Highlights for the quarter ended
June 30, 2016
Maiden Holdings, Ltd. (NASDAQ:MHLD) (“Maiden” or “the Company”)
today reported second quarter 2016 net income attributable to
Maiden common shareholders of $30.9 million or $0.39 per diluted
common share compared to net income attributable to Maiden common
shareholders of $20.5 million or $0.27 per diluted common share in
the second quarter of 2015. Net operating earnings(1)
were $28.4 million, or $0.37 per diluted common share compared with
net operating earnings of $28.4 million, or $0.37 per diluted
common share in the second quarter of 2015.
Commenting on the Company's results, Art
Raschbaum, Chief Executive Officer of Maiden, said: “The second
quarter reflects a continued focus on disciplined growth, improving
our cost of capital and delivering value to our regional and
specialty insurer clients. Notwithstanding a competitive
operating environment and continued pressure on investment yields,
our overall results reflect continued underwriting profitability
and strong growth in book value while achieving an annualized
return on common equity of 12.3% and an annualized operating return
on common equity of 11.3%. This marks the 12th consecutive quarter
of double digit operating returns. While revenue growth has
moderated for our AmTrust Reinsurance segment versus a strong prior
year quarter impacted by acquisitions, the Diversified Reinsurance
segment growth continues to benefit primarily from the expansion of
existing client relationships in the U.S. and our developing
European capital solutions business. Going forward, earnings
should benefit from investment of our large quarter-end cash
balance and continued implementation of key strategic initiatives
in the U.S. and Europe.”
Results for the quarter ended June 30,
2016Maiden reported second quarter 2016
net income attributable to common shareholders of $30.9 million or
$0.39 per diluted common share compared with $20.5 million or $0.27
per diluted common share in the second quarter of 2015. Net
operating earnings(1) were $28.4 million, or $0.37 per diluted
common share in the second quarter of 2016 compared with an
equivalent result in the second quarter of 2015.
In the second quarter of 2016, gross premiums
written increased 2.1% to $688.3 million from $674.2 million in the
second quarter of 2015. The Diversified Reinsurance segment’s
gross premiums written totaled $164.8 million, an increase of 8.7%
versus the second quarter of 2015. In the AmTrust Reinsurance
segment, gross premiums written were $523.5 million compared to
$522.5 million in the second quarter of 2015. This segment was
impacted by the commutation announced in the fourth quarter of 2015
and slower growth following the completion of AmTrust’s integration
of Tower Group.
Net premiums written totaled $650.4 million in
the second quarter of 2016, an increase of 3.3% compared to the
second quarter of 2015.
Net premiums earned of $637.6 million increased
4.6% compared to the second quarter of 2015. In the
Diversified Reinsurance segment, net premiums earned increased 3.2%
to $190.8 million compared to the second quarter of 2015. The
AmTrust Reinsurance segment net earned premiums were up 5.2% to
$446.8 million compared to the second quarter of 2015.
Net loss and loss adjustment expenses of $427.0
million were up 2.9% compared to the second quarter of
2015.
The loss ratio(8) of 66.8% was lower than the
67.8% reported in the second quarter of 2015.
Commission and other acquisition expenses,
increased 5.7% to $185.7 million in the second quarter of 2016,
compared to the same quarter a year ago. The expense
ratio(11) increased to 31.8% for the first quarter of 2016 compared
with 31.4% in the same quarter last year, reflecting changes in
business mix. General and administrative expenses for the
second quarter of 2016 totaled $17.3 million, a 6.1% increase
compared with $16.3 million in the second quarter of 2015. The
general and administrative expense ratio(10) was 2.7% in the second
quarter of 2016, which is the same as the second quarter of
2015.
The combined ratio(12) for the second quarter of
2016 totaled 98.6% compared with 99.2% in the second quarter of
2015. The Diversified Reinsurance segment
combined ratio was 103.4% in the second quarter of 2016, down from
103.6% in the second quarter of 2015, as commercial auto adverse
development continued in the quarter. The AmTrust Reinsurance
segment reported a combined ratio of 94.9% in the second quarter of
2016 compared to 95.2% in the second quarter of
2015.
Net investment income of $35.3 million in the
second quarter of 2016 increased slightly compared to the second
quarter of 2015, which included $5.9 million of additional income
from two called securities. As of June 30, 2016, the average
yield on the fixed income portfolio (excluding cash) is 3.29% with
an average duration of 4.55 years. Cash and cash equivalents
were $505.8 million at June 30, 2016 or $173.3 million higher than
at year-end 2015 as the Company received higher levels of cash from
investment activities and held more cash during the quarter in
light of the rate volatility during the second quarter of 2016.
Total assets increased 10.0% to $6.3 billion at
June 30, 2016 compared to $5.7 billion at year-end
2015. Shareholders' equity was $1.5 billion, up 13.5%
compared to December 31, 2015. Book value per
common share was $14.18 at June 30, 2016 or 20.5% higher than at
December 31, 2015. During the second 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 $0.445313 per Series C preference share.
Results for the six months ended June
30, 2016Net income attributable to Maiden common
shareholders was $58.1 million or $0.75 per diluted common share in
the first six months of 2016 compared to net income attributable to
Maiden common shareholders of $52.9 million or $0.69 per diluted
common share in the first half of 2015. Net operating
earnings(1) for the first six months of 2016 were $56.8 million, or
$0.73 per diluted common share compared with $55.0 million, or
$0.71 per diluted common share in the first half of 2015.
In the first half of 2016, gross premiums
written totaled $1.6 billion, an increase of 2.9% compared to the
first six months of 2015. In the first half of 2016, net
premiums written totaled $1.4 billion, an increase of 1.2% compared
to the first six months of 2015. Net premiums written in the
Diversified Reinsurance segment totaled $447.4 million, an increase
of 1.9% versus the first half of 2015. In the AmTrust
Reinsurance segment, net premiums written increased by 0.8% to
$995.8 million compared to the first half of 2015.
Net premiums earned of $1.3 billion increased
5.6% compared to the first six months of 2015. Net
premiums earned decreased 3.8% in the Diversified Reinsurance
segment to $363.0 million compared to the first half of 2015. The
AmTrust Reinsurance segment net premiums earned were up 10.0% to
$890.6 million compared to the first half 2015.
Net loss and loss adjustment expenses of $ 830.6
million were up 4.8% compared to the first six months of
2015. The loss ratio(8) of 65.9% was lower than the
66.3% in the first half of 2015.
Commission and other acquisition expenses,
increased $26.8 million to $380.8 million in the first half of 2016
versus the comparable period a year ago, while the expense
ratio(11) rose to 32.8% for the first six months of 2016 compared
with 32.4% in the same period last year. General and
administrative expenses for the first half of 2016 totaled $32.8
million compared with $32.5 million in the first six months of
2015. The general and administrative expense ratio(10) decreased to
2.6% in the first half of 2016 versus 2.7% in the same period
during 2015.
The combined ratio(12) for the first half of
2016 was 98.7% and the same as the first six months of 2015.
The Diversified Reinsurance segment had a combined ratio of 103.2%
in the first half of 2016 compared to 102.3% in the first six
months of 2015. The AmTrust Reinsurance segment reported a
combined ratio of 95.1% in the first half of 2016 compared to 94.9%
in the comparable period in 2015.
Net investment income of $71.6 million in the
first half of 2016 increased 12.9% compared to the first half of
2015.
(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 CallMaiden’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: 52657857
Webcast:
http://www.maiden.bm/news_events
A replay of the conference call will be
available beginning at 11:30 a.m. ET on August 5, 2016 through
midnight on August 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: 52657857; 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 June 30,
2016, Maiden had $6.3 billion in assets and shareholders' equity of
$1.5 billion.
Forward Looking StatementsThis 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) |
|
|
|
|
|
|
|
June 30, 2016 |
|
December 31, 2015 |
|
|
|
|
|
(Unaudited) |
|
|
(Audited) |
|
|
|
Assets |
|
|
|
|
|
|
|
|
Fixed
maturities, available-for-sale, at fair value (Amortized cost 2016:
$3,374,192; 2015: $3,562,864) |
$ |
3,452,605 |
|
|
$ |
3,508,088 |
|
|
|
|
Fixed
maturities, held-to-maturity, at amortized cost (Fair value 2016:
$794,671; 2015: $598,975) |
|
761,713 |
|
|
|
607,843 |
|
|
|
|
Other
investments, at fair value (Cost 2016: $10,743; 2015: $10,816) |
|
11,827 |
|
|
|
11,812 |
|
|
|
|
Total
investments |
|
4,226,145 |
|
|
|
4,127,743 |
|
|
|
|
Cash and cash
equivalents |
|
127,459 |
|
|
|
89,641 |
|
|
|
|
Restricted cash and
cash equivalents |
|
378,328 |
|
|
|
242,859 |
|
|
|
|
Accrued investment
income |
|
32,572 |
|
|
|
32,288 |
|
|
|
|
Reinsurance balances
receivable, net |
|
554,069 |
|
|
|
377,318 |
|
|
|
|
Reinsurance recoverable
on unpaid losses |
|
90,805 |
|
|
|
71,248 |
|
|
|
|
Loan to related
party |
|
167,975 |
|
|
|
167,975 |
|
|
|
|
Deferred commission and
other acquisition expenses, net |
|
455,522 |
|
|
|
397,548 |
|
|
|
|
Goodwill and intangible
assets, net |
|
80,728 |
|
|
|
81,920 |
|
|
|
|
Other assets |
|
157,396 |
|
|
|
115,038 |
|
|
|
|
Total Assets |
$ |
6,270,999 |
|
|
$ |
5,703,578 |
|
|
|
|
Liabilities
and Equity |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Reserve for loss and
loss adjustment expenses |
$ |
2,636,631 |
|
|
$ |
2,510,101 |
|
|
|
|
Unearned premiums |
|
1,583,477 |
|
|
|
1,354,572 |
|
|
|
|
Accrued expenses and
other liabilities |
|
168,756 |
|
|
|
139,873 |
|
|
|
|
Senior notes |
|
|
|
|
|
|
|
|
Principal
amount |
|
362,500 |
|
|
|
360,000 |
|
|
|
|
Less
unamortized debt issuance costs |
|
11,252 |
|
|
|
10,067 |
|
|
|
|
Senior notes, net |
|
351,248 |
|
|
|
349,933 |
|
|
|
|
Total Liabilities |
|
4,740,112 |
|
|
|
4,354,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
Preference Shares |
|
480,000 |
|
|
|
480,000 |
|
|
|
|
Common shares |
|
751 |
|
|
|
747 |
|
|
|
|
Additional paid-in
capital |
|
581,452 |
|
|
|
579,178 |
|
|
|
|
Accumulated other
comprehensive income (loss) |
|
118,926 |
|
|
|
(23,767 |
) |
|
|
|
Retained earnings |
|
353,576 |
|
|
|
316,184 |
|
|
|
|
Treasury shares, at
cost |
|
(4,991 |
) |
|
|
(4,521 |
) |
|
|
|
Total Maiden
Shareholders’ Equity |
|
1,529,714 |
|
|
|
1,347,821 |
|
|
|
|
Noncontrolling
interest in subsidiaries |
|
1,173 |
|
|
|
1,278 |
|
|
|
|
Total Equity |
|
1,530,887 |
|
|
|
1,349,099 |
|
|
|
|
Total Liabilities and Equity |
$ |
6,270,999 |
|
|
$ |
5,703,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per
common share(4) |
$ |
14.18 |
|
|
$ |
11.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares
outstanding |
|
74,016,525 |
|
|
|
73,721,140 |
|
|
|
|
|
|
|
|
|
|
|
|
Maiden Holdings, Ltd. |
Income Statement |
(in thousands (000's), except per share
data) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2016 |
|
For the Three Months Ended June 30, 2015 |
|
For the Six Months Ended June 30, 2016 |
|
For the Six Months Ended June 30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Gross premiums
written |
$ |
688,322 |
|
|
$ |
674,168 |
|
|
$ |
1,552,436 |
|
|
$ |
1,508,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums
written |
$ |
650,427 |
|
|
$ |
629,618 |
|
|
$ |
1,443,258 |
|
|
$ |
1,426,601 |
|
Change in unearned
premiums |
|
(12,863 |
) |
|
|
(20,198 |
) |
|
|
(189,685 |
) |
|
|
(239,862 |
) |
Net premiums earned |
|
637,564 |
|
|
|
609,420 |
|
|
|
1,253,573 |
|
|
|
1,186,739 |
|
Other insurance
revenue |
|
1,525 |
|
|
|
2,252 |
|
|
|
6,351 |
|
|
|
7,231 |
|
Net investment
income |
|
35,323 |
|
|
|
35,157 |
|
|
|
71,625 |
|
|
|
63,417 |
|
Net realized gains on
investment |
|
334 |
|
|
|
242 |
|
|
|
2,611 |
|
|
|
1,111 |
|
Total revenues |
|
674,746 |
|
|
|
647,071 |
|
|
|
1,334,160 |
|
|
|
1,258,498 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
Net loss and loss
adjustment expenses |
|
426,989 |
|
|
|
414,927 |
|
|
|
830,610 |
|
|
|
792,333 |
|
Commission and other
acquisition expenses |
|
185,727 |
|
|
|
175,697 |
|
|
|
380,795 |
|
|
|
354,039 |
|
General and
administrative expenses |
|
17,290 |
|
|
|
16,301 |
|
|
|
32,786 |
|
|
|
32,498 |
|
Total expenses |
|
630,006 |
|
|
|
606,925 |
|
|
|
1,244,191 |
|
|
|
1,178,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations(2) |
|
44,740 |
|
|
|
40,146 |
|
|
|
89,969 |
|
|
|
79,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
expenses |
|
|
|
|
|
|
|
|
|
|
|
Interest and
amortization expenses |
|
(7,193 |
) |
|
|
(7,266 |
) |
|
|
(14,458 |
) |
|
|
(14,530 |
) |
Accelerated
amortization of senior note issuance cost |
|
(2,345 |
) |
|
|
- |
|
|
|
(2,345 |
) |
|
|
- |
|
Amortization of
intangible assets |
|
(615 |
) |
|
|
(710 |
) |
|
|
(1,230 |
) |
|
|
(1,420 |
) |
Foreign exchange and
other gains (losses) |
|
5,520 |
|
|
|
(5,191 |
) |
|
|
5,787 |
|
|
|
2,635 |
|
Total other expenses |
|
(4,633 |
) |
|
|
(13,167 |
) |
|
|
(12,246 |
) |
|
|
(13,315 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income before
income taxes |
|
40,107 |
|
|
|
26,979 |
|
|
|
77,723 |
|
|
|
66,313 |
|
Income tax expense |
|
220 |
|
|
|
468 |
|
|
|
1,007 |
|
|
|
1,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income |
|
39,887 |
|
|
|
26,511 |
|
|
|
76,716 |
|
|
|
65,045 |
|
Add: loss attributable
to noncontrolling interest |
|
46 |
|
|
|
92 |
|
|
|
110 |
|
|
|
47 |
|
Net income
attributable to Maiden |
|
39,933 |
|
|
|
26,603 |
|
|
|
76,826 |
|
|
|
65,092 |
|
Dividends on preference
shares(6) |
|
(9,023 |
) |
|
|
(6,084 |
) |
|
|
(18,700 |
) |
|
|
(12,168 |
) |
Net income
attributable to Maiden common shareholders |
$ |
30,910 |
|
|
$ |
20,519 |
|
|
$ |
58,126 |
|
|
$ |
52,924 |
|
Net operating
earnings attributable to Maiden common
shareholders(1) |
$ |
28,431 |
|
|
$ |
28,399 |
|
|
$ |
56,778 |
|
|
$ |
55,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings
per common share attributable to Maiden shareholders |
$ |
0.42 |
|
|
$ |
0.28 |
|
|
$ |
0.79 |
|
|
$ |
0.72 |
|
Diluted
earnings per common share
attributable to Maiden shareholders |
$ |
0.39 |
|
|
$ |
0.27 |
|
|
$ |
0.75 |
|
|
$ |
0.69 |
|
Basic operating
earnings per common share attributable to Maiden
shareholders |
$ |
0.38 |
|
|
$ |
0.39 |
|
|
$ |
0.77 |
|
|
$ |
0.75 |
|
Diluted
operating earnings per common share attributable to Maiden
shareholders |
$ |
0.37 |
|
|
$ |
0.37 |
|
|
$ |
0.73 |
|
|
$ |
0.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
declared per common share |
$ |
0.14 |
|
|
$ |
0.13 |
|
|
$ |
0.28 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of common shares - basic |
|
73,997,759 |
|
|
|
73,482,506 |
|
|
|
73,934,518 |
|
|
|
73,284,559 |
|
Adjusted
weighted average number of common shares and assumed conversions -
diluted |
|
85,926,626 |
|
|
|
85,566,706 |
|
|
|
85,894,062 |
|
|
|
85,414,344 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and
loss adjustment expense ratio(8) |
|
66.8 |
% |
|
|
67.8 |
% |
|
|
65.9 |
% |
|
|
66.3 |
% |
Commission and
other acquisition expense ratio(9) |
|
29.1 |
% |
|
|
28.7 |
% |
|
|
30.2 |
% |
|
|
29.7 |
% |
General and
administrative expense ratio(10) |
|
2.7 |
% |
|
|
2.7 |
% |
|
|
2.6 |
% |
|
|
2.7 |
% |
Expense
ratio(11) |
|
31.8 |
% |
|
|
31.4 |
% |
|
|
32.8 |
% |
|
|
32.4 |
% |
Combined
ratio(12) |
|
98.6 |
% |
|
|
99.2 |
% |
|
|
98.7 |
% |
|
|
98.7 |
% |
Annualized
return on common equity |
|
12.3 |
% |
|
|
8.8 |
% |
|
|
12.2 |
% |
|
|
11.6 |
% |
Annualized
operating return on common equity(7) |
|
11.3 |
% |
|
|
12.2 |
% |
|
|
11.9 |
% |
|
|
12.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Maiden Holdings, Ltd. |
|
Non - GAAP Financial Measure |
|
(in thousands (000's), except per share
data) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2016 |
|
For the Three Months Ended June 30, 2015 |
|
For the Six Months Ended June 30, 2016 |
|
For the Six Months Ended June 30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income attributable to Maiden
common shareholders to net operating earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Maiden common shareholders |
$ |
|
30,910 |
|
|
$ |
|
20,519 |
|
|
$ |
|
58,126 |
|
|
$ |
|
52,924 |
|
|
Add
(subtract) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
realized gains on investment |
|
|
(334 |
) |
|
|
|
(242 |
) |
|
|
|
(2,611 |
) |
|
|
|
(1,111 |
) |
|
|
Foreign
exchange and other (gains) losses |
|
|
(5,520 |
) |
|
|
|
5,191 |
|
|
|
|
(5,787 |
) |
|
|
|
(2,635 |
) |
|
|
Amortization of intangible assets |
|
|
615 |
|
|
|
|
710 |
|
|
|
|
1,230 |
|
|
|
|
1,420 |
|
|
|
Divested
excess and surplus "E&S" business and NGHC run-off |
|
|
125 |
|
|
|
|
1,931 |
|
|
|
|
2,895 |
|
|
|
|
3,855 |
|
|
|
Accelerated amortization of senior note issuance cost |
|
|
2,345 |
|
|
|
|
- |
|
|
|
|
2,345 |
|
|
|
|
- |
|
|
|
Non-cash
deferred tax expense |
|
|
290 |
|
|
|
|
290 |
|
|
|
|
580 |
|
|
|
|
580 |
|
|
Net
operating earnings attributable to Maiden common
shareholders(1) |
$ |
|
28,431 |
|
|
$ |
|
28,399 |
|
|
$ |
|
56,778 |
|
|
$ |
|
55,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings per common share attributable to Maiden
shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
earnings per common share attributable to Maiden shareholders |
$ |
|
0.38 |
|
|
$ |
|
0.39 |
|
|
$ |
|
0.77 |
|
|
$ |
|
0.75 |
|
|
Diluted
earnings per common share attributable to Maiden shareholders |
$ |
|
0.37 |
|
|
$ |
|
0.37 |
|
|
$ |
|
0.73 |
|
|
$ |
|
0.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income attributable to Maiden to
income from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Maiden |
$ |
|
39,933 |
|
|
$ |
|
26,603 |
|
|
$ |
|
76,826 |
|
|
$ |
|
65,092 |
|
|
Add
(subtract) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
exchange and other (gains) losses |
|
|
(5,520 |
) |
|
|
|
5,191 |
|
|
|
|
(5,787 |
) |
|
|
|
(2,635 |
) |
|
|
Amortization of intangible assets |
|
|
615 |
|
|
|
|
710 |
|
|
|
|
1,230 |
|
|
|
|
1,420 |
|
|
|
Interest
and amortization expenses |
|
|
7,193 |
|
|
|
|
7,266 |
|
|
|
|
14,458 |
|
|
|
|
14,530 |
|
|
|
Accelerated amortization of senior note issuance cost |
|
|
2,345 |
|
|
|
|
- |
|
|
|
|
2,345 |
|
|
|
|
- |
|
|
|
Income
tax expense |
|
|
220 |
|
|
|
|
468 |
|
|
|
|
1,007 |
|
|
|
|
1,268 |
|
|
|
Loss
attributable to noncontrolling interest |
|
|
(46 |
) |
|
|
|
(92 |
) |
|
|
|
(110 |
) |
|
|
|
(47 |
) |
|
Income from
operations(2) |
$ |
|
44,740 |
|
|
$ |
|
40,146 |
|
|
$ |
|
89,969 |
|
|
$ |
|
79,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016 |
|
December 31, 2015 |
|
|
|
|
|
|
|
Investable assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Total
investments |
$ |
|
4,226,145 |
|
|
$ |
|
4,127,743 |
|
|
|
|
|
|
|
|
Cash and
cash equivalents |
|
|
127,459 |
|
|
|
|
89,641 |
|
|
|
|
|
|
|
|
Restricted
cash and cash equivalents |
|
|
378,328 |
|
|
|
|
242,859 |
|
|
|
|
|
|
|
|
Loan to
related party |
|
|
167,975 |
|
|
|
|
167,975 |
|
|
|
|
|
|
|
|
Total
investable assets(3) |
$ |
|
4,899,907 |
|
|
$ |
|
4,628,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016 |
|
December 31, 2015 |
|
|
|
|
|
|
|
Capital: |
|
|
|
|
|
|
|
|
|
|
|
|
Preference
shares |
$ |
|
480,000 |
|
|
$ |
|
480,000 |
|
|
|
|
|
|
|
|
Common
shareholders' equity |
|
|
1,049,714 |
|
|
|
|
867,821 |
|
|
|
|
|
|
|
|
Total Maiden shareholders' equity |
|
|
1,529,714 |
|
|
|
|
1,347,821 |
|
|
|
|
|
|
|
|
2011 Senior
Notes |
|
|
- |
|
|
|
|
107,500 |
|
|
|
|
|
|
|
|
2012 Senior
Notes |
|
|
100,000 |
|
|
|
|
100,000 |
|
|
|
|
|
|
|
|
2013 Senior
Notes |
|
|
152,500 |
|
|
|
|
152,500 |
|
|
|
|
|
|
|
|
2016 Senior
Notes |
|
|
110,000 |
|
|
|
|
- |
|
|
|
|
|
|
|
|
Total capital resources(5) |
$ |
|
1,892,214 |
|
|
$ |
|
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, accelerated amortization of senior note
issuance cost 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,
accelerated amortization of senior note issuance cost, 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
and $6,188 paid to Preference Shares - Series A and $2,990 and
$5,980 paid to Preference shares - Series B during the three and
six months ended June 30, 2016 and 2015, respectively, and $2,939
and $6,532 paid to Preference shares - Series C during the three
and six months ended June 30, 2016, respectively. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7) Operating return on average common equity is a
non-GAAP financial measures. 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 June 30, 2016 |
|
Diversified Reinsurance |
|
|
AmTrust Reinsurance |
|
|
Other |
|
|
Total |
Gross
premiums written |
|
$ |
|
164,834 |
|
|
|
$ |
|
523,488 |
|
|
|
$ |
|
- |
|
|
|
$ |
|
688,322 |
|
Net premiums
written |
|
$ |
|
161,294 |
|
|
|
$ |
|
489,133 |
|
|
|
$ |
|
- |
|
|
|
$ |
|
650,427 |
|
Net premiums
earned |
|
$ |
|
190,755 |
|
|
|
$ |
|
446,809 |
|
|
|
$ |
|
- |
|
|
|
$ |
|
637,564 |
|
Other insurance
revenue |
|
|
|
1,525 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
1,525 |
|
Net loss and loss
adjustment expenses |
|
|
|
(144,246 |
) |
|
|
|
|
(282,619 |
) |
|
|
|
|
(124 |
) |
|
|
|
|
(426,989 |
) |
Commissions and other
acquisition expenses |
|
|
|
(45,496 |
) |
|
|
|
|
(140,230 |
) |
|
|
|
|
(1 |
) |
|
|
|
|
(185,727 |
) |
General and
administrative expenses |
|
|
|
(9,079 |
) |
|
|
|
|
(963 |
) |
|
|
|
|
- |
|
|
|
|
|
(10,042 |
) |
Underwriting
income (loss) |
|
$ |
|
(6,541 |
) |
|
|
$ |
|
22,997 |
|
|
|
$ |
|
(125 |
) |
|
|
$ |
|
16,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation
to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income
and realized gains on investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,657 |
|
Interest and
amortization expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,193 |
) |
Accelerated
amortization of senior note issuance cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,345 |
) |
Amortization of
intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(615 |
) |
Foreign exchange and
other gains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,520 |
|
Other general and
administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,248 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(220 |
) |
Net
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
39,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and loss
adjustment expense ratio(8) |
|
|
|
75.0 |
% |
|
|
|
|
63.3 |
% |
|
|
|
|
|
|
|
|
66.8 |
% |
Commission and other
acquisition expense ratio(9) |
|
|
|
23.7 |
% |
|
|
|
|
31.4 |
% |
|
|
|
|
|
|
|
|
29.1 |
% |
General and
administrative expense ratio(10) |
|
|
|
4.7 |
% |
|
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
2.7 |
% |
Combined
ratio(12) |
|
|
|
103.4 |
% |
|
|
|
|
94.9 |
% |
|
|
|
|
|
|
|
|
98.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2015 |
|
Diversified Reinsurance |
|
|
AmTrust Reinsurance |
|
|
Other |
|
|
Total |
Gross
premiums written |
|
$ |
|
151,646 |
|
|
|
$ |
|
522,522 |
|
|
|
$ |
|
- |
|
|
|
$ |
|
674,168 |
|
Net premiums
written |
|
$ |
|
144,785 |
|
|
|
$ |
|
484,833 |
|
|
|
$ |
|
- |
|
|
|
$ |
|
629,618 |
|
Net premiums
earned |
|
$ |
|
184,803 |
|
|
|
$ |
|
424,617 |
|
|
|
$ |
|
- |
|
|
|
$ |
|
609,420 |
|
Other insurance
revenue |
|
|
|
2,252 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
2,252 |
|
Net loss and loss
adjustment expenses |
|
|
|
(142,992 |
) |
|
|
|
|
(270,142 |
) |
|
|
|
|
(1,793 |
) |
|
|
|
|
(414,927 |
) |
Commissions and other
acquisition expenses |
|
|
|
(42,412 |
) |
|
|
|
|
(133,147 |
) |
|
|
|
|
(138 |
) |
|
|
|
|
(175,697 |
) |
General and
administrative expenses |
|
|
|
(8,438 |
) |
|
|
|
|
(797 |
) |
|
|
|
|
- |
|
|
|
|
|
(9,235 |
) |
Underwriting
income (loss) |
|
$ |
|
(6,787 |
) |
|
|
$ |
|
20,531 |
|
|
|
$ |
|
(1,931 |
) |
|
|
$ |
|
11,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation
to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income
and realized gains on investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,399 |
|
Interest and
amortization expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,266 |
) |
Amortization of
intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(710 |
) |
Foreign exchange and
other losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,191 |
) |
Other general and
administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,066 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(468 |
) |
Net
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
26,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and loss
adjustment expense ratio(8) |
|
|
|
76.4 |
% |
|
|
|
|
63.6 |
% |
|
|
|
|
|
|
|
|
67.8 |
% |
Commission and other
acquisition expense ratio(9) |
|
|
|
22.7 |
% |
|
|
|
|
31.4 |
% |
|
|
|
|
|
|
|
|
28.7 |
% |
General and
administrative expense ratio(10) |
|
|
|
4.5 |
% |
|
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
2.7 |
% |
Combined
ratio(12) |
|
|
|
103.6 |
% |
|
|
|
|
95.2 |
% |
|
|
|
|
|
|
|
|
99.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maiden Holdings, Ltd. |
Supplemental Financial Data - Segment
Information |
(in thousands (000's)) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, 2016 |
|
Diversified Reinsurance |
|
|
AmTrust Reinsurance |
|
|
Other |
|
|
Total |
|
Gross
premiums written |
|
$ |
|
480,638 |
|
|
|
$ |
|
1,071,798 |
|
|
|
|
|
- |
|
|
|
$ |
|
1,552,436 |
|
|
Net premiums
written |
|
$ |
|
447,430 |
|
|
|
$ |
|
995,828 |
|
|
|
|
|
- |
|
|
|
$ |
|
1,443,258 |
|
|
Net premiums
earned |
|
$ |
|
363,011 |
|
|
|
$ |
|
890,562 |
|
|
|
|
|
- |
|
|
|
$ |
|
1,253,573 |
|
|
Other insurance
revenue |
|
|
|
6,351 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
6,351 |
|
|
Net loss and loss
adjustment expenses |
|
|
|
(263,322 |
) |
|
|
|
|
(564,393 |
) |
|
|
|
|
(2,895 |
) |
|
|
|
|
(830,610 |
) |
|
Commissions and other
acquisition expenses |
|
|
|
(100,027 |
) |
|
|
|
|
(280,768 |
) |
|
|
|
|
- |
|
|
|
|
|
(380,795 |
) |
|
General and
administrative expenses |
|
|
|
(17,679 |
) |
|
|
|
|
(1,549 |
) |
|
|
|
|
- |
|
|
|
|
|
(19,228 |
) |
|
Underwriting
income (loss) |
|
$ |
|
(11,666 |
) |
|
|
$ |
|
43,852 |
|
|
|
$ |
|
(2,895 |
) |
|
|
$ |
|
29,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation
to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income
and realized gains on investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74,236 |
|
|
Interest and
amortization expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,458 |
) |
|
Accelerated
amortization of senior note issuance cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,345 |
) |
|
Amortization of
intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,230 |
) |
|
Foreign exchange and
other gains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,787 |
|
|
Other general and
administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,558 |
) |
|
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,007 |
) |
|
Net
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
76,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and loss
adjustment expense ratio(8) |
|
|
|
71.3 |
% |
|
|
|
|
63.4 |
% |
|
|
|
|
|
|
|
|
65.9 |
% |
|
Commission and other
acquisition expense ratio(9) |
|
|
|
27.1 |
% |
|
|
|
|
31.5 |
% |
|
|
|
|
|
|
|
|
30.2 |
% |
|
General and
administrative expense ratio(10) |
|
|
|
4.8 |
% |
|
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
2.6 |
% |
|
Combined
ratio(12) |
|
|
|
103.2 |
% |
|
|
|
|
95.1 |
% |
|
|
|
|
|
|
|
|
98.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, 2015 |
|
Diversified Reinsurance |
|
|
AmTrust Reinsurance |
|
|
Other |
|
|
Total |
|
Gross
premiums written |
|
$ |
|
456,987 |
|
|
|
$ |
|
1,051,448 |
|
|
|
$ |
|
(1 |
) |
|
|
$ |
|
1,508,434 |
|
|
Net premiums
written |
|
$ |
|
438,983 |
|
|
|
$ |
|
987,617 |
|
|
|
$ |
|
1 |
|
|
|
$ |
|
1,426,601 |
|
|
Net premiums
earned |
|
$ |
|
377,487 |
|
|
|
$ |
|
809,250 |
|
|
|
$ |
|
2 |
|
|
|
$ |
|
1,186,739 |
|
|
Other insurance
revenue |
|
|
|
7,231 |
|
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
7,231 |
|
|
Net loss and loss
adjustment expenses |
|
|
|
(275,378 |
) |
|
|
|
|
(513,236 |
) |
|
|
|
|
(3,719 |
) |
|
|
|
|
(792,333 |
) |
|
Commissions and other
acquisition expenses |
|
|
|
(100,618 |
) |
|
|
|
|
(253,283 |
) |
|
|
|
|
(138 |
) |
|
|
|
|
(354,039 |
) |
|
General and
administrative expenses |
|
|
|
(17,758 |
) |
|
|
|
|
(1,544 |
) |
|
|
|
|
- |
|
|
|
|
|
(19,302 |
) |
|
Underwriting
income (loss) |
|
$ |
|
(9,036 |
) |
|
|
$ |
|
41,187 |
|
|
|
$ |
|
(3,855 |
) |
|
|
$ |
|
28,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation
to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income
and realized gains on investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,528 |
|
|
Interest and
amortization expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,530 |
) |
|
Amortization of
intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,420 |
) |
|
Foreign exchange and
other gains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,635 |
|
|
Other general and
administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,196 |
) |
|
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,268 |
) |
|
Net
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
65,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and loss
adjustment expense ratio(8) |
|
|
|
71.6 |
% |
|
|
|
|
63.4 |
% |
|
|
|
|
|
|
|
|
66.3 |
% |
|
Commission and other
acquisition expense ratio(9) |
|
|
|
26.2 |
% |
|
|
|
|
31.3 |
% |
|
|
|
|
|
|
|
|
29.7 |
% |
|
General and
administrative expense ratio(10) |
|
|
|
4.5 |
% |
|
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
2.7 |
% |
|
Combined
ratio(12) |
|
|
|
102.3 |
% |
|
|
|
|
94.9 |
% |
|
|
|
|
|
|
|
|
98.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
Maiden (NASDAQ:MHLD)
Historical Stock Chart
From Mar 2024 to Apr 2024
Maiden (NASDAQ:MHLD)
Historical Stock Chart
From Apr 2023 to Apr 2024