Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2017
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from _________ to _________
Commission File No. 001-34042
MAIDEN HOLDINGS, LTD.
(Exact name of registrant as specified in its charter)
|
| |
Bermuda (State or other jurisdiction of incorporation or organization) | 98-0570192 (IRS Employer Identification No.) |
| |
131 Front Street, Hamilton, Bermuda (Address of principal executive offices) | HM12 (Zip Code) |
(441) 298-4900
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
| | |
Large accelerated filer x | | Accelerated filer o |
Non-accelerated filer o | | (Do not check if a smaller reporting company) |
| | Smaller reporting company o |
| | Emerging growth company o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act).
Yes o No x
As of May 2, 2017, the number of the Registrant's Common Stock ($.01 par value) outstanding was 86,553,329.
INDEX |
| | |
| | Page |
PART I - Financial Information | |
| | |
|
| |
| Condensed Consolidated Balance Sheets as of March 31, 2017 (unaudited) and December 31, 2016 (audited) | |
| | |
| Condensed Consolidated Statements of Income for the Three Months Ended March 31, 2017 and 2016 (unaudited) | |
| | |
| Condensed Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2017 and 2016 (unaudited) | |
| | |
| Condensed Consolidated Statements of Changes in Shareholders' Equity for the Three Months Ended March 31, 2017 and 2016 (unaudited) | |
| | |
| Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2017 and 2016 (unaudited) | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
PART II - Other Information | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
MAIDEN HOLDINGS, LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. dollars, except share and per share data)
|
| | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | (Unaudited) | | (Audited) |
ASSETS | | | | |
Investments: | | | | |
Fixed maturities, available-for-sale, at fair value (amortized cost 2017: $3,993,941; 2016: $4,005,642) | | $ | 3,967,907 |
| | $ | 3,971,666 |
|
Fixed maturities, held to maturity, at amortized cost (fair value 2017: $767,657; 2016: $766,135) | | 750,554 |
| | 752,212 |
|
Other investments, at fair value (cost 2017: $10,074; 2016: $10,057) | | 13,534 |
| | 13,060 |
|
Total investments | | 4,731,995 |
| | 4,736,938 |
|
Cash and cash equivalents | | 83,537 |
| | 45,747 |
|
Restricted cash and cash equivalents | | 109,697 |
| | 103,788 |
|
Accrued investment income | | 36,179 |
| | 36,517 |
|
Reinsurance balances receivable, net (includes $232,548 and $132,056 from related parties in 2017 and 2016, respectively) | | 615,556 |
| | 410,166 |
|
Reinsurance recoverable on unpaid losses (includes $5,084 and $5,085 from related parties in 2017 and 2016, respectively) | | 108,777 |
| | 99,936 |
|
Loan to related party | | 167,975 |
| | 167,975 |
|
Deferred commission and other acquisition expenses (includes $393,166 and $339,172 from related parties in 2017 and 2016, respectively) | | 472,459 |
| | 424,605 |
|
Goodwill and intangible assets, net | | 77,183 |
| | 77,715 |
|
Other assets | | 153,601 |
| | 148,912 |
|
Total assets | | $ | 6,556,959 |
| | $ | 6,252,299 |
|
LIABILITIES | | | | |
Reserve for loss and loss adjustment expenses (includes $1,862,125 and $1,776,784 from related parties in 2017 and 2016, respectively) | | $ | 2,991,604 |
| | $ | 2,896,496 |
|
Unearned premiums (includes $1,225,241 and $1,152,484 from related parties in 2017 and 2016, respectively) | | 1,670,884 |
| | 1,475,506 |
|
Accrued expenses and other liabilities | | 172,886 |
| | 167,736 |
|
Senior notes - principal amount | | 362,500 |
| | 362,500 |
|
Less unamortized issuance costs | | 11,012 |
| | 11,091 |
|
Senior notes, net | | 351,488 |
| | 351,409 |
|
Total liabilities | | 5,186,862 |
| | 4,891,147 |
|
Commitments and Contingencies | |
|
| |
|
|
EQUITY | | | | |
Preference shares | | 315,000 |
| | 315,000 |
|
Common shares ($0.01 par value; 87,641,349 and 87,321,012 shares issued in 2017 and 2016, respectively; 86,553,324 and 86,271,109 shares outstanding in 2017 and 2016, respectively) | | 876 |
| | 873 |
|
Additional paid-in capital | | 750,694 |
| | 749,256 |
|
Accumulated other comprehensive income | | 15,591 |
| | 14,997 |
|
Retained earnings | | 293,164 |
| | 285,662 |
|
Treasury shares, at cost (1,088,025 and 1,049,903 shares in 2017 and 2016, respectively) | | (5,566 | ) | | (4,991 | ) |
Total Maiden shareholders’ equity | | 1,369,759 |
| | 1,360,797 |
|
Noncontrolling interests in subsidiaries | | 338 |
| | 355 |
|
Total equity | | 1,370,097 |
| | 1,361,152 |
|
Total liabilities and equity | | $ | 6,556,959 |
| | $ | 6,252,299 |
|
See accompanying notes to the unaudited Condensed Consolidated Financial Statements.
MAIDEN HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(in thousands of U.S. dollars, except per share data)
|
| | | | | | | | |
| | For the Three Months Ended March 31, |
| | 2017 | | 2016 |
Revenues | | | | |
Gross premiums written | | $ | 923,427 |
| | $ | 864,114 |
|
Net premiums written | | $ | 900,548 |
| | $ | 792,831 |
|
Change in unearned premiums | | (191,064 | ) | | (176,822 | ) |
Net premiums earned | | 709,484 |
| | 616,009 |
|
Other insurance revenue | | 3,781 |
| | 4,826 |
|
Net investment income | | 42,157 |
| | 36,302 |
|
Net realized gains on investment | | 885 |
| | 2,277 |
|
Total revenues | | 756,307 |
| | 659,414 |
|
Expenses | | | | |
Net loss and loss adjustment expenses | | 480,569 |
| | 403,621 |
|
Commission and other acquisition expenses | | 222,029 |
| | 195,068 |
|
General and administrative expenses | | 17,414 |
| | 15,496 |
|
Interest and amortization expenses | | 6,856 |
| | 7,265 |
|
Amortization of intangible assets | | 533 |
| | 615 |
|
Foreign exchange losses (gains) | | 1,921 |
| | (267 | ) |
Total expenses | | 729,322 |
| | 621,798 |
|
Income before income taxes | | 26,985 |
| | 37,616 |
|
Less: income tax expense | | 484 |
| | 787 |
|
Net income | | 26,501 |
| | 36,829 |
|
Add: loss attributable to noncontrolling interests | | 22 |
| | 64 |
|
Net income attributable to Maiden | | 26,523 |
| | 36,893 |
|
Dividends on preference shares | | (6,033 | ) | | (9,677 | ) |
Net income attributable to Maiden common shareholders | | $ | 20,490 |
| | $ | 27,216 |
|
Basic earnings per share attributable to Maiden common shareholders | | $ | 0.24 |
| | $ | 0.37 |
|
Diluted earnings per share attributable to Maiden common shareholders | | $ | 0.23 |
| | $ | 0.35 |
|
Dividends declared per common share | | $ | 0.15 |
| | $ | 0.14 |
|
Weighted average number of common shares - basic | | 86,350,850 |
| | 73,871,277 |
|
Adjusted weighted average number of common shares and assumed conversions - diluted | | 87,436,604 |
| | 85,799,377 |
|
See accompanying notes to the unaudited Condensed Consolidated Financial Statements.
MAIDEN HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
(in thousands of U.S. dollars)
|
| | | | | | | | |
| | For the Three Months Ended March 31, |
| | 2017 | | 2016 |
Net income | | $ | 26,501 |
| | $ | 36,829 |
|
Other comprehensive income | | | | |
Net unrealized holdings gains on available-for-sale fixed maturities arising during the period | | 6,119 |
| | 103,404 |
|
Adjustment for reclassification of net realized losses recognized in net income | | 637 |
| | 632 |
|
Foreign currency translation adjustment | | (6,198 | ) | | (10,734 | ) |
Other comprehensive income, before tax | | 558 |
| | 93,302 |
|
Income tax benefit (expense) related to components of other comprehensive income | | 41 |
| | (36 | ) |
Other comprehensive income, after tax | | 599 |
| | 93,266 |
|
Comprehensive income | | 27,100 |
| | 130,095 |
|
Net loss attributable to noncontrolling interests | | 22 |
| | 64 |
|
Other comprehensive income attributable to noncontrolling interests | | (5 | ) | | (29 | ) |
Comprehensive loss attributable to noncontrolling interests | | 17 |
| | 35 |
|
Comprehensive income attributable to Maiden | | $ | 27,117 |
| | $ | 130,130 |
|
See accompanying notes to the unaudited Condensed Consolidated Financial Statements.
MAIDEN HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited)
(in thousands of U.S. dollars)
|
| | | | | | | | |
For the Three Months Ended March 31, |
| 2017 |
| 2016 |
Preference shares – Series A, B and C | | | | |
Beginning balance | | $ | 315,000 |
| | $ | 480,000 |
|
Ending balance | | 315,000 |
| | 480,000 |
|
Common shares | | | | |
Beginning balance | | 873 |
| | 747 |
|
Exercise of options and issuance of shares | | 3 |
| | 3 |
|
Ending balance | | 876 |
| | 750 |
|
Additional paid-in capital | | | | |
Beginning balance | | 749,256 |
| | 579,178 |
|
Exercise of options and issuance of common shares | | 515 |
| | 345 |
|
Share-based compensation expense | | 923 |
| | 1,256 |
|
Ending balance | | 750,694 |
| | 580,779 |
|
Accumulated other comprehensive income | | | | |
Beginning balance | | 14,997 |
| | (23,767 | ) |
Change in net unrealized gains (losses) on investment | | 6,797 |
| | 104,000 |
|
Foreign currency translation adjustment | | (6,203 | ) | | (10,763 | ) |
Ending balance | | 15,591 |
| | 69,470 |
|
Retained earnings | | | | |
Beginning balance | | 285,662 |
| | 316,184 |
|
Net income attributable to Maiden | | 26,523 |
| | 36,893 |
|
Dividends on preference shares | | (6,033 | ) | | (9,677 | ) |
Dividends on common shares | | (12,988 | ) | | (10,365 | ) |
Ending balance | | 293,164 |
| | 333,035 |
|
Treasury shares | | | | |
Beginning balance | | (4,991 | ) | | (4,521 | ) |
Shares repurchased | | (575 | ) | | (470 | ) |
Ending balance | | (5,566 | ) | | (4,991 | ) |
Noncontrolling interests in subsidiaries | | | | |
Beginning balance | | 355 |
| | 1,278 |
|
Dividend paid to noncontrolling interest | | — |
| | (11 | ) |
Net loss attributable to noncontrolling interests | | (22 | ) | | (64 | ) |
Foreign currency translation adjustment | | 5 |
| | 29 |
|
Ending balance | | 338 |
| | 1,232 |
|
Total equity | | $ | 1,370,097 |
| | $ | 1,460,275 |
|
See accompanying notes to the unaudited Condensed Consolidated Financial Statements.
MAIDEN HOLDINGS, LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands of U.S. dollars)
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
Cash flows from operating activities | | | | |
Net income | | $ | 26,501 |
| | $ | 36,829 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation, amortization and share-based compensation | | 1,640 |
| | 4,780 |
|
Net realized gains on investment | | (885 | ) | | (2,277 | ) |
Foreign exchange losses (gains) | | 1,921 |
| | (267 | ) |
Changes in assets – (increase) decrease: | | | | |
Reinsurance balances receivable, net | | (204,287 | ) | | (218,880 | ) |
Reinsurance recoverable on unpaid losses | | (8,792 | ) | | (12,392 | ) |
Accrued investment income | | 386 |
| | (1,373 | ) |
Deferred commission and other acquisition expenses | | (47,280 | ) | | (44,002 | ) |
Other assets | | (6,461 | ) | | (35,609 | ) |
Changes in liabilities – increase (decrease): | | | | |
Reserve for loss and loss adjustment expenses | | 89,175 |
| | 54,846 |
|
Unearned premiums | | 193,550 |
| | 203,281 |
|
Accrued expenses and other liabilities | | (26 | ) | | 24,068 |
|
Net cash provided by operating activities | | 45,442 |
| | 9,004 |
|
Cash flows from investing activities: | | | | |
Purchases of investments: | | | | |
Purchases of fixed-maturities – available-for-sale | | (118,935 | ) | | (268,661 | ) |
Purchases of other investments | | (120 | ) | | (46 | ) |
Sale of investments: | | | | |
Proceeds from sales of fixed-maturities – available-for-sale | | 30,784 |
| | 67,837 |
|
Proceeds from maturities and calls of fixed maturities – available-for-sale | | 105,181 |
| | 106,168 |
|
Proceeds from sale and redemption of other investments | | 266 |
| | 307 |
|
(Increase) decrease in restricted cash and cash equivalents | | (5,619 | ) | | 97,701 |
|
Other, net | | (367 | ) | | (178 | ) |
Net cash provided by investing activities | | 11,190 |
| | 3,128 |
|
Cash flows from financing activities: | | | | |
Issuance of common shares | | 518 |
| | 348 |
|
Repurchase of common shares | | (575 | ) | | (470 | ) |
Dividends paid – Maiden common shareholders | | (12,948 | ) | | (10,328 | ) |
Dividends paid – preference shares | | (6,033 | ) | | (9,677 | ) |
Net cash used in financing activities | | (19,038 | ) | | (20,127 | ) |
Effect of exchange rate changes on foreign currency cash | | 196 |
| | 3,594 |
|
Net increase (decrease) in cash and cash equivalents | | 37,790 |
| | (4,401 | ) |
Cash and cash equivalents, beginning of period | | 45,747 |
| | 89,641 |
|
Cash and cash equivalents, end of period | | $ | 83,537 |
| | $ | 85,240 |
|
See accompanying notes to the unaudited Condensed Consolidated Financial Statements.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
1. Basis of Presentation
The accompanying unaudited Condensed Consolidated Financial Statements include the accounts of Maiden Holdings, Ltd. ("Maiden Holdings") and its subsidiaries (the "Company" or "Maiden") and have been prepared in accordance with generally accepted accounting principles in the United States ("GAAP" or "U.S. GAAP") for interim financial statements and with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the U.S. Securities and Exchange Commission ("SEC"). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. All significant inter-company transactions and accounts have been eliminated.
These interim unaudited Condensed Consolidated Financial Statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim period and all such adjustments are of a normal recurring nature. The results of operations for the interim period are not necessarily indicative, if annualized, of those to be expected for the full year. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
These unaudited Condensed Consolidated Financial Statements, including these notes, should be read in conjunction with the Company's audited Consolidated Financial Statements, and related notes thereto, included in the Company's Annual Report on Form 10-K for the year ended December 31, 2016. Certain reclassifications have been made for 2016 to conform to the 2017 presentation and have no impact on consolidated net income and total equity previously reported.
2. Significant Accounting Policies
There have been no material changes to our significant accounting policies as described in our Annual Report on Form 10-K for the year ended December 31, 2016 except for the following:
Recently Adopted Accounting Standards Updates
Improvements to Employee Share-Based Payment Accounting
In March 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standard Update ("ASU") 2016-09 guidance that outlines changes for certain aspects of share-based payments to employees, such as accounting for forfeitures, which applies to the Company. Under the new guidance, the entities can elect to either estimate the number of awards that are expected to vest or account for forfeitures when they occur. The guidance is effective for public business entities for fiscal year beginning after December 15, 2016, and interim periods within those fiscal years. Early adoption is permitted for all entities, in any annual or interim period for which financial statements haven't been issued or made available for issuance, but all of the guidance must be adopted in the same period. Based on the Company's history, forfeitures have never been material. The Company will account for forfeitures as they occur. The adoption of this guidance did not have a material impact on the Company's consolidated financial statements. There were no forfeitures for the three months ended March 31, 2017.
Recently Issued Accounting Standards Not Yet Adopted
Premium Amortization on Purchased Callable Debt Securities
In March 2017, the FASB issued ASU 2017-08 to amend the amortization period for certain purchased callable debt securities held at a premium. Current GAAP excludes certain callable debt securities from consideration of early repayment of principal even if the holder is certain that the call will be exercised. As a result, upon the exercise of a call on a callable debt security held at a premium, the unamortized premium is recorded as a loss in earnings.
The amendments in ASU 2017-08 affect all entities that hold investments in callable debt securities that have an amortized cost basis in excess of the amount that is repayable by the issuer at the earliest call date. The amendments shorten the amortization period for certain callable debt securities held at a premium and require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. For public business entities, the amendments are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity should apply the amendments on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Additionally, in the period of adoption, an entity should provide disclosures about a change in accounting principle.
The Company holds a number of securities with callable features on the Condensed Consolidated Balance Sheet and this includes certain securities that have been purchased at a premium that is being amortized to the associated security's maturity date. The Company is currently evaluating the impact of this guidance on the Company's results of operations, financial position or liquidity at the date of adoption.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
3. Segment Information
The Company currently has two reportable segments: Diversified Reinsurance and AmTrust Reinsurance. Our Diversified Reinsurance segment consists of a portfolio of predominantly property and casualty reinsurance business focusing on regional and specialty property and casualty insurance companies located, primarily, in the U.S. and Europe. Our AmTrust Reinsurance segment includes all business ceded to our wholly owned subsidiary, Maiden Reinsurance Ltd. ("Maiden Bermuda") from AmTrust Financial Services, Inc. ("AmTrust"), primarily the AmTrust Quota Share and the European Hospital Liability Quota Share. In addition to our reportable segments, the results of operations of the former NGHC Quota Share segment and the remnants of the U.S. excess and surplus business have been included in the "Other" category. Please refer to "Note 8. Related Party Transactions" for additional information.
The Company evaluates segment performance based on segment profit separately from the results of our investment portfolio. General and administrative expenses are allocated to the segments on an actual basis except salaries and benefits where management’s judgment is applied. The Company does not allocate general corporate expenses to the segments. In determining total assets by reportable segment, the Company identifies those assets that are attributable to a particular segment such as reinsurance balances receivable, reinsurance recoverable on unpaid losses, deferred commission and other acquisition expenses, loans, goodwill and intangible assets, restricted cash and cash equivalents and investments and unearned reinsurance premiums ceded (presented as part of other assets in the Condensed Consolidated Balance Sheet). All remaining assets are allocated to Corporate.
The following tables summarize our reporting segment's underwriting results and the reconciliation of our reportable segments and Other category's underwriting results to our consolidated net income:
|
| | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, 2017 | | Diversified Reinsurance | | AmTrust Reinsurance | | Other | | Total |
Gross premiums written | | $ | 332,045 |
| | $ | 591,382 |
| | $ | — |
| | $ | 923,427 |
|
Net premiums written | | $ | 327,496 |
| | $ | 573,052 |
| | $ | — |
| | $ | 900,548 |
|
Net premiums earned | | $ | 201,842 |
| | $ | 507,642 |
| | $ | — |
| | $ | 709,484 |
|
Other insurance revenue | | 3,781 |
| | — |
| | — |
| | 3,781 |
|
Net loss and loss adjustment expense ("loss and LAE") | | (138,649 | ) | | (341,631 | ) | | (289 | ) | | (480,569 | ) |
Commission and other acquisition expenses | | (57,945 | ) | | (164,084 | ) | | — |
| | (222,029 | ) |
General and administrative expenses | | (8,730 | ) | | (805 | ) | | — |
| | (9,535 | ) |
Underwriting income (loss) | | $ | 299 |
| | $ | 1,122 |
| | $ | (289 | ) | | 1,132 |
|
Reconciliation to net income | | | | | | | | |
Net investment income and realized gains on investment | | | | | | | | 43,042 |
|
Interest and amortization expenses | | | | | | | | (6,856 | ) |
Amortization of intangible assets | | | | | | | | (533 | ) |
Foreign exchange losses | | | | | | | | (1,921 | ) |
Other general and administrative expenses | | | | | | | | (7,879 | ) |
Income tax expense | | | | | | | | (484 | ) |
Net income | | | | | | | | $ | 26,501 |
|
| | | | | | | | |
Net loss and LAE ratio(1) | | 67.5 | % | | 67.3 | % | | | | 67.4 | % |
Commission and other acquisition expense ratio(2) | | 28.2 | % | | 32.3 | % | | | | 31.1 | % |
General and administrative expense ratio(3) | | 4.2 | % | | 0.2 | % | | | | 2.4 | % |
Expense ratio(4) | | 32.4 | % | | 32.5 | % | | | | 33.5 | % |
Combined ratio(5) | | 99.9 | % | | 99.8 | % | | | | 100.9 | % |
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
3. Segment Information (continued)
|
| | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, 2016 | | Diversified Reinsurance | | AmTrust Reinsurance | | Other | | Total |
Gross premiums written | | $ | 315,804 |
| | $ | 548,310 |
| | $ | — |
| | $ | 864,114 |
|
Net premiums written | | $ | 286,136 |
| | $ | 506,695 |
| | $ | — |
| | $ | 792,831 |
|
Net premiums earned | | $ | 172,256 |
| | $ | 443,753 |
| | $ | — |
| | $ | 616,009 |
|
Other insurance revenue | | 4,826 |
| | — |
| | — |
| | 4,826 |
|
Net loss and LAE | | (119,076 | ) | | (281,774 | ) | | (2,771 | ) | | (403,621 | ) |
Commission and other acquisition expenses | | (54,531 | ) | | (140,538 | ) | | 1 |
| | (195,068 | ) |
General and administrative expenses | | (8,600 | ) | | (586 | ) | | — |
| | (9,186 | ) |
Underwriting (loss) income | | $ | (5,125 | ) | | $ | 20,855 |
| | $ | (2,770 | ) | | 12,960 |
|
Reconciliation to net income | | | | | | | | |
Net investment income and realized gains on investment | | | | | | | | 38,579 |
|
Interest and amortization expenses | | | | | | | | (7,265 | ) |
Amortization of intangible assets | | | | | | | | (615 | ) |
Foreign exchange gains | | | | | | | | 267 |
|
Other general and administrative expenses | | | | | | | | (6,310 | ) |
Income tax expense | | | | | | | | (787 | ) |
Net income | | | | | | | | $ | 36,829 |
|
| | | | | | | | |
Net loss and LAE ratio(1) | | 67.2 | % | | 63.5 | % | | | | 65.0 | % |
Commission and other acquisition expense ratio(2) | | 30.8 | % | | 31.7 | % | | | | 31.4 | % |
General and administrative expense ratio(3) | | 4.9 | % | | 0.1 | % | | | | 2.5 | % |
Expense ratio(4) | | 35.7 | % | | 31.8 | % | | | | 33.9 | % |
Combined ratio(5) | | 102.9 | % | | 95.3 | % | | | | 98.9 | % |
| |
(1) | Calculated by dividing net loss and LAE by the sum of net premiums earned and other insurance revenue. |
| |
(2) | Calculated by dividing commission and other acquisition expenses by the sum of net premiums earned and other insurance revenue. |
| |
(3) | Calculated by dividing general and administrative expenses by the sum of net premiums earned and other insurance revenue. |
| |
(4) | Calculated by adding together the commission and other acquisition expense ratio and general and administrative expense ratio. |
| |
(5) | Calculated by adding together net loss and LAE ratio and the expense ratio. |
The following tables summarize the financial position of our reportable segments including the reconciliation to our consolidated assets at March 31, 2017 and December 31, 2016:
|
| | | | | | | | | | | | |
March 31, 2017 | | Diversified Reinsurance | | AmTrust Reinsurance | | Total |
Total assets - reportable segments | | $ | 1,903,557 |
| | $ | 4,095,845 |
| | $ | 5,999,402 |
|
Corporate assets | | — |
| | — |
| | 557,557 |
|
Total Assets | | $ | 1,903,557 |
| | $ | 4,095,845 |
| | $ | 6,556,959 |
|
| | | | | | |
December 31, 2016 | | Diversified Reinsurance | | AmTrust Reinsurance | | Total |
Total assets - reportable segments | | $ | 1,787,320 |
| | $ | 3,900,067 |
| | $ | 5,687,387 |
|
Corporate assets | | — |
| | — |
| | 564,912 |
|
Total Assets | | $ | 1,787,320 |
| | $ | 3,900,067 |
| | $ | 6,252,299 |
|
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
3. Segment Information (continued)
The following table sets forth financial information relating to net premiums written by major line of business and reportable segment for the three months ended March 31, 2017 and 2016:
|
| | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | Total | | % of Total | | Total | | % of Total |
Net premiums written | | | | | | | | |
Diversified Reinsurance | | | | | | | | |
Property | | $ | 73,377 |
| | 8.2 | % | | $ | 61,869 |
| | 7.8 | % |
Casualty | | 177,558 |
| | 19.7 | % | | 155,280 |
| | 19.6 | % |
Accident and Health | | 48,649 |
| | 5.4 | % | | 39,572 |
| | 5.0 | % |
International | | 27,912 |
| | 3.1 | % | | 29,415 |
| | 3.7 | % |
Total Diversified Reinsurance | | 327,496 |
| | 36.4 | % | | 286,136 |
| | 36.1 | % |
AmTrust Reinsurance | | | | | | | | |
Small Commercial Business | | 392,566 |
| | 43.6 | % | | 362,499 |
| | 45.7 | % |
Specialty Program | | 91,869 |
| | 10.2 | % | | 76,791 |
| | 9.7 | % |
Specialty Risk and Extended Warranty | | 88,617 |
| | 9.8 | % | | 67,405 |
| | 8.5 | % |
Total AmTrust Reinsurance | | 573,052 |
| | 63.6 | % | | 506,695 |
| | 63.9 | % |
Total Net Premiums Written | | $ | 900,548 |
| | 100.0 | % | | $ | 792,831 |
| | 100.0 | % |
The following table sets forth financial information relating to net premiums earned by major line of business and reportable segment for the three months ended March 31, 2017 and 2016:
|
| | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | Total | | % of Total | | Total | | % of Total |
Net premiums earned | | | | | | | | |
Diversified Reinsurance | | | | | | | | |
Property | | $ | 39,894 |
| | 5.6 | % | | $ | 32,710 |
| | 5.3 | % |
Casualty | | 123,150 |
| | 17.4 | % | | 100,166 |
| | 16.3 | % |
Accident and Health | | 20,689 |
| | 2.9 | % | | 17,804 |
| | 2.9 | % |
International | | 18,109 |
| | 2.6 | % | | 21,576 |
| | 3.5 | % |
Total Diversified Reinsurance | | 201,842 |
| | 28.5 | % | | 172,256 |
| | 28.0 | % |
AmTrust Reinsurance | | | | | | | | |
Small Commercial Business | | 316,909 |
| | 44.7 | % | | 264,491 |
| | 42.9 | % |
Specialty Program | | 99,748 |
| | 14.0 | % | | 84,199 |
| | 13.7 | % |
Specialty Risk and Extended Warranty | | 90,985 |
| | 12.8 | % | | 95,063 |
| | 15.4 | % |
Total AmTrust Reinsurance | | 507,642 |
| | 71.5 | % | | 443,753 |
| | 72.0 | % |
Total Net Premiums Earned | | $ | 709,484 |
| | 100.0 | % | | $ | 616,009 |
| | 100.0 | % |
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
4. Investments
| |
a) | Fixed Maturities and Other Investments |
During the three months ended March 31, 2017, we did not designate any additional fixed maturities as held-to-maturity ("HTM"). During 2016 and 2015, we designated fixed maturities with a total fair value of $155,538 and $608,722, respectively, as HTM reflecting our intent to hold these securities to maturity. The net unrealized holding gain of $15,770 and $244, respectively, at the designation date continues to be reported in the carrying value of the HTM securities and is amortized through other comprehensive income over the remaining life of the securities using the effective yield method in a manner consistent with the amortization of any premium or discount.
The original or amortized cost, estimated fair value and gross unrealized gains and losses of fixed maturities and other investments at March 31, 2017 and December 31, 2016, are as follows:
|
| | | | | | | | | | | | | | | | |
March 31, 2017 | | Original or amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Fair value |
Available-for-sale fixed maturities ("AFS"): | | | | | | | | |
U.S. treasury bonds | | $ | 5,188 |
| | $ | 211 |
| | $ | (10 | ) | | $ | 5,389 |
|
U.S. agency bonds – mortgage-backed | | 1,679,527 |
| | 11,079 |
| | (19,131 | ) | | 1,671,475 |
|
U.S. agency bonds – other | | 18,082 |
| | 18 |
| | — |
| | 18,100 |
|
Non-U.S. government and supranational bonds | | 30,420 |
| | 105 |
| | (4,169 | ) | | 26,356 |
|
Asset-backed securities | | 244,392 |
| | 3,850 |
| | (79 | ) | | 248,163 |
|
Corporate bonds | | 1,954,125 |
| | 32,340 |
| | (53,327 | ) | | 1,933,138 |
|
Municipal bonds | | 62,207 |
| | 3,079 |
| | — |
| | 65,286 |
|
Total AFS fixed maturities | | 3,993,941 |
| | 50,682 |
| | (76,716 | ) | | 3,967,907 |
|
HTM fixed maturities: | | | | | | | | |
Corporate bonds | | 750,554 |
| | 18,788 |
| | (1,685 | ) | | 767,657 |
|
Total HTM fixed maturities | | 750,554 |
| | 18,788 |
| | (1,685 | ) | | 767,657 |
|
Other investments | | 10,074 |
| | 3,460 |
| | — |
| | 13,534 |
|
Total investments | | $ | 4,754,569 |
| | $ | 72,930 |
| | $ | (78,401 | ) | | $ | 4,749,098 |
|
|
| | | | | | | | | | | | | | | | |
December 31, 2016 | | Original or amortized cost | | Gross unrealized gains | | Gross unrealized losses | | Fair value |
AFS fixed maturities: | | | | | | | | |
U.S. treasury bonds | | $ | 5,186 |
| | $ | 238 |
| | $ | (11 | ) | | $ | 5,413 |
|
U.S. agency bonds – mortgage-backed | | 1,720,436 |
| | 12,867 |
| | (17,265 | ) | | 1,716,038 |
|
U.S. agency bonds – other | | 18,082 |
| | 20 |
| | — |
| | 18,102 |
|
Non-U.S. government and supranational bonds | | 35,158 |
| | 73 |
| | (5,297 | ) | | 29,934 |
|
Asset-backed securities | | 217,232 |
| | 3,713 |
| | (69 | ) | | 220,876 |
|
Corporate bonds | | 1,947,347 |
| | 30,951 |
| | (62,093 | ) | | 1,916,205 |
|
Municipal bonds | | 62,201 |
| | 2,897 |
| | — |
| | 65,098 |
|
Total AFS fixed maturities | | 4,005,642 |
| | 50,759 |
| | (84,735 | ) | | 3,971,666 |
|
HTM fixed maturities: | | | | | | | | |
Corporate bonds | | 752,212 |
| | 16,370 |
| | (2,447 | ) | | 766,135 |
|
Total HTM fixed maturities | | 752,212 |
| | 16,370 |
| | (2,447 | ) | | 766,135 |
|
Other investments | | 10,057 |
| | 3,003 |
| | — |
| | 13,060 |
|
Total investments | | $ | 4,767,911 |
| | $ | 70,132 |
| | $ | (87,182 | ) | | $ | 4,750,861 |
|
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
4. Investments (continued)
The contractual maturities of our fixed maturities are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
| | | | | | | | | | | | | | | | |
| | AFS fixed maturities | | HTM fixed maturities |
March 31, 2017 | | Amortized cost | | Fair value | | Amortized cost | | Fair value |
Maturity | | | | | | | | |
Due in one year or less | | $ | 57,366 |
| | $ | 49,562 |
| | $ | 20,755 |
| | $ | 20,714 |
|
Due after one year through five years | | 647,554 |
| | 634,020 |
| | 285,460 |
| | 292,104 |
|
Due after five years through ten years | | 1,332,950 |
| | 1,332,615 |
| | 439,252 |
| | 449,764 |
|
Due after ten years | | 32,152 |
| | 32,072 |
| | 5,087 |
| | 5,075 |
|
| | 2,070,022 |
| | 2,048,269 |
| | 750,554 |
| | 767,657 |
|
U.S. agency bonds – mortgage-backed | | 1,679,527 |
| | 1,671,475 |
| | — |
| | — |
|
Asset-backed securities | | 244,392 |
| | 248,163 |
| | — |
| | — |
|
Total fixed maturities | | $ | 3,993,941 |
| | $ | 3,967,907 |
| | $ | 750,554 |
| | $ | 767,657 |
|
The following tables summarize fixed maturities in an unrealized loss position and the aggregate fair value and gross unrealized loss by length of time the security has continuously been in an unrealized loss position:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Less than 12 Months | | 12 Months or More | | Total |
March 31, 2017 | | Fair value | | Unrealized losses | | Fair value | | Unrealized losses | | Fair value | | Unrealized losses |
Fixed maturities | | | | | | | | | | | | |
U.S. treasury bonds | | $ | 590 |
| | $ | (10 | ) | | $ | — |
| | $ | — |
| | $ | 590 |
| | $ | (10 | ) |
U.S. agency bonds – mortgage-backed | | 958,846 |
| | (16,318 | ) | | 45,684 |
| | (2,813 | ) | | 1,004,530 |
| | (19,131 | ) |
Non–U.S. government and supranational bonds | | 189 |
| | (5 | ) | | 23,891 |
| | (4,164 | ) | | 24,080 |
| | (4,169 | ) |
Asset-backed securities | | 27,138 |
| | (79 | ) | | — |
| | — |
| | 27,138 |
| | (79 | ) |
Corporate bonds | | 578,150 |
| | (12,520 | ) | | 319,342 |
| | (42,492 | ) | | 897,492 |
| | (55,012 | ) |
Total temporarily impaired fixed maturities | | $ | 1,564,913 |
| | $ | (28,932 | ) | | $ | 388,917 |
| | $ | (49,469 | ) | | $ | 1,953,830 |
| | $ | (78,401 | ) |
At March 31, 2017, there were approximately 235 securities in an unrealized loss position with a fair value of $1,953,830 and unrealized losses of $78,401. Of these securities, there were 86 securities that have been in an unrealized loss position for 12 months or greater with a fair value of $388,917 and unrealized losses of $49,469.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
4. Investments (continued)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Less than 12 Months | | 12 Months or More | | Total |
December 31, 2016 | | Fair value | | Unrealized losses | | Fair value | | Unrealized losses | | Fair value | | Unrealized losses |
Fixed maturities | | | | | | | | | | | | |
U.S. treasury bonds | | $ | 589 |
| | $ | (11 | ) | | $ | — |
| | $ | — |
| | $ | 589 |
| | $ | (11 | ) |
U.S. agency bonds – mortgage-backed | | 997,943 |
| | (14,440 | ) | | 47,969 |
| | (2,825 | ) | | 1,045,912 |
| | (17,265 | ) |
Non-U.S. government and supranational bonds | | 3,169 |
| | (160 | ) | | 25,236 |
| | (5,137 | ) | | 28,405 |
| | (5,297 | ) |
Asset-backed securities | | 30,589 |
| | (69 | ) | | — |
| | — |
| | 30,589 |
| | (69 | ) |
Corporate bonds | | 642,599 |
| | (15,058 | ) | | 357,954 |
| | (49,482 | ) | | 1,000,553 |
| | (64,540 | ) |
Total temporarily impaired fixed maturities | | $ | 1,674,889 |
| | $ | (29,738 | ) | | $ | 431,159 |
| | $ | (57,444 | ) | | $ | 2,106,048 |
| | $ | (87,182 | ) |
At December 31, 2016, there were approximately 251 securities in an unrealized loss position with a fair value of $2,106,048 and unrealized losses of $87,182. Of these securities, there were 91 securities that have been in an unrealized loss position for 12 months or greater with a fair value of $431,159 and unrealized losses of $57,444.
OTTI
The Company performs quarterly reviews of its fixed maturities in order to determine whether declines in fair value below the amortized cost basis were considered other-than-temporary in accordance with applicable guidance. At March 31, 2017, we have determined that the unrealized losses on fixed maturities were primarily due to widening of credit and interest rate spreads as well as the impact of foreign exchange rate changes on certain foreign currency denominated AFS fixed maturities since their date of purchase. Because we do not intend to sell these securities and it is not more likely than not that we will be required to do so until a recovery of fair value to amortized cost, we currently believe it is probable that we will collect all amounts due according to their respective contractual terms. Therefore, we do not consider these fixed maturities to be other-than-temporarily impaired ("OTTI") at March 31, 2017. The Company has therefore recognized no OTTI through earnings for the three months ended March 31, 2017 (2016 - $0).
The following summarizes the credit ratings of our fixed maturities:
|
| | | | | | | | | | | |
Ratings(1) at March 31, 2017 | | Amortized cost | | Fair value | | % of Total fair value |
U.S. treasury bonds | | $ | 5,188 |
| | $ | 5,389 |
| | 0.1 | % |
U.S. agency bonds | | 1,697,609 |
| | 1,689,575 |
| | 35.7 | % |
AAA | | 165,525 |
| | 167,178 |
| | 3.5 | % |
AA+, AA, AA- | | 238,927 |
| | 239,078 |
| | 5.0 | % |
A+, A, A- | | 1,333,851 |
| | 1,329,187 |
| | 28.1 | % |
BBB+, BBB, BBB- | | 1,144,868 |
| | 1,144,082 |
| | 24.2 | % |
BB+ or lower | | 158,527 |
| | 161,075 |
| | 3.4 | % |
Total fixed maturities | | $ | 4,744,495 |
| | $ | 4,735,564 |
| | 100.0 | % |
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
4. Investments (continued)
|
| | | | | | | | | | | |
Ratings(1) at December 31, 2016 | | Amortized cost | | Fair value | | % of Total fair value |
U.S. treasury bonds | | $ | 5,186 |
| | $ | 5,413 |
| | 0.1 | % |
U.S. agency bonds | | 1,738,518 |
| | 1,734,140 |
| | 36.6 | % |
AAA | | 170,515 |
| | 171,090 |
| | 3.6 | % |
AA+, AA, AA- | | 238,315 |
| | 237,169 |
| | 5.0 | % |
A+, A, A- | | 1,386,023 |
| | 1,374,860 |
| | 29.0 | % |
BBB+, BBB, BBB- | | 1,053,529 |
| | 1,047,376 |
| | 22.2 | % |
BB+ or lower | | 165,768 |
| | 167,753 |
| | 3.5 | % |
Total fixed maturities | | $ | 4,757,854 |
| | $ | 4,737,801 |
| | 100.0 | % |
| |
(1) | Based on Standard & Poor’s ("S&P"), or equivalent, ratings |
The table below shows our portfolio of other investments:
|
| | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | Fair value | | % of Total fair value | | Fair value | | % of Total fair value |
Investment in limited partnerships | | $ | 5,692 |
| | 42.0 | % | | $ | 5,474 |
| | 41.9 | % |
Investment in quoted equity | | 6,842 |
| | 50.6 | % | | 6,586 |
| | 50.4 | % |
Other | | 1,000 |
| | 7.4 | % | | 1,000 |
| | 7.7 | % |
Total other investments | | $ | 13,534 |
| | 100.0 | % | | $ | 13,060 |
| | 100.0 | % |
The Company has a remaining unfunded commitment on its investment in limited partnerships of approximately $452 at March 31, 2017 (2016 - $463).
Net investment income was derived from the following sources:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
Fixed maturities | | $ | 42,870 |
| | $ | 36,743 |
|
Cash and cash equivalents | | 367 |
| | 612 |
|
Loan to related party | | 712 |
| | 562 |
|
Other | | 31 |
| | 30 |
|
| | 43,980 |
| | 37,947 |
|
Investment expenses | | (1,823 | ) | | (1,645 | ) |
Net investment income | | $ | 42,157 |
| | $ | 36,302 |
|
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
4. Investments (continued)
| |
d) | Realized Gains (Losses) on Investment |
Realized gains or losses on the sale of investments are determined on the basis of the first in first out cost method. The following provides an analysis of net realized gains on investment included in the Condensed Consolidated Statements of Income:
|
| | | | | | | | | | | | |
For the Three Months Ended March 31, 2017 | | Gross gains | | Gross losses | | Net |
AFS fixed maturities | | $ | 722 |
| | $ | — |
| | $ | 722 |
|
Other investments | | 163 |
| | — |
| | 163 |
|
Net realized gains on investment | | $ | 885 |
| | $ | — |
| | $ | 885 |
|
|
| | | | | | | | | | | | |
For the Three Months Ended March 31, 2016 | | Gross gains | | Gross losses | | Net |
AFS fixed maturities | | $ | 3,093 |
| | $ | (879 | ) | | $ | 2,214 |
|
Other investments | | 63 |
| | — |
| | 63 |
|
Net realized gains on investment | | $ | 3,156 |
| | $ | (879 | ) | | $ | 2,277 |
|
Proceeds from sales of fixed maturities classified as AFS were $30,784 and $67,837 for the three months ended March 31, 2017 and 2016, respectively.
Net unrealized (losses) gains were as follows:
|
| | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
Fixed maturities | | $ | (17,336 | ) | | $ | (23,635 | ) |
Other investments | | 3,460 |
| | 3,003 |
|
Total net unrealized losses | | (13,876 | ) | | (20,632 | ) |
Deferred income tax | | (43 | ) | | (84 | ) |
Net unrealized losses, net of deferred income tax | | $ | (13,919 | ) | | $ | (20,716 | ) |
Change, net of deferred income tax | | $ | 6,797 |
| |
|
|
| |
e) | Restricted Cash and Cash Equivalents and Investments |
We are required to maintain assets on deposit to support our reinsurance operations and to serve as collateral for our reinsurance liabilities under various reinsurance agreements. The assets on deposit are available to settle reinsurance liabilities. We also utilize trust accounts to collateralize business with our reinsurance counterparties. These trust accounts generally take the place of letter of credit requirements.
The assets in trust as collateral are primarily cash and highly rated fixed maturities. The fair value of our restricted assets was as follows:
|
| | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
Restricted cash – third party agreements | | $ | 76,718 |
| | $ | 56,891 |
|
Restricted cash – related party agreements | | 32,868 |
| | 46,777 |
|
Restricted cash – U.S. state regulatory authorities | | 111 |
| | 120 |
|
Total restricted cash | | 109,697 |
| | 103,788 |
|
Restricted investments – in trust for third party agreements at fair value (Amortized cost: 2017 – $1,274,642; 2016 – $1,307,926) | | 1,270,138 |
| | 1,299,569 |
|
Restricted investments AFS– in trust for related party agreements at fair value (Amortized cost: 2017 – $2,305,257; 2016 – $2,242,565) | | 2,295,156 |
| | 2,225,066 |
|
Restricted investments HTM– in trust for related party agreements at fair value (Amortized cost: 2017 – $750,554; 2016 – $752,212) | | 767,657 |
| | 766,135 |
|
Restricted investments – in trust for U.S. state regulatory authorities (Amortized cost: 2017 – $4,063; 2016 – $4,059) | | 4,224 |
| | 4,238 |
|
Total restricted investments | | 4,337,175 |
| | 4,295,008 |
|
Total restricted cash and investments | | $ | 4,446,872 |
| | $ | 4,398,796 |
|
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
5. Fair Value of Financial Instruments
(a) Fair Values of Financial Instruments
Fair Value Measurements — Accounting Standards Codification ("ASC") Topic 820, "Fair Value Measurements and Disclosures" ("ASC 820") defines fair value as the price that would be received upon the sale of an asset or paid to transfer a liability (i.e. the "exit price") in an orderly transaction between open market participants at the measurement date. Additionally, ASC 820 establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. The hierarchy is broken down into three levels based on the reliability of inputs as follows:
| |
• | Level 1 — Valuations based on unadjusted quoted market prices for identical assets or liabilities that we have the ability to access. Valuation adjustments and block discounts are not applied to Level 1 instruments. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these products does not entail a significant degree of judgment. Examples of assets and liabilities utilizing Level 1 inputs include: exchange-traded equity securities and U.S. Treasury bonds; |
| |
• | Level 2 — Valuations based on quoted prices for similar assets or liabilities in active markets, quoted prices for identical assets or liabilities in inactive markets, or valuations based on models where the significant inputs are observable (e.g. interest rates, yield curves, prepayment speeds, default rates, loss severities, etc.) or can be corroborated by observable market data. Examples of assets and liabilities utilizing Level 2 inputs include: U.S. government-sponsored agency securities; non-U.S. government and supranational obligations; commercial mortgage-backed securities ("CMBS"); collateralized loan obligations ("CLO"); corporate and municipal bonds; and |
| |
• | Level 3 — Valuations based on models where significant inputs are not observable. The unobservable inputs reflect our own assumptions about assumptions that market participants would use. Examples of assets and liabilities utilizing Level 3 inputs include: investments in limited partnerships and an investment in preference shares of a start-up insurance producer. |
The availability of observable inputs can vary from financial instrument to financial instrument and is affected by a wide variety of factors, including, for example, the type of financial instrument, whether the financial instrument is new and not yet established in the marketplace, and other characteristics particular to the transaction. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires significantly more judgment. Accordingly, the degree of judgment exercised by management in determining fair value is greatest for instruments categorized in Level 3. We use prices and inputs that are current at the measurement date. In periods of market dislocation, the observability of prices and inputs may be reduced for many instruments. This condition could cause an instrument to be reclassified between levels.
For investments that have quoted market prices in active markets, the Company uses the quoted market prices as fair value and includes these prices in the amounts disclosed in the Level 1 hierarchy. The Company receives the quoted market prices from a third party nationally recognized provider, the Pricing Service. When quoted market prices are unavailable, the Company utilizes the Pricing Service to determine an estimate of fair value. The fair value estimates are included in the Level 2 hierarchy. The Company will challenge any prices for its investments which are considered not to be representation of fair value. If quoted market prices and an estimate from the Pricing Service are unavailable, the Company produces an estimate of fair value based on dealer quotations for recent activity in positions with the same or similar characteristics to that being valued or through consensus pricing of a pricing service. The Company determines whether the fair value estimate is in the Level 2 or Level 3 hierarchy depending on the level of observable inputs available when estimating the fair value. The Company bases its estimates of fair values for assets on the bid price as it represents what a third party market participant would be willing to pay in an orderly transaction.
ASC 825, “Disclosure About Fair Value of Financial Instruments", requires all entities to disclose the fair value of their financial instruments, both assets and liabilities recognized and not recognized in the balance sheet, for which it is practicable to estimate fair value. The following describes the valuation techniques used by the Company to determine the fair value of financial instruments held at March 31, 2017.
U.S. government and U.S. agency — Bonds issued by the U.S. Treasury, the Federal Home Loan Bank, the Federal Home Loan Mortgage Corporation, Government National Mortgage Association and the Federal National Mortgage Association. The fair values of U.S. treasury bonds are based on quoted market prices in active markets, and are included in the Level 1 fair value hierarchy. We believe the market for U.S. treasury bonds is an actively traded market given the high level of daily trading volume. The fair values of U.S. agency bonds are determined using the spread above the risk-free yield curve. As the yields for the risk-free yield curve and the spreads for these securities are observable market inputs, the fair values of U.S. agency bonds are included in the Level 2 fair value hierarchy.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
5. Fair Value of Financial Instruments (continued)
Non-U.S. government and supranational bonds — These securities are generally priced by independent pricing services. The Pricing Service may use current market trades for securities with similar quality, maturity and coupon. If no such trades are available, the Pricing Service typically uses analytical models which may incorporate spreads, interest rate data and market/sector news. As the significant inputs used to price non-U.S. government and supranational bonds are observable market inputs, the fair values of non-U.S. government and supranational bonds are included in the Level 2 fair value hierarchy.
Asset-backed securities — These securities comprise CMBS and CLO originated by a variety of financial institutions that on acquisition are rated BBB-/Baa3 or higher. These securities are priced by independent pricing services and brokers. The pricing provider applies dealer quotes and other available trade information, prepayment speeds, yield curves and credit spreads to the valuation. As the significant inputs used to price the CMBS and CLO are observable market inputs, the fair value of the CMBS and CLO is included in the Level 2 fair value hierarchy.
Corporate bonds — Bonds issued by corporations that on acquisition are rated BBB-/Baa3 or higher. These securities are generally priced by independent pricing services. The spreads are sourced from broker/dealers, trade prices and the new issue market. Where pricing is unavailable from pricing services, we obtain non-binding quotes from broker-dealers. As the significant inputs used to price corporate bonds are observable market inputs, the fair values of corporate bonds are included in the Level 2 fair value hierarchy.
Municipal bonds — Bonds issued by U.S. state and municipality entities or agencies. The fair values of municipal bonds are generally priced by independent pricing services. The pricing services typically use spreads obtained from broker-dealers, trade prices and the new issue market. As the significant inputs used to price the municipal bonds are observable market inputs, municipal bonds are classified within Level 2.
Other investments — Includes both quoted and unquoted investments. The fair value of our quoted equity investment is obtained from the Pricing Service and is classified within Level 1. Unquoted other investments comprise investments in limited partnerships and an investment in preference shares of a start-up insurance producer. The fair values of the limited partnerships are determined by the fund manager based on recent filings, operating results, balance sheet stability, growth and other business and market sector fundamentals, and as such, the fair values are included in the Level 3 fair value hierarchy. The fair value of the investment in preference shares of a start-up insurance producer was determined using recent private market transactions and as such, the fair value is included in the Level 3 fair value hierarchy.
Cash and cash equivalents (including restricted amounts), accrued investment income, reinsurance balances receivable, and certain other assets and liabilities — The carrying values reported in the condensed consolidated balance sheets for these financial instruments approximate their fair value due to their short term nature and are classified as Level 2.
Loan to related party — The carrying value reported in the condensed consolidated balance sheets for this financial instrument approximates its fair value and it is included in the Level 2 hierarchy.
Senior notes — The amount reported in the condensed consolidated balance sheets for these financial instruments represents the carrying value of the notes. The fair values are based on indicative market pricing obtained from a third-party service provider and as such, are included in the Level 2 hierarchy.
(b) Fair Value Hierarchy
The Company’s estimates of fair value for financial assets and financial liabilities are based on the framework established in ASC 820. The framework is based on the inputs used in valuation and gives the highest priority to quoted prices in active markets and requires that observable inputs be used in the valuations when available. The disclosure of fair value estimates in the ASC 820 hierarchy is based on whether the significant inputs into the valuation are observable. In determining the level of the hierarchy in which the estimate is disclosed, the highest priority is given to unadjusted quoted prices in active markets and the lowest priority to unobservable inputs that reflect the Company’s significant market assumptions.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
5. Fair Value of Financial Instruments (continued)
At March 31, 2017 and December 31, 2016, we classified our financial instruments measured at fair value on a recurring basis in the following valuation hierarchy:
|
| | | | | | | | | | | | | | | | |
March 31, 2017 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total Fair Value |
AFS fixed maturities | | | | | | | | |
U.S. treasury bonds | | $ | 5,389 |
| | $ | — |
| | $ | — |
| | $ | 5,389 |
|
U.S. agency bonds – mortgage-backed | | — |
| | 1,671,475 |
| | — |
| | 1,671,475 |
|
U.S. agency bonds – other | | — |
| | 18,100 |
| | — |
| | 18,100 |
|
Non-U.S. government and supranational bonds | | — |
| | 26,356 |
| | — |
| | 26,356 |
|
Asset-backed securities | | — |
| | 248,163 |
| | — |
| | 248,163 |
|
Corporate bonds | | — |
| | 1,933,138 |
| | — |
| | 1,933,138 |
|
Municipal bonds | | — |
| | 65,286 |
| | — |
| | 65,286 |
|
Other investments | | 6,842 |
| | — |
| | 6,692 |
| | 13,534 |
|
Total | | $ | 12,231 |
| | $ | 3,962,518 |
| | $ | 6,692 |
| | $ | 3,981,441 |
|
As a percentage of total assets | | 0.2 | % | | 60.4 | % | | 0.1 | % | | 60.7 | % |
|
| | | | | | | | | | | | | | | | |
December 31, 2016 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total Fair Value |
AFS fixed maturities | | | | | | | | |
U.S. treasury bonds | | $ | 5,413 |
| | $ | — |
| | $ | — |
| | $ | 5,413 |
|
U.S. agency bonds – mortgage-backed | | — |
| | 1,716,038 |
| | — |
| | 1,716,038 |
|
U.S. agency bonds – other | | — |
| | 18,102 |
| | — |
| | 18,102 |
|
Non-U.S. government and supranational bonds | | — |
| | 29,934 |
| | — |
| | 29,934 |
|
Asset-backed securities | | — |
| | 220,876 |
| | — |
| | 220,876 |
|
Corporate bonds | | — |
| | 1,916,205 |
| | — |
| | 1,916,205 |
|
Municipal bonds | | — |
| | 65,098 |
| | — |
| | 65,098 |
|
Other investments | | 6,586 |
| | — |
| | 6,474 |
| | 13,060 |
|
Total | | $ | 11,999 |
| | $ | 3,966,253 |
| | $ | 6,474 |
| | $ | 3,984,726 |
|
As a percentage of total assets | | 0.2 | % | | 63.4 | % | | 0.1 | % | | 63.7 | % |
The Company utilized a Pricing Service to estimate fair value measurements for approximately 99.9% and 98.8% of its fixed maturities at March 31, 2017 and December 31, 2016, respectively. The Pricing Service utilizes market quotations for fixed maturity securities that have quoted market prices in active markets. Since fixed maturities other than U.S. treasury bonds generally do not trade actively on a daily basis, the Pricing Service prepares estimates of fair value measurements using relevant market data, benchmark curves, sector groupings and matrix pricing and these have been classified as Level 2.
At March 31, 2017 and December 31, 2016, 0.1% and 1.2%, respectively, of the fixed maturities are valued using the market approach. At each of those dates, a total of two and three securities, or approximately $5,188 and $56,674, respectively, of Level 2 fixed maturities, were priced using a quotation from a broker and/or custodian as opposed to the Pricing Service due to lack of information available. At March 31, 2017 and December 31, 2016, we have not adjusted any pricing provided to us based on the review performed by our investment managers.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
5. Fair Value of Financial Instruments (continued)
The Company utilized a Pricing Service to estimate fair value measurement for the quoted equity investment reflecting the closing price quoted for the final trading day of the period and is included in Level 1. For the unquoted other investments, the Company has $5,692 or 0.1% of its investment portfolio in limited partnerships where the fair value estimate is determined by the fund manager based on recent filings, operating results, balance sheet stability, growth, other business and market sector fundamentals and an investment of $1,000 in convertible preference shares of a start-up insurance producer, the fair value of which was determined using recent private market transactions. Due to the significant unobservable inputs in these valuations, the Company includes the estimate of the fair value of the unquoted investments as Level 3.
There have not been any transfers between Level 1 and Level 2 and there has not been any transfers to or from Level 3 during the periods represented by these Condensed Consolidated Financial Statements.
(c) Level 3 Financial Instruments
The Company has determined that its investments in Level 3 securities are not material to its financial position or results of operations. The following table presents changes in Level 3 for our financial instruments measured at fair value on a recurring basis:
|
| | | | | | | | |
| | For the Three Months Ended |
Other investments: | | March 31, 2017 |
| March 31, 2016 |
Balance at beginning of period | | $ | 6,474 |
| | $ | 6,907 |
|
Total realized gains – included in net realized gains on investment | | 163 |
| | 63 |
|
Change in total unrealized gains – included in other comprehensive income (loss) | | 201 |
| | 56 |
|
Purchases | | 120 |
| | 46 |
|
Sales and redemptions | | (266 | ) | | (307 | ) |
Transfers into Level 3 | | — |
| | — |
|
Transfers out of Level 3 | | — |
| | — |
|
Balance at end of period | | $ | 6,692 |
| | $ | 6,765 |
|
Level 3 gains included in net income attributable to the change in unrealized gains relating to assets held at the reporting date | | $ | — |
| | $ | — |
|
(d) Financial Instruments not measured at Fair Value
The following table presents the fair value and carrying value of the financial instruments not measured at fair value:
|
| | | | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
Financial Assets | | | | | | | | |
HTM – corporate bonds | | $ | 750,554 |
| | $ | 767,657 |
| | $ | 752,212 |
| | $ | 766,135 |
|
Total financial assets | | $ | 750,554 |
| | $ | 767,657 |
| | $ | 752,212 |
| | $ | 766,135 |
|
| | | | | | | | |
Financial Liabilities | | | | | | | | |
Senior Notes - MHLA – 6.625% | | $ | 110,000 |
| | $ | 113,520 |
| | $ | 110,000 |
| | $ | 111,452 |
|
Senior Notes - MHNC – 7.75% | | 152,500 |
| | 163,907 |
| | 152,500 |
| | 164,700 |
|
Senior Notes - MHNB – 8.00% | | 100,000 |
| | 102,000 |
| | 100,000 |
| | 101,600 |
|
Total financial liabilities | | $ | 362,500 |
| | $ | 379,427 |
| | $ | 362,500 |
| | $ | 377,752 |
|
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
6. Long-Term Debt
Senior Notes
Maiden Holdings and its wholly owned subsidiary, Maiden Holdings North America, Ltd. ("Maiden NA"), have three outstanding public debt offerings of senior notes which were issued in 2012, 2013 and 2016, respectively (the "Senior Notes"). Each of the issuances made by Maiden NA, namely the 2012 and 2013 Senior Notes, is fully and unconditionally guaranteed by the Company. The Senior Notes are unsecured and unsubordinated obligation of the Company.
The following table details the Company's Senior Notes issuances as of March 31, 2017 and December 31, 2016:
|
| | | | | | | | | | | | | | | | |
March 31, 2017 | | 2016 Senior Notes | | 2013 Senior Notes | | 2012 Senior Notes | | Total |
Principal amount | | $ | 110,000 |
| | $ | 152,500 |
| | $ | 100,000 |
| | $ | 362,500 |
|
Less: unamortized issuance costs | | 3,684 |
| | 4,491 |
| | 2,837 |
| | 11,012 |
|
Carrying value | | $ | 106,316 |
| | $ | 148,009 |
| | $ | 97,163 |
| | $ | 351,488 |
|
| | | | | | | | |
December 31, 2016 | | 2016 Senior Notes | | 2013 Senior Notes | | 2012 Senior Notes | | Total |
Principal amount | | $ | 110,000 |
| | $ | 152,500 |
| | $ | 100,000 |
| | $ | 362,500 |
|
Less: unamortized issuance costs | | 3,694 |
| | 4,532 |
| | 2,865 |
| | 11,091 |
|
Carrying value | | $ | 106,306 |
| | $ | 147,968 |
| | $ | 97,135 |
| | $ | 351,409 |
|
| | | | | | | | |
| | | | | | | | |
Other details: | | | | | | | | |
Original debt issuance costs | | $ | 3,715 |
| | $ | 5,054 |
| | $ | 3,406 |
| | |
Maturity date | | June 14, 2046 |
| | Dec 1, 2043 |
| | Mar 27, 2042 |
| | |
Earliest redeemable date (for cash) | | June 14, 2021 |
| | Dec 1, 2018 |
| | Mar 27, 2017 |
| | |
Coupon rate | | 6.625 | % | | 7.75 | % | | 8.00 | % | | |
Effective interest rate | | 7.07 | % | | 8.04 | % | | 8.31 | % | | |
The interest expense incurred on the Senior Notes for the three months ended March 31, 2017 was $6,777 (2016 - $7,172) of which $1,453 was accrued at March 31, 2017 and December 31, 2016, respectively. The debt issuance costs related to the Senior Notes were capitalized and are being amortized over the life of the notes. The amount of amortization expense was $79 for the three months ended March 31, 2017 (2016 - $93).
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
7. Reserve for Loss and Loss Adjustment Expenses
Our reserve for loss and LAE comprises:
|
| | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
Reserve for reported loss and LAE | | $ | 1,705,573 |
| | $ | 1,617,956 |
|
Reserve for losses incurred but not reported ("IBNR") | | 1,286,031 |
| | 1,278,540 |
|
Reserve for loss and LAE | | $ | 2,991,604 |
| | $ | 2,896,496 |
|
The following table represents a reconciliation of our beginning and ending gross and net loss and LAE reserves:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
Gross loss and LAE reserves, January 1 | | $ | 2,896,496 |
| | $ | 2,510,101 |
|
Less: reinsurance recoverable on unpaid losses, January 1 | | 99,936 |
| | 71,248 |
|
Net loss and LAE reserves, January 1 | | 2,796,560 |
| | 2,438,853 |
|
Net incurred losses related to: | |
|
| |
|
|
Current year | | 463,729 |
| | 387,997 |
|
Prior years | | 16,840 |
| | 15,624 |
|
| | 480,569 |
| | 403,621 |
|
Net paid losses related to: | |
|
| |
|
|
Current year | | (70,899 | ) | | (61,121 | ) |
Prior years | | (329,298 | ) | | (309,134 | ) |
| | (400,197 | ) | | (370,255 | ) |
Effect of foreign exchange movements | | 5,895 |
| | 16,671 |
|
Net loss and LAE reserves, March 31 | | 2,882,827 |
| | 2,488,890 |
|
Reinsurance recoverable on unpaid losses, March 31 | | 108,777 |
| | 83,515 |
|
Gross loss and LAE reserves, March 31 | | $ | 2,991,604 |
| | $ | 2,572,405 |
|
Management believes that its use of both historical experience and industry-wide loss development factors provide a reasonable basis for estimating future losses. In the future, certain events may be beyond the control of management, such as changes in law, judicial interpretations of law, and inflation may favorably or unfavorably impact the ultimate settlement of the Company’s loss and LAE reserves.
The anticipated effect of inflation is implicitly considered when estimating liabilities for loss and LAE. While anticipated changes in claim costs due to inflation are considered in estimating the ultimate claim costs, changes in average severity of claims are caused by a number of factors that vary with the individual type of policy written. Ultimate losses are projected based on historical trends adjusted for implemented changes in underwriting standards, policy provisions, and general economic trends. Those anticipated trends are monitored based on actual development and are modified if necessary. Prior period development arises from changes to loss estimates recognized in the current year that relate to loss reserves in previous calendar years. The development reflects changes in management's best estimate of the ultimate losses under the relevant reinsurance policies after review of changes in actuarial assessments.
During the first three months ended March 31, 2017, the Company recognized approximately $16,840 (2016 - $15,624) of adverse development in both the Diversified Reinsurance and AmTrust Reinsurance segments.
For the Diversified Reinsurance segment, adverse development was $6,232 (2016 - $13,302) which was largely due a combination of commercial auto liability and international personal auto for the three months ended March 31, 2017 and to commercial auto liability business for the three months ended March 31, 2016. For the AmTrust Reinsurance segment, net adverse development was $10,319 (2016 - favorable development of $449) largely related to general liability and worker's compensation for the period ended March 31, 2017.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
8. Related Party Transactions
The Founding Shareholders of the Company are Michael Karfunkel, George Karfunkel and Barry Zyskind. Michael Karfunkel passed away on April 27, 2016. Based on each individual's most recent public filing, as of March 31, 2017, Leah Karfunkel (wife of Michael Karfunkel) owns or controls approximately 7.9% of the outstanding shares of the Company, Barry Zyskind (the Company's non-executive chairman) owns or controls approximately 7.5% of the outstanding shares of the Company and George Karfunkel owns or controls 2.0% of the outstanding shares of the Company. Leah Karfunkel and George Karfunkel are directors of AmTrust, and Barry Zyskind is the president, CEO and chairman of AmTrust. Leah Karfunkel, George Karfunkel and Barry Zyskind own or control approximately 49.1% of the outstanding shares of AmTrust. AmTrust owns 11.6% of the issued and outstanding shares of National General Holdings Corporation ("NGHC") common stock, and the Michael Karfunkel 2005 Family Trust (which is controlled by Leah Karfunkel) owns 43.0% of the outstanding common shares of NGHC. Barry Zyskind is the non-executive chairman of NGHC.
AmTrust
The following describes transactions between the Company and AmTrust:
AmTrust Quota Share Reinsurance Agreement
Effective July 1, 2007, the Company and AmTrust entered into a master agreement, as amended (the "Master Agreement"), by which they caused Maiden Bermuda, a wholly owned subsidiary of the Company, and AmTrust's Bermuda reinsurance subsidiary, AmTrust International Insurance, Ltd. ("AII"), to enter into a quota share reinsurance agreement (the "Reinsurance Agreement") by which AII retrocedes to Maiden Bermuda an amount equal to 40% of the premium written by subsidiaries of AmTrust, net of the cost of unaffiliated inuring reinsurance and 40% of losses. The Master Agreement further provided that AII receives a ceding commission of 31% of ceded written premiums. On June 11, 2008, Maiden Bermuda and AII amended the Reinsurance Agreement to add Retail Commercial Package Business to the Covered Business. AII receives a ceding commission of 34.375% on Retail Commercial Package Business.
On July 1, 2016 the agreement was renewed through June 30, 2019. The agreement automatically renews for successive three-year periods thereafter unless AII or Maiden Bermuda elects to so terminate the Reinsurance Agreement by giving written notice to the other party not less than nine months prior to the expiration of any successive three-year period. Either party is entitled to terminate on thirty days' notice or less upon the occurrence of certain early termination events, which include a default in payment, insolvency, change in control of AII or Maiden Bermuda, run-off, or a reduction of 50% or more of the shareholders' equity of Maiden Bermuda or the combined shareholders' equity of AII and the AmTrust subsidiaries.
Additionally, for the Specialty Program portion of Covered Business only, AII will be responsible for ultimate net loss otherwise recoverable from Maiden Bermuda to the extent that the loss ratio to Maiden Bermuda, which shall be determined on an inception to date basis from July 1, 2007 through the date of calculation, is between 81.5% and 95%. Above and below the defined corridor, Maiden Bermuda will continue to reinsure losses at its proportional 40% share per the Reinsurance Agreement.
AmTrust European Hospital Liability Quota Share Agreement ("European Hospital Liability Quota Share")
Effective April 1, 2011, Maiden Bermuda, entered into a quota share reinsurance contract with AmTrust Europe Limited ("AEL") and AmTrust International Underwriters Limited ("AIUL"), both wholly owned subsidiaries of AmTrust. Pursuant to the terms of the contract, Maiden Bermuda assumed 40% of the premiums and losses related to policies classified as European Hospital Liability, including associated liability coverages and policies covering physician defense costs, written or renewed on or after April 1, 2011. The contract also covers policies written or renewed on or before March 31, 2011, but only with respect to losses that occur, accrue or arise on or after April 1, 2011. The maximum limit of liability attaching shall be €5,000 (€10,000 effective January 1, 2012) or currency equivalent (on a 100% basis) per original claim for any one original policy. Maiden Bermuda will pay a ceding commission of 5%. The agreement has been renewed through March 31, 2018 and can be terminated at any April 1 by either party on four months notice.
Effective July 1, 2016, the contract was amended such that Maiden Bermuda assumes from AEL 32.5% of the premiums and losses of all policies written or renewed on or after July 1, 2016 until June 30, 2017 and 20% of all policies written or renewed on or after July 1, 2017.
For the three months ended March 31, 2017, the Company recorded approximately $160,770 (2016 - $141,051) of commission expense as a result of both of these quota share arrangements with AmTrust.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
8. Related Party Transactions (continued)
Other Reinsurance Agreements
Effective September 1, 2010, the Company, through a subsidiary, entered into a quota share reinsurance agreement with Technology Insurance Company, Inc. ("Technology"), a subsidiary of AmTrust. Under the agreement, we ceded (a) 90% of its gross liability written under the Open Lending Program ("OPL") and (b) 100% of its surplus lines general liability business under the Naxos Avondale Specialty Casualty Program ("NAXS"). Our involvement is limited to certain states where Technology was not fully licensed. The agreement also provides that we receive a ceding commission of 5% of ceded written premiums.
The OPL program was terminated on December 31, 2011, on a run-off basis, and the NAXS program was terminated on October 31, 2012. We recorded $2 of ceded premiums for the three months ended March 31, 2017 (2016 - $7).
Effective April 1, 2012, the Company, through a subsidiary, entered into a reinsurance agreement with AmTrust's wholly owned subsidiary, AmTrust North America, Inc. ("AmTrust NA"). We indemnify AmTrust NA, on an excess of loss basis, as a result of losses occurring on AmTrust NA's new and renewal policies relating to the lines of business classified as Automobile Liability by AmTrust NA in its annual statement utilizing the specific underwriting guidelines defined in the reinsurance agreement. AmTrust NA shall retain the first $1,000 of loss, per any one policy or per any one loss occurrence. This agreement has a term of one year and automatically renews annually unless terminated pursuant to the terms of the agreement. Under this agreement, we recorded approximately $429 of net premiums earned and $110 of commission expense for the three months ended March 31, 2017 (2016 - $192 and $51, respectively).
Collateral provided to AmTrust
a) AmTrust Quota Share Reinsurance Agreement
In order to provide AmTrust's U.S. insurance subsidiaries with credit for reinsurance on their statutory financial statements, AII, as the direct reinsurer of the AmTrust's insurance subsidiaries, has established trust accounts ("Trust Accounts") for their benefit. Maiden Bermuda has agreed to provide appropriate collateral to secure its proportional share under the Reinsurance Agreement of AII's obligations to the AmTrust subsidiaries to whom AII is required to provide collateral. This collateral may be in the form of (a) assets loaned by Maiden Bermuda to AII for deposit into the Trust Accounts, pursuant to a loan agreement between those parties, (b) assets transferred by Maiden Bermuda for deposit into the Trust Accounts, (c) a letter of credit obtained by Maiden Bermuda and delivered to an AmTrust subsidiary on AII's behalf, or (d) premiums withheld by an AmTrust subsidiary at Maiden Bermuda's request in lieu of remitting such premiums to AII. Maiden Bermuda may provide any or a combination of these forms of collateral, provided that the aggregate value thereof equals Maiden Bermuda's proportionate share of its obligations under the Reinsurance Agreement with AII.
Maiden Bermuda satisfied its collateral requirements under the Reinsurance Agreement with AII as follows:
•by lending funds in the amount of $167,975 at March 31, 2017 and December 31, 2016 pursuant to a loan agreement entered into between those parties. Advances under the loan, which were made in three separate tranches of $113,542 (December 18, 2007), $20,193 (April 11, 2008) and $34,240 (June 23, 2008), are secured by promissory notes. The maturity date with respect to each advance is ten years from the date the advance was made. This loan was assigned by AII to AmTrust effective December 31, 2014 and is carried at cost. Interest is payable at a rate equivalent to the one-month LIBOR plus 90 basis points per annum; and
•effective December 1, 2008, the Company entered into a Reinsurer Trust Assets Collateral agreement to provide to AII sufficient collateral to secure its proportional share of AII's obligations to the U.S. AmTrust subsidiaries. The amount of the collateral, at March 31, 2017 was approximately $2,941,919 (December 31, 2016 - $2,766,032) and the accrued interest was $20,897 (December 31, 2016 - $20,420). Please refer to "Note 4. (e) Investments" for additional information.
b) European Hospital Liability Quota Share
AEL requested that Maiden Bermuda provide collateral to secure its proportional share under the European Hospital Liability Quota Share agreement. Please refer to "Note 4. (e) Investments" for additional information.
Brokerage Agreement
Effective July 1, 2007, the Company entered into a reinsurance brokerage agreement with AII Reinsurance Broker Ltd. ("AIIB"), a wholly owned subsidiary of AmTrust. Pursuant to the brokerage agreement, AIIB provides brokerage services relating to the Reinsurance Agreement and the European Hospital Liability Quota Share agreement for a fee equal to 1.25% of the premium assumed. The brokerage fee is payable in consideration of AIIB's brokerage services. AIIB is not the Company's exclusive broker. The agreement may be terminated upon 30 days written notice by either party. Maiden Bermuda recorded approximately $6,489 and $5,788 of reinsurance brokerage expense for the three months ended March 31, 2017 and 2016, respectively, and deferred reinsurance brokerage of $15,305 and $14,395 at March 31, 2017 and December 31, 2016, respectively, as a result of this agreement.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
8. Related Party Transactions (continued)
Asset Management Agreement
Effective July 1, 2007, the Company entered into an asset management agreement with AII Insurance Management Limited ("AIIM"), a wholly owned subsidiary of AmTrust, pursuant to which AIIM has agreed to provide investment management services to the Company. AIIM provides investment management services for a quarterly fee of 0.0375% if the average value of the account for the previous calendar quarter is greater than $1 billion. The agreement may be terminated upon 30 days written notice by either party. The Company recorded approximately $1,823 and $1,645 of investment management fees for the three months ended March 31, 2017 and 2016, respectively, as a result of this agreement.
Other
The Company entered into time sharing agreements for the lease of aircraft owned by AmTrust Underwriters, Inc. ("AUI"), a wholly owned subsidiary of AmTrust, and by AmTrust on March 1, 2011 and November 5, 2014, respectively. The agreements automatically renew for successive one-year terms unless terminated in accordance with the provisions of the agreements. Pursuant to the agreements, the Company will reimburse AUI and AmTrust for actual expenses incurred as allowed by Federal Aviation Regulations. For the three months ended March 31, 2017, the Company recorded an expense of $13 (2016 - $22) for the use of the aircraft.
NGHC
The following describes transactions between the Company and NGHC and its subsidiaries:
NGHC Quota Share Reinsurance Agreement ("NGHC Quota Share")
Maiden Bermuda, effective March 1, 2010, had a 50% participation in the NGHC Quota Share, by which it received 25% of net premiums of the personal lines automobile business and assumed 25% of the related net losses. On August 1, 2013, the Company received notice from NGHC of the termination of the NGHC Quota Share effective on that date. The Company and NGHC mutually agreed that the termination is on a run-off basis.
Other
Effective April 1, 2015, Maiden US renewed the Medical Excess of Loss reinsurance agreement with wholly owned subsidiaries of NGHC, Distributors Insurance Company PCC, AIBD Insurance Company IC and Professional Services Captive Corporation IC. Pursuant to this agreement, Maiden US indemnifies on an excess of loss basis, for the amounts of net loss, paid from April 1, 2015 through March 31, 2016. Maiden US was liable for 100% of the net loss for each covered person per agreement year in excess of the $1,175 retention (each covered person per agreement year). Maiden US' liability did not exceed $8,825 per covered person per agreement year. In addition, Maiden US continued to indemnify extra contractual obligations with a maximum liability of $2,000. This agreement terminated on March 31, 2016 and Maiden US was relieved of all liability hereunder for losses incurred or paid subsequent to such termination date. Under these agreements, Maiden US recorded no premiums earned for the three months ended March 31, 2017 (2016 - $149).
Effective May 1, 2015, Maiden US entered into an agreement with several NGHC subsidiaries for medical excess of loss programs. This program covers employer aggregate and traditional specific medical stop loss policies underwritten by the Managing General Agent that they support. The NGHC companies covered under the treaty are Integon Indemnity Insurance Company, Integon National Insurance Company and National Health Insurance Company. This agreement was renewed for another year and now terminates on April 30, 2018 with either party having the right to cancel by giving 60 days notice to the other party in the event that other party fails to maintain certain financial and other criteria. Upon expiration of this agreement, coverage remains in full force and effect on all assumed liability for policies in force on the date of expiration until expiration, cancellation or next anniversary date of such subject policies.
The treaty limit of the aggregate medical stop loss is subject to a limit of $4,000 in excess of $1,000 any one insured person. The treaty limit on the traditional specific medical stop loss Layer 1 is subject to a limit of $1,000 in excess of $1,000 any one insured person; Layer 2 is subject to a limit of $3,000 in excess of $2,000 any one insured person and Layer 3 is subject to a limit of $5,000 in excess of $5,000. In addition to these limits, the Company shall cover extra contractual obligations arising under this agreement with a maximum liability of $2,000. Under these agreements, Maiden US recorded $121 of premiums earned for the three months ended March 31, 2017 (2016 - $43).
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
9. Commitments and Contingencies
| |
a) | Concentrations of Credit Risk |
At March 31, 2017 and December 31, 2016, the Company’s assets where significant concentrations of credit risk may exist include investments, cash and cash equivalents, loan to related party, reinsurance balances receivable and reinsurance recoverable on unpaid losses.
The reinsurers with the three largest balances accounted for 50.9%, 36.6% and 2.7%, respectively, of the Company's reinsurance recoverable on unpaid losses balance at March 31, 2017 (December 31, 2016 – 54.8%, 31.6% and 2.9%, respectively). At March 31, 2017, 98.4% (December 31, 2016 - 97.2%) of the reinsurance recoverable on unpaid losses was due from reinsurers with credit ratings from A.M Best of A or better, and 1.6% (December 31, 2016 - 2.8%) of the reinsurance recoverable on unpaid losses was due from reinsurers with ratings of B++ or lower. At March 31, 2017 and December 31, 2016, the Company had no valuation allowance against reinsurance recoverable on unpaid losses.
At March 31, 2017, 97.4% (December 31, 2016 - 98.6%) of reinsurance recoverable on unpaid losses, due from reinsurers with ratings of B++ or lower, were collateralized.
The Company manages concentration of credit risk in the investment portfolio through issuer and sector exposure limitations. The Company believes it bears minimal credit risk in its cash on deposit. The Company also monitors the credit risk related to the loan to related party and its reinsurance balances receivable, within which the largest balance is due from AmTrust. To mitigate credit risk, we generally have a contractual right of offset thereby allowing us to settle claims net of any premiums or loan receivable. The Company believes these balances will be fully collectible.
| |
b) | Concentrations of Revenue |
During the three months ended March 31, 2017, our gross premiums written from AmTrust accounted for $591,382 or 64.0% of our total gross premiums written (2016 – $548,310 or 63.5%).
On February 21, 2017, the Company's Board of Directors authorized the following quarterly dividend:
|
| | | | | | |
| | Dividend per Share | | Payable on: | | Record date: |
Common shares | | $0.15 | | April 17, 2017 | | April 3, 2017 |
Except as noted below, the Company is not a party to any material legal proceedings. From time to time, the Company is subject to routine legal proceedings, including arbitrations, arising in the ordinary course of business. These legal proceedings generally relate to claims asserted by or against the Company in the ordinary course of insurance or reinsurance operations. Based on the Company's opinion, the eventual outcome of these legal proceedings is not expected to have a material adverse effect on its financial condition or results of operations.
In April 2009, the Company learned that Bentzion S. Turin, the former Chief Operating Officer, General Counsel and Secretary of Maiden Holdings and Maiden Bermuda, sent a letter to the U.S. Department of Labor claiming that his employment with the Company was terminated in retaliation for corporate whistle blowing in violation of the whistle blower protection provisions of the Sarbanes-Oxley Act of 2002. Mr. Turin alleged that he was terminated for raising concerns regarding corporate governance with respect to the negotiation of the terms of the Trust Preferred Securities Offering. He seeks reinstatement as Chief Operating Officer, General Counsel and Secretary of Maiden Holdings and Maiden Bermuda, back pay and legal fees incurred. On December 31, 2009, the U.S. Secretary of Labor found no reasonable cause for Mr. Turin’s claim and dismissed the complaint in its entirety. Mr. Turin objected to the Secretary's findings and requested a hearing before an administrative law judge in the U.S. Department of Labor. The Company moved to dismiss Mr. Turin's complaint, and its motion was granted by the Administrative Law Judge on June 30, 2011.
On July 13, 2011, Mr. Turin filed a petition for review of the Administrative Law Judge's decision with the Administrative Review Board in the U.S. Department of Labor. On March 29, 2013, the Administrative Review Board reversed the dismissal of the complaint on procedural grounds, and remanded the case to the administrative law judge. The administrative hearing began in September 2014. Eleven hearing days have taken place, and we expect the hearings to conclude in late 2017 or early 2018. The Company believes that it had good and sufficient reasons for terminating Mr. Turin's employment and, that the claim is without merit. The Company will continue to vigorously defend itself against this claim.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
10. Earnings per Common Share
The following is a summary of the elements used in calculating basic and diluted earnings per common share:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
Numerator: | | | | |
Net income attributable to Maiden | | $ | 26,523 |
| | $ | 36,893 |
|
Dividends on preference shares – Series A | | (3,094 | ) | | (3,094 | ) |
Dividends on convertible preference shares – Series B | | — |
| | (2,990 | ) |
Dividends on preferences shares – Series C | | (2,939 | ) | | (3,593 | ) |
Amount allocated to participating common shareholders(1) | | (7 | ) | | (16 | ) |
Numerator for basic EPS - net income allocated to Maiden common shareholders | | 20,483 |
| | 27,200 |
|
Potentially dilutive securities: | | | | |
Dividends on convertible preference shares – Series B(2) | | — |
| | 2,990 |
|
Numerator for diluted EPS - net income allocated to Maiden common shareholders after assumed conversion | | $ | 20,483 |
| | $ | 30,190 |
|
Denominator: | | | | |
Weighted average number of common shares – basic | | 86,350,850 |
| | 73,871,277 |
|
Potentially dilutive securities: | | | | |
Share options and restricted share units | | 1,085,754 |
| | 1,051,458 |
|
Convertible preference shares(2) | | — |
| | 10,876,642 |
|
Adjusted weighted average number of common shares and assumed conversions – diluted | | 87,436,604 |
| | 85,799,377 |
|
Basic earnings per share attributable to Maiden common shareholders: | | $ | 0.24 |
| | $ | 0.37 |
|
Diluted earnings per share attributable to Maiden common shareholders: | | $ | 0.23 |
| | $ | 0.35 |
|
| |
(1) | This represents earnings allocated to the holders of non-vested restricted shares issued to the Company's employees under the 2007 Share Incentive Plan. |
| |
(2) | Please refer to "Note 13. Shareholders' Equity" and "Note 14. Share Compensation and Pension Plans" of the Notes to Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2016, for the terms and conditions of each of these anti-dilutive instruments. |
At March 31, 2017 and 2016, no share options were excluded from diluted earnings per common share calculation as all outstanding options are potentially dilutive.
MAIDEN HOLDINGS, LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands of U.S. dollars, except share and per share data)
11. Shareholders' Equity
At March 31, 2017, the aggregate authorized share capital of the Company is 150,000,000 shares from which the Company has issued 87,641,349 common shares, of which 86,553,324 common shares are outstanding, and issued 12,600,000 preference shares. The remaining 49,758,651 are undesignated at March 31, 2017. For further discussion on the components of Shareholders' Equity, please refer to the Company's Annual Report on Form 10-K for the year ended December 31, 2016.
Treasury Shares
On February 15, 2017, February 17, 2017, February 23, 2017 and March 15, 2017, the Company repurchased 1,878 shares at a price per share of $17.00, 1,163 shares at a price per share of $16.75, 1,161 shares at a price per share of $16.50 and 33,920 shares at a price of $14.85, respectively, from employees, which represent withholdings in respect of tax obligations on the vesting of restricted shares and performance based shares.
Accumulated Other Comprehensive Income
The following tables set forth financial information regarding the changes in the balances of each component of AOCI:
|
| | | | | | | | | | | | |
For the Three Months Ended March 31, 2017 | | Change in net unrealized gains on investment | | Foreign currency translation adjustments | | Total |
Beginning balance | | $ | (20,716 | ) | | $ | 35,604 |
| | $ | 14,888 |
|
Other comprehensive income (loss) before reclassifications | | 6,160 |
| | (6,198 | ) | | (38 | ) |
Amounts reclassified from AOCI to net income, net of tax | | 637 |
| | — |
| | 637 |
|
Net current period other comprehensive income | | 6,797 |
| | (6,198 | ) | | 599 |
|
Ending balance | | (13,919 | ) | | 29,406 |
| | 15,487 |
|
Less: AOCI attributable to noncontrolling interest | | — |
| | (104 | ) | | (104 | ) |
Ending balance, Maiden shareholders | | $ | (13,919 | ) | | $ | 29,510 |
| | $ | 15,591 |
|
|
| | | | | | | | | | | | |
For the Three Months Ended March 31, 2016 | | Change in net unrealized gains on investment | | Foreign currency translation adjustments | | Total |
Beginning balance | | $ | (54,112 | ) | | $ | 30,231 |
| | $ | (23,881 | ) |
Other comprehensive income (loss) before reclassifications | | 103,368 |
| | (10,734 | ) | | 92,634 |
|
Amounts reclassified from AOCI to net income, net of tax | | 632 |
| | — |
| | 632 |
|
Net current period other comprehensive income | | 104,000 |
| | (10,734 | ) | | 93,266 |
|
Ending balance | | 49,888 |
| | 19,497 |
| | 69,385 |
|
Less: AOCI attributable to noncontrolling interest | | — |
| | (85 | ) | | (85 | ) |
Ending balance, Maiden shareholders | | $ | 49,888 |
| | $ | 19,582 |
| | $ | 69,470 |
|
12. Subsequent Events
On May 2, 2017, the Company's Board of Directors authorized the following quarterly dividends:
|
| | | | | | | | |
|
| Dividend per Share |
| Payable on: |
| Record date: |
Common shares |
| $ | 0.15 |
| | July 17, 2017 | | July 3, 2017 |
Preference shares - Series A |
| $ | 0.515625 |
| | June 15, 2017 | | June 1, 2017 |
Preference shares - Series C | | $ | 0.445313 |
| | June 15, 2017 | | June 1, 2017 |
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited Condensed Consolidated Financial Statements and related notes included elsewhere in this Quarterly Report on Form 10-Q (this "Form 10-Q" or this "Report"). References in this Form 10-Q to the terms "we", "us", "our", "the Company" or other similar terms mean the consolidated operations of Maiden Holdings, Ltd. and its subsidiaries, unless the context requires otherwise. References in this Form 10-Q to the term "Maiden Holdings" means Maiden Holdings, Ltd. only. Certain reclassifications have been made for 2016 to conform to the 2017 presentation and have no impact on consolidated net income and total equity previously reported.
Note on Forward-Looking Statements
This Quarterly Report on Form 10-Q includes projections concerning financial information and statements concerning future economic performance and events, plans and objectives relating to management, operations, products and services, and assumptions underlying these projections and statements. These projections and statements are forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995 and are not historical facts but instead represent only our belief regarding future events, many of which, by their nature, are inherently uncertain and outside our control. These projections and statements may address, among other things, our strategy for growth, product development, financial results and reserves. Our actual results and financial condition may differ, possibly materially, from these projections and statements and therefore you should not place undue reliance on them. Factors that could cause our actual results and financial condition to differ, possibly materially, from those in the specific projections and statements are discussed throughout this Management's Discussion and Analysis of Financial Condition and Results of Operations and in "Risk Factors" in Item 1A of Part I of our Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission ("SEC") on March 6, 2017. The projections and statements in this Report speak only as of the date of this Report and we undertake no obligation to update or revise any forward-looking statement that may be made from time to time, whether as a result of new information, future developments or otherwise, except as required by law.
Overview
We are a Bermuda-based holding company, primarily focused on serving the needs of regional and specialty insurers in the United States ("U.S."), Europe and select other global markets by providing innovative reinsurance solutions designed to support their capital needs. We specialize in reinsurance solutions that optimize financing and risk management by providing coverage within the more predictable and actuarially credible lower layers of coverage and/or reinsuring risks that are believed to be lower hazard, more predictable and generally not susceptible to catastrophe claims. Our tailored solutions include a variety of value added services focused on helping our clients grow and prosper. Our principal operating subsidiaries are rated "A" (Excellent) with a stable outlook by A.M. Best Company ("A.M. Best") which rating is the third highest of sixteen rating levels and "BBB+" (Good) with a stable outlook by S&P Global Ratings ("S&P"), which is the eighth highest of twenty-two rating levels. Our common shares trade on the NASDAQ Global Select Market ("NASDAQ") under the symbol "MHLD".
We provide reinsurance in the U.S. and Europe through our wholly owned subsidiaries, Maiden Reinsurance Ltd. ("Maiden Bermuda") and Maiden Reinsurance North America, Inc. ("Maiden US"). Internationally, we provide insurance sales and distribution services through Maiden Global Holdings, Ltd. ("Maiden Global") and its subsidiaries. Maiden Global primarily focuses on providing branded auto and credit life insurance products through insurer partners to retail clients in the European Union ("EU") and other global markets. These products also produce reinsurance programs which are underwritten by Maiden Bermuda. Certain international credit life business is written on a primary basis by Maiden Life Försäkrings AB ("Maiden LF"). During 2016, the Company incorporated a new wholly owned subsidiary, Maiden General Försäkrings AB ("Maiden GF") in Sweden.
Our business consists of two reportable segments: Diversified Reinsurance and AmTrust Reinsurance. Our Diversified Reinsurance segment consists of a portfolio of predominantly property and casualty reinsurance business focusing on regional and specialty property and casualty insurance companies located primarily in the U.S. and also in Europe. Our AmTrust Reinsurance segment includes all business ceded by AmTrust Financial Services, Inc. ("AmTrust") to Maiden Bermuda, primarily the AmTrust Quota Share and the European Hospital Liability Quota Share.
The reinsurance industry is mature and highly competitive and the market conditions in which we operate have historically been cyclical, experiencing periods of price erosion followed by rate strengthening as a result of catastrophes or other significant losses that affect the overall capacity of the industry to provide coverage. Reinsurance companies compete on the basis of many factors, including premium rates, company and underwriter relationships, general reputation and perceived financial strength, the terms and conditions of the products offered, ratings assigned by independent rating agencies, speed of claims payments, reputation and experience in risks underwritten, capacity and coverages offered and various other factors. These factors operate at the individual market participant level and generally in the aggregate across the reinsurance industry. In addition, underlying economic conditions and variations in the reinsurance buying practices of ceding companies, by participant and in the aggregate, contribute to cyclical movements in rates, terms and conditions and may impact industry aggregate results and subsequently the level of completion in the reinsurance industry.
While the business we write as part of our business model remains somewhat more insulated from these competitive conditions, we continue to experience residual pricing pressures as a result of these broader industry conditions. As market conditions evolve, we continue to maintain our adherence to disciplined underwriting by declining business when pricing, terms and conditions do not meet our underwriting and pricing standards. We believe that we are well positioned to take advantage of market conditions should the pricing environment become more favorable.
To date, despite achieving operating returns on common equity generally in excess of our industry peers, we have not yet attained our targeted returns. We believe our efficient balance sheet and low volatility business are the primary reasons our returns have generally exceeded industry averages. Our capital management strategy in recent years has appreciably lowered our cost of capital and improved our returns on common equity. More recently, higher than targeted combined ratios have affected our underwriting profitability and limited our progress toward our objective. We believe, however, that the underwriting initiatives we have implemented will enable us to make progress toward our long term operating return on common equity target during the next 12 to 24 months.
Since our founding in 2007, we have entered into a series of significant strategic and capital transactions that have transformed the scope and scale of our business while maintaining our low volatility, non-catastrophe risk profile. These transactions have supported the growth in our gross premiums written to in excess of $2.8 billion in 2016 while significantly enhancing our total capital resources. Total capital resources are approximately $1.7 billion at March 31, 2017.
Please refer to "Management's Discussion and Analysis of Financial Condition and Results of Operations" section included under Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2016 for further information.
Three Months Ended March 31, 2017 and 2016 Financial Highlights
|
| | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 |
| 2016 |
| % Change |
Summary Consolidated Statement of Income Data: | | ($ in thousands except per share data) | | |
Net Income | | $ | 26,501 |
| | $ | 36,829 |
| | (28.0 | )% |
Net income attributable to Maiden common shareholders | | 20,490 |
| | 27,216 |
| | (24.7 | )% |
Non-GAAP operating earnings(1) | | 22,638 |
| | 28,347 |
| | (20.1 | )% |
Basic earnings per common share: | | | | | | |
Net income attributable to Maiden common shareholders(2) | | 0.24 |
| | 0.37 |
| | (35.1 | )% |
Non-GAAP operating earnings attributable to Maiden common shareholders(1) | | 0.26 |
| | 0.38 |
| | (31.6 | )% |
Diluted earnings per common share: | | | | | | |
Net income attributable to Maiden common shareholders(2) | | 0.23 |
| | 0.35 |
| | (34.3 | )% |
Non-GAAP operating earnings attributable to Maiden common shareholders(1) | | 0.26 |
| | 0.37 |
| | (29.7 | )% |
Dividends per common share | | 0.15 |
| | 0.14 |
| | 7.1 | % |
Gross premiums written | | 923,427 |
| | 864,114 |
| | 6.9 | % |
Net premiums earned | | 709,484 |
| | 616,009 |
| | 15.2 | % |
Underwriting income(3) | | 1,132 |
| | 12,960 |
| | (91.3 | )% |
Net investment income | | 42,157 |
| | 36,302 |
| | 16.1 | % |
Combined ratio(4) | | 100.9 | % | | 98.9 | % | | 2.0 |
|
Annualized non-GAAP operating return on average common shareholders' equity(1) | | 8.7 | % | | 12.3 | % | | (29.3 | )% |
|
| | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 | | % Change |
Consolidated Financial Condition | | ($ in thousands except per share data) | | |
Total investments and cash and cash equivalents(5) | | $ | 4,925,229 |
| | $ | 4,886,473 |
| | 0.8 | % |
Total assets | | 6,556,959 |
| | 6,252,299 |
| | 4.9 | % |
Reserve for loss and loss adjustment expense ("loss and LAE") | | 2,991,604 |
| | 2,896,496 |
| | 3.3 | % |
Senior notes - principal amount | | 362,500 |
| | 362,500 |
| | — | % |
Maiden common shareholders' equity | | 1,054,759 |
| | 1,045,797 |
| | 0.9 | % |
Maiden shareholders' equity | | 1,369,759 |
| | 1,360,797 |
| | 0.7 | % |
Total capital resources(6) | | 1,732,259 |
| | 1,723,297 |
| | 0.5 | % |
Ratio of debt to total capital resources | | 20.9 | % | | 21.0 | % | | (0.5 | )% |
| | | | | | |
Book Value | | | | | | |
Book value per common share(7) | | $ | 12.19 |
| | $ | 12.12 |
| | 0.6 | % |
Accumulated dividends per common share | | 3.47 |
| | 3.32 |
| | 4.5 | % |
Book value per common share plus accumulated dividends | | $ | 15.66 |
| | $ | 15.44 |
| | 1.4 | % |
| | | | | | |
Diluted book value per common share(8) | | $ | 12.07 |
| | $ | 12.00 |
| | 0.6 | % |
| |
(1) | Non-GAAP operating earnings, non-GAAP operating earnings per common share and non-GAAP operating return on average common equity are non-GAAP financial measures. See "Key Financial Measures" for additional information and a reconciliation to the nearest U.S. GAAP financial measure (net income). |
| |
(2) | Please refer to "Notes to Condensed Consolidated Financial Statements Note 10. Earnings per Common Share" for the calculation of basic and diluted earnings per common share. |
| |
(3) | Underwriting income is calculated as net premiums earned plus other insurance revenue less net loss and LAE, commission and other acquisition expenses and general and administrative expenses directly related to underwriting activities. |
| |
(4) | Calculated by adding together the net loss and LAE ratio and the expense ratio. |
| |
(5) | Total investments and cash and cash equivalents includes both restricted and unrestricted. |
| |
(6) | Total capital resources is the sum of the Company's principal amount of debt and Maiden shareholders' equity. See "Key Financial Measures" for additional information. |
| |
(7) | Book value per common share is calculated using Maiden common shareholders’ equity (shareholders' equity excluding the aggregate liquidation value of our preference shares) divided by the number of common shares outstanding. |
| |
(8) | Diluted book value per common share is calculated by dividing Maiden common shareholders' equity, adjusted for assumed proceeds from the exercise of dilutive options, by the number of outstanding common shares plus dilutive options and restricted share units (assuming exercise of all dilutive share based awards). |
Key Financial Measures
In addition to the Consolidated Balance Sheets and Consolidated Statements of Income and Comprehensive Income, management uses certain key financial measures, some of which are non-GAAP measures, to evaluate its financial performance and the overall growth in value generated for the Company’s common shareholders. Management believes that these measures, which may be defined differently by other companies, better explain the Company’s results in a manner that allows for a more complete understanding of the underlying trends in the Company’s business. The non-GAAP measures should not be viewed as a substitute for those determined in accordance with U.S. GAAP. These key financial measures are:
Non-GAAP operating earnings and non-GAAP operating earnings per common share: Management believes that the use of non-GAAP operating earnings and diluted non-GAAP operating earnings per share enables investors and other users of the Company’s financial information to analyze its performance in a manner similar to how management analyzes performance. Management also believes that these measures follow industry practice and, therefore, allow the users of financial information to compare the Company’s performance with its industry peer group, and that the equity analysts and certain rating agencies which follow the Company, and the insurance industry as a whole, generally exclude these items from their analyses for the same reasons. Non-GAAP operating earnings should not be viewed as a substitute for U.S. GAAP net income.
Non-GAAP operating earnings are an internal performance measure used by management as these measures focus on the underlying fundamentals of the Company's operations by excluding, on a recurring basis: (1) net realized gains or losses on investment; (2) foreign exchange gains or losses; (3) amortization of intangible assets; (4) loss and related activity from our run-off operations comprised of our former segment NGHC Quota Share and our divested excess & surplus ("E&S") business; and (5) non-cash deferred tax expenses. We exclude net realized gains or losses on investment, and foreign exchange gains or losses as we believe these are influenced by market opportunities and other factors. We do not believe amortization of intangible assets and loss and related activity from our run-off operations are representative of our ongoing business. We believe all of these amounts are largely independent of our business and underwriting process and including them distorts the analysis of trends in our operations.
Non-GAAP operating earnings and non-GAAP diluted operating earnings per common share can be reconciled to the nearest U.S. GAAP financial measure as follows:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands except per share data) |
Net income attributable to Maiden common shareholders | | $ | 20,490 |
| | $ | 27,216 |
|
Add (subtract): | | | | |
Net realized gains on investment | | (885 | ) | | (2,277 | ) |
Foreign exchange losses (gains) | | 1,921 |
| | (267 | ) |
Amortization of intangible assets | | 533 |
| | 615 |
|
Divested E&S business and NGHC run-off | | 289 |
| | 2,770 |
|
Non-cash deferred tax expense | | 290 |
| | 290 |
|
Non-GAAP operating earnings attributable to Maiden common shareholders | | $ | 22,638 |
| | $ | 28,347 |
|
| | | | |
Diluted earnings per share attributable to Maiden common shareholders | | $ | 0.23 |
| | $ | 0.35 |
|
Add (subtract): | | | | |
Net realized gains on investment | | (0.01 | ) | | (0.03 | ) |
Foreign exchange losses | | 0.02 |
| | — |
|
Amortization of intangible assets | | 0.01 |
| | 0.01 |
|
Divested E&S business and NGHC run-off | | — |
| | 0.03 |
|
Non-cash deferred tax expense | | 0.01 |
| | 0.01 |
|
Non-GAAP diluted operating earnings per common share | | $ | 0.26 |
| | $ | 0.37 |
|
Non-GAAP operating earnings attributable to Maiden common shareholders decreased by $5.7 million, or 20.1% for the three months ended March 31, 2017 compared to March 31, 2016. This was due to an $11.8 million decline in underwriting income for the three months ended March 31, 2017, the majority of which was caused by higher initial loss ratios and adverse prior year development in the AmTrust Reinsurance segment. The decline in underwriting income during the three months ended March 31, 2017 was partially offset by the $5.9 million increase in net investment income.
Non-GAAP Operating Return on Average Common Equity ("Operating ROACE"): Management uses non-GAAP operating return on average common shareholders' equity as a measure of profitability that focuses on the return to common shareholders. It is calculated using non-GAAP operating earnings available to common shareholders (as defined above) divided by average common shareholders' equity. Management has set, as a target, a long-term average of 15% Operating ROACE, which management believes provides an attractive return to shareholders for the risk assumed from our business.
Operating ROACE for the three months ended March 31, 2017 and 2016 was computed as follows:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands) |
Non-GAAP operating earnings attributable to Maiden common shareholders | | $ | 22,638 |
| | $ | 28,347 |
|
Opening Maiden common shareholders’ equity | | $ | 1,045,797 |
| | $ | 867,821 |
|
Ending Maiden common shareholders’ equity | | $ | 1,054,759 |
| | $ | 979,043 |
|
Average Maiden common shareholders’ equity | | $ | 1,050,278 |
| | $ | 923,432 |
|
Operating ROACE | | 8.7 | % | | 12.3 | % |
Book Value per Common Share and Diluted Book Value per Common Share: Management uses growth in both of these metrics as a prime measure of the value we are generating for our common shareholders, as management believes that growth in each metric ultimately results in growth in the Company’s common share price. These metrics are impacted by the Company’s net income and external factors, such as interest rates, which can drive changes in unrealized gains or losses on our investment portfolio. At March 31, 2017, both book value per common share and diluted book value per common share increased by 0.6%, compared to December 31, 2016, (see "Liquidity and Capital Resources - Investments" on page 44 for further information). Book value and diluted book value per common share at March 31, 2017 and December 31, 2016 were computed as follows:
|
| | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | ($ in thousands except share and per share data) |
Ending Maiden common shareholders’ equity | | $ | 1,054,759 |
| | $ | 1,045,797 |
|
Proceeds from assumed conversion of dilutive options | | 11,261 |
| | 13,383 |
|
Numerator for diluted book value per common share calculation | | $ | 1,066,020 |
| | $ | 1,059,180 |
|
| | | | |
Common shares outstanding | | 86,553,324 |
| | 86,271,109 |
|
Shares issued from assumed conversion of dilutive options and restricted share units | | 1,754,720 |
| | 1,961,457 |
|
Denominator for diluted book value per common share calculation | | 88,308,044 |
| | 88,232,566 |
|
| | | | |
Book value per common share | | $ | 12.19 |
| | $ | 12.12 |
|
Diluted book value per common share | | $ | 12.07 |
| | $ | 12.00 |
|
Ratio of Debt to Total Capital Resources: Management uses this non-GAAP measure to monitor the financial leverage of the Company. This measure is calculated using the total principal amount of debt divided by the sum of total capital resources. The ratio of Debt to Total Capital Resources at March 31, 2017 and December 31, 2016 was computed as follows:
|
| | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | ($ in thousands) |
Senior notes - principal amount | | $ | 362,500 |
| | $ | 362,500 |
|
Maiden shareholders’ equity | | 1,369,759 |
| | 1,360,797 |
|
Total capital resources | | $ | 1,732,259 |
| | $ | 1,723,297 |
|
Ratio of debt to total capital resources | | 20.9 | % | | 21.0 | % |
Certain Operating Measures and Relevant Factors
Refer to "Management's Discussion and Analysis of Financial Condition and Results of Operations" section included under Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2016 for a general discussion on "Certain Operating Measures" utilized by the Company and the "Relevant Factors" associated with these Certain Operating Measures.
Critical Accounting Policies and Estimates
The Company's critical accounting policies and estimates are discussed in "Management's Discussion and Analysis of Financial Condition and Results of Operations" section included under Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2016, filed with the SEC on March 6, 2017. The critical accounting policies and estimates should be read in conjunction with "Part I, Item 1 - Notes to Condensed Consolidated Financial Statements (unaudited) Note 2. Significant Accounting Policies" included in this Form 10Q and "Notes to Consolidated Financial Statements Note 2. Significant Accounting Policies" included in the audited Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2016, filed with the SEC. There have been no material changes in the application of our critical accounting estimates subsequent to that report.
Results of Operations
The following table sets forth our selected unaudited Condensed Consolidated Statement of Income data for each of the periods indicated:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands) |
Gross premiums written | | $ | 923,427 |
| | $ | 864,114 |
|
Net premiums written | | $ | 900,548 |
| | $ | 792,831 |
|
Net premiums earned | | $ | 709,484 |
| | $ | 616,009 |
|
Other insurance revenue | | 3,781 |
| | 4,826 |
|
Net loss and LAE | | (480,569 | ) | | (403,621 | ) |
Commission and other acquisition expenses | | (222,029 | ) | | (195,068 | ) |
General and administrative expenses | | (9,535 | ) | | (9,186 | ) |
Underwriting income | | 1,132 |
| | 12,960 |
|
Other general and administrative expenses | | (7,879 | ) | | (6,310 | ) |
Net investment income | | 42,157 |
| | 36,302 |
|
Net realized gains on investment | | 885 |
| | 2,277 |
|
Amortization of intangible assets | | (533 | ) | | (615 | ) |
Foreign exchange (losses) gains | | (1,921 | ) | | 267 |
|
Interest and amortization expenses | | (6,856 | ) | | (7,265 | ) |
Income tax expense | | (484 | ) | | (787 | ) |
Net Income | | 26,501 |
| | 36,829 |
|
Loss attributable to noncontrolling interests | | 22 |
| | 64 |
|
Dividends on preference shares | | (6,033 | ) | | (9,677 | ) |
Net income attributable to Maiden common shareholders | | $ | 20,490 |
| | $ | 27,216 |
|
| | | | |
Ratios | | | | |
Net loss and LAE ratio(1) | | 67.4 | % | | 65.0 | % |
Commission and other acquisition expense ratio(2) | | 31.1 | % | | 31.4 | % |
General and administrative expense ratio(3) | | 2.4 | % | | 2.5 | % |
Expense ratio(4) | | 33.5 | % | | 33.9 | % |
Combined ratio(5) | | 100.9 | % | | 98.9 | % |
| |
(1) | Calculated by dividing net loss and LAE by the sum of net premiums earned and other insurance revenue. |
| |
(2) | Calculated by dividing commission and other acquisition expenses by the sum of net premiums earned and other insurance revenue. |
| |
(3) | Calculated by dividing general and administrative expenses by the sum of net premiums earned and other insurance revenue. |
| |
(4) | Calculated by adding together commission and other acquisition expense ratio and general and administrative expense ratio. |
| |
(5) | Calculated by adding together net loss and LAE ratio and the expense ratio. |
Net Income
Net income attributable to Maiden common shareholders for the three months ended March 31, 2017 decreased to $20.5 million from $27.2 million for the same period in 2016. The factors that contributed to this net decrease were as follows:
| |
• | In the Diversified Reinsurance segment, we recorded $6.2 million of adverse development which was largely due to a higher than expected loss emergence in pro-rata and facultative commercial auto liability business and a non-recurring charge in the tail assumption for a large German personal auto account in International personal auto. In the AmTrust Reinsurance segment, we recorded a higher initial loss ratio than in the prior year and net adverse development of $10.3 million, primarily related to higher than expected general liability and workers compensation loss emergence; and |
| |
• | foreign exchange losses of $1.9 million for the three months ended March 31, 2017 compared to foreign exchange gains of $0.3 million for the same period in 2016 due to the strengthening of euro and British pound against the U.S. dollar. |
The decreases above were offset by the following:
| |
• | increase in investment income of $5.9 million or 16.1%, for the three months ended March 31, 2017 compared to the same period in 2016. This increase reflects the growth in average invested assets of 8.4% from the same period in 2016 and increase in average yields to 3.3% during the three months ended March 31, 2017 compared to 3.1% during the same period in 2016. |
Net Premiums Written
Net premiums written increased by $107.7 million, or 13.6%, for the three months ended March 31, 2017 compared to the same period in 2016. The increase in net premiums written was due to the continuing growth in business written in both our Diversified Reinsurance and AmTrust Reinsurance segments and the $41.9 million reduction in premiums retroceded to a highly rated global insurer from both segments during the quarter compared to the same period in 2016.
The table below compares net premiums written by our reportable segments, reconciled to the total consolidated net premiums written for the three months ended March 31, 2017 and 2016:
|
| | | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 | | Change in |
| | Total | | % of Total | | Total | | % of Total | | $ | | % |
($ in thousands) | | | | | | | | | | | | |
Diversified Reinsurance | | $ | 327,496 |
| | 36.4 | % | | $ | 286,136 |
| | 36.1 | % | | $ | 41,360 |
| | 14.5 | % |
AmTrust Reinsurance | | 573,052 |
| | 63.6 | % | | 506,695 |
| | 63.9 | % | | 66,357 |
| | 13.1 | % |
Total | | $ | 900,548 |
| | 100.0 | % | | $ | 792,831 |
| | 100.0 | % | | $ | 107,717 |
| | 13.6 | % |
The $66.4 million increase in net premiums written in our AmTrust Reinsurance segment for the three months ended March 31, 2017 compared to the same period in 2016 is due to continued expansion through a combination of acquisitions and ongoing organic growth in all lines of business as well as a reduction in the corporate retrocessional program for 2017. Please refer to the analysis of our AmTrust Reinsurance segment on page 41 for further details.
The $41.4 million increase in net premiums written in our Diversified Reinsurance segment for the three months ended March 31, 2017 compared to the same period in 2016 was mainly due to growth in our Diversified Reinsurance segment's U.S. property and casualty premiums as well as a reduction in the corporate retrocessional program for 2017. Please refer to the analysis of our Diversified Reinsurance segment on page 39 for further details.
Net Premiums Earned
Net premiums earned increased by $93.5 million or 15.2% for the three months ended March 31, 2017 compared to the same period in 2016. The table below compares net premiums earned by our reportable segments, reconciled to the total consolidated net premiums earned:
|
| | | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 | | Change in |
| | Total | | % of Total | | Total | | % of Total | | $ | | % |
($ in thousands) | | | | | | | | | | | | |
Diversified Reinsurance | | $ | 201,842 |
| | 28.5 | % | | $ | 172,256 |
| | 28.0 | % | | $ | 29,586 |
| | 17.2 | % |
AmTrust Quota Share Reinsurance | | 507,642 |
| | 71.5 | % | | 443,753 |
| | 72.0 | % | | 63,889 |
| | 14.4 | % |
Total | | $ | 709,484 |
| | 100.0 | % | | $ | 616,009 |
| | 100.0 | % | | $ | 93,475 |
| | 15.2 | % |
The $63.9 million increase in net premiums earned in the AmTrust Reinsurance segment for the three months ended March 31, 2017 compared to 2016 reflects the impact of AmTrust's ongoing organic growth and acquisitions as well as a reduction in the corporate retrocessional program for 2017. Please refer to the analysis of our AmTrust Reinsurance segment on page 41 for further discussion.
Net premiums earned in our Diversified Reinsurance segment increased by $29.6 million or 17.2% for the three months ended March 31, 2017 compared to the same period in 2016. Earned premiums increased due to the impact of higher 2016 net premiums written for the segment as well as a reduction in the corporate retrocessional program for 2017. Please refer to the analysis of our Diversified Reinsurance segment on page 39 for further discussion.
Other Insurance Revenue
All of our Other Insurance Revenue is produced by our Diversified Reinsurance segment. Please refer to page 40 for further discussion.
Net Investment Income and Net Realized Gains on Investment
For the three months ended March 31, 2017, net investment income increased by 16.1% compared to the same period in 2016 due to the growth in average invested assets of 8.4%. Additionally, the increase in net investment income was attributed to the call of four securities which generated an additional amortization income of $3.0 million.
Net realized gains on investment were $0.9 million for the three months ended March 31, 2017, compared to $2.3 million for the same period in 2016.
The following table details the Company's average invested assets and average book yield for the three months ended March 31, 2017 compared to the same period in 2016:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands) |
Average invested assets(1) | | $ | 5,085,661 |
| | $ | 4,692,775 |
|
Average book yield(2) | | 3.3 | % | | 3.1 | % |
| |
(1) | The average of the Company's investments, cash and cash equivalents, restricted cash and cash equivalents and loan to related party at each quarter-end during the year. |
| |
(2) | Ratio of net investment income over average invested assets at fair value. |
Net Loss and Loss Adjustment Expenses
Net loss and LAE increased by $76.9 million, or 19.1%, for the three months ended March 31, 2017 compared to the same period in 2016. This increase reflects the continued growth of the business combined with adverse development from both operating segments amounting to $16.8 million.
The net loss and LAE ratios were 67.4% and 65.0% for the three months ended March 31, 2017 and 2016, respectively. The impact on the net loss and LAE ratios should be considered in conjunction with the commission and other acquisition expense ratio as changes to either ratio arise primarily due to changes in the mix of business and the impact of the change in the commission and other acquisition expense rates on quota share contracts with loss sensitive features. As a result of these factors, combined with adverse development in both our Diversified Reinsurance and AmTrust Reinsurance segments, the combined ratio increased by 2.0 points for the three months ended March 31, 2017 compared to 2016.
Commission and Other Acquisition Expenses
Commission and other acquisition expenses increased by $27.0 million or 13.8% for the three months ended March 31, 2017 compared to 2016. The commission and other acquisition expense ratio decreased to 31.1% for the three months ended March 31, 2017 compared to 31.4% for the same period in 2016. Please refer to the reasons for the changes in the combined ratio discussed in the Net Loss and Loss Adjustment Expenses section above.
General and Administrative Expenses
General and administrative expenses include expenses which are segregated for analytical purposes as a component of underwriting income. General and administrative expenses consist of:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands) |
General and administrative expenses – segments | | $ | 9,535 |
| | $ | 9,186 |
|
General and administrative expenses – corporate | | 7,879 |
| | 6,310 |
|
Total general and administrative expenses | | $ | 17,414 |
| | $ | 15,496 |
|
Total general and administrative expenses increased by $1.9 million, or 12.4%, for the three months ended March 31, 2017 compared to the same period in 2016. The increase in total general and administrative expenses is primarily due to an increase in legal and other professional fees. The general and administrative expense ratio decreased to 2.4% for the three months ended March 31, 2017 from 2.5% for the three months ended March 31, 2016.
Interest and Amortization Expenses
The interest and amortization expenses related to our Senior Notes were $6.9 million for the three months ended March 31, 2017 compared to $7.3 million for the same period in 2016. The weighted average effective interest rate for the Company's debt was 7.82% for the three months ended March 31, 2017 compared to 8.25% in the first quarter of 2016. The decrease in interest expenses was due to the refinancing of a prior debt issue with an interest rate of 8.25% with the 6.625% 2016 Senior Notes in June 2016. Refer to "Notes to Condensed Consolidated Financial Statements Note 6. Long Term Debt" for details on the Company’s Senior Notes.
Income Tax Expense
The Company recorded income tax expense of $0.5 million and $0.8 million for the three months ended March 31, 2017 and 2016, respectively. These amounts relate to income tax on the earnings of our international subsidiaries, non-cash U.S. deferred tax expense relating to timing differences and state taxes incurred by our U.S. subsidiaries. The effective rate of income tax was 1.8% for the three months ended March 31, 2017 compared to 2.1% for the same period in 2016.
Dividends on Preference Shares
For the three months ended March 31, 2017, dividends paid to preference shareholders decreased by $3.6 million or 37.7% compared to the same period in 2016. The decrease is attributable to the conversion of the Mandatory Convertible Preference Shares - Series B on September 15, 2016.
Underwriting Results by Reportable Segment
Diversified Reinsurance Segment
The underwriting results and associated underwriting ratios for the Diversified Reinsurance segment were as follows:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands) |
Gross premiums written | | $ | 332,045 |
| | $ | 315,804 |
|
Net premiums written | | 327,496 |
| | 286,136 |
|
Net premiums earned | | 201,842 |
| | 172,256 |
|
Other insurance revenue | | 3,781 |
| | 4,826 |
|
Net loss and LAE | | (138,649 | ) | | (119,076 | ) |
Commission and other acquisition expenses | | (57,945 | ) | | (54,531 | ) |
General and administrative expenses | | (8,730 | ) | | (8,600 | ) |
Underwriting income (loss) | | $ | 299 |
| | $ | (5,125 | ) |
Ratios | | | | |
Net loss and LAE ratio | | 67.5 | % | | 67.2 | % |
Commission and other acquisition expense ratio | | 28.2 | % | | 30.8 | % |
General and administrative expense ratio | | 4.2 | % | | 4.9 | % |
Expense ratio | | 32.4 | % | | 35.7 | % |
Combined ratio | | 99.9 | % | | 102.9 | % |
The combined ratio decreased to 99.9% for the three months ended March 31, 2017 compared to 102.9% in the same period in 2016. The combined ratio improvement reflects lower reserve development in the first quarter of 2017 versus the same period in 2016. The ratio also reflects higher initial expected loss ratios for premiums earning in the quarter due to the reunderwriting of the commercial auto book of business due to previously reported adverse development.
Premiums - Gross premiums written increased by $16.2 million, or 5.1% for the three months ended March 31, 2017 compared to the same period in 2016. The increase was primarily due to growth resulting from existing client accounts and premium from new customers won during the period offset by the decline in International business premiums written of $1.7 million.
Net premiums written increased by $41.4 million or 14.5% for the three months ended March 31, 2017, compared to the same period in 2016 due to the same circumstances as described above related to this segment's gross premiums written. The increase also included a reduction in premiums retroceded of $18.7 million during the three months ended March 31, 2017 compared to the same period in 2016. The table below illustrates net premiums written by line of business in this segment:
|
| | | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 |
| 2016 | | Change in |
| | Total | | % of Total | | Total | | % of Total | | $ | | % |
Net Premiums Written | | ($ in thousands) | | | | ($ in thousands) | | | | ($ in thousands) | | |
Property | | $ | 73,377 |
| | 22.4 | % | | $ | 61,869 |
| | 21.6 | % | | $ | 11,508 |
| | 18.6 | % |
Casualty | | 177,558 |
| | 54.2 | % | | 155,280 |
| | 54.3 | % | | 22,278 |
| | 14.3 | % |
Accident and Health | | 48,649 |
| | 14.9 | % | | 39,572 |
| | 13.8 | % | | 9,077 |
| | 22.9 | % |
International | | 27,912 |
| | 8.5 | % | | 29,415 |
| | 10.3 | % | | (1,503 | ) | | (5.1 | )% |
Total Diversified Reinsurance | | $ | 327,496 |
| | 100.0 | % | | $ | 286,136 |
| | 100.0 | % | | $ | 41,360 |
| | 14.5 | % |
Net premiums earned increased by $29.6 million or 17.2% during the three months ended March 31, 2017 compared to the same period in 2016. The table below shows net premiums earned by line of business:
|
| | | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 | | Change in |
| | Total | | % of Total | | Total | | % of Total | | $ | | % |
Net Premiums Earned | | ($ in thousands) | | | | ($ in thousands) | | | | ($ in thousands) | | |
Property | | $ | 39,894 |
| | 19.8 | % | | $ | 32,710 |
| | 19.0 | % | | $ | 7,184 |
| | 22.0 | % |
Casualty | | 123,150 |
| | 61.0 | % | | 100,166 |
| | 58.2 | % | | 22,984 |
| | 22.9 | % |
Accident and Health | | 20,689 |
| | 10.2 | % | | 17,804 |
| | 10.3 | % | | 2,885 |
| | 16.2 | % |
International | | 18,109 |
| | 9.0 | % | | 21,576 |
| | 12.5 | % | | (3,467 | ) | | (16.1 | )% |
Total Diversified Reinsurance | | $ | 201,842 |
| | 100.0 | % | | $ | 172,256 |
| | 100.0 | % | | $ | 29,586 |
| | 17.2 | % |
Within our Diversified Reinsurance segment, the business written by Maiden US experienced an increase in net premiums earned for the three months ended March 31, 2017 compared to the same period in 2016 due to higher premiums written in 2016 and the impact of lower ceded premiums related to the retrocessional quota share agreement entered in 2015. The increase, however, was slightly reduced by the decline in earned premiums from the International business of $3.5 million.
Other Insurance Revenue - Other insurance revenue, which represents fee income that is not directly associated with premium revenue assumed by the Company decreased by $1.0 million for the three months ended March 31, 2017 compared to the same period in 2016. The decrease was mainly caused by weaker auto sales in Europe.
Net Loss and Loss Adjustment Expenses - Net loss and LAE increased by $19.6 million or 16.4% for the three months ended March 31, 2017 compared to the same period in 2016. Net loss and LAE ratios were 67.5% and 67.2% for the three months ended March 31, 2017 and 2016, respectively, reflecting further net adverse development of $6.2 million, primarily from commercial auto liability in Maiden US of $2.4 million and $2.5 million of adverse development in International personal auto.
The impact on the net loss and LAE ratios should be considered in conjunction with the commission and other acquisition expense ratio as changes to either ratio arise primarily due to changes in the mix of business and the impact of the increase in the commission and other acquisition expense rates on pro-rata contracts with loss sensitive features. As a result of these factors, the combined ratio decreased by 3.0 points for the three months ended March 31, 2017 compared to first quarter of 2016.
Commission and Other Acquisition Expenses - Commission and other acquisition expenses increased by $3.4 million or 6.3% for the three months ended March 31, 2017 compared to the same period in 2016. The commission and other acquisition expense ratios decreased to 28.2% for the three months ended March 31, 2017 compared to 30.8% for the same period in 2016. Please refer to the reasons for the changes in the combined ratio discussed in the preceding paragraph.
General and Administrative Expenses - General and administrative expenses increased by $0.1 million or 1.5% for the three months ended March 31, 2017 compared to the same period in 2016. The general and administrative expense ratio was 4.2% and 4.9% for the three months ended March 31, 2017 and 2016, respectively. The overall expense ratio (including commission and other acquisition expenses) was 32.4% and 35.7% for the three months ended March 31, 2017 and 2016, respectively.
AmTrust Reinsurance Segment
The AmTrust Reinsurance segment reported strong growth in premiums in each of the comparative periods reported. The underwriting results and associated ratios for the AmTrust Reinsurance segment for the three months ended March 31, 2017 and 2016 were as follows:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands) |
Gross premiums written | | $ | 591,382 |
| | $ | 548,310 |
|
Net premiums written | | 573,052 |
| | 506,695 |
|
Net premiums earned | | 507,642 |
| | 443,753 |
|
Net loss and LAE | | (341,631 | ) | | (281,774 | ) |
Commission and other acquisition expenses | | (164,084 | ) | | (140,538 | ) |
General and administrative expenses | | (805 | ) | | (586 | ) |
Underwriting income | | $ | 1,122 |
| | $ | 20,855 |
|
Ratios | | | | |
Net loss and LAE ratio | | 67.3 | % | | 63.5 | % |
Commission and other acquisition expense ratio | | 32.3 | % | | 31.7 | % |
General and administrative expense ratio | | 0.2 | % | | 0.1 | % |
Expense ratio | | 32.5 | % | | 31.8 | % |
Combined ratio | | 99.8 | % | | 95.3 | % |
The AmTrust Reinsurance segment continued to experience growth during the three months ended March 31, 2017 compared to the same period in 2016. However, the segment experienced an increase in the combined ratio to 99.8% for the three months ended March 31, 2017 compared to 95.3% in the first quarter of 2016 largely due to the use of a higher initial loss ratio as well as unfavorable development on reserves of $10.3 million related primarily to general liability and workers compensation in the first quarter of 2017 compared to the same period in 2016.
Premiums - Gross premiums written increased by $43.1 million or 7.9% for the three months ended March 31, 2017 compared to the same period in 2016. Growth in our AmTrust Reinsurance segment is due to the continued expansion through a combination of acquisitions and ongoing organic growth in all lines of business ceded to Maiden.
The table below shows net premiums written by this segment for the three months ended March 31, 2017 and 2016:
|
| | | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 | | Change in |
| | Total | | % of Total | | Total | | % of Total | | $ | | % |
Net Premiums Written | | ($ in thousands) | | | | ($ in thousands) | | | | ($ in thousands) | | |
Small Commercial Business | | $ | 392,566 |
| | 68.5 | % | | $ | 362,499 |
| | 71.5 | % | | $ | 30,067 |
| | 8.3 | % |
Specialty Program | | 91,869 |
| | 16.0 | % | | 76,791 |
| | 15.2 | % | | 15,078 |
| | 19.6 | % |
Specialty Risk and Extended Warranty | | 88,617 |
| | 15.5 | % | | 67,405 |
| | 13.3 | % | | 21,212 |
| | 31.5 | % |
Total AmTrust Reinsurance | | $ | 573,052 |
| | 100.0 | % | | $ | 506,695 |
| | 100.0 | % | | $ | 66,357 |
| | 13.1 | % |
The increase in net premiums written included the reduction in the premiums retroceded to a highly rated global insurer of $23.3 million during the three months ended March 31, 2017 compared to the same period in 2016.
Net premiums earned increased by $63.9 million or 14.4% for the three months ended March 31, 2017 compared to the same period in 2016. The increase is primarily due to AmTrust's prior year written premium growth as well as to lower utilization of retrocessional capacity.
The table below details net premiums earned by line of business for the three months ended March 31, 2017 and 2016:
|
| | | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 | | Change in |
| | Total | | % of Total | | Total | | % of Total | | $ | | % |
Net Premiums Earned | | ($ in thousands) | | | | ($ in thousands) | | | | ($ in thousands) | | |
Small Commercial Business | | $ | 316,909 |
| | 62.5 | % | | $ | 264,491 |
| | 59.6 | % | | $ | 52,418 |
| | 19.8 | % |
Specialty Program | | 99,748 |
| | 19.6 | % | | 84,199 |
| | 19.0 | % | | 15,549 |
| | 18.5 | % |
Specialty Risk and Extended Warranty | | 90,985 |
| | 17.9 | % | | 95,063 |
| | 21.4 | % | | (4,078 | ) | | (4.3 | )% |
Total AmTrust Reinsurance | | $ | 507,642 |
| | 100.0 | % | | $ | 443,753 |
| | 100.0 | % | | $ | 63,889 |
| | 14.4 | % |
Net Loss and Loss Adjustment Expenses - Net loss and LAE increased by $59.9 million or 21.2% for the three months ended March 31, 2017 compared to the same period in 2016. Net loss and LAE ratios were 67.3% and 63.5% for the three months ended March 31, 2017 and 2016, respectively. The net loss and LAE ratio increased largely due to the reserve increase during the quarter, which primarily affected the worker's compensation and program general liability reserves as well as the use of a higher initial loss ratio for the master quota share in the first quarter of 2017 as compared to the first quarter of 2016.
Commission and Other Acquisition Expenses - Commission and other acquisition expenses increased by $23.5 million or 16.8% for the three months ended March 31, 2017 compared to the same quarter in 2016. The commission and other acquisition expense ratio increased to 32.3% for the three months ended March 31, 2017 compared to 31.7% in the same period in 2016. The increase in the ratio during the three months ended March 31, 2017 compared to the comparative period in 2016 reflects the higher proportion of net premiums earned from the Reinsurance Agreement, which has a higher commission rate than the European Hospital Liability Quota Share. The commission ratio is also affected by the change in the commission on the retroceded premium during three months ended March 31, 2017 versus the same period in 2016.
General and Administrative Expenses - General and administrative expenses increased by $0.2 million, or 37.4%, for the three months ended March 31, 2017 compared to the same period in 2016. The general and administrative expense ratio increased slightly to 0.2% from 0.1% for the three months ended March 31, 2017 and 2016, respectively. The overall expense ratio (including commission and other acquisition expenses) was 32.5% and 31.8% for the three months ended March 31, 2017 and 2016, respectively.
Liquidity and Capital Resources
Liquidity
Maiden Holdings is a holding company and transacts no business of its own. We therefore rely on cash flows in the form of dividends, advances, loans and other permitted distributions from our subsidiary companies to make dividend payments on our common and preference shares. The jurisdictions in which our operating subsidiaries are licensed to write business impose regulations requiring companies to maintain or meet statutory solvency and liquidity requirements. Some jurisdictions also place restrictions on the declaration and payment of dividends and other distributions.
The regulatory and liquidity requirements of the Company's operating segments are discussed in "Management's Discussion and Analysis of Financial Condition and Results of Operations" section included under Item 7 of our Annual Report on Form 10- K for the year ended December 31, 2016, filed with the SEC on March 6, 2017.
Our sources of funds primarily consist of premium receipts net of commissions and brokerage, investment income, net proceeds from capital raising activities, which may include the issuance of debt and common and preference shares, and proceeds from sales and redemption of investments. Cash is used primarily to pay loss and LAE, ceded reinsurance premium, general and administrative expenses, interest expense and dividends, with the remainder in excess of our operating requirements, made available to our investment managers for investment in accordance with our investment policy.
The table below summarizes our operating, investing and financing cash flows for the three months ended March 31, 2017 and 2016:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
| | ($ in thousands) |
Operating activities | | $ | 45,442 |
| | $ | 9,004 |
|
Investing activities | | 11,190 |
| | 3,128 |
|
Financing activities | | (19,038 | ) | | (20,127 | ) |
Effect of exchange rate changes on foreign currency cash | | 196 |
| | 3,594 |
|
Total increase (decrease) in cash and cash equivalents | | $ | 37,790 |
| | $ | (4,401 | ) |
Cash Flows from Operating Activities
Cash flows from operations for the three months ended March 31, 2017 were $45.4 million compared to $9.0 million for the three months ended March 31, 2016, a 404.7% increase. This increase in cash flows from operating activities arises primarily because the cash from operating activities for the three months ended March 31, 2016 was unusually low due to the settlement of the $107.0 million commutation with AmTrust during the first quarter of 2016.
Cash Flows from Investing Activities
Cash flows from investing activities consist primarily of proceeds from the sales and maturities of investments and payments for investments acquired. Net cash provided by investing activities was $11.2 million for the three months ended March 31, 2017 compared to $3.1 million for the same period in 2016. The Company continues to deploy available cash for longer-term investments as investment conditions permit and to maintain, where possible, cash and cash equivalents balances at low levels. For the three months ended March 31, 2017, the proceeds from the sales, maturities and calls exceeded the purchases of fixed maturity securities by $17.0 million. This inflow was offset by the increase in restricted cash and cash equivalents of $5.6 million combined with net payments from other investing activities of $0.2 million.
Cash Flows from Financing Activities
Cash flows used in financing activities were $19.0 million for the three months ended March 31, 2017 compared to $20.1 million for the same period in 2016. The decrease in net cash outflow for the three months ended March 31, 2017 compared to the same period in 2016 was due to the decrease in dividends paid on preference shares of $3.6 million, offset by the increase in dividends paid to common shareholders of $2.6 million.
Restrictions, Collateral and Specific Requirements
The Company's restrictions, collateral and specific requirements are discussed in "Management's Discussion and Analysis of Financial Condition and Results of Operations" section included under Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2016, filed with the SEC on March 6, 2017.
At both March 31, 2017 and December 31, 2016, restricted cash and cash equivalents and fixed maturity investments used as collateral were $4.4 billion. This collateral represents 90.2% and 90.0% of the fair value of our total fixed maturity investments and cash and cash equivalents (including restricted cash and cash equivalents) at March 31, 2017 and December 31, 2016, respectively. The $48.1 million increase was primarily attributable to the increase in assets provided as collateral for the AmTrust Reinsurance segment reflecting continued growth.
Investments
The investment of our funds is designed to ensure safety of principal while generating current income. Accordingly, our funds are invested in liquid, investment-grade fixed income securities which are designated as either available-for-sale ("AFS") or held-to-maturity ("HTM"). In 2016 and 2015, the Company designated certain corporate bonds previously classified as AFS to HTM to reflect our intention of holding these corporate bonds until maturity. See "Notes to Condensed Consolidated Financial Statements Note 4. Investments" included under Part I Item 1 "Financial Information" of this Form 10-Q.
During the three months ended March 31, 2017, the yield on the 10-year U.S. Treasury bond decreased by 5 basis points to 2.40%. The 10-year U.S. Treasury is the key risk-free determinant in the fair value of many of the securities in our AFS portfolio. The decrease in interest rates during the three months ended March 31, 2017 reflects similar market conditions which prevailed at prior year end in regard to sustained improving economy along with expectations that near–term economic conditions would be more influenced by fiscal policy in the U.S. and internationally, as opposed to monetary policy as has been experienced in recent years.
The movement in unrealized gain/loss in our AFS fixed maturity portfolio was a net gain of $7.9 million primarily due to foreign exchange gains of $8.5 million arising on our non-U.S. dollar denominated investment portfolio, primarily on our euro-denominated investments, following the strengthening of the euro versus the U.S. dollar during the three months ended March 31, 2017. These increases were substantially offset by increases in our non-U.S. dollar net liabilities which are reflected in the movement in our cumulative translation adjustment, which is also a component of accumulated other comprehensive income ("AOCI"), in our shareholders' equity. See "Liquidity and Capital Resources - Capital Resources" on page 49 for further information.
At March 31, 2017, we consider the levels of cash and cash equivalents we are holding to be within our targeted ranges. However, during periods when interest rates experience greater volatility, we have periodically maintained more cash and cash equivalents in order to better assess current market conditions and opportunities within our defined risk appetite, and may do so in future periods.
In order to limit our exposure to unexpected interest rate increases which would reduce the value of our fixed income securities and reduce our shareholders' equity, we attempt to maintain the duration of our fixed maturity investment portfolio combined with our cash and cash equivalents, both restricted and unrestricted, within a reasonable range of the duration of our loss reserves.
At March 31, 2017 and December 31, 2016, these respective durations in years were as follows:
|
| | | | |
| | March 31, 2017 | | December 31, 2016 |
Fixed maturities and cash and cash equivalents | | 4.9 | | 4.9 |
Reserve for loss and LAE | | 3.8 | | 3.8 |
At March 31, 2017 and December 31, 2016 the weighted average duration of our fixed maturity investment portfolio and reserve for loss and LAE was effectively unchanged.
The differential in duration between these assets and liabilities may fluctuate over time and in the case of fixed maturities, is affected by factors such as market conditions, changes in asset mix and prepayment speeds in the case of both our agency mortgage-backed securities ("Agency MBS") and commercial mortgage-backed securities ("CMBS").
The average yield and average duration of our fixed maturities, by asset class, and our cash and cash equivalents (restricted and unrestricted) are as follows:
|
| | | | | | | | | | | | | | | | | | | | | | |
March 31, 2017 | | Original or Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value | | Average yield(1) | | Average duration(2) |
AFS fixed maturities | | ($ in thousands) | | | | |
U.S. treasury bonds | | $ | 5,188 |
| | $ | 211 |
| | $ | (10 | ) | | $ | 5,389 |
| | 3.0 | % | | 2.1 |
|
U.S. agency bonds – mortgage-backed | | 1,679,527 |
| | 11,079 |
| | (19,131 | ) | | 1,671,475 |
| | 2.9 | % | | 5.2 |
|
U.S. agency bonds – other | | 18,082 |
| | 18 |
| | — |
| | 18,100 |
| | 3.2 | % | | 8.7 |
|
Non-U.S. government and supranational bonds | | 30,420 |
| | 105 |
| | (4,169 | ) | | 26,356 |
| | 2.5 | % | | 3.2 |
|
Asset-backed securities | | 244,392 |
| | 3,850 |
| | (79 | ) | | 248,163 |
| | 4.6 | % | | 2.3 |
|
Corporate bonds | | 1,954,125 |
| | 32,340 |
| | (53,327 | ) | | 1,933,138 |
| | 3.4 | % | | 5.3 |
|
Municipal bonds | | 62,207 |
| | 3,079 |
| | — |
| | 65,286 |
| | 4.2 | % | | 6.3 |
|
Total AFS fixed maturities | | 3,993,941 |
| | 50,682 |
| | (76,716 | ) | | 3,967,907 |
| | 3.2 | % | | 5.1 |
|
HTM fixed maturities | | | | | | | | | | | | |
Corporate bonds | | 750,554 |
| | 18,788 |
| | (1,685 | ) | | 767,657 |
| | 3.6 | % | | 5.0 |
|
Total HTM fixed maturities | | 750,554 |
| | 18,788 |
| | (1,685 | ) | | 767,657 |
| | | | |
Cash and cash equivalents | | 193,234 |
| | — |
| | — |
| | 193,234 |
| | 0.1 | % | | 0.0 |
|
Total | | $ | 4,937,729 |
| | $ | 69,470 |
| | $ | (78,401 | ) | | $ | 4,928,798 |
| | 3.2 | % | | 4.9 |
|
|
| | | | | | | | | | | | | | | | | | | | | | |
December 31, 2016 | | Original or Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value | | Average yield(1) | | Average duration(2) |
AFS fixed maturities | | ($ in thousands) | | | | |
U.S. treasury bonds | | $ | 5,186 |
| | $ | 238 |
| | $ | (11 | ) | | $ | 5,413 |
| | 3.0 | % | | 2.4 |
|
U.S. agency bonds – mortgage-backed | | 1,720,436 |
| | 12,867 |
| | (17,265 | ) | | 1,716,038 |
| | 2.8 | % | | 4.9 |
|
U.S. agency bonds – other | | 18,082 |
| | 20 |
| | — |
| | 18,102 |
| | 3.2 | % | | 8.9 |
|
Non-U.S. government and supranational bonds | | 35,158 |
| | 73 |
| | (5,297 | ) | | 29,934 |
| | 2.4 | % | | 3.4 |
|
Asset-backed securities | | 217,232 |
| | 3,713 |
| | (69 | ) | | 220,876 |
| | 4.6 | % | | 2.5 |
|
Corporate bonds | | 1,947,347 |
| | 30,951 |
| | (62,093 | ) | | 1,916,205 |
| | 3.5 | % | | 5.4 |
|
Municipal bonds | | 62,201 |
| | 2,897 |
| | — |
| | 65,098 |
| | 4.2 | % | | 6.5 |
|
Total AFS fixed maturities | | 4,005,642 |
| | 50,759 |
| | (84,735 | ) | | 3,971,666 |
| | 3.2 | % | | 5.1 |
|
HTM fixed maturities | | | | | | | | | | | | |
Corporate bonds | | 752,212 |
| | 16,370 |
| | (2,447 | ) | | 766,135 |
| | 3.6 | % | | 5.2 |
|
Total HTM fixed maturities | | 752,212 |
| | 16,370 |
| | (2,447 | ) | | 766,135 |
| | | | |
Cash and cash equivalents | | 149,535 |
| | — |
| | — |
| | 149,535 |
| | 0.1 | % | | 0.0 |
|
Total | | $ | 4,907,389 |
| | $ | 67,129 |
| | $ | (87,182 | ) | | $ | 4,887,336 |
| | 3.2 | % | | 4.9 |
|
| |
(1) | Average yield is calculated by dividing annualized investment income for each sub-component of AFS and HTM securities and cash and cash equivalents (including amortization of premium or discount) by amortized cost. |
| |
(2) | Average duration in years. |
The following table summarizes the Company's fixed maturity investment portfolio holdings by contractual maturity at March 31, 2017 and December 31, 2016:
|
| | | | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | AFS fixed maturities | | HTM fixed maturities | | AFS fixed maturities | | HTM fixed maturities |
| | Fair Value | | Amortized cost | | Fair Value | | Amortized Cost |
| | ($ in thousands) |
Due in one year or less | | $ | 49,562 |
| | $ | 20,755 |
| | $ | 61,219 |
| | $ | — |
|
Due after one year through five years | | 634,020 |
| | 285,460 |
| | 560,141 |
| | 260,557 |
|
Due after five years through ten years | | 1,332,615 |
| | 439,252 |
| | 1,371,356 |
| | 486,568 |
|
Due after ten years | | 32,072 |
| | 5,087 |
| | 42,036 |
| | 5,087 |
|
| | 2,048,269 |
| | 750,554 |
| | 2,034,752 |
| | 752,212 |
|
U.S. agency bonds – mortgage-backed | | 1,671,475 |
| | — |
| | 1,716,038 |
| | — |
|
Asset-backed securities | | 248,163 |
| | — |
| | 220,876 |
| | — |
|
Total fixed maturities | | $ | 3,967,907 |
| | $ | 750,554 |
| | $ | 3,971,666 |
| | $ | 752,212 |
|
Substantially all of the Company’s U.S. agency bond holdings are mortgage-backed. Additional details on the Agency MBS at March 31, 2017 and December 31, 2016 were as follows:
|
| | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | Fair Value | | % of Total | | Fair Value | | % of Total |
U.S. agency bonds - mortgage-backed | | ($ in thousands) | | | | ($ in thousands) | | |
Residential mortgage-backed (RMBS) | | | | | | | | |
GNMA – fixed rate | | $ | 380,686 |
| | 22.5 | % | | $ | 368,142 |
| | 21.2 | % |
FNMA – fixed rate | | 767,255 |
| | 45.4 | % | | 800,947 |
| | 46.2 | % |
FNMA – variable rate | | 16,382 |
| | 1.0 | % | | 17,761 |
| | 1.0 | % |
FHLMC – fixed rate | | 502,183 |
| | 29.7 | % | | 523,983 |
| | 30.2 | % |
FHLMC – variable rate | | 4,969 |
| | 0.3 | % | | 5,205 |
| | 0.3 | % |
Total U.S. agency bonds - mortgage-backed | | 1,671,475 |
| | 98.9 | % | | 1,716,038 |
| | 98.9 | % |
Non-MBS fixed rate agency bonds | | 18,100 |
| | 1.1 | % | | 18,102 |
| | 1.1 | % |
Total U.S. agency bonds | | $ | 1,689,575 |
| | 100.0 | % | | $ | 1,734,140 |
| | 100.0 | % |
The following table provides a summary of changes in fair value associated with our U.S. agency bonds - mortgage-backed portfolio:
|
| | | | | | | | |
For the Three Months Ended March 31, | | 2017 | | 2016 |
Agency MBS: | | ($ in thousands) |
Beginning balance | | $ | 1,716,038 |
| | $ | 1,476,991 |
|
Purchases | | 25,000 |
| | 49,734 |
|
Sales, calls and paydowns | | (64,708 | ) | | (59,323 | ) |
Net realized gains on sales – included in net income | | — |
| | 230 |
|
Change in net unrealized losses – included in other comprehensive income | | (3,653 | ) | | 25,642 |
|
Amortization of bond premium and discount | | (1,202 | ) | | (1,120 | ) |
Ending balance | | $ | 1,671,475 |
| | $ | 1,492,154 |
|
Our Agency MBS portfolio is 35.4% of our fixed maturity investments at March 31, 2017. Given the relative size of this portfolio to our total investments, if faster prepayment patterns were to occur over an extended period of time, this could potentially limit the growth in our investment income in certain circumstances, or even potentially reducing the total amount of investment income we earn.
At March 31, 2017 and December 31, 2016, 96.6% and 96.5%, respectively, of our fixed maturity investments consisted of investment grade securities. We define a security as being below investment grade if it has an S&P credit rating of BB+, or equivalent, or less. See "Part I, Item 1 - Notes to Condensed Consolidated Financial Statements Note 4. Investments" for additional information on the credit rating of our fixed income portfolio.
The security holdings by sector and financial strength rating of our corporate bond holdings at March 31, 2017 and December 31, 2016 were as follows:
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Ratings(1) | | | | |
March 31, 2017 | | AAA | | AA+, AA, AA- | | A+, A, A- | | BBB+, BBB, BBB- | | BB+ or lower | | Fair Value | | % of Corporate bonds portfolio |
| | | | | | | | | | | | ($ in thousands) | | |
Corporate bonds | | | | | | | | | | | | | | |
Basic Materials | | — | % | | — | % | | 1.5 | % | | 4.3 | % | | 1.9 | % | | $ | 206,495 |
| | 7.7 | % |
Communications | | — | % | | 0.5 | % | | 1.3 | % | | 5.8 | % | | 0.4 | % | | 216,578 |
| | 8.0 | % |
Consumer | | — | % | | 0.5 | % | | 13.4 | % | | 11.0 | % | | 0.1 | % | | 675,726 |
| | 25.0 | % |
Energy | | — | % | | 1.0 | % | | 3.7 | % | | 3.0 | % | | 2.0 | % | | 261,918 |
| | 9.7 | % |
Financial Institutions | | 1.3 | % | | 2.3 | % | | 21.4 | % | | 13.3 | % | | 0.2 | % | | 1,038,450 |
| | 38.5 | % |
Industrials | | — | % | | 0.7 | % | | 1.7 | % | | 3.2 | % | | 0.7 | % | | 170,929 |
| | 6.3 | % |
Technology | | — | % | | 2.2 | % | | 1.1 | % | | 0.8 | % | | 0.7 | % | | 130,699 |
| | 4.8 | % |
Total Corporate bonds | | 1.3 | % | | 7.2 | % | | 44.1 | % | | 41.4 | % | | 6.0 | % | | $ | 2,700,795 |
| | 100.0 | % |
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Ratings(1) | | | | |
December 31, 2016 | | AAA | | AA+, AA, AA- | | A+, A, A- | | BBB+, BBB, BBB- | | BB+ or lower | | Fair Value | | % of Corporate bonds portfolio |
| | | | | | | | | | | | ($ in thousands) | | |
Corporate bonds | | | | | | | | | | | | | | |
Basic Materials | | — | % | | — | % | | 1.5 | % | | 4.1 | % | | 2.4 | % | | $ | 213,904 |
| | 8.0 | % |
Communications | | — | % | | 0.5 | % | | 1.3 | % | | 6.6 | % | | — | % | | 223,984 |
| | 8.4 | % |
Consumer | | — | % | | 0.4 | % | | 14.9 | % | | 8.9 | % | | 0.3 | % | | 657,717 |
| | 24.5 | % |
Energy | | — | % | | 1.0 | % | | 3.8 | % | | 2.7 | % | | 2.1 | % | | 256,449 |
| | 9.6 | % |
Financial Institutions | | 1.4 | % | | 2.3 | % | | 22.1 | % | | 12.6 | % | | 0.2 | % | | 1,035,759 |
| | 38.6 | % |
Industrials | | — | % | | 0.8 | % | | 2.0 | % | | 2.9 | % | | 0.6 | % | | 170,030 |
| | 6.3 | % |
Technology | | — | % | | 2.2 | % | | 1.1 | % | | 0.6 | % | | 0.7 | % | | 124,497 |
| | 4.6 | % |
Total Corporate bonds | | 1.4 | % | | 7.2 | % | | 46.7 | % | | 38.4 | % | | 6.3 | % | | $ | 2,682,340 |
| | 100.0 | % |
| |
(1) | Ratings as assigned by S&P, or equivalent |
The Company’s ten largest corporate holdings, all of which are U.S. dollar denominated and 60.7% of which are in the Financial Institutions sector, at March 31, 2017 as carried at fair value and as a percentage of all fixed income securities were as follows:
|
| | | | | | | | | |
March 31, 2017 | | Fair Value | | % of Holdings Based on Fair Value of All Fixed Income Securities | | Rating(1) |
| | ($ in thousands) | | | | |
Schlumberger Holdings Corporation, 4.00% Due 12/21/2025 | | $ | 26,082 |
| | 0.6 | % | | AA- |
Australia and New Zealand Banking Group, 3.70% Due 11/16/2025 | | 26,035 |
| | 0.6 | % | | AA- |
Morgan Stanley, 4.00% Due 7/23/2025 | | 25,778 |
| | 0.5 | % | | BBB+ |
BNP Paribas, 5.00% Due 1/15/2021 | | 20,676 |
| | 0.5 | % | | A |
JP Morgan Chase & Co, 3.90% Due 7/15/2025 | | 20,674 |
| | 0.4 | % | | A- |
Vale Overseas Ltd, 4.375% Due 1/11/2022 | | 20,332 |
| | 0.4 | % | | BBB- |
Gilead Sciences Inc, 3.65% Due 3/1/2026 | | 20,182 |
| | 0.4 | % | | A |
Brookfield Asset Management Inc, 4.00%, Due 1/15/2025 | | 20,134 |
| | 0.4 | % | | A- |
Rabobank Nederland Utrec, 3.875% Due 2/8/2022 | | 20,107 |
| | 0.4 | % | | A+ |
IBM Corporation, 7.00% Due 10/30/2025 | | 19,897 |
| | 0.4 | % | | AA- |
Total | | $ | 219,897 |
| | 4.6 | % | | |
| |
(1) | Ratings as assigned by S&P, or equivalent |
We own the following securities not denominated in U.S. dollars:
|
| | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | Fair Value | | % of Total | | Fair Value | | % of Total |
| | ($ in thousands) | | | | ($ in thousands) | | |
Non-U.S. dollar denominated corporate bonds | | $ | 370,433 |
| | 93.6 | % | | $ | 345,646 |
| | 92.3 | % |
Non-U.S. government and supranational bonds | | 25,397 |
| | 6.4 | % | | 28,980 |
| | 7.7 | % |
Total non-U.S. dollar denominated AFS securities | | $ | 395,830 |
| | 100.0 | % | | $ | 374,626 |
| | 100.0 | % |
These securities are invested in the following currencies:
|
| | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 |
| | Fair Value | | % of Total | | Fair Value | | % of Total |
| | ($ in thousands) | | | | ($ in thousands) | | |
Euro | | $ | 336,619 |
| | 85.0 | % | | $ | 315,768 |
| | 84.3 | % |
British Pound | | 39,674 |
| | 10.0 | % | | 39,154 |
| | 10.5 | % |
Australian Dollar | | 10,797 |
| | 2.7 | % | | 10,089 |
| | 2.7 | % |
Canadian Dollar | | 4,129 |
| | 1.0 | % | | 3,360 |
| | 0.9 | % |
All other | | 4,611 |
| | 1.3 | % | | 6,255 |
| | 1.6 | % |
Total non-U.S. dollar denominated AFS securities | | $ | 395,830 |
| | 100.0 | % | | $ | 374,626 |
| | 100.0 | % |
The net increase in non-U.S. denominated fixed maturities is primarily due to purchases. We do not have any non-U.S. government and government related obligations of Greece, Ireland, Italy, Portugal and Spain at March 31, 2017 and December 31, 2016. At March 31, 2017 and December 31, 2016, 100.0% of the Company's non-U.S. government and supranational issuers were rated A+ or higher by S&P.
For our non-U.S. dollar denominated corporate bonds, the following table summarizes the composition of the fair value of our fixed maturity investments at the dates indicated by ratings:
|
| | | | | | | | | | | | | | |
Ratings(1) | | March 31, 2017 | | December 31, 2016 |
| | Fair Value | | % of Total | | Fair Value | | % of Total |
| | ($ in thousands) | | | | ($ in thousands) | | |
AAA | | $ | 34,673 |
| | 9.4 | % | | $ | 31,704 |
| | 9.2 | % |
AA+, AA, AA- | | 31,211 |
| | 8.4 | % | | 30,535 |
| | 8.8 | % |
A+, A, A- | | 149,868 |
| | 40.5 | % | | 161,845 |
| | 46.8 | % |
BBB+, BBB, BBB- | | 147,529 |
| | 39.8 | % | | 114,456 |
| | 33.1 | % |
BB+ or lower | | 7,152 |
| | 1.9 | % | | 7,106 |
| | 2.1 | % |
Total non-U.S. dollar denominated corporate bonds | | $ | 370,433 |
| | 100.0 | % | | $ | 345,646 |
| | 100.0 | % |
| |
(1) | Ratings as assigned by S&P, or equivalent |
The Company does not employ any credit default protection against any of the fixed maturities held in non-U.S. denominated currencies.
Other Balance Sheet Changes
The following summarizes other material balance sheet changes of the Company at March 31, 2017 and December 31, 2016:
|
| | | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 | | Change | | Change |
| | ($ in thousands) | | % |
Reinsurance balances receivable, net | | $ | 615,556 |
| | $ | 410,166 |
| | $ | 205,390 |
| | 50.1 | % |
Reserve for loss and LAE | | 2,991,604 |
| | 2,896,496 |
| | 95,108 |
| | 3.3 | % |
Unearned premiums | | 1,670,884 |
| | 1,475,506 |
| | 195,378 |
| | 13.2 | % |
The increase in reinsurance balances receivable, net, reserve for loss and LAE and unearned premiums during the first quarter of 2017 versus December 31, 2016 was primarily due to the continued growth in both our operating segments combined with the impact of greater number of renewals in the first quarter relative to renewals in the fourth quarter. The increase in reserve for net loss and LAE was also the result of a higher initial loss ratio for the AmTrust master quota share and adverse development experienced mainly in the worker's compensation and general liability reserves in the first quarter of 2017.
Capital Resources
Capital resources consist of funds deployed or available to be deployed in support of our operations. Our total capital resources were $1,732.3 million at March 31, 2017, a $9.0 million, or 0.5%, net increase from $1,723.3 million at December 31, 2016.
The following table shows the movement in total capital resources at March 31, 2017 and December 31, 2016:
|
| | | | | | | | | | | | | | | |
| | March 31, 2017 | | December 31, 2016 | | Change | | Change |
| | ($ in thousands) | | % |
Preference shares | | $ | 315,000 |
| | $ | 315,000 |
| | $ | — |
| | — | % |
Common shareholders' equity | | 1,054,759 |
| | 1,045,797 |
| | 8,962 |
| | 0.9 | % |
Total Maiden shareholders' equity | | 1,369,759 |
| | 1,360,797 |
| | 8,962 |
| | 0.7 | % |
Senior Notes - principal amount | | 362,500 |
| | 362,500 |
| | — |
| | — | % |
Total capital resources | | $ | 1,732,259 |
| | $ | 1,723,297 |
| | $ | 8,962 |
| | 0.5 | % |
The major factors contributing to the net increase in capital resources were as follows:
Maiden shareholders' equity
Total Maiden shareholders' equity at March 31, 2017 increased by $9.0 million, or 0.7%, compared to December 31, 2016 primarily due to:
| |
• | net income attributable to Maiden of $26.5 million. See "Results of Operations - Net Income" on page 36 for a discussion of the Company’s net income for the three months ended March 31, 2017; |
| |
• | net increase in AOCI of $0.6 million. This increase arose due to: 1) increase in AOCI of $6.8 million which arose from the net increase in our U.S. dollar denominated investment portfolio of $0.3 million relating to market price movements and increase in our non-U.S. dollar denominated investment portfolio of $6.5 million. The increase in our non-U.S. dollar denominated investment portfolio was $8.5 million as a result of the strengthening of euro and British pound, relative to U.S. dollar at March 31, 2017 compared to December 31, 2016 offset by $2.0 million decrease as a result of market price movements; and offset by 2) decrease in cumulative translation adjustments of $6.2 million due to the effect of the appreciation of the euro and British pound relative to the original currencies on our non-U.S. dollar net liabilities (excluding non-U.S. dollar denominated AFS fixed maturities); and |
| |
• | net increase resulting from share based transactions of $0.9 million. |
These increases were offset by dividends declared of $19.0 million related to the Company’s common and preferred shares.
On July 24, 2014, the Company's Board of Directors has approved the repurchase of up to $75.0 million of the Company's common shares from time to time at market prices. No share repurchases have taken place to date under this plan.
Please refer to "Notes to Condensed Consolidated Financial Statements Note 11. Shareholders' Equity" included under Part I Item 1 "Financial Information" of this Form 10-Q for a discussion of the equity instruments issued by the Company at March 31, 2017 and December 31, 2016.
Senior Notes
There were no changes in the Company’s Senior Notes at March 31, 2017 compared to December 31, 2016 and the Company did not enter into any short-term borrowing arrangements during the three months ended March 31, 2017. Refer to "Notes to Consolidated Financial Statements Note 7. Long Term Debt" included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 for a discussion of the Company’s Senior Notes.
We have, and expect to continue, to fund a portion of our capital requirements through issuances of senior securities, including secured, unsecured and convertible debt securities, or issuances of common or preference shares. For flexibility, we have a current universal shelf registration statement that allows for the public offering and sale of our debt securities, common shares, preference shares and warrants to purchase such securities. The issuance of debt or equity securities will depend on future market conditions, funding needs and other factors and there can be no assurance that any such issuance will occur or be successful.
Financial Strength Ratings
Our principal operating subsidiaries are rated "BBB+" (Good) with a stable outlook by Standard & Poor's ("S&P"), which is the eighth highest of twenty-two rating levels. On September 1, 2016, A.M. Best Company ("A.M. Best") upgraded our principal operating subsidiaries' financial strength rating to A (Excellent) with a stable outlook, which rating is the third highest of sixteen rating levels, from A- (Excellent) with a positive outlook, as previously disclosed in the "Financial Strength Ratings" of the Company's Annual Report on Form 10-K for the year ended December 31, 2016.
Aggregate Contractual Obligations
In the normal course of its business, the Company is a party to a variety of contractual obligations as summarized in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. These contractual obligations are considered by the Company when assessing its liquidity requirements and the Company is confident in its ability to meet all of its obligations. At March 31, 2017, there are no material changes in the Company’s contractual obligations as disclosed in the Company’s table of contractual obligations included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.
Currency and Foreign Exchange
We conduct business in a variety of foreign (non-U.S.) currencies, the principal exposures being the euro, the British pound, the Australian dollar, the Canadian dollar and the Swedish krona. Assets and liabilities denominated in foreign currencies are exposed to changes in currency exchange rates. Our reporting currency is the U.S. dollar, and exchange rate fluctuations relative to the U.S. dollar may materially impact our results and financial position. Our principal exposure to foreign currency risk is our obligation to settle claims in foreign currencies. In addition, in order to minimize this risk, we maintain and expect to continue to maintain a portion of our investment portfolio in investments denominated in currencies other than the U.S. dollar. We may employ various strategies (including hedging) to manage our exposure to foreign currency exchange risk. To the extent that these exposures are not fully hedged or the hedges are ineffective, our results of operations or equity may be adversely effected. At March 31, 2017, no such hedges or hedging strategies were in force or had been entered into. We measure monetary assets and liabilities denominated in foreign currencies at period end exchange rates, with the resulting foreign exchange gains and losses recognized in the Condensed Consolidated Statements of Income. Revenues and expenses in foreign currencies are converted at average exchange rates during the period. The effect of the translation adjustments for foreign operations is included in AOCI.
Net foreign exchange losses amounted to $1.9 million during the three months ended March 31, 2017 compared to net foreign exchange gains of $0.3 million for the same period in 2016.
Effects of Inflation
The effects of inflation are considered implicitly in pricing and estimating reserves for loss and LAE. The effects of inflation could cause the severity of claims to rise in the future. To the extent inflation causes these costs, particularly medical treatments and litigation costs, to increase above reserves established for these claims, the Company will be required to increase the reserve for loss and LAE with a corresponding reduction in its earnings in the period in which the deficiency is identified. The actual effects of inflation on the results of operations of the Company cannot be accurately known until claims are ultimately settled.
Off-Balance Sheet Arrangements
At March 31, 2017, we did not have any off-balance sheet arrangements as defined by Item 303(a) (4) of Regulation S-K.
Recent Accounting Pronouncements
See "Part I, Item 1 - Notes to Condensed Consolidated Financial Statements (unaudited) Note 2. Significant Accounting Policies" for a discussion on recently issued accounting pronouncements not yet adopted.
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
Quantitative and Qualitative Disclosures About Market Risk
Market risk is the risk that we will incur losses in our investments due to adverse changes in market rates and prices. Market risk is directly influenced by the volatility and liquidity in the market in which the related underlying assets are invested. We believe that we are principally exposed to three types of market risk: changes in interest rates, changes in credit quality of issuers of investment securities and reinsurers and changes in foreign exchange rates.
Interest Rate Risk
Interest rate risk is the risk that we may incur economic losses due to adverse changes in interest rates. The primary market risk to the investment portfolio is interest rate risk associated with investments in fixed maturity securities. Fluctuations in interest rates have a direct impact on the market valuation of these securities. At March 31, 2017, we had AFS fixed maturity securities with a fair value of $4.0 billion that are subject to interest rate risk.
The table below summarizes the interest rate risk associated with our fixed maturity securities by illustrating the sensitivity of the fair value and carrying value of our fixed maturity securities at March 31, 2017 to selected hypothetical changes in interest rates, and the associated impact on our shareholders’ equity. Temporary changes in the fair value of our fixed maturity securities that are held as AFS do impact the carrying value of these securities and are reported in our shareholders’ equity as a component of AOCI. The selected scenarios in the table below are not predictions of future events, but rather are intended to illustrate the effect such events may have on the fair value of our AFS fixed maturity securities and on our shareholders’ equity at March 31, 2017:
|
| | | | | | | | | | | |
Hypothetical Change in Interest Rates | | Fair Value | | Estimated Change in Fair Value | | Hypothetical % (Decrease) Increase in Shareholders’ Equity |
| | ($ in thousands) | | |
200 basis point increase | | $ | 3,580,979 |
| | $ | (386,928 | ) | | (28.2 | )% |
100 basis point increase | | 3,767,213 |
| | (200,694 | ) | | (14.7 | )% |
No change | | 3,967,907 |
| | — |
| | — | % |
100 basis point decrease | | 4,177,795 |
| | 209,888 |
| | 15.3 | % |
200 basis point decrease | | 4,394,351 |
| | 426,444 |
| | 31.1 | % |
The interest rate sensitivity on the $168.0 million loan to related party which carries an interest rate of one month LIBOR plus 90 basis points, with an increase of 100 and 200 basis points in LIBOR would increase our earnings and cash flows by $1.7 million and $3.4 million, respectively, on an annual basis, but would not affect the carrying value of the loan.
Counterparty Credit Risk
The concentrations of the Company’s counterparty credit risk exposures have not changed materially compared to December 31, 2016.
The Company has exposure to credit risk primarily as a holder of fixed income securities. The Company controls this exposure by emphasizing investment grade credit quality in the fixed income securities it purchases. The table below summarizes the credit ratings by major rating category of the Company's fixed maturity investments at March 31, 2017 and December 31, 2016:
|
| | | | | | |
| | March 31, 2017 | | December 31, 2016 |
Ratings(1) | | |
AA+ or better | | 40.3 | % | | 41.3 | % |
AA, AA-, A+, A, A- | | 32.3 | % | | 33.2 | % |
BBB+, BBB, BBB- | | 24.1 | % | | 22.0 | % |
BB+ or lower | | 3.3 | % | | 3.5 | % |
| | 100.0 | % | | 100.0 | % |
| |
(1) | Ratings as assigned by S&P, or equivalent |
The Company believes this high quality concentration reduces its exposure to credit risk on fixed income investments to an acceptable level. At March 31, 2017, the Company is not exposed to any significant credit concentration risk on its investments, excluding securities issued by the U.S. government and agencies which are rated AA+ (see "Liquidity and Capital Resources - Investments" on page 44), with the single largest corporate issuer and the top 10 corporate issuers accounting for only 0.6% and 4.6% of the Company’s total fixed income securities, respectively.
The Company is subject to the credit risk of its cedants in the event of their insolvency or their failure to honor the value of the funds held balances due to the Company for any other reason. However, the Company’s credit risk in some jurisdictions is mitigated by a mandatory right of offset of amounts payable by the Company to a cedant against amounts due to the Company. In certain other jurisdictions, the Company is able to mitigate this risk, depending on the nature of the funds held arrangements, to the extent that the Company has the contractual ability to offset any shortfall in the payment of the funds held balances with amounts owed by the Company to cedants for losses payable and other amounts contractually due. Funds held balances for which the Company receives an investment return based upon either the results of a pool of assets held by the cedant or the investment return earned by the cedant on its investment portfolio are exposed to an additional layer of credit risk.
The Company has exposure to credit risk, as it relates to its business written through brokers if any, if the Company’s brokers are unable to fulfill their contractual obligations with respect to payments to the Company. In addition, in some jurisdictions, if the broker fails to make payments to the insured under the Company’s policy, the Company might remain liable to the insured for the deficiency. The Company’s exposure to such credit risk is somewhat mitigated in certain jurisdictions by contractual terms. See "Business and Risk Factors" in Item 1 and 1A of Part I of the Annual Report on Form 10-K filed with the SEC on March 6, 2017 for detailed information on three brokers that accounted for approximately 34.6% of the Company’s gross premiums written in our Diversified Reinsurance segment for the year ended December 31, 2016.
The Company has exposure to credit risk as it relates to its reinsurance balances receivable and reinsurance recoverable on paid and unpaid losses. We are subject to the credit risk that AII and/or AmTrust will fail to perform their obligations to pay interest on and repay principal of amounts loaned to AII pursuant to its loan agreement with Maiden Bermuda, and to reimburse Maiden Bermuda for any assets or other collateral of Maiden that AmTrust’s U.S. insurance company subsidiaries apply or retain, and income on those assets. Reinsurance balances receivable from the Company’s clients at March 31, 2017 were $615.6 million, including balances both currently due and accrued.
The Company believes that credit risk related to these balances is mitigated by several factors, including but not limited to, credit checks performed as part of the underwriting process and monitoring of aged receivable balances. In addition, as the vast majority of its reinsurance agreements permit the Company the right to offset reinsurance balances receivable from clients against losses payable to them, the Company believes that the credit risk in this area is substantially reduced. Provisions are made for amounts considered potentially uncollectible. There was no allowance for uncollectible reinsurance balances receivable at March 31, 2017.
The Company requires its reinsurers to have adequate financial strength. The Company evaluates the financial condition of its reinsurers and monitors its concentration of credit risk on an ongoing basis. Provisions are made for amounts considered potentially uncollectible. The balance of reinsurance recoverable on unpaid losses was $108.8 million at March 31, 2017 compared to $99.9 million at December 31, 2016. At March 31, 2017, $55.4 million or 50.9% of the total reinsurance recoverable is receivable from one reinsurer which has a credit rating of A+ (December 31, 2016 - $54.8 million or 54.8% and with credit rating of A+). Furthermore, at both March 31, 2017 and December 31, 2016, $12.8 million or 11.8% (December 31, 2016 - 12.8%) of these reinsurance recoverables relate to reinsurance claims from Superstorm Sandy. The table below summarizes the A.M. Best credit ratings of the Company's reinsurance counterparties at March 31, 2017 and December 31, 2016:
|
| | | | | | |
| | March 31, 2017 | | December 31, 2016 |
A or better | | 98.4 | % | | 97.2 | % |
B++ or worse | | 1.6 | % | | 2.8 | % |
| | 100.0 | % | | 100.0 | % |
Foreign Currency Risk
The Company is generally able to match foreign currency denominated assets against its net reinsurance liabilities both by currency and duration to protect the Company against foreign exchange and interest rate risks. However, a natural offset does not exist for all currencies. For the three months ended March 31, 2017 and as at March 31, 2017, 7.0% of our net premiums written and 10.7% of our reserve for loss and LAE were transacted in euro, respectively.
We may employ various strategies to manage our exposure to foreign currency exchange risk. To the extent that these exposures are not fully hedged or the hedges are ineffective, our results of operations or equity may be reduced by fluctuations in foreign currency exchange rates and could materially adversely affect our financial condition and results of operations. At March 31, 2017, no hedging instruments have been entered into. Our principal foreign currency exposure is to the euro and British pound, however, assuming all other variables remain constant and disregarding any tax effects, a strengthening (weakening) of the U.S. dollar exchange rate of 10% or 20% relative to the non-U.S. currencies held by the Company would result in a decrease (increase) in the Company's net assets of $3.2 million and $6.4 million, respectively.
Item 4. Controls and Procedures
Our management, with the participation and under the supervision of our Chief Executive Officer and Chief Financial Officer, have evaluated the Company's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow for timely decisions regarding required disclosures. Our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of the period covered by this report, such disclosure controls and procedures were effective. Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide an absolute assurance that all control issues and instances of fraud, if any, within our Company have been detected.
During the most recent fiscal quarter, there were no changes in the Company's internal controls over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
There are no material changes from the legal proceedings previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2016.
Item 1A. Risk Factors
Our business is subject to a number of risks, including those identified in Item 1A. of Part I of our Annual Report on Form 10-K for the year ended December 31, 2016, that could have a material adverse effect on our business, results of operations, financial condition and/or liquidity and that could cause our operating results to vary significantly from period to period. The risks described in our 2016 Form 10-K are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also could have a material adverse effect on our business, results of operations, financial condition and/or liquidity.
There are no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2016.
Item 2. Unregistered Sales of Equity and Use of Proceeds
Items 2(a) and (b) are not applicable.
2. (c) Share Repurchases
The table below details the repurchases that were made during the three months ended March 31, 2017, which represent withholdings from employees in respect of tax obligations on the vesting of restricted shares:
|
| | | | | | | | | | | | | | |
For the Three Months Ended March 31, 2017 | | Total number of shares repurchased* | | Average price paid per share | | Total number of shares purchased as part of publicly announced plans or programs (a) | | Dollar amount still available under trading plan |
| | | | | | | | ($ in thousands) |
January 1, 2017 - January 31, 2017 | | — |
| | $ | — |
| | — |
| | $ | 75,000 |
|
February 1, 2017 - February 28, 2017 | | 4,202 |
| | $ | 16.79 |
| | — |
| | $ | 75,000 |
|
March 1, 2017 - March 31, 2017 | | 33,920 |
| | $ | 14.85 |
| | — |
| | $ | 75,000 |
|
Total | | 38,122 |
| | $ | 15.06 |
| | — |
| | $ | 75,000 |
|
*From time to time, we purchase shares in connection with the vesting of restricted stock awards granted to our employees under our 2007 Share Incentive Plan. The purchase of these shares is separately authorized and is not part of our Board-authorized share repurchase program, described below.
On July 24, 2014, the Company's Board of Directors approved the repurchase of up to $75.0 million of the Company's common shares from time to time at market prices. No share repurchases have taken place to date under this plan.
Subsequent to the three months ended March 31, 2017 and through the period ended May 10, 2017, the Company did not repurchase any additional common shares.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
Executive Ownership and Sales
From time to time, some of the Company’s executives may determine that it is advisable to diversify their investments for personal financial planning reasons, or may seek liquidity for other reasons, and may sell common shares of the Company in the open market, in private transactions or to the Company. To effect such sales, some of the Company’s executives have entered into, and may in the future enter into, trading plans designed to comply with the Company’s Insider Trading and Outside Investments Policy and the provisions of Rule 10b5-1 under the Securities Exchange Act of 1934. The trading plans will not reduce any of the executives’ ownership of the Company’s shares below the applicable executive stock ownership guidelines. The Company does not undertake any obligation to report Rule 10b5-1 plans that may be adopted by any employee or director of the Company in the future, or to report any modifications or termination of any publicly announced plan.
Submission of Matters to a Vote of Security Holders
(a) The 2017 Annual General Meeting of Shareholders of the Company was held on May 2, 2017.
(b) Matters voted on at the meeting and the number of votes cast:
1. To elect five directors to the Board of Directors of Maiden Holdings, Ltd. to serve until the 2018 Annual General Meeting of Shareholders or until their successors have been duly elected or appointed and qualified:
|
| | | | | | | | | |
Name | | Votes For | | Withheld | | Broker Non-Vote |
Barry D. Zyskind | | 56,167,266 |
| | 5,696,200 |
| | 14,103,257 |
|
Simcha G. Lyons | | 57,675,746 |
| | 4,187,720 |
| | 14,103,257 |
|
Raymond M. Neff | | 59,535,031 |
| | 2,328,435 |
| | 14,103,257 |
|
Yehuda L. Neuberger | | 53,677,509 |
| | 8,185,957 |
| | 14,103,257 |
|
Steven H. Nigro | | 59,541,656 |
| | 2,321,810 |
| | 14,103,257 |
|
2. To adopt the amended Bye-Laws of the Company:
|
| | | | | | | | | | | | | | | | |
Votes For | | % Votes For | | Votes Against | | % Votes Against | | Abstain | | Broker Non-Vote |
61,359,962 |
| | 70.92 | % | | 412,724 |
| | 0.48 | % | | 90,781 |
| | 14,103,256 |
|
3. To vote on a non-binding advisory resolution to approve the compensation of certain of our executive officers:
|
| | | | | | | | | | | | | | | | |
Votes For | | % Votes For | | Votes Against | | % Votes Against | | Abstain | | Broker Non-Vote |
58,958,450 |
| | 68.14 | % | | 2,717,078 |
| | 3.14 | % | | 187,935 |
| | 14,103,260 |
|
4. To vote on a non-binding advisory proposal to determine the frequency (whether annual, biennial or triennial) with which shareholders of the Company shall be entitled to have an advisory vote on executive compensation:
|
| | | | | | | | | | | | | |
Every 1 Year | | Every 2 Years | | Every 3 Years | | Abstain | | Broker Non-Vote |
40,273,429 |
| | 65,110 |
| | 21,393,503 |
| | 125,420 |
| | 14,109,261 |
|
5. The appointment of Deloitte Ltd. as the Company’s independent registered public accounting firm for the 2017 fiscal year:
|
| | | | | | | | | | | | | | | | |
Votes For | | % Votes For | | Votes Against | | % Votes Against | | Abstain | | Broker Non-Vote |
75,785,725 |
| | 87.59 | % | | 112,639 |
| | 0.13 | % | | 68,359 |
| | — |
|
Item 6. Exhibits.
|
| | |
Exhibit No. | | Description |
31.1 | | |
31.2 | | |
32.1 | | |
32.2 | | |
101.1 | | The following materials from Maiden Holdings, Ltd. Quarterly Report on Form 10-Q, formatted in XBRL (eXtensive Business Reporting Language): (i) the unaudited Condensed Consolidated Balance Sheets, (ii) the unaudited Condensed Consolidated Statements of Income, (iii) the unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the unaudited Condensed Consolidated Statements of Changes in Shareholders' Equity, (v) the unaudited Condensed Consolidated Statements of Cash Flows, and (vi) Notes to unaudited Condensed Consolidated Financial Statements. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
| | |
| MAIDEN HOLDINGS, LTD. |
| By: | |
May 10, 2017 | | /s/ Arturo M. Raschbaum |
| | Arturo M. Raschbaum President and Chief Executive Officer |
| | |
| | /s/ Karen L. Schmitt |
| | Karen L. Schmitt Chief Financial Officer |
| | |
| | /s/ Michael J. Tait |
| | Michael J. Tait Chief Accounting Officer |
Exhibit
EXHIBIT 31.1
CERTIFICATION
I, Arturo M. Raschbaum, certify that:
|
| |
1. | I have reviewed this quarterly report on Form 10-Q of Maiden Holdings, Ltd.; |
|
| |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
| |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
| |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have: |
|
| | |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including any consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
| | |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. |
|
| | |
| (c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
| | |
| (d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
|
| |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
|
| | |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
|
| | |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
|
| | | |
May 10, 2017 | | /s/ ARTURO M. RASCHBAUM | |
| | Arturo M. Raschbaum | |
| | President and Chief Executive Officer | |
| | | |
Exhibit
EXHIBIT 31.2
CERTIFICATION
I, Karen L. Schmitt, certify that:
|
| |
1. | I have reviewed this quarterly report on Form 10-Q of Maiden Holdings, Ltd.; |
|
| |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
| |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
| |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
| | |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including any consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
| | |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. |
|
| | |
| (c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
| | |
| (d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
|
| |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
|
| | |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
|
| | |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
|
| | | |
May 10, 2017 | | /s/ KAREN L. SCHMITT | |
| | Karen L. Schmitt | |
| | Chief Financial Officer | |
| | | |
Exhibit
Exhibit 32.1
CERTIFICATION
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, chapter 63 of title 18, United States Code), the undersigned officer of Maiden Holdings, Ltd. (the “Company”), hereby certifies, to such officer's knowledge, that:
The Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
| | | |
May 10, 2017 | By: | /s/ ARTURO M. RASCHBAUM | |
| | Arturo M. Raschbaum | |
| | President and Chief Executive Officer | |
The foregoing certification is being furnished solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, chapter 63 of title 18, United States Code) and is not being filed as part of the Report.
Exhibit
Exhibit 32.2
CERTIFICATION
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, chapter 63 of title 18, United States Code), the undersigned officer of Maiden Holdings, Ltd. (the “Company”), hereby certifies, to such officer's knowledge, that:
The Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
| | | |
May 10, 2017 | By: | /s/ KAREN L. SCHMITT | |
| | Karen L. Schmitt | |
| | Chief Financial Officer | |
The foregoing certification is being furnished solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, chapter 63 of title 18, United States Code) and is not being filed as part of the Report.