Bermuda
|
98-0570192
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer Identification No.)
|
|
131 Front Street,
Hamilton, Bermuda
|
HM12
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
(441)
298-4900
|
||
(Registrant’s
telephone number, including area
code)
|
Large accelerated filer
o
|
Accelerated filer
x
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting
company)
|
Smaller reporting company
o
|
Page
|
||||
PART I - Financial Information | ||||
Item 1. |
Financial
Statements
|
|||
Condensed
Consolidated Balance Sheets as of September 30, 2010 (unaudited) and
December 31, 2009
|
3
|
|||
Condensed
Consolidated Statement of Income and Comprehensive Income for the three
and nine months ended September 30, 2010 and 2009
(unaudited)
|
4
|
|||
Condensed
Consolidated Statement of Changes in Shareholders’ Equity for the nine
months ended September 30, 2010 and 2009 (unaudited)
|
5
|
|||
Condensed
Consolidated Statement of Cash Flows for the nine months ended September
30, 2010 and 2009 (unaudited)
|
6
|
|||
Notes
to Unaudited Condensed Consolidated Financial Statements
|
7
|
|||
Item 2. |
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
31
|
||
Item 3. |
Quantitative
and Qualitative Disclosures About Market Risk
|
53
|
||
Item 4. |
Controls
and Procedures
|
54
|
||
PART II - Other Information | ||||
Item 6. |
Exhibits
|
55
|
||
Signatures
|
56
|
September 30,
2010
(Unaudited)
|
December 31,
2009
(Audited)
|
|||||||
ASSETS
|
||||||||
Investments:
|
||||||||
Fixed
maturities, available for sale, at fair value (Amortized cost 2010:
$1,505,431; 2009: $1,623,382)
|
$ |
1,582,372
|
$ | 1,661,692 | ||||
Other
investments, at fair value (Cost 2010: $5,534; 2009:
$5,684)
|
5,531
|
|
5,549 | |||||
Total
investments
|
1,587,903 | 1,667,241 | ||||||
Cash
and cash equivalents
|
269,486
|
107,396 | ||||||
Restricted
cash and cash equivalents
|
218,867 | 144,944 | ||||||
Accrued
investment income
|
11,335 | 11,405 | ||||||
Reinsurance
balances receivable, net (includes $97,631 and $43,382 from related
parties in 2010 and 2009, respectively)
|
244,353 | 211,338 | ||||||
Prepaid
reinsurance
|
31,575 | 28,752 | ||||||
Reinsurance
recoverable on unpaid losses
|
6,000 | 11,984 | ||||||
Loan
to related party
|
167,975 | 167,975 | ||||||
Deferred
commission and other acquisition costs (includes $114,154 and $85,979 from
related parties in 2010 and 2009, respectively)
|
187,241 | 172,983 | ||||||
Other
assets
|
15,290 | 11,818 | ||||||
Intangible
assets, net
|
46,928 | 51,284 | ||||||
Goodwill
|
52,617 | 52,617 | ||||||
Total assets
|
$ | 2,839,570 | $ | 2,639,737 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Liabilities
|
||||||||
Reserve
for loss and loss adjustment expenses (includes $244,491 and $174,046 from
related parties in 2010 and 2009, respectively)
|
$ | 1,093,857 | $ | 1,006,320 | ||||
Unearned
premiums (includes $347,935 and $264,751 from related parties in 2010 and
2009, respectively)
|
628,232 | 583,478 | ||||||
Accrued
expenses and other liabilities
|
74,265 | 62,887 | ||||||
Securities
sold under agreements to repurchase, at contract value
|
69,674 | 95,401 | ||||||
Junior
subordinated debt
|
215,173 | 215,125 | ||||||
Total liabilities
|
2,081,201 | 1,963,211 | ||||||
Commitments
and Contingencies
|
||||||||
Shareholders’
equity
|
||||||||
Common
shares ($0.01 par value; 73,068,030 and 71,253,625 shares issued in 2010
and 2009, respectively; 72,105,694 and 70,291,289 shares outstanding in
2010 and 2009, respectively)
|
731 | 713 | ||||||
Additional
paid-in capital
|
576,813 | 576,086 | ||||||
Accumulated
other comprehensive income
|
76,938 | 32,747 | ||||||
Retained
earnings
|
107,688 | 70,781 | ||||||
Treasury
shares, at cost (2010 and 2009: 962,336 shares)
|
(3,801 | ) |
(3,801
|
) | ||||
Total shareholders’
equity
|
758,369 | 676,526 | ||||||
Total liabilities and
shareholders’ equity
|
$ | 2,839,570 | $ | 2,639,737 |
For the Three
Months Ended
September 30,
2010
|
For the Three
Months Ended
September 30,
2009
|
For the Nine
Months Ended
September 30,
2010
|
For the Nine
Months Ended
September 30,
2009
|
|||||||||||||
Revenues:
|
||||||||||||||||
Gross
premiums written
|
$ | 289,815 | $ | 221,400 | $ | 951,981 | $ | 796,304 | ||||||||
Net
premiums written
|
$ | 273,435 | $ | 221,400 | $ | 897,776 | $ | 796,304 | ||||||||
Change
in unearned premiums
|
36,158 | 15,950 | (40,470 | ) | (125,021 | ) | ||||||||||
Net
earned premium
|
309,593 | 237,350 | 857,306 | 671,283 | ||||||||||||
Net
investment income
|
17,500 | 16,778 | 53,956 | 46,150 | ||||||||||||
Net
realized and unrealized investment gains (losses)
|
1,627 | (66 | ) | 2,474 | (462 | ) | ||||||||||
Total
revenues
|
328,720 | 254,062 | 913,736 | 716,971 | ||||||||||||
Expenses:
|
||||||||||||||||
Loss
and loss adjustment expenses
|
200,625 | 165,123 | 546,264 | 462,468 | ||||||||||||
Commission
and other acquisition expenses
|
88,956 | 55,313 | 254,799 | 159,608 | ||||||||||||
Other
operating expenses
|
10,840 | 8,059 | 28,876 | 22,726 | ||||||||||||
Subordinated
debt interest expense
|
9,117 | 9,114 | 27,348 | 25,316 | ||||||||||||
Amortization
of intangible assets
|
1,452 | 1,676 | 4,356 | 4,915 | ||||||||||||
Foreign
exchange (gains) losses
|
(1,187 | ) | (210 | ) | 380 | (2,401 | ) | |||||||||
Total
expenses
|
309,803 | 239,075 | 862,023 | 672,632 | ||||||||||||
Income
before income taxes
|
18,917 | 14,987 | 51,713 | 44,339 | ||||||||||||
Income
taxes:
|
||||||||||||||||
Current
tax expense
|
100 | – | 100 | – | ||||||||||||
Deferred
tax expense
|
291 | – | 881 | – | ||||||||||||
Income
tax expense
|
391 | – | 981 | – | ||||||||||||
Net
income
|
$ | 18,526 | $ | 14,987 | $ | 50,732 | $ | 44,339 | ||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
$ | 18,526 | $ | 14,987 | $ | 50,732 | $ | 44,339 | ||||||||
Other
comprehensive income
|
||||||||||||||||
Net
unrealized holdings gains arising during the period
|
$ | 23,021 | $ | 48,148 | $ | 51,329 | $ | 77,154 | ||||||||
Adjustment
for reclassification of realized (gains) losses recognized in net
income
|
(3,572 | ) | 66 | (7,138 | ) | 462 | ||||||||||
Other
comprehensive income
|
$ | 19,449 | $ | 48,214 | $ | 44,191 | $ | 77,616 | ||||||||
Comprehensive
income
|
$ | 37,975 | $ | 63,201 | $ | 94,923 | $ | 121,955 | ||||||||
Basic
earnings per common share
|
$ | 0.26 | $ | 0.21 | $ | 0.72 | $ | 0.64 | ||||||||
Diluted
earnings per common share
|
$ | 0.26 | $ | 0.21 | $ | 0.72 | $ | 0.63 | ||||||||
Dividends
declared per common share
|
$ | 0.065 | $ | 0.06 | $ | 0.195 | $ | 0.18 |
For the Three
Months Ended
September 30,
2010
|
For the Three
Months Ended
September 30,
2009
|
For the Nine
Months Ended
September 30,
2010
|
For the Nine
Months Ended
September 30,
2009
|
|||||||||||||
Net
realized and unrealized investment gains (losses):
|
||||||||||||||||
Total
other-than-temporary impairment losses
|
$ | – | $ | – | $ | – | $ | – | ||||||||
Portion
of loss recognized in other comprehensive income
|
– | – | – | – | ||||||||||||
Net
impairment losses recognized in earnings
|
– | – | – | – | ||||||||||||
Other
net realized and unrealized investment gains (losses)
|
1,627 | (66 | ) | 2,474 | (462 | ) | ||||||||||
Net realized and unrealized
investment gains (losses)
|
$ | 1,627 | $ | (66 | ) | $ | 2,474 | $ | (462 | ) |
For the Nine
Months Ended
September 30,
2010
|
For the Nine
Months Ended
September 30,
2009
|
|||||||
Common
shares
|
||||||||
Balance
– beginning of period
|
$
|
713
|
$
|
596
|
||||
Exercise
of options and issuance of shares, net
|
18
|
117
|
||||||
Balance
– end of period
|
731
|
713
|
||||||
Additional
paid-in capital
|
|
|
||||||
Balance
– beginning of period
|
576,086
|
|
530,519
|
|
||||
Exercise
of options and issuance of shares, net
|
43
|
44,928
|
|
|||||
Exchange
of warrants for common shares
|
(18
|
)
|
–
|
|||||
Share
based compensation
|
702
|
444
|
||||||
Balance
– end of period
|
576,813
|
575,891
|
||||||
Accumulated
other comprehensive income (loss)
|
|
|
||||||
Balance
– beginning of period
|
32,747
|
(44,499
|
)
|
|||||
Net
unrealized gains on securities
|
44,191
|
77,616
|
||||||
Balance
– end of period
|
76,938
|
33,117
|
||||||
Retained
earnings
|
|
|
||||||
Balance
– beginning of period
|
70,781
|
26,944
|
||||||
Net
income
|
50,732
|
44,339
|
||||||
Dividends
on common shares
|
(13,825
|
)
|
(12,652
|
)
|
||||
Balance
– end of period
|
107,688
|
58,631
|
||||||
Treasury
shares
|
|
|||||||
Balance
– beginning of period
|
(3,801
|
)
|
(3,801
|
)
|
||||
Shares
repurchased
|
–
|
–
|
||||||
Balance
– end of period
|
(3,801
|
)
|
(3,801
|
)
|
||||
Total
Shareholders’ Equity
|
$
|
758,369
|
$
|
664,551
|
For the Nine
Months Ended
September 30,
2010
|
For the Nine
Months Ended
September 30,
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$
|
50,732
|
$
|
44,339
|
||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
|
|||||||
Depreciation
and amortization of intangibles
|
5,370
|
5,426
|
||||||
Net
realized and unrealized (gain) loss on investments
|
(2,474
|
)
|
462
|
|||||
Foreign
exchange losses (gains) on revaluation
|
380
|
(2,401
|
)
|
|||||
Amortization
of share-based compensation expense, bond premium and discount and trust
preferred securities discount
|
(4,313
|
)
|
(4,615
|
)
|
||||
Changes
in assets - (increase) decrease:
|
|
|||||||
Reinsurance
balances receivable, net
|
(46,938
|
)
|
(169,244
|
)
|
||||
Prepaid
reinsurance
|
(2,823
|
)
|
–
|
|||||
Accrued
investment income
|
70
|
(695
|
)
|
|||||
Deferred
commission and other acquisition costs
|
(14,258
|
)
|
(66,604
|
)
|
||||
Other
assets
|
(3,570
|
)
|
(1,702
|
)
|
||||
Changes
in liabilities – increase (decrease):
|
|
|||||||
Reserve
for loss and loss adjustment expenses, net
|
93,525
|
72,706
|
||||||
Unearned
premiums
|
44,754
|
125,022
|
||||||
Accrued
expenses and other liabilities
|
(6,238
|
)
|
(13,896
|
)
|
||||
Net
cash provided by (used in) operating activities
|
114,217
|
(11,202
|
)
|
|||||
Cash
flows from investing activities:
|
||||||||
Purchases
of investments:
|
||||||||
Purchases
of fixed-maturity securities – available-for-sale
|
(408,765
|
)
|
(739,006
|
)
|
||||
Purchases
of fixed-maturity securities – trading
|
(918,476
|
)
|
–
|
|||||
Purchases
of other investments
|
(136
|
)
|
(138
|
)
|
||||
Sale
of investments:
|
|
|
||||||
Proceeds
from sales of fixed-maturity securities –
available-for-sale
|
113,136
|
153,991
|
||||||
Proceeds
from sales of fixed-maturity securities – trading and short
sales
|
967,548
|
–
|
||||||
Proceeds
from maturities and calls of fixed-maturity securities
|
409,061
|
263,832
|
||||||
Proceeds
from redemption of other investments
|
38
|
127
|
||||||
(Increase)
decrease in restricted cash and cash equivalents
|
(73,923
|
)
|
190,682
|
|||||
Acquisition
of subsidiary (net of cash required)
|
–
|
(13,613
|
)
|
|||||
Purchase
of capital assets
|
(916
|
)
|
(122
|
)
|
||||
Net
cash provided by (used in) in investing activities
|
87,567
|
(144,247
|
)
|
|||||
Cash
flows from financing activities:
|
||||||||
Repurchase
agreements, net
|
(25,727
|
)
|
(126,630
|
)
|
||||
Common
share issuance
|
43
|
117
|
||||||
Junior
subordinated debt issuance
|
–
|
260,000
|
||||||
Junior
subordinated debt issuance cost
|
–
|
(4,342
|
)
|
|||||
Dividend
paid
|
(13,707
|
)
|
(11,950
|
)
|
||||
Net
cash (used in) provided by financing activities
|
(39,391
|
)
|
117,195
|
|||||
Effect
of exchange rate changes on foreign currency cash
|
(303
|
)
|
939
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
162,090
|
(37,315
|
)
|
|||||
Cash
and cash equivalents, beginning of period
|
107,396
|
131,897
|
||||||
Cash
and cash equivalents, end of period
|
$
|
269,486
|
$
|
94,582
|
||||
Supplemental
information on cash flows
|
||||||||
Cash
paid for interest
|
$
|
27,300
|
$
|
17,694
|
||||
Reinsurance
balances receivables
|
17,806
|
–
|
||||||
Investments - fixed maturity securities | (17,806 | ) |
–
|
|||||
Supplemental information about non-cash investing and financing activities | ||||||||
Discount on junior subordinated debt |
$
|
–
|
$
|
(44,928 | ) | |||
Additional paid in Capital |
–
|
44,928 | ||||||
Common shares issued in exchange of warrants | 18 |
–
|
||||||
Additional paid in Capital | (18 | ) |
–
|
|||||
Redemption of other investment | 4,751 |
–
|
||||||
Purchase of other investment | (4,751 | ) |
–
|
·
|
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. To date we have only included U.S. government fixed
maturity investments as Level 1. The Company receives the quoted market
prices from a third party, nationally recognized pricing service (“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 Pricing Service
utilizes evaluated pricing models that vary by asset class and incorporate
available trade, bid and other market information and for structured
securities, cash flow and, when available, loan performance data. The
Pricing Service’s evaluated pricing applications apply available
information as applicable through processes such as benchmark curves,
benchmarking of like securities, sector groupings and matrix pricing, to
prepare evaluations. In addition, the Pricing Service uses model
processes, such as the Option Adjusted Spread model to assess interest
rate impact and develop prepayment scenarios. The market inputs that the
Pricing Service normally seeks for evaluations of securities, listed in
approximate order of priority, include: benchmark yields, reported trades,
broker/dealer quotes, issuer spreads, two-sided markets, benchmark
securities, bids, offers and reference data including market research
publications.
|
·
|
The Company utilizes the fair
values received from the Pricing Service. 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. Depending on the level of
observable inputs, the Company will then determine if the estimate is
Level 2 or Level 3 hierarchy. Approximately 97% of the Company’s fixed
maturity investments are categorized as Level 2 within the fair value
hierarchy. At September 30, 2010 and December 31, 2009, we have not
adjusted any prices provided by the Pricing
Service.
|
·
|
The Company will challenge any
prices for its investments that are not considered to represent fair
value. If a fair value is challenged, the Company will obtain a
non-binding quote from a broker-dealer; multiple quotations are not
typically sought. As of September 30, 2010 and December 31, 2009, only one
security was priced using the market approach at approximately $8,595 and
$7,948, respectively, using a quotation from a broker as opposed to the
Pricing Service. At September 30, 2010 and December 31, 2009, we have not
adjusted any pricing provided by the broker-dealers based on the review
performed by our investment
managers.
|
·
|
To validate prices, the Company
compares the fair value estimates to its knowledge of the current market
and will investigate prices that it considers not to be representative of
fair value. In addition, our process to validate the market prices
obtained from the Pricing Service includes, but is not limited to,
periodic evaluation of model pricing methodologies and analytical reviews
of certain prices. We also periodically perform testing of the market to
determine trading activity, or lack of trading activity, as well as
evaluating the variability of market prices. Securities sold during the
quarter are also “back-tested” (i.e., the sales prices are compared to the
previous month end reported market price to determine the reasonableness
of the reported market price). There were no material differences between
the prices from the Pricing Service and the prices obtained from our
validation procedures as of September 30, 2010 and December 31,
2009.
|
As at September 30, 2010
|
Original or
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Fixed
Maturities:
|
|
|
|
|||||||||||||
U.S.
treasury bonds
|
$
|
43,620
|
|
$
|
1,615
|
$
|
–
|
$
|
45,235
|
|||||||
U.S.
agency bonds – mortgage and asset-backed
|
678,868
|
27,538
|
(34
|
)
|
706,372
|
|||||||||||
U.S.
agency bonds – other
|
67,707
|
2,350
|
–
|
70,057
|
||||||||||||
Corporate
fixed maturities
|
674,200
|
57,780
|
(13,770
|
)
|
718,210
|
|||||||||||
Municipal
bonds
|
41,036
|
1,483
|
(21
|
)
|
42,498
|
|||||||||||
Total
available-for-sale fixed maturities
|
1,505,431
|
90,766
|
(13,825
|
)
|
1,582,372
|
|||||||||||
Other
investments
|
5,534
|
|
–
|
(3
|
)
|
5,531
|
||||||||||
Total
investments
|
$
|
1,510,965
|
$
|
90,766
|
$
|
(13,828
|
)
|
$
|
1,587,903
|
As at December 31, 2009
|
Original or
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Fixed
Maturities:
|
|
|
|
|||||||||||||
U.S.
treasury bonds
|
$
|
39,297
|
$
|
224
|
$
|
(283
|
)
|
$
|
39,238
|
|||||||
U.S.
agency bonds – mortgage and asset-backed
|
779,400
|
17,504
|
(2,321
|
)
|
794,583
|
|||||||||||
U.S.
agency bonds – other
|
217,192
|
4,772
|
(447
|
)
|
221,517
|
|||||||||||
Corporate
fixed maturities
|
564,750
|
37,985
|
(20,071
|
)
|
582,664
|
|||||||||||
Municipal
bonds
|
22,743
|
947
|
–
|
23,690
|
||||||||||||
Total
available-for-sale fixed maturities
|
1,623,382
|
61,432
|
(23,122
|
)
|
1,661,692
|
|||||||||||
Other
investments
|
5,684
|
–
|
(135
|
)
|
5,549
|
|||||||||||
Total
investments
|
$
|
1,629,066
|
$
|
61,432
|
$
|
(23,257
|
)
|
$
|
1,667,241
|
As at September 30, 2010
|
Amortized Cost
|
Fair
Value
|
% of Total
Fair Value
|
|||||||||
Maturity
|
|
|
||||||||||
Due
in one year or less
|
$
|
96,058
|
$
|
97,109
|
6.1
|
%
|
||||||
Due
after one year through five years
|
170,587
|
175,276
|
11.1
|
%
|
||||||||
Due
after five years through ten years
|
489,368
|
525,110
|
33.2
|
%
|
||||||||
Due
after ten years
|
70,550
|
78,505
|
5.0
|
%
|
||||||||
826,563
|
876,000
|
55.4
|
%
|
|||||||||
Mortgage
and asset-backed securities
|
678,868
|
706,372
|
44.6
|
%
|
||||||||
Total
|
$
|
1,505,431
|
$
|
1,582,372
|
100.0
|
%
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
As at September 30, 2010
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Available-for-sale
securities:
|
||||||||||||||||||||||||
U.S.
treasury bonds
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
||||||||||||
U.S.
agency bonds – mortgage and asset-backed
|
2,517
|
(28
|
)
|
1,869
|
(6
|
)
|
4,386
|
(34
|
)
|
|||||||||||||||
U.S.
agency bonds - other
|
–
|
–
|
–
|
–
|
–
|
–
|
||||||||||||||||||
Corporate
fixed maturities
|
36,608
|
(896
|
)
|
153,445
|
(12,874
|
)
|
190,053
|
(13,770
|
)
|
|||||||||||||||
Municipal
bonds
|
9,168
|
(21
|
)
|
–
|
–
|
9,168
|
(21
|
)
|
||||||||||||||||
48,293
|
(945
|
)
|
155,314
|
(12,880
|
)
|
203,607
|
(13,825
|
)
|
||||||||||||||||
Other
investments
|
4,751
|
(3
|
)
|
–
|
–
|
4,751
|
(3
|
)
|
||||||||||||||||
Total
|
$
|
53,044
|
$
|
(948
|
)
|
$
|
155,314
|
$
|
(12,880
|
)
|
$
|
208,358
|
$
|
(13,828
|
)
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
As at December 31, 2009
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
|
||||||||||||||||||||||||
U.S.
treasury bonds
|
$
|
8,632
|
$
|
(283
|
)
|
$
|
–
|
$
|
–
|
$
|
8,632
|
$
|
(283
|
)
|
||||||||||
U.S.
agency bonds – mortgage and asset-backed
|
235,013
|
(2,319
|
)
|
694
|
(2
|
)
|
235,707
|
(2,321
|
)
|
|||||||||||||||
U.S.
agency bonds – other
|
59,511
|
(447
|
)
|
–
|
–
|
59,511
|
(447
|
)
|
||||||||||||||||
Corporate
fixed maturities
|
11,687
|
(619
|
)
|
193,676
|
(19,452
|
)
|
205,363
|
(20,071
|
)
|
|||||||||||||||
314,843
|
(3,668
|
)
|
194,370
|
(19,454
|
)
|
509,213
|
(23,122
|
)
|
||||||||||||||||
Other
investments
|
–
|
–
|
4,864
|
(135
|
)
|
4,864
|
(135
|
)
|
||||||||||||||||
Total
|
$
|
314,843
|
$
|
(3,668
|
)
|
$
|
199,234
|
$
|
(19,589
|
)
|
$
|
514,077
|
$
|
(23,257
|
)
|
For the Three Months Ended September 30, 2010
|
Gross Gains
|
Gross losses
|
Net
|
|||||||||
Available-for-sale
securities
|
$
|
3,612
|
$
|
(137
|
)
|
$
|
3,475
|
|||||
Trading
securities
|
1,127
|
(781
|
)
|
346
|
||||||||
Other
investments
|
–
|
(249
|
)
|
(249
|
)
|
|||||||
Realized
gains (losses)
|
4,739
|
(1,167
|
)
|
3,572
|
||||||||
Unrealized
loss on short sales
|
–
|
(1,945
|
)
|
(1,945
|
)
|
|||||||
Net
realized and unrealized gains
|
$
|
4,739
|
$
|
(3,112
|
)
|
$
|
1,627
|
For the Nine Months Ended September 30, 2010
|
Gross Gains
|
Gross losses
|
Net
|
|||||||||
Available-for-sale
securities
|
$
|
9,412
|
$
|
(1,756
|
)
|
$
|
7,656
|
|||||
Trading
securities
|
1,649
|
(1,918
|
)
|
(269
|
)
|
|||||||
Other
investments
|
–
|
(249
|
)
|
(249
|
)
|
|||||||
Realized
gains (losses)
|
11,061
|
(3,923
|
)
|
7,138
|
||||||||
Unrealized
loss on short sales
|
–
|
(4,664
|
)
|
(4,664
|
)
|
|||||||
Net
realized and unrealized gains
|
$
|
11,061
|
$
|
(8,587
|
)
|
$
|
2,474
|
For the Three Months Ended September 30, 2009
|
Gross Gains
|
Gross losses
|
Net
|
|||||||||
Available-for-sale
securities
|
$
|
270
|
$
|
(228
|
)
|
$
|
42
|
|||||
Other
investments
|
–
|
(108
|
)
|
(108
|
)
|
|||||||
Realized
gains (losses)
|
$
|
270
|
$
|
(336
|
)
|
$
|
(66
|
)
|
For the Nine Months Ended September 30, 2009
|
Gross Gains
|
Gross losses
|
Net
|
|||||||||
Available-for-sale
securities
|
$
|
4,168
|
$
|
(4,507
|
)
|
$
|
(339
|
)
|
||||
Other
investments
|
–
|
(123
|
)
|
(123
|
)
|
|||||||
Realized
gains (losses)
|
$
|
4,168
|
$
|
(4,630
|
)
|
$
|
(462
|
)
|
September 30,
2010
|
September 30,
2009
|
|||||||
Fixed
maturities
|
$
|
76,941
|
$
|
35,000
|
||||
Other
investments
|
(3
|
)
|
(178
|
)
|
||||
Total
net unrealized gain (loss)
|
76,938
|
34,822
|
||||||
Deferred
income tax expense
|
–
|
(1,705
|
)
|
|||||
Net
unrealized losses, net of deferred income tax
|
$
|
76,938
|
$
|
33,117
|
||||
Change
in unrealized gain (loss), net of deferred income tax
|
$
|
44,191
|
$
|
77,616
|
September 30,
2010
|
December 31,
2009
|
|||||||
Restricted
cash – third party agreements
|
$
|
163,776
|
$
|
133,029
|
||||
Restricted
cash – related party agreements
|
54,828
|
11,485
|
||||||
Restricted
cash – U.S. state regulatory authorities
|
263
|
430
|
||||||
Total
restricted cash
|
218,867
|
144,944
|
||||||
Restricted
investments – in Trust for third party agreements at fair value (Amortized
cost: 2010 – $901,869; 2009 – $1,011,582)
|
948,158
|
1,022,337
|
||||||
Restricted
investments – in Trust for related party agreements at fair value
(Amortized cost: 2010 – $258,235; 2009 – $177,537)
|
287,418
|
195,474
|
||||||
Restricted
investments – in Trust for U.S. state regulatory authorities (Amortized
cost: 2010 – $13,305; 2009 – $13,032)
|
14,026
|
12,867
|
||||||
Total
restricted investments
|
1,249,602
|
1,230,678
|
||||||
Total
restricted cash and investments
|
$
|
1,468,469
|
$
|
1,375,622
|
·
|
Level 1 - Unadjusted quoted
market prices for identical assets or liabilities in active markets that
the Company has the ability to
access.
|
·
|
Level 2 - Quoted prices for
similar assets or liabilities in active markets; quoted prices for
identical or similar 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.
|
·
|
Level 3 - Valuations based on
models where significant inputs are not observable. The unobservable
inputs reflect the Company’s own assumptions about the assumptions that
market participants would
use.
|
As at September 30, 2010
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total Fair
Value
|
||||||||||||
Assets
|
||||||||||||||||
Fixed
maturities
|
||||||||||||||||
U.S.
treasury bonds
|
$ |
45,235
|
$ | – | $ | – | $ | 45,235 | ||||||||
U.S.
agency bonds – mortgage and asset-backed
|
– |
|
706,372 | – | 706,372 | |||||||||||
U.S.
agency bonds – other
|
– |
|
70,057 | – | 70,057 | |||||||||||
Corporate
fixed maturities
|
– | 718,210 | – | 718,210 | ||||||||||||
Municipal
bonds
|
– | 42,498 | – | 42,498 | ||||||||||||
Other
investments
|
– | – | 5,531 | 5,531 | ||||||||||||
Total
|
$ | 45,235 | $ | 1,537,137 | $ | 5,531 | $ | 1,587,903 | ||||||||
As
a percentage of total assets
|
1.6 | % | 54.1 | % | 0.2 | % | 55.9 | % | ||||||||
Liabilities
|
||||||||||||||||
Securities
sold under agreements to repurchase
|
$ | – | $ | 69,674 | $ | – | $ | 69,674 | ||||||||
Securities
sold but not yet purchased
|
– | 54,274 | – | 54,274 | ||||||||||||
$ | – | $ | 123,948 | $ | – | $ | 123,948 | |||||||||
As
a percentage of total liabilities
|
– | 6.0 | % | – | 6.0 | % |
As at December 31, 2009
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total Fair
Value
|
||||||||||||
Assets
|
||||||||||||||||
Fixed
maturities
|
||||||||||||||||
U.S.
treasury bonds
|
$ | 39,238 | $ | – | $ | – | $ | 39,238 | ||||||||
U.S.
agency bonds – mortgage and asset-backed
|
– | 794,583 | – |
794,583
|
||||||||||||
U.S.
agency bonds – other
|
– | 221,517 | – | 221,517 | ||||||||||||
Corporate
fixed maturities
|
– | 582,664 | – | 582,664 | ||||||||||||
Municipal
bonds
|
– | 23,690 | – | 23,690 | ||||||||||||
Other
investments
|
– | – | 5,549 | 5,549 | ||||||||||||
Total
|
$ | 39,238 | $ | 1,622,454 | $ | 5,549 | $ | 1,667,241 | ||||||||
As
a percentage of total assets
|
1.5 | % | 61.5 | % | 0.2 | % | 63.2 | % | ||||||||
Liabilities
|
||||||||||||||||
Securities
sold under agreements to repurchase
|
$ | – | $ | 95,401 | $ | – | $ | 95,401 | ||||||||
As
a percentage of total liabilities
|
– | 4.9 | % | – |
4.9
|
% |
Three Months
Ended
September 30,
2010
|
Three Months
Ended
September 30,
2009
|
|||||||
Balance
at beginning of period
|
$ |
5,677
|
$ | 5,392 | ||||
Net
realized and unrealized gains – included in net income
|
– | – | ||||||
Net
realized and unrealized losses – included in net income
|
(249 | ) | (108 | ) | ||||
Change
in net unrealized gains – included in other comprehensive income
(loss)
|
– | – | ||||||
Change
in net unrealized losses – included in other comprehensive income
(loss)
|
122 | 244 | ||||||
Purchases
|
4,764 | 1 | ||||||
Sales
and redemptions
|
(4,783 | ) | – | |||||
Transfers
into Level 3
|
– | – | ||||||
Transfers
out of Level 3
|
– | – | ||||||
Balance
at end of period
|
$ | 5,531 | $ | 5,529 | ||||
Level
3 gains (losses) included in net income attributable to the change in
unrealized gains (losses) relating to assets held at the reporting
date
|
$ | − | $ | − |
Other Investments:
|
Nine Months
Ended
September 30,
2010
|
Nine Months
Ended
September 30,
2009
|
||||||
Balance
at beginning of period
|
$ | 5,549 | $ | 5,291 | ||||
Net
realized and unrealized gains – included in net income
|
– | – | ||||||
Net
realized and unrealized losses – included in net income
|
(249 | ) | (123 | ) | ||||
Change
in net unrealized gains – included in other comprehensive income
(loss)
|
– | – | ||||||
Change
in net unrealized losses – included in other comprehensive income
(loss)
|
133 | 350 | ||||||
Purchases
|
4,887 | 139 | ||||||
Sales
and redemptions
|
(4,789 | ) | (128 | ) | ||||
Transfers
into Level 3
|
– | – | ||||||
Transfers
out of Level 3
|
– | – | ||||||
Balance
at end of period
|
$ |
5,531
|
$ | 5,529 | ||||
Level
3 gains (losses) included in net income attributable to the change in
unrealized gains (losses) relating to assets held at the reporting
date
|
$ | – | $ | – |
As
at September 30, 2010
|
Gross
|
Accumulated
Amortization
|
Net
|
Useful
Life
|
|||||||||
Goodwill
|
$
|
52,617
|
$
|
–
|
$
|
52,617
|
Indefinite
|
||||||
State
licenses
|
7,727
|
–
|
7,727
|
Indefinite
|
|||||||||
Customer
relationships
|
51,400
|
(12,199
|
)
|
39,201
|
15 years double declining
|
||||||||
Net
balance
|
$
|
111,744
|
$
|
(12,199
|
)
|
$
|
99,545
|
|
As
at December 31, 2009
|
Gross
|
Accumulated
Amortization
|
Net
|
Useful
Life
|
|||||||||
Goodwill
|
$
|
52,617
|
$
|
–
|
$
|
52,617
|
Indefinite
|
||||||
State
licenses
|
7,727
|
–
|
7,727
|
Indefinite
|
|||||||||
Customer
relationships
|
51,400
|
(7,843
|
)
|
43,557
|
15 years double declining
|
||||||||
Net
balance
|
$
|
111,744
|
$
|
(7,843
|
)
|
$
|
103,901
|
|
September
30,
2010
|
||||
2010
|
$
|
1,452
|
||
2011
|
5,033
|
|||
2012
|
4,362
|
|||
2013
|
3,781
|
|||
2014
|
3,276
|
Three Months
Ended
September 30,
2010
|
Three Months
Ended
September 30,
2009
|
Nine Months
Ended
September 30,
2010
|
Nine Months
Ended
September 30,
2009
|
|||||||||||||
Net
income available to common shareholders
|
$ |
18,526
|
$ | 14,987 | $ | 50,732 | $ | 44,339 | ||||||||
Weighted
average number of common shares outstanding
– basic
|
70,493,545 | 70,287,664 | 70,359,688 | 69,430,521 | ||||||||||||
Potentially
dilutive securities:
|
||||||||||||||||
Warrants
|
– | – | – | – | ||||||||||||
Share
options
|
491,837 | 565,231 | 483,774 | 416,193 | ||||||||||||
Weighted
average number of common shares outstanding
– diluted
|
70,985,382 | 70,852,895 |
70,843,462
|
69,846,714 | ||||||||||||
Basic
earnings per common share:
|
$ | 0.26 | $ | 0.21 | $ | 0.72 | $ | 0.64 | ||||||||
Diluted
earnings per common share:
|
$ | 0.26 | $ | 0.21 | $ | 0.72 | $ | 0.63 |
Assumptions:
|
September
30,
2010
|
|||
Volatility
|
29.8-46.0
|
%
|
||
Risk-free
interest rate
|
2.36-3.30
|
%
|
||
Weighted
average expected lives in years
|
5-6.1
years
|
|||
Forfeiture
rate
|
0
|
%
|
||
Dividend
yield rate
|
1-5.39
|
%
|
Three Months Ended
September 30, 2010
|
Number of
Share Options
|
Weighted
Average
Exercise Price
|
Weighted Average
Remaining
Contractual Term
|
|||||||||
Outstanding,
June 30, 2010
|
2,381,230
|
$
|
6.01
|
8.56
years
|
||||||||
Granted
|
22,500
|
7.68
|
10.00
years
|
|||||||||
Exercised
|
(13,593
|
)
|
3.28
|
–
|
||||||||
Cancelled
|
(4,251
|
)
|
3.28
|
–
|
||||||||
Outstanding,
September 30, 2010
|
2,385,886
|
$
|
6.05
|
8.32
years
|
Nine Months Ended
September 30, 2010
|
Number of
Share Options
|
Weighted
Average
Exercise Price
|
Weighted Average
Remaining
Contractual Term
|
|||||||||
Outstanding,
December 31, 2009
|
2,036,542 | $ | 5.79 |
8.86
years
|
|
|||||||
Granted
|
372,500 | 7.28 |
9.46
years
|
|
||||||||
Exercised
|
(14,405 | ) | 3.28 |
–
|
|
|||||||
Cancelled
|
(8,751 | ) | 3.28 |
–
|
|
|||||||
Outstanding,
September 30, 2010
|
2,385,886 | $ |
6.05
|
8.32
years
|
|
Three Months Ended
September 30, 2009
|
Number of
Share Options
|
Weighted
Average
Exercise Price
|
Weighted Average
Remaining
Contractual Term
|
|||||||||
Outstanding,
June 30, 2009
|
1,503,834
|
$
|
5.54
|
9.08
years
|
||||||||
Granted
|
200,000
|
4.54
|
9.40
years
|
|||||||||
Exercised
|
–
|
–
|
–
|
|||||||||
Cancelled
|
(10,500
|
)
|
3.28
|
–
|
||||||||
Outstanding,
September 30, 2009
|
1,693,334
|
$
|
5.47
|
8.90
years
|
Nine Months Ended
September 30, 2009
|
Number of
Share Options
|
Weighted
Average
Exercise Price
|
Weighted Average
Remaining
Contractual Term
|
|||||||||
Outstanding,
December 31, 2008
|
1,519,834
|
$
|
10.00
|
9.44
years
|
||||||||
Granted
|
384,000
|
4.51
|
9.40
years
|
|||||||||
Exercised
|
`
|
–
|
–
|
|||||||||
Cancelled
|
(210,500
|
)
|
8.07
|
–
|
||||||||
Outstanding,
September 30, 2009
|
1,693,334
|
$
|
5.47
|
8.90
years
|
·
|
by lending funds in the amount of
$167,975 as at September 30, 2010 and December 31, 2009 to AII pursuant to
a loan agreement entered into between those parties. This loan is carried
at cost. The amount of collateral Maiden Insurance is required to
maintain, which is determined quarterly, equals its proportionate share of
(a) the amount of ceded paid losses for which AII is responsible to such
AmTrust subsidiaries but has not yet paid, (b) the amount of ceded loss
reserves (including ceded reserves for claims reported but not resolved
and losses incurred but not reported) for which AII is responsible to
AmTrust subsidiaries, and (c) the amount of ceded reserves for unearned
premiums ceded by AmTrust subsidiaries to AII. Pursuant to the Master
Agreement, AmTrust has agreed to cause AII not to commingle Maiden
Insurance’s assets with AII’s other assets and to cause the AmTrust
subsidiaries not to commingle Maiden Insurance’s assets with the AmTrust
subsidiaries’ other assets if an AmTrust subsidiary withdraws those
assets. AII has agreed that, if an AmTrust subsidiary returns to AII
excess assets withdrawn from a Trust Account, drawn on a Letter of Credit
or maintained by such AmTrust subsidiary as Withheld Funds, AII will
immediately return to Maiden Insurance its proportionate share of such
excess assets. AII has further agreed that if the aggregate fair market
value of the amount of Maiden Insurance’s assets held in the Trust Account
exceeds Maiden Insurance’s proportionate share of AII’s obligations, or if
an AmTrust subsidiary misapplies any such collateral, AII will immediately
return to Maiden Insurance an amount equal to such excess or misapplied
collateral, less any amounts AII has paid to Maiden Insurance. In
addition, if an AmTrust subsidiary withdraws Maiden Insurance’s assets
from a Trust Account and maintains those assets on its books as withheld
funds, AII has agreed to pay to Maiden Insurance interest at the rate
equivalent to the one-month London Interbank Offered Rate (“LIBOR”) plus
90 basis points per annum computed on the basis of a 360-day year on the
loan (except to the extent Maiden Insurance’s proportionate share of AII’s
obligations to that AmTrust subsidiary exceeds the value of the collateral
Maiden Insurance has provided), and net of unpaid fees Maiden Insurance
owes to AIIM and its share of fees owed to the trustee of the Trust
Accounts.
|
·
|
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, as at September 30, 2010 was approximately $333,761 (December
31, 2009 – $206,960) and the accrued interest was $3,393
(December 31,
2009 – $1,956).
|
For the Three Months Ended September 30, 2010
|
Diversified
Reinsurance
|
AmTrust
Quota Share
|
ACAC
Quota Share
|
Total
|
||||||||||||
Net
premiums written
|
$ | 104,452 | $ | 110,313 | $ | 58,670 | $ | 273,435 | ||||||||
Net
premiums earned
|
142,419 | 120,747 | 46,427 | 309,593 | ||||||||||||
Net
losses and loss expenses
|
(95,409 | ) | (76,199 | ) | (29,017 | ) | (200,625 | ) | ||||||||
Commissions
and other acquisition costs
|
(34,228 | ) | (39,011 | ) | (15,717 | ) | (88,956 | ) | ||||||||
General
and administrative expenses
|
(6,745 | ) | (220 | ) | (124 | ) | (7,089 | ) | ||||||||
Underwriting
income
|
$ | 6,037 | $ | 5,317 | $ | 1,569 | $ | 12,923 | ||||||||
Reconciliation
to net income
|
||||||||||||||||
Net
investment income and realized and unrealized investment gains
(losses)
|
19,127 | |||||||||||||||
Amortization
of intangible assets
|
(1,452 | ) | ||||||||||||||
Foreign
exchange gains
|
1,187 | |||||||||||||||
Subordinated
debt interest expense
|
(9,117 | ) | ||||||||||||||
Other
operating expenses
|
(3,751 | ) | ||||||||||||||
Income
tax expense
|
(391 | ) | ||||||||||||||
Net
Income
|
$ | 18,526 | ||||||||||||||
Net
loss and loss expense ratio*
|
67.0 | % | 63.1 | % | 62.5 | % | 64.8 | % | ||||||||
Acquisition
cost ratio**
|
24.0 | % | 32.3 | % | 33.9 | % | 28.7 | % | ||||||||
General
and administrative expense ratio***
|
4.8 | % | 0.2 | % | 0.2 | % | 3.5 | % | ||||||||
Combined
ratio****
|
95.8 | % | 95.6 | % | 96.6 | % | 97.0 | % |
For the Nine Months Ended September 30, 2010
|
Diversified
Reinsurance
|
AmTrust
Quota Share
|
ACAC
Quota Share
|
Total
|
||||||||||||
Net
premiums written
|
$ | 409,075 | $ | 340,992 | $ | 147,709 | $ | 897,776 | ||||||||
Net
premiums earned
|
455,378 |
333,070
|
68,858 | 857,306 | ||||||||||||
Net
losses and loss expenses
|
(294,044 | ) | (209,184 | ) | (43,036 | ) | (546,264 | ) | ||||||||
Commissions
and other acquisition costs
|
(123,128 | ) | (108,249 | ) | (23,422 | ) | (254,799 | ) | ||||||||
General
and administrative expenses
|
(18,343 | ) | (1,292 | ) | (124 | ) | (19,759 | ) | ||||||||
Underwriting
income
|
$ | 19,863 | $ | 14,345 | $ | 2,276 |
|
$ | 36,484 | |||||||
Reconciliation
to net income
|
||||||||||||||||
Net
investment income and realized and unrealized investment gains
(losses)
|
56,430 | |||||||||||||||
Amortization
of intangible assets
|
(4,356 | ) | ||||||||||||||
Foreign
exchange losses
|
(380 | ) | ||||||||||||||
Subordinated
debt interest expense
|
(27,348 | ) | ||||||||||||||
Other
operating expenses
|
(9,117 | ) | ||||||||||||||
Income
tax expense
|
(981 | ) | ||||||||||||||
Net
Income
|
$ | 50,732 | ||||||||||||||
Net
loss and loss expense ratio*
|
64.6 | % | 62.8 | % | 62.5 | % | 63.7 | % | ||||||||
Acquisition
cost ratio**
|
27.0 | % | 32.5 | % | 34.0 | % | 29.7 | % | ||||||||
General
and administrative expense ratio***
|
4.0 | % | 0.4 | % | 0.2 | % | 3.4 | % | ||||||||
Combined
ratio****
|
95.6 | % | 95.7 | % | 96.7 | % | 96.8 | % |
For the Three Months Ended September 30, 2009
|
Diversified
Reinsurance
|
AmTrust
Quota Share
|
ACAC
Quota Share
|
Total
|
||||||||||||
Net
premiums written
|
$ | 129,232 | $ | 92,168 | $ | – | $ | 221,400 | ||||||||
Net
premiums earned
|
147,876 | 89,474 | – | 237,350 | ||||||||||||
Net
losses and loss expenses
|
(110,420 | ) | (54,703 | ) | – |
(165,123
|
) | |||||||||
Commissions
and other acquisition costs
|
(26,062 | ) | (29,251 | ) | – | (55,313 | ) | |||||||||
General
and administrative expenses
|
(3,785 | ) | (812 | ) | – | (4,597 | ) | |||||||||
Underwriting
income
|
$ | 7,609 | $ | 4,708 | $ | – | $ | 12,317 | ||||||||
Reconciliation
to net income
|
||||||||||||||||
Net
investment income and realized investment gains (losses)
|
16,712 | |||||||||||||||
Amortization
of intangible assets
|
(1,676 | ) | ||||||||||||||
Foreign
exchange and other gains
|
210 | |||||||||||||||
Subordinated
debt interest expense
|
(9,114 | ) | ||||||||||||||
Other
operating expenses
|
(3,462 | ) | ||||||||||||||
Net
Income
|
$ | 14,987 | ||||||||||||||
Net
loss and loss expense ratio*
|
74.7 | % | 61.1 | % | – | % | 69.6 | % | ||||||||
Acquisition
cost ratio**
|
17.6 | % | 32.7 | % | – | % | 23.3 | % | ||||||||
General
and administrative expense ratio***
|
2.6 | % | 0.9 | % | – | % | 3.4 | % | ||||||||
Combined
ratio****
|
94.9 | % | 94.7 | % | – | % | 96.3 | % |
For the Nine Months Ended September 30, 2009
|
Diversified
Reinsurance
|
AmTrust
Quota Share
|
ACAC
Quota Share
|
Total
|
||||||||||||
Net
premiums written
|
$ | 528,963 | $ | 267,341 | $ | – | $ | 796,304 | ||||||||
Net
premiums earned
|
401,761 | 269,522 | – | 671,283 | ||||||||||||
Net
losses and loss expenses
|
(294,005 | ) | (168,463 | ) | – | (462,468 | ) | |||||||||
Commissions
and other acquisition costs
|
(71,234 | ) | (88,374 | ) | – | (159,608 | ) | |||||||||
General
and administrative expenses
|
(13,599 | ) | (1,873 | ) | – | (15,472 | ) | |||||||||
Underwriting
income
|
$ | 22,923 | $ | 10,812 | $ | – | $ | 33,735 | ||||||||
Reconciliation
to net income
|
||||||||||||||||
Net
investment income and realized investment gains (losses)
|
45,688 | |||||||||||||||
Amortization
of intangible assets
|
(4,915 | ) | ||||||||||||||
Foreign
exchange and other gains
|
2,401
|
|||||||||||||||
Subordinated
debt interest expense
|
(25,316 | ) | ||||||||||||||
Other
operating expenses
|
(7,254 | ) | ||||||||||||||
Net
Income
|
$ | 44,339 | ||||||||||||||
Net
loss and loss expense ratio*
|
73.2 | % | 62.5 | % | – | % | 68.9 | % | ||||||||
Acquisition
cost ratio**
|
17.7 | % | 32.8 | % | – | % | 23.8 | % | ||||||||
General
and administrative expense ratio***
|
3.4 | % | 0.7 | % | – | % | 3.4 | % | ||||||||
Combined
ratio****
|
94.3 | % | 96.0 | % | – | % | 96.1 | % |
*
|
Calculated
by dividing net losses and loss expenses by net earned
premium.
|
**
|
Calculated
by dividing commission and other acquisition expenses by net earned
premium
|
***
|
Calculated
by dividing general and administrative expenses by net earned
premium.
|
****
|
Calculated
by adding together net loss and loss expense ratio, acquisition cost ratio
and general and administrative expense
ratio.
|
Diversified
Reinsurance
|
AmTrust
Quota Share
|
ACAC
Quota Share
|
Total
|
|||||||||||||
As
at September 30, 2010
|
||||||||||||||||
Reinsurance
balances receivable, net
|
$
|
146,270
|
$
|
31,642
|
$
|
66,441
|
$
|
244,353
|
||||||||
Prepaid
reinsurance
|
31,575
|
–
|
–
|
31,575
|
||||||||||||
Reinsurance
recoverable on unpaid losses
|
6,000
|
–
|
–
|
6,000
|
||||||||||||
Deferred
commission and other acquisition costs
|
73,091
|
87,329
|
26,821
|
187,241
|
||||||||||||
Loan
to related party
|
–
|
167,975
|
–
|
167,975
|
||||||||||||
Goodwill
|
52,617
|
–
|
–
|
52,617
|
||||||||||||
Intangible
assets, net
|
46,928
|
–
|
–
|
46,928
|
||||||||||||
Restricted
investments and cash
|
1,126,223
|
331,957
|
10,289
|
1,468,469
|
||||||||||||
Corporate
and other assets
|
3,933
|
–
|
–
|
634,412
|
||||||||||||
Total
Assets
|
$
|
1,486,637
|
$
|
618,903
|
$
|
103,551
|
$
|
2,839,570
|
Diversified
Reinsurance
|
AmTrust
Quota Share
|
ACAC
Quota Share
|
Total
|
|||||||||||||
As
at December 31, 2009
|
||||||||||||||||
Reinsurance
balances receivable, net
|
$
|
171,482
|
$
|
39,856
|
$
|
–
|
$
|
211,338
|
||||||||
Prepaid
reinsurance
|
28,752
|
–
|
–
|
28,752
|
||||||||||||
Reinsurance
recoverable on unpaid losses
|
11,984
|
–
|
–
|
11,984
|
||||||||||||
Deferred
commission and other acquisition costs
|
88,224
|
84,759
|
–
|
172,983
|
||||||||||||
Loan
to related party
|
–
|
167,975
|
–
|
167,975
|
||||||||||||
Goodwill
|
52,617
|
–
|
–
|
52,617
|
||||||||||||
Intangible
assets, net
|
51,284
|
–
|
–
|
51,284
|
||||||||||||
Restricted
investments and cash
|
1,168,663
|
206,959
|
–
|
1,375,622
|
||||||||||||
Corporate
and other assets
|
2,502
|
–
|
–
|
567,182
|
||||||||||||
Total
Assets
|
$
|
1,575,508
|
$
|
499,549
|
$
|
–
|
$
|
2,639,737
|
For the Three Months Ended
September 30,
2010
|
For the Three Months Ended
September 30,
2009
|
|||||||||||||||
|
Total
|
%
of Total
|
Total
|
%
of Total
|
||||||||||||
Net
premiums written
|
||||||||||||||||
Diversified
Reinsurance
|
||||||||||||||||
Property
|
$
|
37,471
|
13.7
|
%
|
$
|
28,691
|
13.0
|
%
|
||||||||
Casualty
|
54,178
|
19.8
|
%
|
76,377
|
34.5
|
%
|
||||||||||
Accident
and Health
|
12,803
|
4.7
|
%
|
24,164
|
10.9
|
%
|
||||||||||
Total
Diversified Reinsurance
|
104,452
|
38.2
|
%
|
129,232
|
58.4
|
%
|
||||||||||
AmTrust
Quota Share
|
||||||||||||||||
Small
Commercial Business
|
43,664
|
16.0
|
%
|
34,077
|
15.4
|
%
|
||||||||||
Specialty
Program Business
|
20,996
|
7.7
|
%
|
13,052
|
5.9
|
%
|
||||||||||
Specialty
Risk and Extended Warranty
|
45,653
|
16.7
|
%
|
45,039
|
20.3
|
%
|
||||||||||
Total
AmTrust Quota Share
|
110,313
|
40.4
|
%
|
92,168
|
41.6
|
%
|
||||||||||
ACAC
Quota Share
|
||||||||||||||||
Automobile
liability
|
33,565
|
12.2
|
%
|
–
|
|
–
|
%
|
|||||||||
Automobile
physical damage
|
25,105
|
9.2
|
%
|
–
|
–
|
%
|
||||||||||
Total
ACAC Quota share
|
58,670
|
21.4
|
%
|
–
|
–
|
%
|
||||||||||
$
|
273,435
|
100.0
|
%
|
$
|
221,400
|
100.0
|
%
|
For the Nine Months Ended
September 30,
2010
|
For the Nine Months Ended
September 30,
2009
|
|||||||||||||||
|
Total
|
%
of Total
|
Total
|
%
of Total
|
||||||||||||
Net
premiums written
|
||||||||||||||||
Diversified
Reinsurance
|
||||||||||||||||
Property
|
$
|
131,800
|
14.7
|
%
|
$
|
105,650
|
13.3
|
%
|
||||||||
Casualty
|
238,194
|
26.5
|
%
|
331,685
|
41.6
|
%
|
||||||||||
Accident
and Health
|
39,081
|
4.4
|
%
|
91,628
|
11.5
|
%
|
||||||||||
Total
Diversified Reinsurance
|
409,075
|
45.6
|
%
|
528,963
|
66.4
|
%
|
||||||||||
AmTrust
Quota Share
|
||||||||||||||||
Small
Commercial Business
|
147,494
|
16.4
|
%
|
132,985
|
16.7
|
%
|
||||||||||
Specialty
Program Business
|
51,897
|
5.8
|
%
|
35,044
|
4.4
|
%
|
||||||||||
Specialty
Risk and Extended Warranty
|
141,601
|
15.8
|
%
|
99,312
|
12.5
|
%
|
||||||||||
Total
AmTrust Quota Share
|
340,992
|
38.0
|
%
|
267,341
|
33.6
|
%
|
||||||||||
ACAC
Quota Share
|
||||||||||||||||
Automobile
liability
|
84,524
|
9.4
|
%
|
–
|
–
|
%
|
||||||||||
Automobile
physical damage
|
63,185
|
7.0
|
%
|
–
|
–
|
%
|
||||||||||
Total
ACAC Quota Share
|
147,709
|
16.4
|
%
|
–
|
–
|
%
|
||||||||||
$
|
897,776
|
100.0
|
%
|
$
|
796,304
|
100.0
|
%
|
For the Three Months Ended
September 30,
2010
|
For the Three Months Ended
September 30,
2009
|
|||||||||||||||
Total
|
% of Total
|
Total
|
% of Total
|
|||||||||||||
Net
premiums earned
|
||||||||||||||||
Diversified
Reinsurance
|
||||||||||||||||
Property
|
$ |
42,800
|
13.8
|
%
|
$ | 33,948 | 14.3 | % | ||||||||
Casualty
|
86,028
|
27.8 |
%
|
87,043 | 36.7 | % | ||||||||||
Accident
and Health
|
13,591 | 4.4 |
%
|
26,885 | 11.3 | % | ||||||||||
Total
Diversified Reinsurance
|
142,419 | 46.0 |
%
|
147,876 | 62.3 | % | ||||||||||
AmTrust
Quota Share
|
||||||||||||||||
Small
Commercial Business
|
46,744 | 15.1 |
%
|
50,896 | 21.4 | % | ||||||||||
Specialty
Program Business
|
21,494 | 6.9 |
%
|
11,426 | 4.9 | % | ||||||||||
Specialty
Risk and Extended Warranty
|
52,509 | 17.0 |
%
|
27,152 | 11.4 | % | ||||||||||
Total
AmTrust Quota Share
|
120,747 | 39.0 |
%
|
89,474 | 37.7 | % | ||||||||||
ACAC
Quota Share
|
||||||||||||||||
Automobile
liability
|
26,001 | 8.4 |
%
|
– | – | % | ||||||||||
Automobile
physical damage
|
20,426 | 6.6 |
%
|
– | – | % | ||||||||||
Total
ACAC Quota Share
|
46,427 | 15.0 |
%
|
– | – | % | ||||||||||
|
$ | 309,593 | 100.0 |
%
|
$ | 237,350 | 100.0 | % |
For the Nine Months Ended
September 30,
2010
|
For the Nine Months Ended
September 30,
2009
|
|||||||||||||||
|
Total
|
% of Total
|
Total
|
% of Total
|
||||||||||||
Net
premiums earned
|
||||||||||||||||
Diversified
Reinsurance
|
||||||||||||||||
Property
|
$
|
132,138
|
15.4
|
%
|
$
|
99,525
|
14.8
|
%
|
||||||||
Casualty
|
270,103
|
31.5
|
%
|
224,737
|
33.5
|
%
|
||||||||||
Accident
and Health
|
53,137
|
6.2
|
%
|
77,499
|
11.5
|
%
|
||||||||||
Total
Diversified Reinsurance
|
455,378
|
53.1
|
%
|
401,761
|
59.8
|
%
|
||||||||||
AmTrust
Quota Share
|
|
|
|
|
|
|
||||||||||
Small
Commercial Business
|
154,884
|
18.1
|
%
|
157,645
|
23.5
|
%
|
||||||||||
Specialty
Program Business
|
52,948
|
6.2
|
%
|
37,844
|
5.7
|
%
|
||||||||||
Specialty
Risk and Extended Warranty
|
125,238
|
14.6
|
%
|
74,033
|
11.0
|
%
|
||||||||||
Total
AmTrust Quota Share
|
333,070
|
38.9
|
%
|
269,522
|
40.2
|
%
|
||||||||||
ACAC
Quota Share
|
|
|
|
|
|
|
||||||||||
Automobile
liability
|
38,595
|
4.5
|
%
|
–
|
|
–
|
%
|
|||||||||
Automobile
physical damage
|
30,263
|
3.5
|
%
|
–
|
|
–
|
%
|
|||||||||
Total
ACAC Quota Share
|
68,858
|
8.0
|
%
|
–
|
|
–
|
%
|
|||||||||
$
|
857,306
|
100.0
|
%
|
$
|
671,283
|
100.0
|
%
|
|
·
|
GMAC RE LLC ("GMAC RE"), a
reinsurance managing general agent writing business on behalf of Motors
Insurance Corporation ("Motors") and the renewal rights for the business
written through GMAC RE (which was subsequently renamed Maiden Re
Insurance Services, LLC ("Maiden
Re"));
|
·
|
GMAC Direct Insurance Company
("GMAC Direct") (which was subsequently renamed Maiden Reinsurance
Company); and
|
·
|
Integon Specialty Insurance
Company ("Integon") (which was subsequently renamed Maiden Specialty
Insurance Company).
|
·
|
Net
income available to common shareholders of $18.5 million and $50.7
million, or $0.26 and $0.72 basic and diluted for the three and
nine months ended September 30, 2010 as compared to $15.0 million and
$44.3 million, or $0.21 basic and diluted and $0.64 basic and $0.63
diluted earnings per share, for the same periods in 2009,
respectively.
|
·
|
Operating
earnings (1)
of $18.1 million and $55.5 million, or $0.26 and $0.79 basic and
diluted operating earnings per share, for the three and nine months ended
September 30, 2010 compared to $16.5 million and $47.3 million, or $0.24
basic and $0.23 diluted and $0.68 basic and diluted operating earnings per
share, in the same periods in 2009, respectively. (1)
|
·
|
Gross
premiums written of $952.0 million in 2010 as compared to $796.3 million
in 2009.
|
·
|
Net
premiums earned of $857.3 million in 2010 as compared to $671.3 million in
2009.
|
·
|
Underwriting
income of $12.9 million and $36.5 million and combined ratios of 97.0% and
96.8% for the three and nine months ended September 30, 2010
compared to $12.3 million and $33.7 million and combined ratios of
96.3% and 96.1%, respectively for the same periods in 2009 (1)
|
·
|
Net
investment income of $54.0 million as compared to $46.2 million in
2009.
|
·
|
Annualized
operating return on equity of 10.3% for the nine months ended September
30, 2010 as compared to 10.8% for the same period in 2009. (1)
|
·
|
Common
shareholders' equity of $758.4 million; book value per common share
of $10.52.
|
·
|
Total
investments of $1.6 billion; fixed maturities and short-term securities
comprising 99.7% of total investments, of which 55.9% have a credit rating
of AAA and an overall average credit rating of
AA.
|
·
|
Total
assets of $2.8 billion.
|
·
|
Reserve
for losses and loss expenses of
$1.1 billion.
|
·
|
Total
debt of $215.2 million and a debt to total capitalization ratio of
22.1%.
|
(1)
|
Operating
earnings, operating earnings per share, underwriting income, combined
ratio and book value per share are non-GAAP financial measures. See
"Non-GAAP Financial Measures" for additional information and a
reconciliation to the nearest GAAP financial measure (net
income).
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Net
income
|
$ | 18.5 | $ | 15.0 | $ | 50.7 | $ | 44.3 | ||||||||
Add
(subtract):
|
||||||||||||||||
Net
realized and unrealized investment (gains) losses
|
(1.6 | ) | 0.1 | (2.5 | ) | 0.5 | ||||||||||
Amortization
of intangible assets
|
1.4 | 1.6 | 4.4 | 4.9 | ||||||||||||
IIS
transaction expenses
|
0.6 | – | 1.5 | – | ||||||||||||
Foreign
exchange and other (gains) losses
|
(1.2 | ) | (0.2 | ) | 0.4 | (2.4 | ) | |||||||||
Income
tax expense
|
0.4 | – | 1.0 | – | ||||||||||||
Operating
earnings
|
$ |
18.1
|
$ | 16.5 | $ | 55.5 | $ | 47.3 | ||||||||
Operating
earnings per common share:
|
||||||||||||||||
Basic
operating earnings per share
|
$ | 0.26 | $ | 0.24 | $ | 0.79 | $ | 0.68 | ||||||||
Diluted
operating earnings per share
|
$ | 0.26 | $ | 0.23 | $ | 0.79 | $ | 0.68 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Operating
earnings
|
$
|
18.1
|
|
$
|
16.5
|
$
|
55.5
|
$
|
47.3
|
|||||||
Opening
shareholders’ equity
|
$
|
724.8
|
|
$
|
605.4
|
$
|
676.5
|
$
|
509.8
|
|||||||
Ending
shareholders’ equity
|
$
|
758.4
|
|
$
|
664.6
|
$
|
758.4
|
$
|
664.6
|
|||||||
Average
shareholders’ equity
|
$
|
741.6
|
$
|
635.0
|
$
|
717.5
|
$
|
587.2
|
||||||||
Operating
return on equity
|
2.4
|
%
|
2.6
|
%
|
7.7
|
%
|
8.1
|
%
|
||||||||
Annualized
operating return on equity
|
9.7
|
%
|
10.3
|
%
|
10.3
|
%
|
10.8
|
%
|
September 30,
2010
|
December 31,
2009
|
|||||||
($ in Millions)
|
||||||||
Ending
shareholders’ equity
|
$
|
758.4
|
$
|
676.5
|
||||
Common
shares outstanding
|
72,105,694
|
70,291,289
|
||||||
Book
value per share
|
$
|
10.52
|
$
|
9.62
|
·
|
losses
paid, which are actual cash payments to insureds, net of recoveries from
reinsurers;
|
·
|
change
in outstanding loss or case reserves, which represent management's best
estimate of the likely settlement amount for known claims, less the
portion that can be recovered from reinsurers;
and
|
·
|
change
in Incurred but Not Reported (“IBNR”) reserves, which are reserves
established by us for changes in the values of claims that have been
reported to us but are not yet settled, as well as claims that have
occurred but have not yet been reported. The portion recoverable from
reinsurers is deducted from the gross estimated
loss.
|
·
|
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. To date we have only
included U.S. government fixed maturity investments as Level 1. The
Company receives the quoted market prices from a third party, nationally
recognized pricing service (“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 Pricing Service utilizes evaluated pricing models that
vary by asset class and incorporate available trade, bid and other market
information and for structured securities, cash flow and, when available,
loan performance data. The Pricing Service’s evaluated pricing
applications apply available information as applicable through processes
such as benchmark curves, benchmarking of like securities, sector
groupings and matrix pricing, to prepare evaluations. In addition, the
Pricing Service uses model processes, such as the Option Adjusted Spread
model to assess interest rate impact and develop prepayment scenarios. The
market inputs that the Pricing Service normally seeks for evaluations of
securities, listed in approximate order of priority, include: benchmark
yields, reported trades, broker/dealer quotes, issuer spreads, two-sided
markets, benchmark securities, bids, offers and reference data including
market research publications.
|
·
|
The
Company utilizes the fair values received from the Pricing Service. 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. Depending on the level of observable inputs, the
Company will then determine if the estimate is Level 2 or Level 3
hierarchy. Approximately 96.8% of the Company’s fixed maturity investments
are categorized as Level 2 within the fair value hierarchy. As of
September 30, 2010 and December 31, 2009, we have not adjusted any prices
provided by the Pricing Service.
|
·
|
The
Company will challenge any prices for its investments that are not
considered to represent fair value. If a fair value is challenged, the
Company will obtain a non-binding quote from a broker-dealer; multiple
quotations are not typically sought. As of September 30, 2010 and December
31, 2009, only one security valued using the market approach at
approximately $8.6 million and $7.9 million, respectively, was
priced using a quotation from a broker as opposed to the Pricing
Service. As of September 30, 2010, we have not adjusted any
pricing provided by the broker-dealers based on the review performed by
our investment managers.
|
·
|
To
validate prices, the Company compares the fair value estimates to its
knowledge of the current market and will investigate prices that it
considers not to be representative of fair value. In addition, our process
to validate the market prices obtained from the Pricing Service includes,
but is not limited to, periodic evaluation of model pricing methodologies
and analytical reviews of certain prices. We also periodically perform
testing of the market to determine trading activity, or lack of trading
activity, as well as evaluating the variability of market prices.
Securities sold during the quarter are also “back-tested” (i.e., the sales
prices are compared to the previous month end reported market price to
determine the reasonableness of the reported market price). There were no
material differences between the prices from the Pricing Service and the
prices obtained from our validation procedures as of September 30, 2010
and December 31, 2009.
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
($ in Millions)
|
||||||||||||||||
Gross
premiums written
|
$
|
289.8
|
$
|
221.4
|
$
|
952.0
|
$
|
796.3
|
||||||||
Net
premiums written
|
$
|
273.4
|
$
|
221.4
|
$
|
897.8
|
$
|
796.3
|
||||||||
Net
earned premium
|
$
|
309.6
|
$
|
237.3
|
$
|
857.3
|
$
|
671.3
|
||||||||
Loss
and loss adjustment expenses
|
|
(200.6
|
)
|
(165.1
|
)
|
(546.3
|
)
|
(462.5
|
)
|
|||||||
Commissions
and other acquisition expenses
|
(89.0
|
)
|
(55.3
|
)
|
(254.8
|
)
|
(159.6
|
)
|
||||||||
General
and administrative expenses
|
(7.1
|
)
|
(4.6
|
)
|
(19.7
|
)
|
(15.5
|
)
|
||||||||
Total
underwriting income
|
12.9
|
12.3
|
36.5
|
33.7
|
||||||||||||
Other
operating expenses
|
(3.7
|
)
|
(3.4
|
)
|
(9.1
|
)
|
(7.3
|
)
|
||||||||
Net
investment income
|
17.5
|
16.8
|
54.0
|
46.2
|
||||||||||||
Net
realized and unrealized investment gains (losses)
|
1.6
|
(0.1
|
)
|
2.4
|
(0.5
|
)
|
||||||||||
Amortization
of intangible assets
|
(1.5
|
)
|
(1.7
|
)
|
(4.4
|
)
|
(4.9
|
)
|
||||||||
Foreign
exchange and other (loss) gains
|
1.2
|
0.2
|
(0.4
|
)
|
2.4
|
|||||||||||
Junior
subordinated debt interest expense
|
(9.1
|
)
|
(9.1
|
)
|
(27.3
|
)
|
(25.3
|
)
|
||||||||
Deferred
tax expense
|
(0.4
|
)
|
−
|
(1.0
|
)
|
−
|
||||||||||
Net
income
|
$
|
18.5
|
$
|
15.0
|
$
|
50.7
|
$
|
44.3
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Selected
Consolidated Ratios:
|
||||||||||||||||
Loss
and loss expense ratio
|
64.8
|
%
|
69.6
|
%
|
63.7
|
%
|
68.9
|
%
|
||||||||
Acquisition
cost ratio
|
28.7
|
%
|
23.3
|
%
|
29.7
|
%
|
23.8
|
%
|
||||||||
General
and administrative expense ratio
|
3.5
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
||||||||
Expense
ratio
|
32.2
|
%
|
26.7
|
%
|
33.1
|
%
|
27.2
|
%
|
||||||||
Combined
ratio
|
97.0
|
%
|
96.3
|
%
|
96.8
|
%
|
96.1
|
%
|
Net Premiums Written
Three Months Ended September 30,
|
Net Premiums Earned
Three Months Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Diversified
Reinsurance
|
38.2
|
%
|
58.4
|
%
|
46.0
|
%
|
62.3
|
%
|
||||||||
AmTrust
Quota Share
|
40.4
|
%
|
41.6
|
%
|
39.0
|
%
|
37.7
|
%
|
||||||||
ACAC
Quota Share
|
21.4
|
%
|
−
|
%
|
15.0
|
%
|
−
|
%
|
||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
Net Premiums Written
Nine Months Ended September 30,
|
Net Premiums Earned
Nine Months Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Diversified
Reinsurance
|
45.6
|
%
|
66.4
|
%
|
53.1
|
%
|
59.8
|
%
|
||||||||
AmTrust
Quota Share
|
38.0
|
%
|
33.6
|
%
|
38.9
|
%
|
40.2
|
%
|
||||||||
ACAC
Quota Share
|
16.4
|
%
|
−
|
%
|
8.0
|
%
|
−
|
%
|
||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
·
|
Commencement of the ACAC Quota
Share on March 1, 2010. Premiums associated with this segment
totaled $58.7 million and $147.7 million for the three and nine months
ended September 30, 2010, accounting for the majority of the net increase
in premiums.
|
·
|
Continuing
strong growth in our AmTrust Quota Share segment. The AmTrust Quota Share segment
increased by $18.1 million or 19.7% in the three months ended September
30, 2010 as compared to the same period in 2009, and $73.7 million or
27.5% in the nine months ended September 30, 2010 as compared to the same
period in 2009. For the three months ended
September 30, the increase is the result of significant growth in the
Specialty Program and Small Commercial lines of business, with slower
growth experienced in the Specialty Risk and Extended Warranty
line. For the nine months ended September 30, the increase was
primarily due to a substantial increase in the Specialty Risk and Extended
Warranty line of business, where AmTrust continues to expand, particularly
internationally.
|
·
|
A decrease in premium written
in the Diversified Reinsurance Agreement. The Company
did not renew certain large accounts as part of its disciplined
underwriting practice and also some clients chose to retain more risk and
did not renew accounts, as a result, premiums written decreased by $24.8
million or 19.2% and $119.9 million or 22.7% for the three and nine
months ended September 30, 2010 as compared to the same periods in 2009,
respectively.
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
General
and administrative expenses – segments
|
$ |
7.1
|
$ |
4.6
|
$ | 19.7 |
|
$ | 15.5 | |||||||
Other
operating expenses – corporate
|
3.7
|
3.4 | 9.1 |
|
7.3 | |||||||||||
Total
|
$ | 10.8 | $ | 8.0 | $ | 28.8 |
|
$ | 22.8 | |||||||
General
and administrative expense ratio
|
3.5 | % | 3.4 | % | 3.4 | % | 3.4 |
%
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
($ in Millions)
|
||||||||||||||||
Net
premiums written
|
$
|
104.5
|
$
|
129.2
|
$
|
409.1
|
$
|
529.0
|
||||||||
Net
premiums earned
|
142.4
|
147.9
|
455.4
|
401.7
|
||||||||||||
Net
losses and loss expenses
|
(95.4
|
)
|
(110.4
|
)
|
(294.1
|
)
|
(294.0
|
)
|
||||||||
Commissions
and other acquisition expenses
|
(34.2
|
)
|
(26.1
|
)
|
(123.1
|
)
|
(71.2
|
)
|
||||||||
General
and administrative expenses
|
(6.8
|
)
|
(3.8
|
)
|
(18.3
|
)
|
(13.6
|
)
|
||||||||
Underwriting
income
|
$
|
6.0
|
$
|
7.6
|
$
|
19.9
|
$
|
22.9
|
||||||||
Loss
and loss expense ratio
|
67.0
|
%
|
74.7
|
%
|
64.6
|
%
|
73.2
|
%
|
||||||||
Acquisition
cost ratio
|
24.0
|
%
|
17.6
|
%
|
27.0
|
%
|
17.7
|
%
|
||||||||
General
and administrative expense ratio
|
4.8
|
%
|
2.6
|
%
|
4.0
|
%
|
3.4
|
%
|
||||||||
Expense
ratio
|
28.8
|
%
|
20.2
|
%
|
31.0
|
%
|
21.1
|
%
|
||||||||
Combined
ratio
|
95.8
|
%
|
94.9
|
%
|
95.6
|
%
|
94.3
|
%
|
Three Months Ended September 30,
|
|
|||||||||||||||
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
||||
|
|
($ in Millions)
|
||||||||||||||
Property
|
$
|
37.5
|
$
|
28.7
|
|
$
|
8.8
|
30.6
|
%
|
|||||||
Casualty
|
54.2
|
76.4
|
(22.2
|
)
|
(29.1
|
)%
|
||||||||||
Accident
and Health
|
12.8
|
24.1
|
(11.3
|
)
|
(47.0
|
)%
|
||||||||||
Total
Diversified Reinsurance
|
$
|
104.5
|
$
|
129.2
|
$
|
(24.7
|
)
|
(19.2
|
)%
|
Nine Months Ended September 30,
|
||||||||||||||||
2010
|
2009
|
$ Change
|
% Change
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Property
|
$
|
131.8
|
$
|
105.7
|
$
|
26.1
|
24.8
|
%
|
||||||||
Casualty
|
238.2
|
|
331.7
|
(93.5
|
)
|
(28.2
|
)%
|
|||||||||
Accident
and Health
|
39.1
|
|
91.6
|
(52.5
|
)
|
(57.3
|
)%
|
|||||||||
Total
Diversified Reinsurance
|
$
|
409.1
|
$
|
529.0
|
$
|
(119.9
|
)
|
(22.7
|
)%
|
Three Months Ended September 30,
|
||||||||||||||||
2010
|
2009
|
$ Change
|
% Change
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Property
|
$
|
42.8
|
$
|
34.0
|
$
|
8.8
|
26.1
|
%
|
||||||||
Casualty
|
86.0
|
87.0
|
(1.0
|
)
|
(1.2
|
)%
|
||||||||||
Accident
and Health
|
13.6
|
26.9
|
(13.3
|
)
|
(49.4
|
)%
|
||||||||||
Total
Diversified Reinsurance
|
$
|
142.4
|
$
|
147.9
|
$
|
(5.5
|
)
|
(3.7
|
)%
|
Nine Months Ended September 30,
|
||||||||||||||||
2010
|
2009
|
$ Change
|
% Change
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Property
|
$
|
132.2
|
$
|
99.5
|
$
|
32.7
|
32.8
|
%
|
||||||||
Casualty
|
270.1
|
224.7
|
45.4
|
20.2
|
%
|
|||||||||||
Accident
and Health
|
53.1
|
77.5
|
(24.4
|
)
|
(31.4
|
)%
|
||||||||||
Total
Diversified Reinsurance
|
$
|
455.4
|
$
|
401.7
|
$
|
53.7
|
13.3
|
%
|
For the Three Months
Ended September 30,
|
For the period
March 1, to September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Net
premiums written
|
$
|
110.3
|
$
|
92.2
|
$
|
341.0
|
$
|
267.3
|
||||||||
Net
premiums earned
|
$
|
120.7
|
$
|
89.5
|
$
|
333.1
|
$
|
269.5
|
||||||||
Net
losses and loss expenses
|
(76.2
|
)
|
(54.7
|
)
|
(209.2
|
)
|
(168.4
|
)
|
||||||||
Commissions
and other acquisition expenses
|
(39.0
|
)
|
(29.3
|
)
|
(108.3
|
)
|
(88.4
|
)
|
||||||||
General
and administrative expenses
|
(0.2
|
)
|
(0.8
|
)
|
(1.3
|
)
|
(1.9
|
)
|
||||||||
Underwriting
income
|
$
|
5.3
|
$
|
4.7
|
$
|
14.3
|
$
|
10.8
|
||||||||
Net
loss and loss expense ratio
|
63.1
|
%
|
61.1
|
%
|
62.8
|
%
|
62.5
|
%
|
||||||||
Acquisition
cost ratio
|
32.3
|
%
|
32.7
|
%
|
32.5
|
%
|
32.8
|
%
|
||||||||
General
and administrative expense ratio
|
0.2
|
%
|
0.9
|
%
|
0.4
|
%
|
0.7
|
%
|
||||||||
Expense
ratio
|
32.5
|
%
|
33.6
|
%
|
32.9
|
%
|
33.5
|
%
|
||||||||
Combined
ratio
|
95.6
|
%
|
94.7
|
%
|
95.7
|
%
|
96.0
|
%
|
Three Months Ended September 30,
|
||||||||||||||||
2010
|
2009
|
$ Change
|
% Change
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Small
Commercial Business
|
$
|
43.7
|
$
|
34.1
|
$
|
9.6
|
28.1
|
%
|
||||||||
Specialty
Program Business
|
21.0
|
13.1
|
7.9
|
60.9
|
%
|
|||||||||||
Specialty
Risk and Extended Warranty
|
45.6
|
45.0
|
0.6
|
1.4
|
%
|
|||||||||||
Total
AmTrust Quota Share
|
$
|
110.3
|
$
|
92.2
|
$
|
18.1
|
19.7
|
%
|
Nine Months Ended September 30,
|
||||||||||||||||
2010
|
2009
|
$ Change
|
% Change
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Small
Commercial Business
|
$
|
147.5
|
$
|
133.0
|
$
|
14.5
|
10.9
|
%
|
||||||||
Specialty
Program Business
|
51.9
|
35.0
|
16.9
|
48.1
|
%
|
|||||||||||
Specialty
Risk and Extended Warranty
|
141.6
|
99.3
|
42.3
|
42.6
|
%
|
|||||||||||
Total
AmTrust Quota Share
|
$
|
341.0
|
$
|
267.3
|
$
|
73.7
|
27.5
|
%
|
Three Months Ended September 30,
|
||||||||||||||||
2010
|
2009
|
$ Change
|
% Change
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Small
Commercial Business
|
$
|
46.7
|
$
|
50.9
|
$
|
(4.2
|
)
|
(8.2
|
)%
|
|||||||
Specialty
Program Business
|
21.5
|
11.4
|
10.1
|
88.1
|
%
|
|||||||||||
Specialty
Risk and Extended Warranty
|
52.5
|
27.2
|
25.3
|
93.4
|
%
|
|||||||||||
Total
AmTrust Quota Share
|
$
|
120.7
|
$
|
89.5
|
$
|
31.2
|
35.0
|
%
|
Nine Months Ended September 30
|
||||||||||||||||
2010
|
2009
|
$ Change
|
% Change
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Small
Commercial Business
|
$
|
154.9
|
$
|
157.6
|
$
|
(2.7
|
)
|
(1.8
|
)%
|
|||||||
Specialty
Program Business
|
53.0
|
37.9
|
15.1
|
39.9
|
%
|
|||||||||||
Specialty
Risk and Extended Warranty
|
125.2
|
74.0
|
51.2
|
69.2
|
%
|
|||||||||||
Total
AmTrust Quota Share
|
$
|
333.1
|
$
|
269.5
|
$
|
63.6
|
23.6
|
%
|
For the Three Months
Ended September 30,
|
For the period
March 1, to September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Net
premiums written
|
$
|
58.7
|
$
|
—
|
$
|
147.7
|
$
|
—
|
||||||||
Net
premiums earned
|
$
|
46.4
|
$
|
—
|
$
|
68.8
|
$
|
—
|
||||||||
Net
losses and loss expenses
|
(29.0
|
)
|
—
|
(43.0
|
)
|
—
|
||||||||||
Commissions
and other acquisition expenses
|
(15.7
|
)
|
—
|
(23.4
|
)
|
—
|
||||||||||
General
and administrative expenses
|
(0.1
|
)
|
$ |
—
|
(0.1
|
)
|
—
|
|||||||||
Underwriting
income
|
$
|
1.6
|
|
$
|
—
|
$
|
2.3
|
$
|
—
|
|||||||
Net
loss and loss expense ratio
|
62.5
|
%
|
—
|
%
|
62.5
|
%
|
—
|
%
|
||||||||
Acquisition
cost ratio
|
33.9
|
%
|
—
|
%
|
34.0
|
%
|
—
|
%
|
||||||||
General
and administrative expense ratio
|
0.2
|
%
|
—
|
%
|
0.2
|
%
|
—
|
%
|
||||||||
Expense
ratio
|
34.1
|
%
|
—
|
%
|
34.2
|
%
|
—
|
%
|
||||||||
Combined
ratio
|
96.6
|
%
|
—
|
%
|
96.7
|
%
|
—
|
%
|
For the Three Months
Ended September 30,
|
For the period
March 1, to September 30,
|
|||||||||||||||
Written
Premium
|
Earned
Premium
|
Written
Premium
|
Earned Premium |
|||||||||||||
2010
|
2010
|
2010
|
2010
|
|||||||||||||
($
in Millions)
|
||||||||||||||||
Automobile
liability
|
$
|
33.6
|
$
|
26.0
|
$
|
84.5
|
$
|
38.6
|
||||||||
Automobile
physical damage
|
25.1
|
20.4
|
63.2
|
30.2
|
||||||||||||
Total
ACAC Quota Share
|
$
|
58.7
|
$
|
46.4
|
$
|
147.7
|
$
|
68.8
|
September 30,
|
||||||||
2010
|
2009
|
|||||||
($
in Millions)
|
||||||||
Operating
activities
|
$
|
114.2
|
$
|
(11.2
|
)
|
|||
Investing
activities
|
87.6
|
(144.2
|
)
|
|||||
Financing
activities
|
(39.4
|
)
|
117.2
|
|||||
Effect
of foreign exchange on cash
|
(0.3
|
)
|
0.9
|
|||||
Total
increase in cash and cash equivalents
|
$
|
162.1
|
$
|
(37.3
|
)
|
September 30, 2010
|
December 31, 2009
|
|||||||||||||||||||||||
Cash &
Equivalents
|
Fixed
Maturities
|
Total
|
Cash &
Equivalents
|
Fixed
Maturities
|
Total
|
|||||||||||||||||||
($
in Millions)
|
||||||||||||||||||||||||
Maiden
US
|
$
|
79.0
|
$
|
483.7
|
$
|
562.7
|
$
|
38.6
|
$
|
258.9
|
$
|
297.5
|
||||||||||||
Maiden
Bermuda
|
85.1
|
478.5
|
563.6
|
94.8
|
776.3
|
871.1
|
||||||||||||||||||
Total
Diversified Reinsurance Segment
|
164.1
|
962.2
|
1,126.3
|
133.4
|
1,035.2
|
1,168.6
|
||||||||||||||||||
Maiden
Bermuda
|
54.8
|
287.4
|
342.2
|
11.5
|
195.5
|
207.0
|
||||||||||||||||||
Total
AmTrust Quota Share Segment
|
54.8
|
287.4
|
342.2
|
11.5
|
195.5
|
207.0
|
||||||||||||||||||
Total
|
$
|
218.9
|
$
|
1,249.6
|
$
|
1,468.5
|
$
|
144.9
|
$
|
1,230.7
|
$
|
1,375.6
|
September 30, 2010
|
Original or
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||||
|
($
in Millions)
|
|||||||||||||||
Fixed
Maturities:
|
||||||||||||||||
U.S. Treasury
bonds
|
$ | 43.6 | $ | 1.6 | $ | — | $ | 45.2 | ||||||||
U.S.
Agency bonds – mortgage and asset-backed
|
678.9 | 27.5 | — | 706.4 | ||||||||||||
U.S.
Agency bonds – other
|
67.7 | 2.4 | — | 70.1 | ||||||||||||
Corporate
fixed maturities
|
674.2 | 57.8 | (13.8 | ) | 718.2 | |||||||||||
Municipal
bonds
|
41.0 | 1.5 | — | 42.5 | ||||||||||||
Total
available-for-sale fixed maturities
|
1,505.4 | 90.8 | (13.8 | ) | 1,582.4 | |||||||||||
Other
investments
|
5.5 | — | — | 5.5 | ||||||||||||
Total
investments
|
$ | 1,510.9 | $ | 90.8 | $ | (13.8 | ) | $ | 1,587.9 |
December 31, 2009
|
Original or
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Gains
|
Fair
Value
|
||||||||||||
($
in Millions)
|
||||||||||||||||
Fixed
Maturities:
|
||||||||||||||||
U.S. Treasury
bonds
|
$
|
39.3
|
$
|
0.2
|
$
|
(0.3
|
)
|
$
|
39.2
|
|||||||
U.S.
Agency bonds – mortgage and asset-backed
|
779.4
|
17.5
|
(2.3
|
)
|
794.6
|
|||||||||||
U.S.
Agency bonds – other
|
217.2
|
4.8
|
(0.5
|
)
|
221.5
|
|||||||||||
Corporate
fixed maturities
|
564.8
|
38.0
|
(20.1
|
)
|
582.7
|
|||||||||||
Municipal
bonds
|
22.7
|
1.0
|
—
|
|
23.7
|
|||||||||||
Total
available-for-sale fixed maturities
|
1,623.4
|
61.5
|
(23.2
|
)
|
1,661.7
|
|||||||||||
Other
investments
|
5.7
|
—
|
(0.1
|
)
|
5.6
|
|||||||||||
Total
investments
|
$
|
1,629.1
|
$
|
61.5
|
$
|
(23.3
|
)
|
$
|
1,667.3
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
September 30,
2010
|
September 30,
2009
|
September 30,
2010
|
September 30,
2009
|
|||||||||||||
Realized
gains (losses) on available-for-sale securities
|
$ | 3.5 | $ | — | $ | 7.7 | $ | (0.3 | ) | |||||||
Realized
gains (losses) from trading securities
|
0.3 | — | (0.3 | ) | — | |||||||||||
Other
investments
|
(0.3 | ) | (0.1 | ) | (0.2 | ) | (0.1 | ) | ||||||||
Unrealized
loss from investment sold but not yet purchased
|
(1.9 | ) | — | (4.7 | ) | — | ||||||||||
Total
|
$ | 1.6 | $ | (0.1 | ) | $ | 2.5 | $ | (0.4 | ) |
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
September
30, 2010
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
($
in Millions)
|
||||||||||||||||||||||||
Available-for-sale
securities:
|
||||||||||||||||||||||||
U.S. treasury
bonds
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
||||||||||||
U.S.
agency bonds – mortgage and asset - backed
|
2.5
|
–
|
1.9
|
–
|
4.4
|
–
|
||||||||||||||||||
U.S.
agency bonds – other
|
–
|
–
|
–
|
–
|
–
|
–
|
||||||||||||||||||
Corporate
fixed maturities
|
36.6
|
(0.9
|
)
|
153.4
|
(12.9
|
)
|
190.0
|
(13.8
|
)
|
|||||||||||||||
Municipal
bonds
|
9.2
|
–
|
–
|
–
|
9.2
|
–
|
||||||||||||||||||
Total
available-for-sale fixed maturities
|
$
|
48.3
|
$
|
(0.9
|
)
|
$
|
155.3
|
$
|
(12.9
|
)
|
$
|
203.6
|
$
|
(13.8
|
)
|
|||||||||
Other
investments
|
$
|
4.7
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
4.7
|
$
|
–
|
||||||||||||
Total
|
$
|
53.0
|
$
|
(0.9
|
)
|
$
|
155.3
|
$
|
(12.9
|
)
|
$
|
208.3
|
$
|
(13.8
|
)
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
December
31, 2009
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
($
in Millions)
|
||||||||||||||||||||||||
Available-for-sale
securities:
|
||||||||||||||||||||||||
U.S. treasury
bonds
|
$
|
8.6
|
$
|
(0.3
|
)
|
$
|
–
|
$
|
–
|
$
|
8.6
|
$
|
(0.3
|
)
|
||||||||||
U.S.
agency bonds – mortgage and asset - backed
|
235.0
|
(2.3
|
)
|
0.7
|
–
|
235.7
|
(2.3
|
)
|
||||||||||||||||
U.S.
agency bonds – other
|
59.5
|
(0.5
|
)
|
–
|
–
|
59.5
|
(0.5
|
)
|
||||||||||||||||
Corporate
fixed maturities
|
11.7
|
(0.6
|
)
|
193.7
|
(19.5
|
)
|
205.4
|
(20.1
|
)
|
|||||||||||||||
Total
available-for-sale fixed maturities
|
$
|
314.8
|
$
|
(3.7
|
)
|
$
|
194.4
|
$
|
(19.5
|
)
|
$
|
509.2
|
$
|
(23.2
|
)
|
|||||||||
Other
investments
|
$
|
–
|
$
|
–
|
$
|
4.9
|
$
|
(0.1
|
)
|
$
|
4.9
|
$
|
(0.1
|
)
|
||||||||||
Total
|
$
|
314.8
|
$
|
(3.7
|
)
|
$
|
199.3
|
$
|
(19.6
|
)
|
$
|
514.1
|
$
|
(23.3
|
)
|
September 30,
2010
|
December 31,
2009
|
|||||||||||||||
($ in Millions)
|
% of Total
|
($ in Millions)
|
% of Total
|
|||||||||||||
Due
in one year or less
|
$ | 97.1 | 6.1 |
%
|
$ | 159.4 | 9.6 |
%
|
||||||||
Due
after one year through five years
|
175.3 | 11.1 |
%
|
222.4 | 13.4 |
%
|
||||||||||
Due
after five years through ten years
|
525.1 | 33.2 |
%
|
366.7 | 22.1 |
%
|
||||||||||
Due
after ten years
|
78.5 | 5.0 | % | 118.6 | 7.1 |
%
|
||||||||||
U.S.
agency bonds - mortgage-backed securities
|
706.4 | 44.6 | % | 794.6 | 47.8 |
%
|
||||||||||
Total
|
$ | 1,582.4 | 100.0 | % | $ | 1,661.7 | 100.0 |
%
|
Ratings as of September 30, 2010
|
Amortized
Cost
|
Fair
Market Value
|
% of Total
Fair Market
Value
|
|||||||||
($ in Millions)
|
||||||||||||
U.S.
treasury bonds
|
$
|
43.6
|
$
|
45.2
|
2.9
|
%
|
||||||
AAA
U.S. agency bonds – mortgage backed securities
|
678.9
|
706.4
|
44.6
|
%
|
||||||||
AAA
|
129.2
|
136.1
|
8.6
|
%
|
||||||||
AA+,
AA, AA-
|
72.7
|
79.0
|
5.0
|
%
|
||||||||
A+,
A, A-
|
326.6
|
333.5
|
21.1
|
%
|
||||||||
BBB+,
BBB, BBB-
|
248.3
|
275.6
|
17.4
|
%
|
||||||||
B
or lower
|
6.1
|
6.6
|
0.4
|
%
|
||||||||
Total
|
$
|
1,505.4
|
$
|
1,582.4
|
100.0
|
%
|
Ratings as of December 31, 2009
|
Amortized
Cost
|
Fair
Market Value
|
% of Total
Fair Market
Value
|
|||||||||
|
($ in Millions)
|
|||||||||||
U.S.
treasury bonds
|
$
|
39.3
|
$
|
39.2
|
2.4
|
%
|
||||||
AAA
U.S. agency bonds – mortgage backed securities
|
|
779.4
|
796.6
|
47.9
|
%
|
|||||||
AAA
|
|
265.6
|
272.2
|
16.4
|
%
|
|||||||
AA+,
AA, AA-
|
|
51.6
|
57.4
|
3.4
|
%
|
|||||||
A+,
A, A-
|
|
290.0
|
285.4
|
17.2
|
%
|
|||||||
BBB+,
BBB, BBB-
|
|
187.6
|
201.4
|
12.1
|
%
|
|||||||
B
or lower
|
|
9.9
|
9.5
|
0.6
|
%
|
|||||||
Total
|
$
|
1,623.4
|
$
|
1,661.7
|
100.0
|
%
|
September 30, 2010
|
December 31, 2009
|
|||||||||||||||
Fair Value
|
% of Total
|
Fair Value
|
% of Total
|
|||||||||||||
($ in Millions)
|
||||||||||||||||
Mortgage-backed
securities
|
|
|
|
|||||||||||||
Residential
mortgage-backed (RMBS)
|
|
|
|
|||||||||||||
GNMA – Fixed
Rate
|
$ |
302.9
|
39.0 | % | $ | 333.1 | 32.8 | % | ||||||||
FNMA – Fixed
Rate
|
151.9 | 19.6 | % | 125.5 | 12.3 | % | ||||||||||
FNMA – Variable
Rate
|
87.7 | 11.3 | % | 135.7 | 13.4 | % | ||||||||||
FHLMC – Fixed
Rate
|
162.0 | 20.9 | % | 200.3 | 19.7 | % | ||||||||||
FHLMC – Variable
Rate
|
1.9 |
0.2
|
% | – | – | % | ||||||||||
Total
agency RMBS
|
706.4 | 91.0 | % | 794.6 | 78.2 | % | ||||||||||
Commercial
mortgage-backed
|
– | – | % | – | – | % | ||||||||||
Total
mortgage-backed securities
|
706.4 | 91.0 | % | 794.6 | 78.2 | % | ||||||||||
Non-MBS
fixed rate Agency securities
|
70.1 | 9.0 | % | 221.5 | 21.8 | % | ||||||||||
Total
U.S. Agency bonds
|
$ | 776.5 | 100.0 | % | $ | 1,016.1 | 100.0 | % |
September 30, 2010
|
December 31, 2009
|
|||||||||||||||
Fair Value
|
% of Total
|
Fair Value
|
% of Total
|
|||||||||||||
Corporate
Securities
|
($ in Millions)
|
|||||||||||||||
Financial
Institutions
|
$
|
525.2
|
73.1
|
%
|
$
|
430.4
|
73.9
|
%
|
||||||||
Industrials
|
138.4
|
19.3
|
%
|
108.6
|
18.6
|
%
|
||||||||||
Utilities/Other
|
54.6
|
7.6
|
%
|
43.7
|
7.5
|
%
|
||||||||||
Total
Corporate Securities
|
$
|
718.2
|
100.0
|
%
|
$
|
582.7
|
100.0
|
%
|
September 30,
2010
|
December 31,
2009
|
|||||||
($ in Millions)
|
||||||||
Reinsurance
balances receivable
|
$
|
244.4
|
|
$
|
211.3
|
|
||
Prepaid
reinsurance
|
31.6
|
|
28.8
|
|
||||
Deferred
acquisition costs
|
187.2
|
|
173.0
|
|
||||
Reserve
for loss and loss adjustment expenses
|
(1,093.9
|
)
|
(1,006.3
|
)
|
||||
Unearned
premiums
|
(628.2
|
)
|
(583.5
|
)
|
September 30,
2010
|
December 31,
2009
|
|||||||
($
in Millions)
|
||||||||
Junior
subordinated debt
|
$
|
215.2
|
|
$
|
215.1
|
|||
Shareholders’
equity
|
758.4
|
676.5
|
||||||
Total
capital resources
|
$
|
973.6
|
$
|
891.6
|
|
|||
Ratio
of debt to total capitalization
|
22.1
|
%
|
24.1
|
%
|
Hypothetical Change in Interest Rates
|
Fair Value
|
Estimated
Change
in Fair Value
|
Hypothetical
Percentage Increase
(Decrease) in
Shareholders’ Equity
|
|||||||||
($ in Millions)
|
||||||||||||
200
basis point increase
|
$
|
1,479.3
|
$
|
(103.1
|
)
|
(13.6
|
)%
|
|||||
100
basis point increase
|
1,534.2
|
(48.2
|
)
|
(6.4
|
)%
|
|||||||
No
change
|
1,582.4
|
—
|
—
|
%
|
||||||||
100
basis point decrease
|
1,620.5
|
38.1
|
5.0
|
%
|
||||||||
200
basis point decrease
|
1,647.2
|
64.8
|
8.5
|
%
|
Exhibit
Number
|
Description
|
|
10.1
|
Warrant
Exchange Agreement by and between Michael Karfunkel and Maiden Holdings,
Ltd. as of September 20, 2010.
|
|
10.2
|
Warrant
Exchange Agreement by and between George Karfunkel and Maiden Holdings,
Ltd. as of September 20, 2010.
|
|
10.3
|
Warrant
Exchange Agreement by and between Barry Zyskind and Maiden Holdings, Ltd.
as of September 20, 2010.
|
|
10.4
|
Lockup
Agreement by and between Michael Karfunkel and Maiden Holdings, Ltd. as of
September 20, 2010.
|
|
10.5
|
Lockup
Agreement by and between George Karfunkel and Maiden Holdings, Ltd. as of
September 20, 2010.
|
|
10.6
|
Lockup
Agreement by and between Barry Zyskind and Maiden Holdings, Ltd. as of
September 20, 2010.
|
|
31.1
|
Certification
of the Chief Executive Officer, pursuant to Rule 13a-14(a) or 15d-14(a),
for the quarter ended September 30, 2010.
|
|
31.2
|
Certification
of the Chief Financial Officer, pursuant to Rule 13a-14(a) or 15d-14(a),
for the quarter ended September 30, 2010.
|
|
32.1
|
Certification
of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, for
the quarter ended September 30, 2010.
|
|
32.2
|
|
Certification
of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, for
the quarter ended September 30,
2010.
|
MAIDEN
HOLDINGS, LTD.
(Registrant)
|
||||
Date:
November 9, 2010
|
/s/ ARTURO
M. RASCHBAUM
|
|||
|
Arturo
M. Raschbaum
|
|||
|
President
and Chief Executive Officer
(Principal
Executive Officer)
|
/s/ JOHN
MARSHALECK
|
||||
|
John
Marshaleck
|
|||
|
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
|
If
to the Warrant Holder:
Michael
Karfunkel
American
Capital Acquisition Corporation
59
Maiden Lane
New
York, NY 10038
|
|
If
to the Company:
Maiden
Holdings, Ltd.
131
Front Street
Hamilton
HM12 Bermuda
Attention:
Secretary
Fax:
(441) 292-0471
|
SHAREHOLDER |
THE
COMPANY
Maiden Holdings Ltd.
|
|||
/s/
Michael Karfunkel
|
By: |
/s/
Arturo M. Raschbaum
|
||
MICHAEL
KARFUNKEL
|
Name: |
Arturo
M. Raschbaum
|
||
|
Title: |
President
and Chief Executive Officer
|
If
to the Warrant Holder:
George
Karfunkel
1671
52nd Street
Brooklyn,
NY 11204
|
|
If
to the Company:
Maiden
Holdings, Ltd.
131
Front Street
Hamilton
HM12 Bermuda
Attention:
Secretary
Fax:
(441) 292-0471
|
SHAREHOLDER |
THE
COMPANY
Maiden Holdings Ltd.
|
|||
/s/
George Karfunkel
|
By: |
/s/
Arturo M. Raschbaum
|
||
GEORGE
KARFUNKEL
|
Name: |
Arturo
M. Raschbaum
|
||
|
Title: |
President
and Chief Executive Officer
|
If
to the Warrant Holder:
Barry
Zyskind
AmTrust
Financial Services, Inc.
59
Maiden Lane, 6th
Floor
New
York, NY 10038
|
|
If
to the Company:
Maiden
Holdings, Ltd.
131
Front Street
Hamilton
HM12 Bermuda
Attention:
Secretary
Fax:
(441) 292-0471
|
SHAREHOLDER |
THE
COMPANY
Maiden Holdings Ltd.
|
|||
/s/
Barry Zyskind
|
By: |
/s/
Arturo M. Raschbaum
|
||
BARRY
ZYSKIND
|
Name: |
Arturo
M. Raschbaum
|
||
|
Title: |
President
and Chief Executive Officer
|
SHAREHOLDER
|
THE
COMPANY
|
|||
Maiden
Holdings Ltd.
|
||||
/s/
Michael Karfunkel
|
By: |
/s/
Arturo M. Raschbaum
|
||
MICHAEL
KARFUNKEL
|
Name: |
Arturo
M. Raschbaum
|
||
Title: | President and Chief Executive Officer | |||
|
|
SHAREHOLDER
|
THE
COMPANY
|
|||
Maiden
Holdings Ltd.
|
||||
/s/
George Karfunkel
|
By: |
/s/
Arturo M. Raschbaum
|
||
GEORGE
KARFUNKEL
|
Name: |
Arturo
M. Raschbaum
|
||
Title: | President and Chief Executive Officer | |||
|
|
SHAREHOLDER
|
THE
COMPANY
|
|||
Maiden
Holdings Ltd.
|
||||
/s/
Barry Zyskind
|
By: |
/s/
Arturo M. Raschbaum
|
||
BARRY
ZYSKIND
|
Name: |
Arturo
M. Raschbaum
|
||
Title: | President and Chief Executive Officer | |||
|
|
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.
|
Date: November
9, 2010
|
/s/ ARTURO
M. RASCHBAUM
|
||
Arturo
M. Raschbaum
|
|||
President
and Chief Executive Officer
|
|||
(Principal
Executive Officer)
|
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
|
Dated:
November 9, 2010
|
|
/s/ JOHN
MARSHALECK
|
|
|
John
Marshaleck
|
||
|
Chief
Financial Officer
|
||
(Principal
Financial and Accounting Officer)
|
Date: November
9, 2010
|
By:
|
/s/ ARTURO
M. RASCHBAUM
|
|
Name:
|
Arturo
M. Raschbaum
|
||
Title:
|
President
and Chief Executive Officer
|
Dated:
November 9, 2010
|
By:
|
/s/ JOHN
MARSHALECK
|
|
Name:
|
John
Marshaleck
|
||
Title:
|
Chief
Financial Officer
|