Bermuda
(State
or other jurisdiction
of
incorporation)
|
001-34042
(Commission
File
Number)
|
98-0570192
(IRS
Employer
Identification
No.)
|
o |
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
|
o |
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
|
o |
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
|
o |
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Item
2.02
|
Results
of Operations and Financial
Condition.
|
Item
8.01
|
Other
Events.
|
Item
9.01
|
Financial
Statements and Exhibits.
|
(d)
|
Exhibits
|
Exhibit
|
||
No.
|
Description
|
|
99.1
|
Press
Release of Maiden Holdings, Ltd., dated November 4,
2010.
|
|
99.2
|
Press
Release of Maiden Holdings, Ltd., dated November 4,
2010.
|
Date: November 4, 2010 |
MAIDEN HOLDINGS,
LTD.
|
||
|
By:
|
/s/ Lawrence F. Metz | |
Lawrence
F. Metz
|
|||
Senior
Vice President, General Counsel and Secretary
|
|||
Exhibit
|
||
No.
|
Description
|
|
99.1
|
Press
Release of Maiden Holdings, Ltd., dated November 4,
2010.
|
|
99.2
|
Press
Release of Maiden Holdings, Ltd., dated November 4,
2010.
|
·
|
Net
income of $18.5 million up 23.6%from third quarter 2009; EPS of
$0.26
|
·
|
Net
operating earnings(1)
of $18.1 million up 9.7% from $16.5 million in third quarter of 2009;
Operating EPS(1)
of $0.26
|
·
|
Income
from operations(2)
totaled $28.3 million up 10.7% from third quarter
2009
|
·
|
Net
earned premium of $309.6 million increased 30.4%from third quarter of
2009
|
·
|
Net
investment income of $17.5 million up 4.3% from third quarter
2009
|
·
|
Annualized
return on equity of 9.9% and operating return on equity(1)
of 9.7%
|
·
|
Combined
ratio of 97.0%compared with 96.3% in the third quarter of
2009
|
·
|
Total
assets of $2.8billion and investable assets of $2.2 billion increasedover
7.5% from year end 2009
|
·
|
Shareholders’
equity of $758.4 million increased 12.1% from year-end
2009
|
·
|
GMAC
International Insurance Services, Ltd. transaction expected to close by
end of November
|
Balance
Sheet
|
||||||||
(in thousands
(000's), except per share data)
|
||||||||
9/30/2010
(Unaudited)
|
12/31/2009
(Audited)
|
|||||||
Assets
|
||||||||
Fixed
maturities, available-for-sale, at fair value (amortized cost $1,505,431;
$1,623,382)
|
$ | 1,582,372 | $ | 1,661,692 | ||||
Other
investments, at fair value (cost $5,534; $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
|
244,353 | 211,338 | ||||||
Prepaid
reinsurance
|
31,575 | 28,752 | ||||||
Losses
recoverable on unpaid losses
|
6,000 | 11,984 | ||||||
Loan
to related party
|
167,975 | 167,975 | ||||||
Deferred
commission and other acquisition costs
|
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
|
1,093,857 | 1,006,320 | ||||||
Unearned
premiums
|
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 | ||||||
Shareholders’
Equity:
|
||||||||
Common
shares
|
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
stock, at cost
|
(3,801 | ) | (3,801 | ) | ||||
Total
Shareholders’ Equity
|
758,369 | 676,526 | ||||||
Total
Liabilities and Shareholders’ Equity
|
2,839,570 | 2,639,737 | ||||||
Book
value per share
|
10.52 | 9.62 | ||||||
Common
shares outstanding
|
72,105,694 | 70,291,289 |
Maiden
Holdings, Ltd.
|
||||||||||||||||
Income
Statement
|
||||||||||||||||
(in
thousands (000's), except per share data)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
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:
|
||||||||||||||||
Net
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 | ||||||||||||
General
and administrative expenses
|
10,840 | 8,059 | 28,876 | 22,726 | ||||||||||||
Total
expenses
|
300,421 | 228,495 | 829,939 | 644,802 | ||||||||||||
Income
from operations (2)
|
28,299 | 25,567 | 83,797 | 72,169 | ||||||||||||
Other
expense
|
||||||||||||||||
Amortization
of intangible assets
|
(1,452 | ) | (1,676 | ) | (4,356 | ) | (4,915 | ) | ||||||||
Foreign
exchange and other gains (losses)
|
1,187 | 210 | (380 | ) | 2,401 | |||||||||||
Subordinated
debt interest expense
|
(9,117 | ) | (9,114 | ) | (27,348 | ) | (25,316 | ) | ||||||||
(9,382 | ) | (10,580 | ) | (32,084 | ) | (27,830 | ) | |||||||||
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 | ||||||||
Operating
earnings (1)
|
$ | 18,118 | $ | 16,519 | $ | 55,519 | $ | 47,315 | ||||||||
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 | ||||||||
Basic
operating earnings per common share
|
$ | 0.26 | $ | 0.24 | $ | 0.79 | $ | 0.68 | ||||||||
Diluted
operating earnings per common share
|
$ | 0.26 | $ | 0.23 | $ | 0.79 | $ | 0.68 | ||||||||
Dividends
declared per common share
|
$ | 0.065 | $ | 0.06 | $ | 0.195 | $ | 0.18 | ||||||||
Weighted
average number of basic shares outstanding
|
70,493,545 | 70,287,664 | 70,359,688 | 69,430,521 | ||||||||||||
Weighted
average number of diluted shares outstanding
|
70,985,382 | 70,852,895 | 70,843,462 | 69,846,714 | ||||||||||||
Net
Loss and loss adjustment expense ratio
|
64.8 | % | 69.6 | % | 63.7 | % | 68.9 | % | ||||||||
Commission
and other acquisition expense ratio
|
28.7 | % | 23.3 | % | 29.7 | % | 23.8 | % | ||||||||
General and
administrative expense ratio
|
3.5 | % | 3.4 | % | 3.4 | % | 3.4 | % | ||||||||
Combined
ratio
|
97.0 | % | 96.3 | % | 96.8 | % | 96.1 | % | ||||||||
Annualized
return on equity
|
9.9 | % | 9.4 | % | 9.5 | % | 10.1 | % | ||||||||
Annualized
return on equity on operating earnings
|
9.7 | % | 10.3 | % | 10.3 | % | 10.8 | % |
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
|
|||||||||||||
Reconciliation
of net income to net operating earnings:
|
||||||||||||||||
Net
income
|
$ | 18,526 | $ | 14,987 | $ | 50,732 | $ | 44,339 | ||||||||
Add
(subtract)
|
||||||||||||||||
Net
realized and unrealized investment (gains) losses
|
(1,627 | ) | 66 | (2,474 | ) | 462 | ||||||||||
Foreign
exchange and other (gains) losses
|
(1,187 | ) | (210 | ) | 380 | (2,401 | ) | |||||||||
Amortization
of intangible assets
|
1,452 | 1,676 | 4,356 | 4,915 | ||||||||||||
Non-recurring
general and administrative expenses relating to acquisition of GMAC
International Insurance
|
563 | - | 1,544 | - | ||||||||||||
Income
tax expense
|
391 | - | 981 | - | ||||||||||||
Operating
earnings (1)
|
$ | 18,118 | $ | 16,519 | $ | 55,519 | $ | 47,315 | ||||||||
Operating
earnings per common share:
|
||||||||||||||||
Basic earnings
per share
|
$ | 0.26 | $ | 0.24 | $ | 0.79 | $ | 0.68 | ||||||||
Diluted
earnings per share
|
$ | 0.26 | $ | 0.23 | $ | 0.79 | $ | 0.68 | ||||||||
Reconciliation
of net income to income from operations:
|
||||||||||||||||
Net
income
|
$ | 18,526 | $ | 14,987 | $ | 50,732 | $ | 44,339 | ||||||||
Add
(subtract)
|
||||||||||||||||
Foreign
exchange and other (gains) losses
|
(1,187 | ) | (210 | ) | 380 | (2,401 | ) | |||||||||
Amortization
of intangible assets
|
1,452 | 1,676 | 4,356 | 4,915 | ||||||||||||
Subordinated
debt interest expense
|
9,117 | 9,114 | 27,348 | 25,316 | ||||||||||||
Income
tax expense
|
391 | - | 981 | - | ||||||||||||
Income
from operations (2)
|
$ | 28,299 | $ | 25,567 | $ | 83,797 | $ | 72,169 | ||||||||
(1)
Net operating earnings is a non-GAAP financial measure defined by the
Company as net income excluding realized investment gains and losses,
foreign exchange and other gains and losses, amortization of intangible
assets, non-recurring general and administrative expenses relating to
acquisition, and income tax expense and should not be considered as an
alternative to net income. The Company's management believes that net
operating earnings is a useful indicator of trends in the Company's
underlying operations. The Company's measure of net operating earnings may
not be comparable to similarly titled measures used by other
companies.
|
||||||||||||||||
(2)
Income from Operations is a non-GAAP financial measure defined by the
Company as net income excluding foreign exchange and other gains and
losses, amortization of intangible assets, subordinated debt interest
expense and income tax expense and should not be considered as an
alternative to net income. The Company’s management believes that
income from operations is a useful measure of the Company’s underlying
earnings fundamentals based on its underwriting and investment income
before financing costs. This income from operations enables readers of
this information to more clearly understand the essential operating
results of the Company. The Company’s measure of income from operations
may not be comparable to similarly titled measures used by other
companies.
|
|
|
|
||||||||||||||
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 | ) | ||||||||||||||
Net
Income before income taxes
|
$ | 18,917 | ||||||||||||||
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 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 before income taxes
|
$ | 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 | % | |||||||||
*
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.
|
Maiden
Holdings, Ltd.
|
||||||||||||||||
Supplemental
Financial Data - Segment Information
|
||||||||||||||||
(in
thousands (000's))
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
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)
|
|||||||||||||||
|
||||||||||||||||
Net
Income before income taxes
|
$
|
51,713
|
||||||||||||||
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 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 before income taxes
|
$
|
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.
|