Highlights for the quarter
ended March 31, 2016
- Net operating earnings(1) of $28.3 million, or $0.37 per diluted common share compared with net operating earnings
of $26.6 million, or $0.35 per diluted common share in the first quarter of 2015;
- Annualized operating return on common equity(7) of 12.3% compared to 11.4% in the first quarter of 2015;
- Net income attributable to Maiden common shareholders of $27.2 million, or $0.35 per diluted common share compared with net
income attributable to Maiden common shareholders of $32.4 million, or $0.41 per diluted common share in the first quarter of
2015;
- Gross premiums written increased 3.6% to $864.1 million compared to the first quarter of 2015;
- Net premiums written decreased 0.5% to $792.8 million compared to the first quarter of 2015;
- Combined ratio(12) of 98.9% compared to 98.2% in the first quarter of 2015;
- Net investment income was $36.3 million, an increase of 28.5% compared to the first quarter of 2015; and
- Book value per common share(4) of $13.23 at March 31, 2016 increased 12.4% versus December 31, 2015.
HAMILTON, Bermuda, May 04, 2016 (GLOBE NEWSWIRE) -- Maiden Holdings, Ltd. (NASDAQ:MHLD) (“Maiden” or “the
Company”) today reported first quarter 2016 net operating earnings(1) of $28.3 million compared with $26.6 million in
the first quarter of 2015. Net income attributable to Maiden common shareholders in the first quarter of 2016 was $27.2
million compared to net income attributable to Maiden common shareholders of $32.4 million in the first quarter of 2015.
Commenting on the Company's results, Art Raschbaum, Chief Executive Officer of Maiden, said: “For the quarter,
Maiden generated a 12.3% operating return on common equity, with book value per common share increasing over 12% versus year
end 2015. While the reinsurance market remains highly competitive, Maiden continues to focus on disciplined organic growth
with existing clients and implementation of new business initiatives in the U.S. and Europe. In the quarter we benefited from
continued strong investment income, profitable underwriting and lower expense relativities. Maiden’s gross premiums written
grew by 3.6% versus the first quarter of 2015 with continued prospects for disciplined growth for the balance of the
year.”
Results for the quarter ended March 31,
2016
Maiden reported first quarter 2016 net operating earnings(1) of $28.3 million, or $0.37 per diluted common share
compared with $26.6 million, or $0.35 per diluted common share in the first quarter of 2015. Net income attributable to common
shareholders was $27.2 million or $0.35 per diluted common share compared with $32.4 million or $0.41 per diluted common share in
the first quarter of 2015.
In the first quarter of 2016, gross premiums written increased 3.6% to $864.1 million from $834.3 million in the
first quarter of 2015. The Diversified Reinsurance segment’s gross premiums written totaled $315.8 million, an increase of
3.4% versus the first quarter of 2015. The gross premium increase in the Diversified Reinsurance segment resulted from a
combination of organic growth in the U.S. and new premiums from business development initiatives in Europe. In the
AmTrust Reinsurance segment, gross premiums written increased by 3.7% to $548.3 million compared to the first quarter of
2015. The AmTrust Reinsurance segment growth rate was moderated by the commutation announced in the fourth quarter and the
completion of AmTrust’s absorption of new business following the acquisition of Tower Group.
Net premiums written totaled $792.8 million in the first quarter of 2016, a decrease of 0.5% compared to the
first quarter of 2015. The impact of the corporate retrocessional program initiated in January of 2015 was much greater in
the first quarter of 2016 than in the first quarter of 2015.
Net premiums earned of $616.0 million increased 6.7% compared to the first quarter of 2015. In the
Diversified Reinsurance segment, net premiums earned decreased 10.6% to $172.3 million compared to the first quarter of 2015.
The AmTrust Reinsurance segment net earned premiums were up 15.4% to $443.8 million compared to the first quarter of
2015.
Net loss and loss adjustment expenses of $403.6 million were up 6.9% compared to the first quarter of
2015.
The loss ratio(8) of 65.0% was slightly higher than the 64.8% reported in the first quarter of
2015.
Commission and other acquisition expenses, increased 9.4% to $195.1 million in the first quarter of 2016,
compared to the same quarter a year ago. The expense ratio(11) increased to 33.9% for the first quarter of 2016
compared with 33.4% in the same quarter last year, reflecting changes in business mix. General and administrative expenses
for the first quarter of 2016 totaled $15.5 million, a 4.3% reduction compared with $16.2 million in the first quarter of 2015. The
general and administrative expense ratio(10) was 2.5% in the first quarter of 2016 compared to 2.8% in the first quarter
of 2015.
The combined ratio(12) for the first quarter of 2016 totaled 98.9% compared with 98.2% in the first
quarter of 2015. Due to the volatility Maiden experienced in 2015, a higher booking ratio is reflected in the combined ratio
relative to the same quarter last year. The Diversified Reinsurance segment combined ratio was 102.9% in the first quarter of
2016, up from 101.1% in the first quarter of 2015 due to the continued impact of commercial auto adverse development. The
AmTrust Reinsurance segment reported a combined ratio of 95.3% in the first quarter of 2016 compared to 94.6% in the first quarter
of 2015.
Net investment income of $36.3 million in the first quarter of 2016 increased 28.5% compared to the first
quarter of 2015. As of March 31, 2016, the average yield on the fixed income portfolio (excluding cash) is 3.41% with an
average duration of 4.72 years. Cash and cash equivalents were $230.7 million at March 31, 2016 or $101.8 million lower than
at year-end 2015.
Total assets increased 7.3% to $6.1 billion at March 31, 2016 compared to $5.7 billion at year-end
2015. Shareholders' equity was $1.5 billion, up 8.3% compared to December 31, 2015. Book value per
common share was $13.23 at March 31, 2016 or 12.4% higher than at December 31, 2015.
During the first quarter of 2016, the Board of Directors declared dividends of $0.14 per common share, $0.515625 per Series A
preference share, $0.90625 per Series B preference share and $ 0.544271 per Series C preference share.
(1)(4)(7) Please see the Non-GAAP Financial Measures table for additional information on these non-GAAP
financial measures and reconciliation of these measures to GAAP measures.
(8)(10)(11)(12) Loss ratio, general and administrative expense ratio, expense ratio and combined ratio are
operating metrics. Please see the additional information on these measures under Segment information tables.
Conference Call
Maiden’s Chief Executive Officer, Art Raschbaum and Chief Financial Officer, Karen Schmitt will review these results tomorrow
morning via teleconference and live audio webcast beginning at 8:30 a.m. ET.
To participate in the conference call, please access one of the following at least five minutes prior to the start time:
U.S. Callers: 1.877.734.5373
Outside U.S. Callers: 1.973.200.3059
Passcode: 92372681
Webcast: http://www.maiden.bm/news_events
A replay of the conference call will be available beginning at 11:30 a.m. ET on May 5, 2016 through midnight on May 12, 2016. To
listen to the replay, please dial toll free: 1.855.859.2056 (U.S. Callers) or toll: 1.404.537.3406 (callers outside the U.S.) and
enter the Passcode: 92372681; or access http://www.maiden.bm/news_events
About Maiden Holdings, Ltd.
Maiden Holdings, Ltd. is a Bermuda-based holding company formed in 2007. Through its subsidiaries, which are each A- rated
(excellent) by A.M. Best, the Company is focused on providing non-catastrophic, customized reinsurance products and services to
small and mid-size insurance companies in the United States and Europe. As of March 31, 2016, Maiden had $6.1 billion in
assets and shareholders' equity of $1.5 billion.
The Maiden Holdings, Ltd. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=5006
Forward Looking Statements
This release contains "forward-looking statements" which are made pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. The forward-looking statements are based on the Company's current expectations and beliefs
concerning future developments and their potential effects on the Company. There can be no assurance that actual developments will
be those anticipated by the Company. Actual results may differ materially from those projected as a result of significant risks and
uncertainties, including non-receipt of the expected payments, changes in interest rates, effect of the performance of financial
markets on investment income and fair values of investments, developments of claims and the effect on loss reserves, accuracy in
projecting loss reserves, the impact of competition and pricing environments, changes in the demand for the Company's products, the
effect of general economic conditions and unusual frequency of storm activity, adverse state and federal legislation, regulations
and regulatory investigations into industry practices, developments relating to existing agreements, heightened competition,
changes in pricing environments, and changes in asset valuations. Additional information about these risks and uncertainties, as
well as others that may cause actual results to differ materially from those projected is contained in Item 1A. Risk Factors in the
Company's Annual Report on Form 10-K for the year ended December 31, 2015 as updated in periodic filings with the SEC. The Company
undertakes no obligation to publicly update any forward-looking statements, except as may be required by law.
| |
|
| Maiden Holdings, Ltd. |
|
| Balance
Sheet |
|
| (in thousands (000's), except per share
data) |
|
| |
|
| |
|
|
|
|
|
| |
|
|
March 31, 2016 |
|
|
December 31, 2015 |
|
| |
|
|
(Unaudited) |
|
|
(Audited) |
|
| |
Assets |
|
|
|
|
|
|
| |
Fixed maturities, available-for-sale, at fair value (Amortized
cost 2016: $3,657,447; 2015: $3,562,864) |
$ |
|
3,705,631 |
|
|
$ |
|
3,508,088 |
|
|
| |
Fixed maturities, held-to-maturity, at amortized cost (Fair value
2016: $620,327; 2015: $598,975) |
|
|
607,170 |
|
|
|
|
607,843 |
|
|
| |
Other investments, at fair value (Cost 2016: $10,619; 2015:
$10,816) |
|
|
13,065 |
|
|
|
|
11,812 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Total investments |
|
|
4,325,866 |
|
|
|
|
4,127,743 |
|
|
| |
Cash and cash equivalents |
|
|
85,240 |
|
|
|
|
89,641 |
|
|
| |
Restricted cash and cash equivalents |
|
|
145,501 |
|
|
|
|
242,859 |
|
|
| |
Accrued investment income |
|
|
33,775 |
|
|
|
|
32,288 |
|
|
| |
Reinsurance balances receivable, net |
|
|
598,302 |
|
|
|
|
377,318 |
|
|
| |
Reinsurance recoverable on unpaid losses |
|
|
83,515 |
|
|
|
|
71,248 |
|
|
| |
Loan to related party |
|
|
167,975 |
|
|
|
|
167,975 |
|
|
| |
Deferred commission and other acquisition expenses, net |
|
|
446,122 |
|
|
|
|
397,548 |
|
|
| |
Goodwill and intangible assets, net |
|
|
81,388 |
|
|
|
|
81,920 |
|
|
| |
Other assets |
|
|
151,989 |
|
|
|
|
115,038 |
|
|
| |
Total Assets |
$ |
|
6,119,673 |
|
|
$ |
|
5,703,578 |
|
|
| |
Liabilities and
Equity |
|
|
|
|
|
|
| |
Liabilities |
|
|
|
|
|
|
| |
Reserve for loss and loss adjustment expenses |
$ |
|
2,572,405 |
|
|
$ |
|
2,510,101 |
|
|
| |
Unearned premiums |
|
|
1,571,350 |
|
|
|
|
1,354,572 |
|
|
| |
Accrued expenses and other liabilities |
|
|
165,616 |
|
|
|
|
139,873 |
|
|
| |
Senior notes |
|
|
|
|
|
|
| |
Principal amount |
|
|
360,000 |
|
|
|
|
360,000 |
|
|
| |
Less unamortized debt issuance costs |
|
|
9,973 |
|
|
|
|
10,067 |
|
|
| |
Senior notes, net |
|
|
350,027 |
|
|
|
|
349,933 |
|
|
| |
Total Liabilities |
|
|
4,659,398 |
|
|
|
|
4,354,479 |
|
|
| |
|
|
|
|
|
|
|
| |
Equity |
|
|
|
|
|
|
| |
Preference Shares |
|
|
480,000 |
|
|
|
|
480,000 |
|
|
| |
Common shares |
|
|
750 |
|
|
|
|
747 |
|
|
| |
Additional paid-in capital |
|
|
580,779 |
|
|
|
|
579,178 |
|
|
| |
Accumulated other comprehensive income |
|
|
69,470 |
|
|
|
|
(23,767 |
) |
|
| |
Retained earnings |
|
|
333,035 |
|
|
|
|
316,184 |
|
|
| |
Treasury shares, at cost |
|
|
(4,991 |
) |
|
|
|
(4,521 |
) |
|
| |
Total Maiden Shareholders’ Equity |
|
|
1,459,043 |
|
|
|
|
1,347,821 |
|
|
| |
Noncontrolling interest in subsidiaries |
|
|
1,232 |
|
|
|
|
1,278 |
|
|
| |
Total Equity |
|
|
1,460,275 |
|
|
|
|
1,349,099 |
|
|
| |
Total Liabilities and Equity |
$ |
|
6,119,673 |
|
|
$ |
|
5,703,578 |
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Book value per common share(4) |
$ |
|
13.23 |
|
|
$ |
|
11.77 |
|
|
| |
|
|
|
|
|
|
|
| |
Common shares outstanding |
|
|
73,992,275 |
|
|
|
|
73,721,140 |
|
|
| |
|
|
|
|
|
|
|
| Maiden Holdings, Ltd. |
|
| Income Statement |
|
| (in thousands (000's), except per share
data) |
|
| (Unaudited) |
|
| |
|
|
|
|
|
|
| |
For the Three
|
|
For the Three
|
|
| |
Months Ended |
|
Months Ended |
|
| |
March 31, 2016 |
|
March 31, 2015 |
|
| |
|
|
|
|
|
|
|
|
|
|
| Revenues: |
|
|
|
|
|
|
| Gross premiums written |
$ |
|
864,114 |
|
|
$ |
|
834,266 |
|
|
| |
|
|
|
|
|
|
| Net premiums written |
$ |
|
792,831 |
|
|
$ |
|
796,983 |
|
|
| Change in unearned premiums |
|
|
(176,822 |
) |
|
|
|
(219,664 |
) |
|
| Net premiums earned |
|
|
616,009 |
|
|
|
|
577,319 |
|
|
| Other insurance revenue |
|
|
4,826 |
|
|
|
|
4,979 |
|
|
| Net investment income |
|
|
36,302 |
|
|
|
|
28,260 |
|
|
| Net realized gains on investment |
|
|
2,277 |
|
|
|
|
869 |
|
|
| Total revenues |
|
|
659,414 |
|
|
|
|
611,427 |
|
|
| Expenses: |
|
|
|
|
|
|
| Net loss and loss adjustment expenses |
|
|
403,621 |
|
|
|
|
377,406 |
|
|
| Commission and other acquisition expenses |
|
|
195,068 |
|
|
|
|
178,342 |
|
|
| General and administrative expenses |
|
|
15,496 |
|
|
|
|
16,197 |
|
|
| Total expenses |
|
|
614,185 |
|
|
|
|
571,945 |
|
|
| |
|
|
|
|
|
|
| Income from
operations(2) |
|
|
45,229 |
|
|
|
|
39,482 |
|
|
| |
|
|
|
|
|
|
| Other expenses |
|
|
|
|
|
|
| Interest and amortization expenses |
|
|
(7,265 |
) |
|
|
|
(7,264 |
) |
|
| Amortization of intangible assets |
|
|
(615 |
) |
|
|
|
(710 |
) |
|
| Foreign exchange and other gains |
|
|
267 |
|
|
|
|
7,826 |
|
|
| Total other expenses |
|
|
(7,613 |
) |
|
|
|
(148 |
) |
|
| |
|
|
|
|
|
|
| Income before income taxes |
|
|
37,616 |
|
|
|
|
39,334 |
|
|
| Income tax expense |
|
|
787 |
|
|
|
|
800 |
|
|
| |
|
|
|
|
|
|
| Net income |
|
|
36,829 |
|
|
|
|
38,534 |
|
|
| Add (less): loss (income) attributable to noncontrolling interest |
|
|
64 |
|
|
|
|
(45 |
) |
|
| Net income attributable to Maiden |
|
|
36,893 |
|
|
|
|
38,489 |
|
|
| Dividends on preference shares(6) |
|
|
(9,677 |
) |
|
|
|
(6,084 |
) |
|
| Net income attributable to Maiden common shareholders |
$ |
|
27,216 |
|
|
$ |
|
32,405 |
|
|
| Net operating earnings attributable to Maiden common
shareholders(1) |
$ |
|
28,347 |
|
|
$ |
|
26,634 |
|
|
| |
|
|
|
|
|
|
| Basic earnings per common share attributable to Maiden
shareholders |
$ |
|
0.37 |
|
|
$ |
|
0.44 |
|
|
| Diluted earnings per common share
attributable to Maiden shareholders |
$ |
|
0.35 |
|
|
$ |
|
0.41 |
|
|
| Basic operating earnings per common share attributable to Maiden
shareholders |
$ |
|
0.38 |
|
|
$ |
|
0.36 |
|
|
| Diluted operating earnings per common share attributable to Maiden
shareholders |
$ |
|
0.37 |
|
|
$ |
|
0.35 |
|
|
| |
|
|
|
|
|
|
| Dividends declared per common share |
$ |
|
0.14 |
|
|
$ |
|
0.13 |
|
|
| |
|
|
|
|
|
|
| Weighted average number of common shares - basic |
|
|
73,871,277 |
|
|
|
|
73,084,412 |
|
|
| Adjusted weighted average number of common shares and assumed conversions -
diluted |
|
|
85,799,377 |
|
|
|
|
85,263,785 |
|
|
| |
|
|
|
|
|
|
| Net loss and loss adjustment expense
ratio(8) |
|
|
65.0 |
% |
|
|
|
64.8 |
% |
|
| Commission and other acquisition expense
ratio(9) |
|
|
31.4 |
% |
|
|
|
30.6 |
% |
|
| General and administrative expense
ratio(10) |
|
|
2.5 |
% |
|
|
|
2.8 |
% |
|
| Expense ratio(11) |
|
|
33.9 |
% |
|
|
|
33.4 |
% |
|
| Combined ratio(12) |
|
|
98.9 |
% |
|
|
|
98.2 |
% |
|
| Annualized return on common equity |
|
|
11.9 |
% |
|
|
|
13.9 |
% |
|
| Annualized operating return on common
equity(7) |
|
|
12.3 |
% |
|
|
|
11.4 |
% |
|
| |
|
|
|
|
|
|
| Maiden Holdings, Ltd. |
|
| Non - GAAP Financial Measure |
|
| (in thousands (000's), except per share
data) |
|
| (Unaudited) |
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Three
Months
|
|
For the Three
Months
|
|
| |
Ended March 31, 2016 |
|
Ended March 31, 2015 |
|
| Reconciliation of net income attributable to
Maiden common shareholders to net operating earnings: |
|
|
|
|
|
|
| Net income attributable to Maiden common shareholders |
$ |
|
27,216 |
|
|
$ |
|
32,405 |
|
|
| Add (subtract) |
|
|
|
|
|
|
| |
Net realized gains on investment |
|
|
(2,277 |
) |
|
|
|
(869 |
) |
|
| |
Foreign exchange and other gains |
|
|
(267 |
) |
|
|
|
(7,826 |
) |
|
| |
Amortization of intangible assets |
|
|
615 |
|
|
|
|
710 |
|
|
| |
Divested excess and surplus "E&S" business and NGHC run-off |
|
|
2,770 |
|
|
|
|
1,924 |
|
|
| |
Non-cash deferred tax expense |
|
|
290 |
|
|
|
|
290 |
|
|
| Net operating earnings attributable to Maiden common
shareholders(1) |
$ |
|
28,347 |
|
|
$ |
|
26,634 |
|
|
| |
|
|
|
|
|
|
|
| Operating earnings per common share attributable to Maiden
shareholders: |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| Basic earnings per common share attributable to Maiden
shareholders |
$ |
|
0.38 |
|
|
$ |
|
0.36 |
|
|
| Diluted earnings per common share attributable to Maiden
shareholders |
$ |
|
0.37 |
|
|
$ |
|
0.35 |
|
|
| |
|
|
|
|
|
|
|
| Reconciliation of net income attributable to
Maiden to income from operations: |
|
|
|
|
|
|
| Net income attributable to Maiden |
$ |
|
36,893 |
|
|
$ |
|
38,489 |
|
|
| Add (subtract) |
|
|
|
|
|
|
| |
Foreign exchange and other gains |
|
|
(267 |
) |
|
|
|
(7,826 |
) |
|
| |
Amortization of intangible assets |
|
|
615 |
|
|
|
|
710 |
|
|
| |
Interest and amortization expenses |
|
|
7,265 |
|
|
|
|
7,264 |
|
|
| |
Income tax expense |
|
|
787 |
|
|
|
|
800 |
|
|
| |
(Loss) income attributable to noncontrolling interest |
|
|
(64 |
) |
|
|
|
45 |
|
|
| Income from operations(2) |
$ |
|
45,229 |
|
|
$ |
|
39,482 |
|
|
| |
|
|
|
|
|
|
|
| |
|
March 31, |
|
December 31, |
|
| |
|
2016 |
|
2015 |
|
| Investable assets: |
|
|
|
|
|
|
| Total investments |
$ |
|
4,325,866 |
|
|
$ |
|
4,127,743 |
|
|
| Cash and cash equivalents |
|
|
85,240 |
|
|
|
|
89,641 |
|
|
| Restricted cash and cash equivalents |
|
|
145,501 |
|
|
|
|
242,859 |
|
|
| Loan to related party |
|
|
167,975 |
|
|
|
|
167,975 |
|
|
| Total investable assets(3) |
$ |
|
4,724,582 |
|
|
$ |
|
4,628,218 |
|
|
| |
|
|
|
|
|
|
|
| |
|
March 31, |
|
December 31, |
|
| |
|
2016 |
|
2015 |
|
| Capital: |
|
|
|
|
|
|
| Preference shares |
$ |
|
480,000 |
|
|
$ |
|
480,000 |
|
|
| Common shareholders' equity |
|
|
979,043 |
|
|
|
|
867,821 |
|
|
| Total Maiden shareholders' equity |
|
|
1,459,043 |
|
|
|
|
1,347,821 |
|
|
| 2011 Senior Notes |
|
|
107,500 |
|
|
|
|
107,500 |
|
|
| 2012 Senior Notes |
|
|
100,000 |
|
|
|
|
100,000 |
|
|
| 2013 Senior Notes |
|
|
152,500 |
|
|
|
|
152,500 |
|
|
| Total capital
resources(5) |
$ |
|
1,819,043 |
|
|
$ |
|
1,707,821 |
|
|
| |
|
|
|
|
|
|
|
| (1) Net operating earnings is a non-GAAP financial measure defined by the Company as net income attributable to
Maiden common shareholders excluding realized and unrealized investment gains and losses, foreign exchange and other gains and
losses, amortization of intangible assets, divested excess and surplus business and NGHC run-off, and non-cash deferred 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 attributable to
Maiden excluding foreign exchange and other gains and losses, amortization of intangible assets, interest and amortization
expenses, income tax expense and income or loss attributable to noncontrolling interest 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. |
|
| |
|
|
|
|
|
|
|
| (3) Investable assets is the total of the Company's investments, cash and cash equivalents and loan to a related
party. |
|
| |
|
|
|
(4) Book value per common share is calculated using common shareholders’ equity (shareholders' equity excluding
the aggregate liquidation value of our preference shares) divided by the number of common shares outstanding.
|
|
| |
|
|
|
| (5) Total capital resources is the sum of the Company's principal amount of debt and Maiden shareholders'
equity. |
|
| |
|
|
|
| (6) Dividends on preference shares consist of $3,094 paid to Preference Shares - Series A and $2,990 paid to
Preference Shares - Series B during the three months ended March 31, 2016 and 2015, respectively, and $3,593 paid to
Preference Shares - Series C during the three months ended March 31, 2016. |
|
| |
|
|
|
| (7) Operating return on average common equity is a non-GAAP financial measure. Management uses operating return on
average common shareholders' equity as a measure of profitability that focuses on the return to Maiden common shareholders. It
is calculated using operating earnings available to common shareholders divided by average Maiden common shareholders'
equity. |
|
| |
| Maiden Holdings, Ltd. |
| Supplemental Financial Data - Segment
Information |
| (in thousands (000's)) |
| (Unaudited) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Three Months Ended March 31, 2016 |
|
Diversified
Reinsurance |
|
|
AmTrust
Reinsurance |
|
|
Other |
|
|
Total |
|
| Gross premiums written |
|
$ |
|
315,804 |
|
|
|
$ |
|
548,310 |
|
|
|
|
|
- |
|
|
|
$ |
|
864,114 |
|
|
| Net premiums written |
|
$ |
|
286,136 |
|
|
|
$ |
|
506,695 |
|
|
|
|
|
- |
|
|
|
$ |
|
792,831 |
|
|
| Net premiums earned |
|
$ |
|
172,256 |
|
|
|
$ |
|
443,753 |
|
|
|
|
|
- |
|
|
|
$ |
|
616,009 |
|
|
| Other insurance revenue |
|
|
|
4,826 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
4,826 |
|
|
| Net loss and loss adjustment expenses |
|
|
|
(119,076 |
) |
|
|
|
|
(281,774 |
) |
|
|
|
|
(2,771 |
) |
|
|
|
|
(403,621 |
) |
|
| Commissions and other acquisition expenses |
|
|
|
(54,531 |
) |
|
|
|
|
(140,538 |
) |
|
|
|
|
1 |
|
|
|
|
|
(195,068 |
) |
|
| General and administrative expenses |
|
|
|
(8,600 |
) |
|
|
|
|
(586 |
) |
|
|
|
|
- |
|
|
|
|
|
(9,186 |
) |
|
| Underwriting (loss) income |
|
$ |
|
(5,125 |
) |
|
|
$ |
|
20,855 |
|
|
|
$ |
|
(2,770 |
) |
|
|
$ |
|
12,960 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net investment income and realized gains on investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,579 |
|
|
| Interest and amortization expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,265 |
) |
|
| Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(615 |
) |
|
| Foreign exchange and other gains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
267 |
|
|
| Other general and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,310 |
) |
|
| Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(787 |
) |
|
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
36,829 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss and loss adjustment expense ratio(8) |
|
|
|
67.2 |
% |
|
|
|
|
63.5 |
% |
|
|
|
|
|
|
|
|
65.0 |
% |
|
| Commission and other acquisition expense ratio(9) |
|
|
|
30.8 |
% |
|
|
|
|
31.7 |
% |
|
|
|
|
|
|
|
|
31.4 |
% |
|
| General and administrative expense ratio(10) |
|
|
|
4.9 |
% |
|
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
2.5 |
% |
|
| Combined ratio(12) |
|
|
|
102.9 |
% |
|
|
|
|
95.3 |
% |
|
|
|
|
|
|
|
|
98.9 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Three Months Ended March 31, 2015 |
|
Diversified
Reinsurance |
|
|
AmTrust
Reinsurance |
|
|
Other |
|
|
Total |
|
| Gross premiums written |
|
$ |
|
305,341 |
|
|
|
$ |
|
528,926 |
|
|
|
$ |
|
(1 |
) |
|
|
$ |
|
834,266 |
|
|
| Net premiums written |
|
$ |
|
294,198 |
|
|
|
$ |
|
502,784 |
|
|
|
$ |
|
1 |
|
|
|
$ |
|
796,983 |
|
|
| Net premiums earned |
|
$ |
|
192,684 |
|
|
|
$ |
|
384,633 |
|
|
|
$ |
|
2 |
|
|
|
$ |
|
577,319 |
|
|
| Other insurance revenue |
|
|
|
4,979 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
4,979 |
|
|
| Net loss and loss adjustment expenses |
|
|
|
(132,386 |
) |
|
|
|
|
(243,094 |
) |
|
|
|
|
(1,926 |
) |
|
|
|
|
(377,406 |
) |
|
| Commissions and other acquisition expenses |
|
|
|
(58,206 |
) |
|
|
|
|
(120,136 |
) |
|
|
|
|
- |
|
|
|
|
|
(178,342 |
) |
|
| General and administrative expenses |
|
|
|
(9,320 |
) |
|
|
|
|
(747 |
) |
|
|
|
|
- |
|
|
|
|
|
(10,067 |
) |
|
| Underwriting (loss) income |
|
$ |
|
(2,249 |
) |
|
|
$ |
|
20,656 |
|
|
|
$ |
|
(1,924 |
) |
|
|
$ |
|
16,483 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net investment income and realized gains on investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,129 |
|
|
| Interest and amortization expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,264 |
) |
|
| Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(710 |
) |
|
| Foreign exchange and other gains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,826 |
|
|
| Other general and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,130 |
) |
|
| Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(800 |
) |
|
| Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
38,534 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss and loss adjustment expense ratio(8) |
|
|
|
67.0 |
% |
|
|
|
|
63.2 |
% |
|
|
|
|
|
|
|
|
64.8 |
% |
|
| Commission and other acquisition expense ratio(9) |
|
|
|
29.4 |
% |
|
|
|
|
31.2 |
% |
|
|
|
|
|
|
|
|
30.6 |
% |
|
| General and administrative expense ratio(10) |
|
|
|
4.7 |
% |
|
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
2.8 |
% |
|
| Combined ratio(12) |
|
|
|
101.1 |
% |
|
|
|
|
94.6 |
% |
|
|
|
|
|
|
|
|
98.2 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (8) Calculated by dividing net loss and loss adjustment
expenses by the sum of net premiums earned and other insurance revenue. |
|
|
|
|
|
| (9) Calculated by dividing commission and other
acquisition expenses by the sum of net premiums earned and other insurance revenue. |
|
|
|
| (10) Calculated by dividing general and administrative
expenses by the sum of net premiums earned and other insurance revenue. |
|
|
|
|
|
| (11) Calculated by adding together the commission and
other acquisition expense ratio and general and administrative expense ratio. |
|
|
|
|
| (12) Calculated by adding together the net loss and
loss adjustment expense ratio and expense ratio. |
|
|
|
|
|
|
|
|
|
CONTACT: Noah Fields, Senior Vice President, Investor Relations Maiden Holdings, Ltd. Phone: 441.298.4927 E-mail: nfields@maiden.bm
