Mount Logan Capital Inc. (NEO: MLC) (the “Company” or “Mount
Logan”) announced today its financial results for the quarter ended
March 31, 2023. All amounts are stated in United States dollars,
unless otherwise indicated. The financial results have been
adjusted for the adoption of IFRS 17 Insurance Contracts (“IFRS
17”) which became effective January 1, 2023. IFRS 17 is effective
for years beginning as of January 1, 2023, and has been applied
retrospectively with a transition date of January 1, 2022. IFRS 17
does not impact the underlying economics of the business, nor does
it impact the Company’s business strategies.
First Quarter 2023
Highlights
- Continued to enter into new flow
agreements for existing MYGA contracts, contributing to higher
total assets in the insurance segment.
- Total net investment income
for the insurance segment of the Company was $20.2
million, an increase of $9.3 million as compared to $10.9 million
for the first quarter of 2022. The increase is largely due to
interest received from MYGA securities acquired since the
corresponding period in the prior fiscal year.
- Achieved
9.0%¹ yield on the insurance investment
portfolio, up 1.27% when compared to the fourth quarter of
2022 and up 4.0% when compared to the first quarter 2022. This is
supported by capital deployment into higher yielding, floating rate
opportunities coupled with the rise in underlying rates.
- Successful adoption of IFRS
17 effective January 1, 2023. IFRS 17 improves the
accounting methodology related to insurance contracts, and it
changes the principles of the recognition of insurance contract
earnings of the insurance segment of the Company. IFRS 17 does not
impact the underlying economics of the business, nor does it impact
the Company’s business strategies.
- Fee Related Earnings
(“FRE”) for the asset management segment of the Company
was $1.4 million for the three months ended March 31, 2022, a
decrease of $0.6 million as compared to $2.0 million in the
corresponding period in the prior year.
¹The yield is calculated based on the net investment income
divided by the average of investments in financial assets for the
current and prior period, and then is annualized.
Subsequent Events
- Closed the first step of
the previously announced Ovation transaction pursuant to
an amendment to the definitive agreement (“Amendment”) on May 2,
2023 (“Amendment Date”). Until the final closing of the
transaction, Ovation will remain the adviser of the alternative
income platform, which is focused on investments in commercial
lending, real estate lending, consumer finance and litigation
finance. Certain employees of Ovation received and accepted offers
for full time employment with ML Management (as defined below)
effective as of the Amendment Date. Remaining employees of Ovation
are expected to transition to ML Management upon the final closing
of the transaction expected to occur in July 2023. Concurrent with
the Amendment, a wholly owned subsidiary of Mount Logan upsized its
existing credit facility by $4.5 million. Mount Logan will begin
earning revenues from this acquisition immediately.
- Declared a shareholder
distribution in the amount of C$0.02 per common share for
the second quarter of 2023, payable on May 31, 2023 to shareholders
of record at the close of business on May 18, 2023. This cash
dividend marks the fifteenth consecutive quarter of the Company
issuing a C$0.02 distribution to its shareholders. This dividend is
designated by the Company as an eligible dividend for the purpose
of the Income Tax Act (Canada) and any similar provincial or
territorial legislation. An enhanced dividend tax credit applies to
eligible dividends paid to Canadian residents.
- The Company is pleased to
announce the appointment of David Allen as a director of the
Company. Mr. Allen is a Senior Advisor to Grant Thornton,
a global tax, audit, accounting and advisory firm and a Senior
Advisor and Board member of CBRE Investment Management, a real
estate investment management firm. Mr. Allen has over 25 years of
experience in deal origination, financings, mergers and
acquisitions, valuations and restructurings, and previously held
senior advisory positions with portfolio companies of private
equity firms Trilantic Capital Partners, Warburg Pincus LLC, and
previously served as a Senior Advisor to the credit platform of BC
Partners Advisors L.P. Prior to working with BC Partners Advisors
L.P., Mr. Allen was an Operating Partner at Apollo Global
Management, responsible for the origination and structuring of
assets supporting its future insurance operations. Mr. Allen
received his Bachelor of Sciences, Industrial and Labor Economics,
from Cornell University.
- Chief Executive Officer,
Ted Goldthorpe, and Co-Presidents Matthias Ederer and Henry Wang,
will receive no salary or bonuses of any kind for the 2023 fiscal
year as a testament to management’s commitment to and
belief in Mount Logan’s long-term value creation potential.
Instead, their compensation will be 100% equity-based compensation
granted pursuant to the Company’s security-based compensation
arrangements that vest vests over time for services rendered.
Management Commentary
- Ted Goldthorpe, Chief Executive
Officer and Chairman of Mount Logan stated, “As we begin 2023, we
are making progress on our growth objectives across both the asset
management and insurance solutions verticals. Despite market
volatility and slower primary market activity, we opportunistically
deployed capital in opportunities and saw stable performance across
our managed portfolios. We announced the completion of the first
step of the Ovation transaction after quarter-end, which will drive
incremental fee-related earnings for the business in the future. On
the insurance solutions side, Ability continued to progress on its
reinsurance activities of fixed annuities, helping grow total
assets of the platform. We also recently completed the transition
to IFRS 17 for insurance contract accounting, which contributed to
an increase in expenses during the first quarter, but is an
important milestone for our platform. I am grateful to our team for
their commitment to the platform, which enabled Mount Logan’s
transformation over these past months and years. I am excited to
update our shareholders in the second quarter on additional
progress we are making on growing fee-related earnings, increasing
assets at the insurance company and further expanding Mount Logan’s
capabilities.
Selected Financial
Highlights
- Total net revenue for the
asset management segment of the Company was $1.8 million
for the three months ended March 31, 2023, compared with $2.6
million in the corresponding period in the prior year. The decrease
in revenue was largely driven by decreased management and servicing
fees. Management and servicing fees decreased $0.4 million for the
three months ended March 31, 2023, from the corresponding
period in the prior year, primarily due to the net economic loss
attributable to the Company's service agreement with Sierra Crest
Investment Management LLC. Interest income and dividend income
decreased $107 million for the three months ended March 31,
2023, from the corresponding period in the prior year due to the
transfer of assets to Ability during fiscal 2022 as a result of the
Company's continued expansion of its focus from a lending-oriented
credit platform to an alternative asset management platform.
- Total revenue for the
insurance segment of the Company of $10.2 million, a
decrease of $7.2 million as compared to $17.4 million for the
fourth quarter of 2022 and an increase of $25 million as compared
to $(14.8) million for the first quarter of 2022. The decrease
quarter-over-quarter is primarily as a result of an overall
decrease in net investment income, net gains from investment
activities and realized and unrealized gains on embedded
derivatives – funds withheld.
- Reported net (loss)
income available to holders of common shares for the three
months ended March 31, 2023, was $(29.5) million. This compares to
reported net income of $22.9 million for the three months ended
March 31, 2022. This decrease in reported net income was primarily
due to adoption of IFRS 17 for insurance contracts.
- Adjusted net (loss)
income available to holders of common shares for the three
months ended March 31, 2023, was $(28.8) million. This compares to
reported adjusted net income of $23.5 million for the three months
ended March 31, 2022. Adjusted net income (loss) in the current and
prior year periods excludes transaction costs, acquisition-related
costs (including integration costs), and amortization of
acquisition-related intangible assets for the asset management
segment and certain market-related impacts and experience-related
items for the insurance segment. This decrease in reported adjusted
net income reflects the impact of the adoption of IFRS 17 for
insurance contracts.
- Total Capital as
at March 31, 2023, our total capital was $78.0 million, an
decrease of $30.0 million from December 31, 2022. Total capital
consists of debt obligations and total shareholders’ equity.
- Basic Earnings per share
(“EPS”) was $(1.33) for the three months ended March 31,
2023, a decrease of $(1.54) from $0.21 for the three months ended
December 31, 2022. The decrease in EPS across basic and adjusted
presentation, as discussed below, is largely due to the adoption of
IFRS 17 for insurance contracts applied retrospectively from
January 1, 2022.
- Adjusted basic EPS
was $(1.30) for the quarter ended March 31, 2023, a decrease of
$(1.54) from $0.24 for the three months ended December 31,
2022.
Results of Operations by
Segment
($ in Thousands)
|
Three Months Ended |
|
|
March 31, 2023 |
|
|
December 31,2022 |
|
|
March 31, 2022 |
|
Reported Results (1) |
|
|
|
|
|
Asset management |
|
|
|
|
|
Revenue |
$ |
1,814 |
|
|
$ |
2,713 |
|
|
$ |
2,618 |
|
Expenses |
|
5,728 |
|
|
|
4,194 |
|
|
|
2,819 |
|
Net income (loss) - asset management |
|
(3,914 |
) |
|
|
(1,481 |
) |
|
|
(201 |
) |
Insurance |
|
|
|
|
|
Revenue (5) |
|
10,186 |
|
|
|
17,406 |
|
|
|
(14,801 |
) |
Expenses |
|
35,459 |
|
|
|
11,024 |
|
|
|
(38,011 |
) |
Net income (loss) - insurance |
|
(25,273 |
) |
|
|
6,382 |
|
|
|
23,210 |
|
Income before income taxes |
|
(29,187 |
) |
|
|
4,901 |
|
|
$ |
23,009 |
|
Provision for income taxes |
|
(265 |
) |
|
|
(235 |
) |
|
$ |
(84 |
) |
Net income (loss) |
$ |
(29,452 |
) |
|
$ |
4,666 |
|
|
$ |
22,925 |
|
Basic EPS |
$ |
(1.33 |
) |
|
$ |
0.21 |
|
|
$ |
1.03 |
|
Diluted EPS |
$ |
(1.33 |
) |
|
$ |
0.21 |
|
|
$ |
1.03 |
|
Adjusting Items |
|
|
|
|
|
Asset management |
|
|
|
|
|
Transaction costs (2) |
|
(158 |
) |
|
|
(185 |
) |
|
|
— |
|
Acquisition integration costs (3) |
|
(375 |
) |
|
|
(500 |
) |
|
|
(375 |
) |
Non-cash items (4) |
|
(140 |
) |
|
|
38 |
|
|
|
(199 |
) |
Impact of adjusting items on expenses |
|
(673 |
) |
|
|
(647 |
) |
|
|
(574 |
) |
Adjusted Results |
|
|
|
|
|
Asset management |
|
|
|
|
|
Revenue |
$ |
1,814 |
|
|
$ |
2,713 |
|
|
$ |
2,618 |
|
Expenses |
|
5,055 |
|
|
|
3,547 |
|
|
|
2,245 |
|
Net income (loss) - asset management |
|
(3,241 |
) |
|
|
(834 |
) |
|
|
373 |
|
Income before income taxes |
|
(28,514 |
) |
|
|
5,548 |
|
|
|
23,583 |
|
Provision for income taxes |
|
(265 |
) |
|
|
(235 |
) |
|
|
(84 |
) |
Net income (loss) |
$ |
(28,779 |
) |
|
$ |
5,313 |
|
|
$ |
23,499 |
|
Basic EPS |
$ |
(1.30 |
) |
|
$ |
0.24 |
|
|
$ |
1.06 |
|
Diluted EPS |
$ |
(1.30 |
) |
|
$ |
0.24 |
|
|
$ |
1.06 |
|
|
|
|
|
|
|
(1) Certain comparative figures have been
reclassified to conform with the current year's presentation,
including the reclassification of "Net realized and unrealized gain
(loss)" to "Revenue".(2) Transaction costs are related to business
acquisitions and strategic initiatives transacted by the
Company.(3) Acquisition integration costs are consulting and
administration services fees related to integrating a business into
the Company. Acquisition integration costs are recorded in general,
administrative and other expenses.(4) Non-cash items include
amortization of acquisition-related intangible assets and
impairment of goodwill, if any(5) Insurance Revenue item is
presented net of insurance service expenses and net expenses from
reinsurance contracts held.
Asset Management
Total Revenue – Asset Management
($ in Thousands)
|
|
Three Months Ended |
|
|
|
March 31, 2023 |
|
|
March 31, 2022 |
|
Management and servicing fees |
|
$ |
1,593 |
|
|
$ |
1,978 |
|
Interest income |
|
|
268 |
|
|
|
310 |
|
Dividend income |
|
|
56 |
|
|
|
121 |
|
Net gains (losses) from investment activities |
|
|
(103 |
) |
|
|
209 |
|
Total revenue — asset management |
|
$ |
1,814 |
|
|
$ |
2,618 |
|
|
|
|
|
|
|
Fee Related Earnings (“FRE”)
Fee related earnings ("FRE") is a non-IFRS
financial measure used to assess the asset management segment’s
generation of profits from revenues that are measured and received
on a recurring basis and are not dependent on future realization
events. The Company calculates FRE, and reconciles FRE to net
income from its asset management activities, as follows:
($ in Thousands)
|
|
Three Months Ended |
|
|
|
March 31, 2023 |
|
|
March 31, 2022 |
|
Net income (loss) and comprehensive income
(loss) |
|
$ |
(29,452 |
) |
|
$ |
22,925 |
|
|
|
|
|
Adjustment to net income (loss) and comprehensive income
(loss): |
|
|
|
Total revenue - insurance (1) |
|
|
(10,186 |
) |
|
|
14,801 |
|
Total expenses - insurance |
|
|
35,459 |
|
|
|
(38,011 |
) |
Net income - asset management (2) |
|
|
(4,179 |
) |
|
|
(285 |
) |
Adjustments to non-fee generating asset management business and
other recurring revenue stream: |
|
|
|
Management fee from Ability |
|
|
823 |
|
|
|
482 |
|
Interest income |
|
|
— |
|
|
|
(42 |
) |
Dividend income |
|
|
(56 |
) |
|
|
(121 |
) |
Net gains (losses) from investment activities |
|
|
103 |
|
|
|
(208 |
) |
Administration fees |
|
|
174 |
|
|
|
207 |
|
Transaction costs |
|
|
158 |
|
|
|
— |
|
Amortization of intangible assets |
|
|
140 |
|
|
|
199 |
|
Interest and other credit facility expenses |
|
|
1,254 |
|
|
|
761 |
|
General, administrative and other |
|
|
3,013 |
|
|
|
987 |
|
Fee Related Earnings |
|
$ |
1,430 |
|
|
$ |
1,980 |
|
|
|
|
|
(1) Includes add-back of management fees paid to
ML Management. On October 29, 2021, the Company completed the
acquisition of Ability and ML Management has been engaged as an
investment adviser for a portion of Ability's assets.(2) Represents
net for asset income management operating segment.
Insurance
Total Revenue - Insurance($ in
Thousands)
|
|
Three Months Ended |
|
|
|
March 31, 2023 |
|
|
March 31, 2022 |
|
Insurance service result |
|
$ |
(4,961 |
) |
|
$ |
(6,117 |
) |
Net investment income |
|
|
20,222 |
|
|
|
10,852 |
|
Net gains (losses) from investment activities |
|
|
2,609 |
|
|
|
(37,101 |
) |
Realized and unrealized (gains) losses on embedded derivative —
funds withheld |
|
|
(7,684 |
) |
|
|
16,732 |
|
Other income |
|
|
- |
|
|
|
833 |
|
Total revenue — net of insurance services expenses and net
expenses from reinsurance |
|
$ |
10,186 |
|
|
$ |
(14,801 |
) |
Liquidity and Capital Resources
As of March 31, 2023, the asset management
segment of the Company had $54.0 million (par value) of borrowings
outstanding, of which $26.5 million had a fixed rate and $27.5
million had a floating rate. This balance was comprised of $29.5
million of outstanding borrowings under a credit facility of a
wholly-owned subsidiary of the Company, $15.0 million of seller
notes due 2031 from the acquisition of Ability, $7.5 million
borrowed by Lind Bridge L.P., a limited partnership of which the
Company is, directly and indirectly, the sole limited partner and
sole general partner due 2029, and $4.0 million of seller notes
from the acquisition of certain assets from Capitala Investment
Advisors, LLC due 2025. Additionally, in the quarter ended March
31, 2023, the insurance segment of the Company had $2.25 million
(par value) of surplus debenture from Sentinel Security Life
Insurance Company due in the second quarter 2023. Liquid assets,
including high-quality assets that are marketable, can be pledged
as security for borrowings, and can be converted to cash in a time
frame that meets liquidity and funding requirements. As of March
31, 2023 and December 31, 2022, the total liquid assets of the
Company were as follows:
($ in Thousands)
As at |
|
March 31, 2023 |
|
|
December 31, 2022 |
|
Cash and cash equivalents |
|
$ |
55,589 |
|
|
$ |
65,898 |
|
Investments |
|
|
543,275 |
|
|
|
692,693 |
|
Management fee receivable |
|
|
1,385 |
|
|
|
1,385 |
|
Receivable for investments sold |
|
|
17,174 |
|
|
|
1,249 |
|
Accrued interest and dividend receivable |
|
|
250 |
|
|
|
16,157 |
|
Total liquid assets |
|
$ |
617,673 |
|
|
$ |
777,382 |
|
The Company defines working capital as the sum
of cash, restricted cash, investments that mature within one year
of the reporting date, management fees receivable, receivables for
investments sold, accrued interest and dividend receivables, and
premium receivables, less the sum of debt obligations, payables for
investments purchased, amounts due to affiliates, reinsurance
liabilities, and other liabilities that are payable within one year
of the reporting date.
As of March 31, 2023, the Company has working
capital of $179.6 million, reflecting current assets of $199.7
million, offset by current liabilities of $20.1 million, as
compared with working capital of $163.9 million as at December 31,
2022, reflecting current assets of $196.6 million, offset by
current liabilities of $32.7 million. The increase in working
capital is primarily driven by increased cash in the insurance
segment as a result of premium growth through the reinsurance of
MYGA.
Interest Rate Risk
The Company holds certain debt investments with
fixed interest rates that exposes it to fair value interest rate
risk. The Company also holds debt investments with variable
interest rates that exposes it to cash flow interest rate risk and
is partially mitigated with those debt investments subject to an
interest rate floor. The Company also holds a debt obligation
subject to variable interest rates, which partially mitigates it to
cash flow interest rate risk.
The following table summarizes the potential
annualized impact on net income of hypothetical base rate changes
in interest rates on our debt investments and debt obligations
assuming a parallel shift in the yield curve, with all other
variables remaining constant.
($ in Thousands)
As at |
|
March 31, 2023 |
|
|
December 31, 2022 |
|
50 basis point increase (1) |
|
$ |
(560 |
) |
|
$ |
(2,843 |
) |
50 basis point decrease (1) |
|
|
560 |
|
|
|
2,843 |
|
|
|
|
|
|
(1) Losses are presented in brackets and gains
are presented as positive numbers.
Actual results may differ significantly from
these sensitivity analyzes. As such, the sensitivities should only
be viewed as directional estimates of the underlying sensitivities
for the respective factors based on the assumptions outlined
above.
Conference Call
The Company will hold a conference call on
Friday, May 12, 2023 at 12:00 p.m. Eastern Time to discuss the
first quarter 2023 financial results. Shareholders, prospective
shareholders, and analysts are welcome to listen to the call. To
join the call, please use the dial-in information below. A
recording of the conference call will be available on our Company’s
website www.mountlogancapital.ca in the ‘Investor Relations’
section under “Events”.
Dial-in Toll Free:
1-833-470-1428International Dial-in:
1-404-975-4839Access Code: 612276
About Mount Logan Capital Inc.
Mount Logan Capital Inc. is an alternative asset
management and insurance solutions company that is focused on
public and private debt securities in the North American market and
the reinsurance of annuity products primarily through its
wholly-owned subsidiaries Mount Logan Management LLC (“ML
Management”) and Ability Insurance Company (“Ability”). The Company
also actively sources, evaluates, underwrites, manages, monitors
and primarily invests in loans, debt securities, and other
credit-oriented instruments that present attractive risk-adjusted
returns and present low risk of principal impairment through the
credit cycle.
Ability Insurance is a Nebraska domiciled
insurer and reinsurer of long-term care policies acquired by Mount
Logan in the fourth quarter of fiscal year 2021. Ability is unique
in the insurance industry in that its long-term care portfolio’s
morbidity risk has been largely re-insured to third parties, and
Ability is no longer insuring or re-insuring new long-term care
risk.
Non-IFRS Financial Measures
This press release makes reference to certain
non-IFRS financial measures. These measures are not recognized
measures under IFRS, do not have a standardized meaning prescribed
by IFRS and may not be comparable to similar measures presented by
other companies. Rather, these measures are provided as additional
information to complement IFRS financial measures by providing
further understanding of the Company’s results of operations from
management's perspective. The Company’s definitions of non-IFRS
measures used in this press release may not be the same as the
definitions for such measures used by other companies in their
reporting. Non-IFRS measures have limitations as analytical tools
and should not be considered in isolation nor as a substitute for
analysis of the Company’s financial information reported under
IFRS. The Company believes that securities analysts, investors and
other interested parties frequently use non-IFRS financial measures
in the evaluation of issuers. The Company’s management also uses
non-IFRS financial measures in order to facilitate operating
performance comparisons from period to period.
Cautionary Statement Regarding Forward-Looking
Statements
This press release contains forward-looking
statements and information within the meaning of applicable
securities legislation. Forward-looking statements can be
identified by the expressions "seeks", "expects", "believes",
"estimates", "will", "target" and similar expressions. The
forward-looking statements are not historical facts but reflect the
current expectations of the Company regarding future results or
events and are based on information currently available to it.
Certain material factors and assumptions were applied in providing
these forward-looking statements. The forward-looking statements
discussed in this release include, but are not limited to,
statements relating to the Company’s continued transition to an
asset management and insurance platform business and the entering
into of further strategic transactions to diversify the Company’s
business and further grow recurring management fee and other income
and increasing Ability’s assets; the Company’s plans to focus
Ability's business on the reinsurance of annuity products; the
closing of the previously announced acquisition of Ovation; the
potential benefits of combining Mount Logan’s and Ovation’s
platform including an increase in fee-related earnings as a result
of the acquisition, the transition of Ovation personnel to Mount
Logan;; the Company’s business strategy, model, approach and future
activities; portfolio composition and size, asset management
activities and related income, capital raising activities, future
credit opportunities of the Company, portfolio realizations, the
protection of stakeholder value; the expansion of the Company’s
loan portfolio; the risk that changes to IFRS, including the
adoption of IFRS 17, could have a material impact on the Company’s
financial results and access to capital; and the expansion of Mount
Logan’s capabilities. All forward-looking statements in this press
release are qualified by these cautionary statements. The Company
believes that the expectations reflected in forward-looking
statements are based upon reasonable assumptions; however, the
Company can give no assurance that the actual results or
developments will be realized by certain specified dates or at all.
These forward-looking statements are subject to a number of risks
and uncertainties that could cause actual results or events to
differ materially from current expectations, including that the
Company has a limited operating history with respect to an asset
management oriented business model; Ability may not generate
recurring asset management fees, increase its assets or
strategically benefit the Company as expected; the expected
synergies by combining the business of Mount Logan with the
business of Ability may not be realized as expected; the risk that
the Company may not be successful in continuing to integrate the
business of Ability without significant use of the Company’s
resources and management’s attention; the risk that Ability may
require a significant investment of capital and other resources in
order to expand and grow the business; the Company does not have a
record of operating an insurance solutions business and is subject
to all the risks and uncertainties associated with a broadening of
the Company’s business; the risk that the acquisition of Ovation
may not be completed; the risk that the expected synergies of the
acquisition of Ovation may not be realized as expected; the risk
that the Company may not be successful in integrating the business
of Ovation without significant use of the Company’s resources and
management’s attention and the matters discussed under "Risks
Factors" in the most recently filed annual information form and
management discussion and analysis for the Company. Readers,
therefore, should not place undue reliance on any such
forward-looking statements. Further, a forward-looking statement
speaks only as of the date on which such statement is made. The
Company undertakes no obligation to publicly update any such
statement or to reflect new information or the occurrence of future
events or circumstances except as required by securities laws.
These forward-looking statements are made as of the date of this
press release.
This press release is not, and under no
circumstances is it to be construed as, a prospectus or an
advertisement and the communication of this release is not, and
under no circumstances is it to be construed as, an offer to sell
or an offer to purchase any securities in the Company or in any
fund or other investment vehicle. This press release is not
intended for U.S. persons. The Company’s shares are not and will
not be registered under the U.S. Securities Act of 1933, as
amended, and the Company is not and will not be registered under
the U.S. Investment Company Act of 1940 (the “1940 Act”). U.S.
persons are not permitted to purchase the Company’s shares absent
an applicable exemption from registration under each of these Acts.
In addition, the number of investors in the United States, or which
are U.S. persons or purchasing for the account or benefit of U.S.
persons, will be limited to such number as is required to comply
with an available exemption from the registration requirements of
the 1940 Act.
Contacts:Mount Logan Capital
Inc.
365 Bay Street, Suite 800Toronto, ON M5H
2V1info@mountlogancapital.ca
Jason RoosChief Financial
OfficerJason.Roos@mountlogancapital.ca
MOUNT LOGAN CAPITAL INC.CONSOLIDATED STATEMENT OF
FINANCIAL POSITION(in thousands of United States dollars,
except share and per share amounts) |
As at |
|
Notes |
|
March 31, 2023 |
|
|
December 31, 2022 |
|
ASSETS |
|
|
|
|
|
|
Asset Management: |
|
|
|
|
|
|
Cash |
|
|
|
$ |
886 |
|
|
$ |
1,525 |
|
Restricted cash |
|
|
|
|
53 |
|
|
|
53 |
|
Due from affiliates |
|
|
|
|
— |
|
|
|
12 |
|
Investments |
|
6 |
|
|
27,992 |
|
|
|
30,605 |
|
Intangible assets |
|
9 |
|
|
21,361 |
|
|
|
21,501 |
|
Other assets |
|
15 |
|
|
4,378 |
|
|
|
4,792 |
|
Total assets — asset management |
|
|
|
|
54,670 |
|
|
|
58,488 |
|
Insurance: |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
54,703 |
|
|
|
64,373 |
|
Investments in financial assets |
|
6 |
|
|
904,793 |
|
|
|
884,627 |
|
Reinsurance contract assets |
|
13 |
|
|
471,788 |
|
|
|
449,326 |
|
Intangible assets |
|
9 |
|
|
2,444 |
|
|
|
2,444 |
|
Goodwill |
|
9 |
|
|
55,015 |
|
|
|
55,015 |
|
Other assets |
|
15 |
|
|
27,753 |
|
|
|
23,353 |
|
Total assets — insurance |
|
|
|
|
1,516,496 |
|
|
|
1,479,138 |
|
Total assets |
|
|
|
$ |
1,571,166 |
|
|
$ |
1,537,626 |
|
LIABILITIES |
|
|
|
|
|
|
Asset Management |
|
|
|
|
|
|
Due to affiliates |
|
10 |
|
$ |
3,227 |
|
|
$ |
1,110 |
|
Debt obligations |
|
12 |
|
|
53,019 |
|
|
|
53,172 |
|
Contingent value rights |
|
11 |
|
|
515 |
|
|
|
3,003 |
|
Accrued expenses and other liabilities |
|
15 |
|
|
3,018 |
|
|
|
2,583 |
|
Total liabilities — asset management |
|
|
|
|
59,779 |
|
|
|
59,868 |
|
Insurance |
|
|
|
|
|
|
Debt obligations |
|
12 |
|
|
2,250 |
|
|
|
2,250 |
|
Insurance contract liabilities |
|
13 |
|
|
1,128,167 |
|
|
|
1,077,685 |
|
Investment contract liabilities |
|
14 |
|
|
112,594 |
|
|
|
89,358 |
|
Funds held under reinsurance contracts |
|
|
|
|
236,750 |
|
|
|
231,839 |
|
Accrued expenses and other liabilities |
|
15 |
|
|
10,182 |
|
|
|
25,404 |
|
Total liabilities — insurance |
|
|
|
|
1,489,943 |
|
|
|
1,426,536 |
|
Total liabilities |
|
|
|
|
1,549,722 |
|
|
|
1,486,404 |
|
EQUITY |
|
|
|
|
|
|
Common shares |
|
11 |
|
|
108,055 |
|
|
|
108,055 |
|
Warrants |
|
11 |
|
|
1,129 |
|
|
|
1,129 |
|
Contributed surplus |
|
|
|
|
7,240 |
|
|
|
7,240 |
|
Surplus (Deficit) |
|
|
|
|
(73,122 |
) |
|
|
(43,344 |
) |
Cumulative translation adjustment |
|
|
|
|
(21,858 |
) |
|
|
(21,858 |
) |
Total equity |
|
|
|
|
21,444 |
|
|
|
51,222 |
|
Total liabilities and equity |
|
|
|
$ |
1,571,166 |
|
|
$ |
1,537,626 |
|
MOUNT LOGAN CAPITAL INC.CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME (LOSS)(in thousands of United States
dollars, except share and per share amounts) |
|
|
|
|
Three months ended |
|
|
|
Notes |
|
March 31, 2023 |
|
|
March 31, 2022 |
|
|
|
|
|
|
|
|
REVENUE |
|
|
|
|
|
|
Asset management |
|
|
|
|
|
|
Management and servicing fees |
|
7 |
|
$ |
1,593 |
|
|
$ |
1,978 |
|
Interest income |
|
|
|
|
268 |
|
|
|
310 |
|
Dividend income |
|
|
|
|
56 |
|
|
|
121 |
|
Net gains (losses) from investment activities |
|
4 |
|
|
(103 |
) |
|
|
209 |
|
Total revenue — asset management |
|
|
|
|
1,814 |
|
|
|
2,618 |
|
Insurance |
|
|
|
|
|
|
Insurance revenue |
|
|
|
|
21,805 |
|
|
|
23,987 |
|
Insurance service expenses |
|
|
|
|
(21,686 |
) |
|
|
(23,516 |
) |
Net expenses from reinsurance contracts held |
|
8 |
|
|
(5,080 |
) |
|
|
(6,589 |
) |
Insurance service result |
|
|
|
|
(4,961 |
) |
|
|
(6,117 |
) |
Net investment income |
|
5 |
|
|
20,222 |
|
|
|
10,852 |
|
Net gains (losses) from investment activities |
|
4 |
|
|
2,609 |
|
|
|
(37,101 |
) |
Realized and unrealized (gains) losses on embedded derivative —
funds withheld |
|
|
|
|
(7,684 |
) |
|
|
16,732 |
|
Other income |
|
|
|
|
— |
|
|
|
833 |
|
Total revenue, net of insurance service expenses and net
expenses from reinsurance contracts held — insurance |
|
|
|
|
10,186 |
|
|
|
(14,801 |
) |
Total revenue |
|
|
|
|
12,000 |
|
|
|
(12,183 |
) |
EXPENSES |
|
|
|
|
|
|
Asset management |
|
|
|
|
|
|
Administration fees |
|
10 |
|
|
379 |
|
|
|
284 |
|
Transaction costs |
|
|
|
|
158 |
|
|
|
— |
|
Amortization of intangible assets |
|
9 |
|
|
140 |
|
|
|
199 |
|
Interest and other credit facility expenses |
|
12 |
|
|
1,254 |
|
|
|
761 |
|
General, administrative and other |
|
|
|
|
3,797 |
|
|
|
1,575 |
|
Total expenses — asset management |
|
|
|
|
5,728 |
|
|
|
2,819 |
|
Insurance |
|
|
|
|
|
|
Net insurance finance (income) expenses |
|
13 |
|
|
24,484 |
|
|
|
(40,448 |
) |
Increase (decrease) in investment contract liabilities |
|
14 |
|
|
1,412 |
|
|
|
— |
|
(Increase) decrease in reinsurance assets |
|
|
|
|
5,525 |
|
|
|
— |
|
Administration fees |
|
|
|
|
2,160 |
|
|
|
1,911 |
|
Other expenses |
|
|
|
|
1,878 |
|
|
|
526 |
|
Total expenses — insurance |
|
|
|
|
35,459 |
|
|
|
(38,011 |
) |
Total expenses |
|
|
|
|
41,187 |
|
|
|
(35,192 |
) |
Income (loss) before taxes |
|
|
|
|
(29,187 |
) |
|
|
23,009 |
|
Income tax (expense) benefit — asset management |
|
16 |
|
|
(265 |
) |
|
|
(84 |
) |
Net income (loss) and comprehensive income
(loss) |
|
|
|
$ |
(29,452 |
) |
|
$ |
22,925 |
|
Earnings per share |
|
|
|
|
|
|
Basic |
|
|
|
$ |
(1.33 |
) |
|
$ |
1.03 |
|
Diluted |
|
|
|
$ |
(1.33 |
) |
|
$ |
1.03 |
|
Dividends per common share — USD |
|
|
|
$ |
0.02 |
|
|
$ |
0.02 |
|
Dividends per common share — CAD |
|
|
|
$ |
0.02 |
|
|
$ |
0.02 |
|
Mount Logan Capital (NEO:MLC)
Gráfico Histórico do Ativo
De Fev 2025 até Mar 2025
Mount Logan Capital (NEO:MLC)
Gráfico Histórico do Ativo
De Mar 2024 até Mar 2025