset Management (Kudu) | ||||||||
Net investment income | 22.0 | 16.6 | 78.7 | 66.7 | ||||
Net realized and unrealized investment gains (losses) | 22.6 | (26.2) | 103.5 | 51.3 | ||||
Other revenues | .2 | .3 | 1.2 | .8 | ||||
Total Asset Management revenues | 44.8 | (9.3) | 183.4 | 118.8 | ||||
P&C Insurance Distribution (Bamboo) | ||||||||
Commission and fee revenues | 44.2 | 37.3 | 211.4 | 134.6 | ||||
Earned insurance premiums | 5.0 | 12.4 | 26.7 | 39.4 | ||||
Other revenues | 1.8 | 1.3 | 8.2 | 5.8 | ||||
Total P&C Insurance Distribution revenues | 51.0 | 51.0 | 246.3 | 179.8 | ||||
Specialty Insurance Distribution (Distinguished) | ||||||||
Commission and fee revenues | 42.6 | — | 56.7 | — | ||||
Other revenues | .8 | — | 1.0 | — | ||||
Total Specialty Insurance Distribution revenues | 43.4 | — | 57.7 | — | ||||
Other Operations | ||||||||
Earned insurance premiums | 3.1 | 12.9 | 22.2 | 32.7 | ||||
Net investment income | 7.6 | 7.7 | 32.1 | 35.6 | ||||
Net realized and unrealized investment gains (losses) | 30.5 | (3.4) | 80.0 | 57.0 | ||||
Net realized and unrealized investment gains (losses) from investment in MediaAlpha | 28.0 | (121.7) | 29.6 | 38.0 | ||||
Commission and fee revenues | 4.0 | 3.7 | 16.4 | 14.8 | ||||
Net gain on sale of the Bamboo Group | 849.3 | — | 849.3 | — | ||||
Other revenues | 60.9 | 13.1 | 200.6 | 56.8 | ||||
Total Other Operations revenues | 983.4 | (87.7) | 1,230.2 | 234.9 | ||||
Total revenues | $ 1,603.8 | $ 358.0 | $ 3,735.0 | $ 2,239.8 | ||||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Expenses: | ||||||||
P&C Insurance and Reinsurance (Ark/WM Outrigger) | ||||||||
Loss and loss adjustment expenses | $ 192.1 | $ 211.8 | $ 844.2 | $ 855.8 | ||||
Acquisition expenses | 106.7 | 76.3 | 394.2 | 307.1 | ||||
General and administrative expenses | 51.0 | 54.4 | 205.1 | 208.4 | ||||
Change in fair value of contingent consideration | 98.8 | 13.8 | 173.0 | 61.3 | ||||
Interest expense | 4.2 | 4.5 | 17.1 | 19.5 | ||||
Total P&C Insurance and Reinsurance expenses | 452.8 | 360.8 | 1,633.6 | 1,452.1 | ||||
Financial Guarantee (HG Global) | ||||||||
Acquisition expenses | 2.1 | 1.9 | 8.0 | 8.2 | ||||
General and administrative expenses | .5 | .9 | 3.1 | 35.7 | ||||
Interest expense | 4.0 | 3.3 | 17.4 | 16.7 | ||||
Total Financial Guarantee expenses | 6.6 | 6.1 | 28.5 | 60.6 | ||||
Asset Management (Kudu) | ||||||||
General and administrative expenses | 5.6 | 4.9 | 17.9 | 15.4 | ||||
Interest expense | 7.3 | 5.4 | 25.9 | 22.1 | ||||
Total Asset Management expenses | 12.9 | 10.3 | 43.8 | 37.5 | ||||
P&C Insurance Distribution (Bamboo) | ||||||||
Broker commission expenses | 15.2 | 13.4 | 72.0 | 51.3 | ||||
Loss and loss adjustment expenses | 2.1 | 6.1 | 18.0 | 20.6 | ||||
Acquisition expenses | 1.7 | 4.4 | 9.7 | 14.1 | ||||
General and administrative expenses | 27.4 | 17.2 | 96.8 | 61.1 | ||||
Interest expense | 1.9 | — | 9.7 | — | ||||
Total P&C Insurance Distribution expenses | 48.3 | 41.1 | 206.2 | 147.1 | ||||
Specialty Insurance Distribution (Distinguished) | ||||||||
Broker commission expenses | 16.6 | — | 22.1 | — | ||||
General and administrative expenses | 36.8 | — | 47.0 | — | ||||
Interest expense | 3.8 | — | 5.1 | — | ||||
Total Specialty Insurance Distribution expenses | 57.2 | — | 74.2 | — | ||||
Other Operations | ||||||||
Loss and loss adjustment expenses | 1.2 | 4.0 | 20.0 | 12.1 | ||||
Acquisition expenses | 1.3 | 5.0 | 8.3 | 12.1 | ||||
Cost of sales | 46.6 | 7.4 | 151.8 | 29.6 | ||||
General and administrative expenses | 75.0 | 43.1 | 236.7 | 169.5 | ||||
Interest expense | .9 | .9 | 3.2 | 2.5 | ||||
Total Other Operations expenses | 125.0 | 60.4 | 420.0 | 225.8 | ||||
Total expenses | 702.8 | 478.7 | 2,406.3 | 1,923.1 | ||||
Pre-tax income (loss) | 901.0 | (120.7) | 1,328.7 | 316.7 | ||||
Income tax (expense) benefit | (87.3) | (3.7) | (126.9) | (32.6) | ||||
Net income (loss) | 813.7 | (124.4) | 1,201.8 | 284.1 | ||||
Net (income) loss attributable to noncontrolling interests | 22.1 | (6.0) | (95.4) | (53.7) | ||||
Net income (loss) attributable to White Mountains's common shareholders | $ 835.8 | $ (130.4) | $ 1,106.4 | $ 230.4 | ||||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Net income (loss) attributable to White Mountains's common shareholders | $ 835.8 | $ (130.4) | $ 1,106.4 | $ 230.4 | ||||
Other comprehensive income (loss), net of tax | 1.2 | (1.2) | 3.7 | (.1) | ||||
Comprehensive income (loss) | 837.0 | (131.6) | 1,110.1 | 230.3 | ||||
Other comprehensive (income) loss attributable to noncontrolling interests | (.4) | .5 | (1.2) | — | ||||
Comprehensive income (loss) attributable to White Mountains's common shareholders | $ 836.6 | $ (131.1) | $ 1,108.9 | $ 230.3 | ||||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Earnings (loss) per share attributable to White Mountains's common shareholders | Three Months Ended December 31, | Year Ended December 31, | ||||||
2025 | 2024 | 2025 | 2024 | |||||
Basic earnings (loss) per share | $ 327.23 | $ (50.78) | $ 430.14 | $ 89.79 | ||||
Diluted earnings (loss) per share | $ 327.23 | $ (50.78) | $ 430.14 | $ 89.79 | ||||
Dividends declared and paid per White Mountains's common share | $ — | $ — | $ 1.00 | $ 1.00 | ||||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||||||||||
For the Three Months Ended December 31, 2025 | Ark/WM Outrigger | |||||||||||||||
Ark | WM Outrigger Re | HG Global | Kudu | Bamboo (1) | Distinguished | Other Operations | Total | |||||||||
Revenues: | ||||||||||||||||
Earned insurance premiums | $ 411.1 | $ 21.9 | $ 8.0 | $ — | $ 5.0 | $ — | $ 3.1 | $ 449.1 | ||||||||
Net investment income (2) | 27.2 | 2.3 | 7.3 | 22.0 | .6 | .8 | 7.6 | 67.8 | ||||||||
Net realized and unrealized investment gains (losses) (2) | 26.1 | .1 | 2.9 | 22.6 | .1 | — | 30.5 | 82.3 | ||||||||
Net realized and unrealized investment gains (losses) from investment in MediaAlpha | — | — | — | — | — | — | 28.0 | 28.0 | ||||||||
Interest income from BAM surplus notes | — | — | 7.3 | — | — | — | — | 7.3 | ||||||||
Change in fair value of BAM surplus notes | — | — | (37.5) | — | — | — | — | (37.5) | ||||||||
Commission and fee revenues | — | — | — | — | 44.2 | 42.6 | 4.0 | 90.8 | ||||||||
Net gain on sale of the Bamboo Group | — | — | — | — | — | — | 849.3 | 849.3 | ||||||||
Other revenues | 4.5 | — | — | .2 | 1.1 | — | 60.9 | 66.7 | ||||||||
Total revenues | 468.9 | 24.3 | (12.0) | 44.8 | 51.0 | 43.4 | 983.4 | 1,603.8 | ||||||||
Expenses: | ||||||||||||||||
Loss and loss adjustment expenses | 190.8 | 1.3 | — | — | 2.1 | — | 1.2 | 195.4 | ||||||||
Acquisition expenses | 99.1 | 7.6 | 2.1 | — | 1.7 | — | 1.3 | 111.8 | ||||||||
Cost of sales | — | — | — | — | — | — | 46.6 | 46.6 | ||||||||
Broker commission expenses | — | — | — | — | 15.2 | 16.6 | — | 31.8 | ||||||||
General and administrative expenses | 51.0 | — | .5 | 5.6 | 27.4 | 36.8 | 75.0 | 196.3 | ||||||||
Change in fair value of contingent consideration | 98.8 | — | — | — | — | — | — | 98.8 | ||||||||
Interest expense | 4.2 | — | 4.0 | 7.3 | 1.9 | 3.8 | .9 | 22.1 | ||||||||
Total expenses | 443.9 | 8.9 | 6.6 | 12.9 | 48.3 | 57.2 | 125.0 | 702.8 | ||||||||
Pre-tax income (loss) | $ 25.0 | $ 15.4 | $ (18.6) | $ 31.9 | $ 2.7 | $ (13.8) | $ 858.4 | $ 901.0 | ||||||||
(1) | Bamboo's results are from October 1, 2025 through December 5, 2025, the date of sale. |
(2) | Net investment income and net realized and unrealized investment gains (losses) for both Bamboo and Distinguished are included in other revenues in the consolidated statement of operations. |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||||||||
For the Three Months Ended December 31, 2024 | Ark/WM Outrigger | |||||||||||||
Ark | WM Outrigger Re | HG Global | Kudu | Bamboo | Other Operations | Total | ||||||||
Revenues: | ||||||||||||||
Earned insurance premiums | $ 389.3 | $ 25.2 | $ 7.4 | $ — | $ 12.4 | $ 12.9 | $ 447.2 | |||||||
Net investment income (1) | 21.8 | 2.4 | 6.1 | 16.6 | .7 | 7.7 | 55.3 | |||||||
Net realized and unrealized investment gains (losses) (1) | (34.0) | — | (19.6) | (26.2) | (.6) | (3.4) | (83.8) | |||||||
Net realized and unrealized investment gains (losses) from investment in MediaAlpha | — | — | — | — | — | (121.7) | (121.7) | |||||||
Interest income from BAM surplus notes | — | — | 7.9 | — | — | — | 7.9 | |||||||
Change in fair value of BAM surplus notes | — | — | (15.3) | — | — | — | (15.3) | |||||||
Commission and fee revenues | — | — | — | — | 37.3 | 3.7 | 41.0 | |||||||
Other revenues | 12.7 | — | .1 | .3 | 1.2 | 13.1 | 27.4 | |||||||
Total revenues | 389.8 | 27.6 | (13.4) | (9.3) | 51.0 | (87.7) | 358.0 | |||||||
Expenses: | ||||||||||||||
Loss and loss adjustment expenses | 195.5 | 16.3 | — | — | 6.1 | 4.0 | 221.9 | |||||||
Acquisition expenses | 71.0 | 5.3 | 1.9 | — | 4.4 | 5.0 | 87.6 | |||||||
Cost of sales | — | — | — | — | — | 7.4 | 7.4 | |||||||
Broker commission expenses | — | — | — | — | 13.4 | — | 13.4 | |||||||
General and administrative expenses | 54.4 | — | .9 | 4.9 | 17.2 | 43.1 | 120.5 | |||||||
Change in fair value of contingent consideration | 13.8 | — | — | — | — | — | 13.8 | |||||||
Interest expense | 4.5 | — | 3.3 | 5.4 | — | .9 | 14.1 | |||||||
Total expenses | 339.2 | 21.6 | 6.1 | 10.3 | 41.1 | 60.4 | 478.7 | |||||||
Pre-tax income (loss) | $ 50.6 | $ 6.0 | $ (19.5) | $ (19.6) | $ 9.9 | $ (148.1) | $ (120.7) | |||||||
(1) | Bamboo's net investment income and net realized and unrealized investment gains (losses) are included in other revenues in the consolidated statement of operations. |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||||||||||
For the Year Ended December 31, 2025 | Ark/WM Outrigger | |||||||||||||||
Ark | WM Outrigger Re | HG Global | Kudu | Bamboo (1) | Distinguished (2) | Other Operations | Total | |||||||||
Revenues: | ||||||||||||||||
Earned insurance premiums | $ 1,612.8 | $ 84.6 | $ 30.8 | $ — | $ 26.7 | $ — | $ 22.2 | $ 1,777.1 | ||||||||
Net investment income (3) | 97.4 | 9.1 | 27.1 | 78.7 | 2.6 | 1.0 | 32.1 | 248.0 | ||||||||
Net realized and unrealized investment gains (losses) (3) | 124.6 | — | 23.2 | 103.5 | .6 | — | 80.0 | 331.9 | ||||||||
Net realized and unrealized investment gains (losses) from investment in MediaAlpha | — | — | — | — | — | — | 29.6 | 29.6 | ||||||||
Interest income from BAM surplus notes | — | — | 29.8 | — | — | — | — | 29.8 | ||||||||
Change in fair value of BAM surplus notes | — | — | (37.5) | — | — | — | — | (37.5) | ||||||||
Commission and fee revenues | — | — | — | — | 211.4 | 56.7 | 16.4 | 284.5 | ||||||||
Net gain on sale of the Bamboo Group | — | — | — | — | — | — | 849.3 | 849.3 | ||||||||
Other revenues | 15.3 | — | .2 | 1.2 | 5.0 | — | 200.6 | 222.3 | ||||||||
Total revenues | 1,850.1 | 93.7 | 73.6 | 183.4 | 246.3 | 57.7 | 1,230.2 | 3,735.0 | ||||||||
Expenses: | ||||||||||||||||
Loss and loss adjustment expenses | 818.8 | 25.4 | — | — | 18.0 | — | 20.0 | 882.2 | ||||||||
Acquisition expenses | 371.1 | 23.1 | 8.0 | — | 9.7 | — | 8.3 | 420.2 | ||||||||
Cost of sales | — | — | — | — | — | — | 151.8 | 151.8 | ||||||||
Broker commission expenses | — | — | — | — | 72.0 | 22.1 | — | 94.1 | ||||||||
General and administrative expenses | 205.0 | .1 | 3.1 | 17.9 | 96.8 | 47.0 | 236.7 | 606.6 | ||||||||
Change in fair value of contingent consideration | 173.0 | — | — | — | — | — | — | 173.0 | ||||||||
Interest expense | 17.1 | — | 17.4 | 25.9 | 9.7 | 5.1 | 3.2 | 78.4 | ||||||||
Total expenses | 1,585.0 | 48.6 | 28.5 | 43.8 | 206.2 | 74.2 | 420.0 | 2,406.3 | ||||||||
Pre-tax income (loss) | $ 265.1 | $ 45.1 | $ 45.1 | $ 139.6 | $ 40.1 | $ (16.5) | $ 810.2 | $ 1,328.7 | ||||||||
(1) | Bamboo's results are from January 1, 2025 through December 5, 2025, the date of sale. |
(2) | Distinguished's results are from September 2, 2025, the date of acquisition, through December 31, 2025. |
(3) | Net investment income and net realized and unrealized investment gains (losses) for both Bamboo and Distinguished are included in other revenues in the consolidated statement of operations. |
WHITE MOUNTAINS INSURANCE GROUP, LTD.
| ||||||||||||||||
For the Year Ended December 31, 2024 | Ark/WM Outrigger | HG Global | ||||||||||||||
Ark | WM Outrigger Re | HG Global | BAM | Kudu | Bamboo | Other Operations | Total | |||||||||
Revenues: | ||||||||||||||||
Earned insurance premiums | $ 1,499.8 | $ 88.0 | $ 28.9 | $ 2.8 | $ — | $ 39.4 | $ 32.7 | $ 1,691.6 | ||||||||
Net investment income (1) | 79.4 | 11.3 | 23.4 | 8.8 | 66.7 | 2.2 | 35.6 | 227.4 | ||||||||
Net realized and unrealized investment gains (losses) (1) | 50.1 | — | (6.4) | (5.1) | 51.3 | — | 57.0 | 146.9 | ||||||||
Net realized and unrealized investment gains (losses) from investment in MediaAlpha | — | — | — | — | — | — | 38.0 | 38.0 | ||||||||
Interest income (expense) from BAM surplus notes | — | — | 29.0 | (13.2) | — | — | — | 15.8 | ||||||||
Change in fair value of BAM surplus notes | — | — | .5 | — | — | — | — | .5 | ||||||||
Unrealized loss on deconsolidation of BAM | — | — | (114.5) | — | — | — | — | (114.5) | ||||||||
Commission and fee revenues | — | — | — | — | — | 134.6 | 14.8 | 149.4 | ||||||||
Other revenues | 22.3 | — | .1 | 1.1 | .8 | 3.6 | 56.8 | 84.7 | ||||||||
Total revenues | 1,651.6 | 99.3 | (39.0) | (5.6) | 118.8 | 179.8 | 234.9 | 2,239.8 | ||||||||
Expenses: | ||||||||||||||||
Loss and loss adjustment expenses | 825.9 | 29.9 | — | — | — | 20.6 | 12.1 | 888.5 | ||||||||
Acquisition expenses | 283.9 | 23.2 | 7.8 | .4 | — | 14.1 | 12.1 | 341.5 | ||||||||
Cost of sales | — | — | — | — | — | — | 29.6 | 29.6 | ||||||||
Broker commission expenses | — | — | — | — | — | 51.3 | — | 51.3 | ||||||||
General and administrative expenses | 208.3 | .1 | 2.2 | 33.5 | 15.4 | 61.1 | 169.5 | 490.1 | ||||||||
Change in fair value of contingent consideration | 61.3 | — | — | — | — | — | — | 61.3 | ||||||||
Interest expense | 19.5 | — | 16.7 | — | 22.1 | — | 2.5 | 60.8 | ||||||||
Total expenses | 1,398.9 | 53.2 | 26.7 | 33.9 | 37.5 | 147.1 | 225.8 | 1,923.1 | ||||||||
Pre-tax income (loss) | $ 252.7 | $ 46.1 | $ (65.7) | $ (39.5) | $ 81.3 | $ 32.7 | $ 9.1 | $ 316.7 | ||||||||
(1) | Bamboo's net investment income and net realized and unrealized investment gains (losses) are included in other revenues in the consolidated statement of operations. |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Ark/WM Outrigger | Three Months Ended December 31, 2025 | |||||||
Ark | WM Outrigger Re | Elimination | Total | |||||
Insurance premiums: | ||||||||
Gross written premiums | $ 268.0 | $ .5 | $ (.5) | $ 268.0 | ||||
Net written premiums | $ 217.8 | $ .5 | $ — | $ 218.3 | ||||
Net earned premiums | $ 411.1 | $ 21.9 | $ — | $ 433.0 | ||||
Insurance expenses: | ||||||||
Loss and loss adjustment expenses | $ 190.8 | $ 1.3 | $ — | $ 192.1 | ||||
Acquisition expenses | 99.1 | 7.6 | — | 106.7 | ||||
Other underwriting expenses (1) | 35.5 | — | — | 35.5 | ||||
Total insurance expenses | $ 325.4 | $ 8.9 | $ — | $ 334.3 | ||||
Insurance ratios: | ||||||||
Loss and loss adjustment expenses | 46.4 % | 5.9 % | — % | 44.4 % | ||||
Acquisition expenses | 24.1 | 34.7 | — | 24.6 | ||||
Other underwriting expenses | 8.6 | — | — | 8.2 | ||||
Combined Ratio | 79.1 % | 40.6 % | — % | 77.2 % | ||||
(1) | Included within general and administrative expenses in the consolidated statement of operations. |
Ark/WM Outrigger | Three Months Ended December 31, 2024 | |||||||
Ark | WM Outrigger Re | Elimination | Total | |||||
Insurance premiums: | ||||||||
Gross written premiums | $ 264.3 | $ 4.5 | $ (4.5) | $ 264.3 | ||||
Net written premiums | $ 234.4 | $ 4.5 | $ — | $ 238.9 | ||||
Net earned premiums | $ 389.3 | $ 25.2 | $ — | $ 414.5 | ||||
Insurance expenses: | ||||||||
Loss and loss adjustment expenses | $ 195.5 | $ 16.3 | $ — | $ 211.8 | ||||
Acquisition expenses | 71.0 | 5.3 | — | 76.3 | ||||
Other underwriting expenses (1) | 32.2 | — | — | 32.2 | ||||
Total insurance expenses | $ 298.7 | $ 21.6 | $ — | $ 320.3 | ||||
Insurance ratios: | ||||||||
Loss and loss adjustment expense | 50.2 % | 64.7 % | — % | 51.1 % | ||||
Acquisition expense | 18.2 | 21.0 | — | 18.4 | ||||
Other underwriting expense | 8.3 | — | — | 7.8 | ||||
Combined Ratio | 76.7 % | 85.7 % | — % | 77.3 % | ||||
(1) | Included within general and administrative expenses in the consolidated statement of operations. |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Ark/WM Outrigger | Year Ended December 31, 2025 | |||||||
Ark | WM Outrigger Re | Elimination | Total | |||||
Insurance premiums: | ||||||||
Gross written premiums | $ 2,557.2 | $ 84.2 | $ (84.2) | $ 2,557.2 | ||||
Net written premiums | $ 1,727.4 | $ 84.2 | $ — | $ 1,811.6 | ||||
Net earned premiums | $ 1,612.8 | $ 84.6 | $ — | $ 1,697.4 | ||||
Insurance expenses: | ||||||||
Loss and loss adjustment expenses | $ 818.8 | $ 25.4 | $ — | $ 844.2 | ||||
Acquisition expenses | 371.1 | 23.1 | — | 394.2 | ||||
Other underwriting expenses (1) | 143.9 | — | — | 143.9 | ||||
Total insurance expenses | $ 1,333.8 | $ 48.5 | $ — | $ 1,382.3 | ||||
Insurance ratios: | ||||||||
Loss and loss adjustment expense | 50.8 % | 30.0 % | — % | 49.7 % | ||||
Acquisition expense | 23.0 | 27.3 | — | 23.2 | ||||
Other underwriting expense | 8.9 | — | — | 8.5 | ||||
Combined Ratio | 82.7 % | 57.3 % | — % | 81.4 % | ||||
(1) | Included within general and administrative expenses in the consolidated statement of operations. |
Ark/WM Outrigger | Year Ended December 31, 2024 | |||||||
Ark | WM Outrigger Re | Elimination | Total | |||||
Insurance premiums: | ||||||||
Gross written premiums | $ 2,207.0 | $ 86.5 | $ (86.5) | $ 2,207.0 | ||||
Net written premiums | $ 1,592.6 | $ 86.5 | $ — | $ 1,679.1 | ||||
Net earned premiums | $ 1,499.8 | $ 88.0 | $ — | $ 1,587.8 | ||||
Insurance expenses: | ||||||||
Loss and loss adjustment expenses | $ 825.9 | $ 29.9 | $ — | $ 855.8 | ||||
Acquisition expenses | 283.9 | 23.2 | — | 307.1 | ||||
Other underwriting expenses (1) | 136.1 | — | — | 136.1 | ||||
Total insurance expenses | $ 1,245.9 | $ 53.1 | $ — | $ 1,299.0 | ||||
Insurance ratios: | ||||||||
Loss and loss adjustment expense | 55.1 % | 34.0 % | — % | 53.9 % | ||||
Acquisition expense | 18.9 | 26.3 | — | 19.3 | ||||
Other underwriting expense | 9.1 | — | — | 8.6 | ||||
Combined Ratio | 83.1 % | 60.3 % | — % | 81.8 % | ||||
(1) | Included within general and administrative expenses in the consolidated statement of operations. |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||
HG Global | 2025 | 2024 | 2025 | 2024 | ||||
Par value assumed: | ||||||||
Par value of primary market policies assumed (1) | $ 858.2 | $ 853.7 | $ 2,718.2 | $ 2,614.0 | ||||
Par value of secondary market policies assumed (1) | 103.6 | 86.4 | 451.8 | 338.4 | ||||
Total par value of policies assumed | $ 961.8 | $ 940.1 | $ 3,170.0 | $ 2,952.4 | ||||
Reinsurance premiums: | ||||||||
Gross written premiums from primary market | $ 14.0 | $ 13.2 | $ 43.4 | $ 36.7 | ||||
Gross written premiums from secondary market | 5.6 | 4.7 | 18.0 | 15.7 | ||||
Total gross written premiums | 19.6 | 17.9 | 61.4 | 52.4 | ||||
Ceding commission paid | 5.8 | 5.3 | 18.3 | 15.4 | ||||
Total gross written premiums net of ceding commission paid | $ 13.8 | $ 12.6 | $ 43.1 | $ 37.0 | ||||
Earned premiums | $ 8.0 | $ 7.4 | $ 30.8 | $ 28.9 | ||||
Pricing: | ||||||||
Gross pricing from primary market | 163 bps | 155 bps | 160 bps | 140 bps | ||||
Gross pricing from secondary market | 541 bps | 544 bps | 398 bps | 464 bps | ||||
Total gross pricing | 204 bps | 190 bps | 194 bps | 177 bps | ||||
Total pricing net of ceding commission paid | 143 bps | 134 bps | 136 bps | 125 bps | ||||
(1) | For capital appreciation bonds, par is adjusted to the estimated equivalent par value for current interest paying bonds. |
HG Global | As of | As of | As of | |||
Unearned premiums | $ 327.9 | $ 316.3 | $ 297.3 | |||
Deferred acquisition costs | 96.9 | 93.2 | 86.6 | |||
Unearned premiums, net of deferred acquisition costs | $ 231.0 | $ 223.1 | $ 210.7 |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Kudu | Three Months Ended | Three Months Ended | Year Ended | Year Ended December 31, 2025 | ||||
Net investment income (1) | $ 16.6 | $ 22.0 | $ 66.7 | $ 78.7 | ||||
Net realized and unrealized investment gains (losses) | (26.2) | 22.6 | 51.3 | 103.5 | ||||
Other revenues | .3 | .2 | .8 | 1.2 | ||||
Total revenues | (9.3) | 44.8 | 118.8 | 183.4 | ||||
General and administrative expenses | 4.9 | 5.6 | 15.4 | 17.9 | ||||
Interest expense | 5.4 | 7.3 | 22.1 | 25.9 | ||||
Total expenses | 10.3 | 12.9 | 37.5 | 43.8 | ||||
GAAP pre-tax income (loss) | (19.6) | 31.9 | 81.3 | 139.6 | ||||
Income tax (expense) benefit | 1.5 | (11.7) | (16.8) | (24.2) | ||||
GAAP net income (loss) | (18.1) | 20.2 | 64.5 | 115.4 | ||||
Add back: | ||||||||
Interest expense | 5.4 | 7.3 | 22.1 | 25.9 | ||||
Income tax expense (benefit) | (1.5) | 11.7 | 16.8 | 24.2 | ||||
Depreciation expense | — | .1 | .1 | .2 | ||||
Amortization of other intangible assets | .1 | .1 | .3 | .3 | ||||
EBITDA | (14.1) | 39.4 | 103.8 | 166.0 | ||||
Exclude: | ||||||||
Net realized and unrealized investment (gains) losses | 26.2 | (22.6) | (51.3) | (103.5) | ||||
Non-cash equity-based compensation expense | .3 | .5 | .3 | .5 | ||||
Transaction expenses | 1.4 | .9 | 1.7 | 1.9 | ||||
Adjusted EBITDA | $ 13.8 | $ 18.2 | $ 54.5 | $ 64.9 | ||||
Adjustment to annualize partial year revenues from participation contracts acquired | 7.4 | |||||||
Adjustment to remove partial year revenues from participation contracts sold | (1.9) | |||||||
Annualized adjusted EBITDA | $ 70.4 | |||||||
GAAP net investment income (1) | $ 78.7 | |||||||
Adjustment to annualize partial year revenues from participation contracts acquired | 7.4 | |||||||
Adjustment to remove partial year revenues from participation contracts sold | (1.9) | |||||||
Annualized revenue | $ 84.2 | |||||||
Net equity capital drawn | $ 473.8 | |||||||
Debt capital drawn | 358.3 | |||||||
Total net capital drawn and invested (2) | $ 832.1 | |||||||
GAAP net investment income revenue yield | 9.5 % | |||||||
Cash revenue yield | 10.1 % | |||||||
Return on equity | 13.2 % | |||||||
(1) | Net investment income includes revenues from participation contracts and income from short-term and other long-term investments. |
(2) | Total net capital drawn represents equity and debt capital drawn and invested less cumulative distributions. |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | ||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||
Kudu | 2025 | 2024 | 2025 | 2024 | ||||
Beginning balance of Kudu's participation contracts (1) | $ 1,208.2 | $ 930.6 | $ 1,008.4 | $ 890.5 | ||||
Contributions to participation contracts (2) | 82.4 | 103.3 | 201.7 | 103.5 | ||||
Proceeds from participation contracts sold (2)(3) | (28.2) | — | (28.2) | (37.5) | ||||
Net realized and unrealized investment gains (losses) on participation contracts sold and pending sale (4) | (2.3) | — | 7.6 | (6.3) | ||||
Net unrealized investment gains (losses) on participation contracts - all other (5) | 24.9 | (25.5) | 95.5 | 58.2 | ||||
Ending balance of Kudu's participation contracts (6) | $ 1,285.0 | $ 1008.4 | $ 1,285.0 | $ 1,008.4 | ||||
(1) | As of September 30, 2025, September 30, 2024, December 31, 2024 and December 31, 2023 Kudu's other long-term investments also include |
(2) | Includes |
(3) | Includes |
(4) | Includes net realized and unrealized investment gains (losses) recognized from participation contracts beginning in the quarter a contract is classified as pending sale. |
(5) | Includes net unrealized investment gains (losses) recognized from (i) ongoing participation contracts and (ii) participation contracts prior to classification as pending sale. |
(6) | As of December 31, 2025 and 2024, Kudu's other long-term investments also include |
WHITE MOUNTAINS INSURANCE GROUP, LTD. | |||||||
Bamboo | Three Months Ended | October 1, 2025 - | Year Ended | January 1, 2025 - | |||
Commission and fee revenues | $ 37.3 | $ 44.2 | $ 134.6 | $ 211.4 | |||
Earned insurance premiums | 12.4 | 5.0 | 39.4 | 26.7 | |||
Other revenues | 1.3 | 1.8 | 5.8 | 8.2 | |||
Total revenues | 51.0 | 51.0 | 179.8 | 246.3 | |||
Broker commission expenses | 13.4 | 15.2 | 51.3 | 72.0 | |||
Loss and loss adjustment expenses | 6.1 | 2.1 | 20.6 | 18.0 | |||
Acquisition expenses | 4.4 | 1.7 | 14.1 | 9.7 | |||
General and administrative expenses | 17.2 | 27.4 | 61.1 | 96.8 | |||
Interest expense | — | 1.9 | — | 9.7 | |||
Total expenses | 41.1 | 48.3 | 147.1 | 206.2 | |||
GAAP pre-tax income (loss) | 9.9 | 2.7 | 32.7 | 40.1 | |||
Income tax (expense) benefit | (2.7) | (2.8) | (6.9) | (12.0) | |||
GAAP net income (loss) | 7.2 | (.1) | 25.8 | 28.1 | |||
Exclude: | |||||||
Net (income) loss, Bamboo captive | .9 | (1.7) | (1.0) | 1.0 | |||
MGA net income (loss) | 8.1 | (1.8) | 24.8 | 29.1 | |||
Add back: | |||||||
Interest expense | — | 1.9 | — | 9.7 | |||
Income tax expense (benefit) | 2.7 | 2.8 | 6.9 | 12.0 | |||
Depreciation expense | .2 | — | .3 | 1.4 | |||
Amortization of other intangible assets | 4.0 | — | 16.4 | 12.0 | |||
MGA EBITDA | 15.0 | 2.9 | 48.4 | 64.2 | |||
Exclude: | |||||||
Non-cash equity-based compensation expense | .6 | 13.3 | 1.6 | 19.8 | |||
Software implementation expenses | .5 | 1.5 | 1.9 | 4.3 | |||
Restructuring expenses | .1 | — | .8 | 2.3 | |||
Transaction expenses | — | .1 | — | .8 | |||
MGA adjusted EBITDA | $ 16.2 | $ 17.8 | $ 52.7 | $ 91.4 | |||
WHITE MOUNTAINS INSURANCE GROUP, LTD. | |||
Distinguished | Three Months Ended | September 2, 2025 - | |
Commission and fee revenues | $ 42.6 | $ 56.7 | |
Other revenues | .8 | 1.0 | |
Total revenues | 43.4 | 57.7 | |
Broker commission expenses | 16.6 | 22.1 | |
General and administrative expenses | 36.8 | 47.0 | |
Interest expense | 3.8 | 5.1 | |
Total expenses | 57.2 | 74.2 | |
GAAP pre-tax income (loss) | (13.8) | (16.5) | |
Income tax (expense) benefit | 2.6 | 2.6 | |
GAAP net income (loss) | (11.2) | (13.9) | |
Exclude: | |||
Net (income) loss, GrowthCo | 8.7 | 9.8 | |
ScaleCo net income (loss) | (2.5) | (4.1) | |
Add back: | |||
Interest expense | 3.8 | 5.1 | |
Income tax expense (benefit) | (2.6) | (2.6) | |
Depreciation expense | .1 | .2 | |
Amortization of other intangible assets | 7.8 | 7.8 | |
ScaleCo EBITDA | 6.6 | 6.4 | |
Exclude: | |||
Non-cash equity-based compensation expense | 1.4 | 2.2 | |
Transaction expenses | .5 | .5 | |
ScaleCo adjusted EBITDA | $ 8.5 | $ 9.1 | |
Regulation G
This earnings release includes non-GAAP financial measures that have been reconciled from their most comparable GAAP financial measures.
- Kudu's EBITDA, adjusted EBITDA, annualized adjusted EBITDA, annualized revenue and cash revenue yield are non-GAAP financial measures.
EBITDA is a non-GAAP financial measure that adds back interest expense on debt, income tax (expense) benefit, depreciation and amortization of other intangible assets to GAAP net income (loss).
Adjusted EBITDA is a non-GAAP financial measure that excludes certain other items in GAAP net income (loss) in addition to those added back to calculate EBITDA. The items relate to (i) net realized and unrealized investment gains (losses) on Kudu's revenue and earnings participation contracts, (ii) non-cash equity-based compensation expense and (iii) transaction expenses. A description of each item follows:
- Net realized and unrealized investment gains (losses) - Represents net unrealized investment gains and losses recorded on Kudu's revenue and earnings participation contracts, which are recorded at fair value under GAAP, and realized investment gains and losses from participation contracts sold during the period.
- Non-cash equity-based compensation expense - Represents non-cash expenses related to Kudu's management compensation that are settled with equity units in Kudu.
- Transaction expenses - Represents costs directly related to Kudu's mergers and acquisitions activity, such as external lawyer, banker, consulting and placement agent fees, which are not capitalized and are expensed under GAAP.
Annualized adjusted EBITDA is a non-GAAP financial measure that (i) annualizes partial year revenues related to Kudu's revenue and earnings participation contracts acquired during the previous 12-month period and (ii) removes partial year revenues related to revenue and earnings participation contracts sold during the previous 12-month period.
Annualized revenue is a non-GAAP financial measure that adds the adjustments for annualized adjusted EBITDA to GAAP net investment income.
Cash revenue yield is a non-GAAP financial measure that is derived using annualized revenue as a percentage of total net capital drawn and invested. The most directly comparable GAAP financial measure is net investment income revenue yield, which is derived using GAAP net investment income as a percentage of total net capital drawn and invested.
White Mountains believes that these non-GAAP financial measures are useful to management and investors in evaluating Kudu's performance. White Mountains also believes that annualized adjusted EBITDA is useful to management and investors in understanding the full earnings profile of Kudu's business as of the end of any 12-month period. See page 20 for the reconciliation of Kudu's GAAP net income (loss) to EBITDA, adjusted EBITDA and annualized adjusted EBITDA, and the reconciliation of Kudu's GAAP net investment income to annualized revenue.
- Bamboo's MGA pre-tax income (loss), MGA net income (loss), MGA EBITDA and MGA adjusted EBITDA are non-GAAP financial measures.
MGA pre-tax income (loss) and MGA net income (loss) are non-GAAP financial measures that exclude the results of the Bamboo captive, which is consolidated under GAAP, from Bamboo's consolidated GAAP pre-tax income (loss) and net income (loss).
The following table presents the reconciliation from Bamboo's consolidated GAAP pre-tax income (loss) to MGA pre-tax income (loss):
Millions | October 1, 2025 - | Three Months Ended | January 1, 2025 - | Year Ended | ||||
Bamboo's consolidated GAAP pre-tax income (loss) | $ 2.7 | $ 9.9 | $ 40.1 | $ 32.7 | ||||
Remove pre-tax (income) loss, Bamboo captive | (1.7) | .9 | 1.0 | (1.0) | ||||
MGA pre-tax income (loss) | $ 1.0 | $ 10.8 | $ 41.1 | $ 31.7 |
MGA EBITDA is a non-GAAP financial measure that adds back interest expense on debt, income tax (expense) benefit, depreciation and amortization of other intangible assets to MGA net income (loss).
MGA adjusted EBITDA is a non-GAAP financial measure that excludes certain other items in GAAP net income (loss) in addition to those added back to calculate MGA EBITDA. The items relate to (i) non-cash equity-based compensation expense, (ii) software implementation expenses, (iii) restructuring expenses and (iv) transaction expenses. A description of each item follows:
- Non-cash equity-based compensation expense - Represents non-cash expenses related to Bamboo's management compensation that are settled with equity units in Bamboo.
- Software implementation expenses - Represents costs directly related to Bamboo's implementation of new software.
- Restructuring expenses - Represents costs directly related to Bamboo's corporate restructuring and capital planning activities.
- Transaction expenses - Represents costs directly related to transaction activities at Bamboo, which are not capitalized and are expensed under GAAP.
White Mountains believes that these non-GAAP financial measures are useful to management and investors in evaluating Bamboo's performance. See page 22 for the reconciliation of Bamboo's consolidated GAAP net income (loss) to MGA net income (loss), MGA EBITDA and MGA adjusted EBITDA.
- Distinguished's ScaleCo net income (loss), ScaleCo EBITDA and ScaleCo adjusted EBITDA are non-GAAP financial measures.
ScaleCo net income (loss) is a non-GAAP financial measure that excludes the results of the GrowthCo vertical, which is consolidated under GAAP, from Distinguished's consolidated GAAP net income (loss).
ScaleCo EBITDA is a non-GAAP financial measure that adds back interest expense on debt, income tax (expense) benefit, depreciation and amortization of other intangible assets to ScaleCo net income (loss).
ScaleCo adjusted EBITDA is a non-GAAP financial measure that excludes certain other items in GAAP net income (loss) in addition to those items added back to calculate ScaleCo EBITDA. The items relate to (i) non-cash equity-based compensation expense and (ii) transaction expenses. A description of each item follows:
- Non-cash equity-based compensation expense - Represents non-cash expenses related to Distinguished's management compensation that are settled with equity units in Distinguished.
- Transaction expenses - Represents costs directly related to transaction activities at Distinguished, which are not capitalized and are expensed under GAAP.
White Mountains believes that these non-GAAP financial measures are useful to management and investors in evaluating Distinguished's performance. White Mountains also believes that excluding the results of the GrowthCo vertical, which Distinguished views as an investment in start-up programs, is useful to understanding the performance of Distinguished's established programs. See page 23 for the reconciliation of Distinguished's consolidated GAAP net income (loss) to ScaleCo net income (loss), ScaleCo EBITDA and ScaleCo adjusted EBITDA.
- Total consolidated portfolio return excluding MediaAlpha and total equity portfolio return excluding MediaAlpha are non-GAAP financial measures that remove the net investment income and net realized and unrealized investment gains (losses) from White Mountains's investment in MediaAlpha. White Mountains believes these measures to be useful to management and investors by showing the underlying performance of White Mountains's investment portfolio and equity portfolio without regard to White Mountains's investment in MediaAlpha. The following tables present reconciliations from GAAP to the reported percentages:
Three Months Ended | Year Ended December 31, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Total consolidated portfolio return | 2.3 % | (2.3) % | 9.1 % | 6.9 % | ||||
Remove MediaAlpha | (0.3) | 1.9 | (0.2) | (0.4) | ||||
Total consolidated portfolio return excluding MediaAlpha | 2.0 % | (0.4) % | 8.9 % | 6.5 % | ||||
Three Months Ended | Year Ended | |||
Total equity portfolio return | 3.9 % | 13.1 % | ||
Remove MediaAlpha | (0.7) | (0.1) | ||
Total equity portfolio return | 3.2 % | 13.0 % |
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
This earnings release may contain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included or referenced in this release which address activities, events or developments which White Mountains expects or anticipates will or may occur in the future are forward-looking statements. The words "could", "will", "believe", "intend", "expect", "anticipate", "project", "estimate", "predict" and similar expressions are also intended to identify forward-looking statements. These forward-looking statements include, among others, statements with respect to White Mountains's:
- change in book value per share or return on equity;
- business strategy;
- financial and operating targets or plans;
- incurred loss and loss adjustment expenses and the adequacy of its loss and loss adjustment expense reserves and related reinsurance;
- projections of revenues, income (or loss), earnings (or loss) per share, EBITDA, adjusted EBITDA, dividends, market share or other financial forecasts of White Mountains or its businesses;
- expansion and growth of its business and operations; and
- future capital expenditures.
These statements are based on certain assumptions and analyses made by White Mountains in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors believed to be appropriate in the circumstances. However, whether actual results and developments will conform to its expectations and predictions is subject to risks and uncertainties that could cause actual results to differ materially from expectations, including:
- the risks that are described from time to time in White Mountains's filings with the Securities and Exchange Commission, including but not limited to White Mountains's 2024 Annual Report on Form 10-K;
- claims arising from catastrophic events, such as hurricanes, windstorms, earthquakes, floods, wildfires, tornadoes, tsunamis, severe weather, public health crises, terrorist attacks, war and war-like actions, explosions, infrastructure failures or cyber attacks;
- recorded loss reserves subsequently proving to have been inadequate;
- the market value of White Mountains's investment in MediaAlpha;
- business opportunities (or lack thereof) that may be presented to it and pursued;
- actions taken by rating agencies, such as financial strength or credit ratings downgrades or placing ratings on negative watch;
- the continued availability of capital and financing;
- the continued availability of fronting and reinsurance capacity;
- deterioration of general economic, market or business conditions, including due to outbreaks of contagious disease and corresponding mitigation efforts;
- competitive forces, including the conduct of other insurers;
- changes in domestic or foreign laws or regulations, or their interpretation, applicable to White Mountains, its competitors or its customers; and
- other factors, most of which are beyond White Mountains's control.
Consequently, all of the forward-looking statements made in this earnings release are qualified by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by White Mountains will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, White Mountains or its business or operations. White Mountains assumes no obligation to publicly update any such forward-looking statements, whether as a result of new information, future events or otherwise.
View original content:https://www.prnewswire.com/news-releases/white-mountains-reports-fourth-quarter-results-302681253.html
SOURCE White Mountains Insurance Group, Ltd.