Second Quarter 2012 Highlights
- Book Value per Share(4) of $11.41, up 7.2% versus year-end 2011 and up 1.7% versus March 31, 2012
- Annualized operating return on equity(1) of 9.7% compared to 5.9% in the second quarter last year
- Net operating earnings (1) of $19.7 million, or $0.27 per diluted share compared with $11.2 million, or $0.15 per diluted share in the second quarter of 2011
- Total investments increased 8.8% in the second quarter of 2012 to $2.4 billion
- Net investment income rose to $20.1 million or an increase of 1.3% compared to the second quarter of 2011
- Net premiums written decreased 5.7% to $412.0 million versus the same period last year; excluding one-time $45.9 million unearned premium transfer in the second quarter of 2011, net premiums written increased 5.4%
- Combined ratio of 97.9% compared to 99.8% in the second quarter of 2011
HAMILTON, Bermuda, Aug. 7, 2012 (GLOBE NEWSWIRE) -- Maiden Holdings, Ltd. (Nasdaq:MHLD) today reported second quarter 2012 net operating earnings(1) of $19.7 million, or $0.27 per diluted share compared with $11.2 million, or $0.15 per diluted share in the comparative quarter in 2011. Net income totaled $14.5 million, or $0.20 per diluted share compared with a net loss of $24.4 million or a loss of $0.34 per diluted share in the second quarter of 2011.
Commenting on the Company's earnings, Art Raschbaum, Chief Executive Officer of Maiden Holdings, said: "The first half of 2012 further validates Maiden's lower volatility business model, as we continue to support the non-catastrophe reinsurance needs of regional and specialty insurers. Prudent risk selection benefited our results, which were not adversely impacted by the widespread severe weather activity in the U.S. and Europe during the second quarter. Investment income increased along with growth in our invested assets as we found opportunities to put cash to work without significantly extending duration or dampening the high credit quality of our investment portfolio. On the underwriting side, we are receiving indications from clients of rate increases in lines of business such as workers' compensation, personal auto, commercial auto and homeowners. As anticipated, premium growth has moderated, largely reflecting the impact of a non-recurring unearned premium transfer in the second quarter of 2011 and historical seasonality, but our year to date written premium growth remains robust."
Results for the three months ended June 30, 2012
Net operating earnings(1) for the second quarter of 2012 were $19.7 million, or $0.27 per diluted share compared with $11.2 million, or $0.15 per diluted share in the comparative quarter in 2011. Net income was $14.5 million, or $0.20 per diluted share compared with a net loss of $24.4 million or a loss of $0.34 per diluted share in the second quarter of 2011. In the comparative second quarter of 2011, Maiden's net income was impacted by a number of non-operating expenses, including charges related to the repurchase of junior subordinated debt with proceeds from the June 2011 Senior Notes offering. Second quarter 2011 results included $15.1 million of junior subordinated debt repurchase expenses and $20.3 million of accelerated amortization of subordinated debt discount and issuance costs. The comparative 2011 financial results were also impacted by $9.5 million in losses related to thunderstorm and tornado activity across the U.S. in the second quarter, net of the Company's quarterly provisions for normalized catastrophe activity.
Net premiums written of $412.0 million in the second quarter of 2012 decreased 5.7% compared to the second quarter of 2011. The second quarter of 2011 included a one-time unearned premium transfer of $45.9 million associated with the AmTrust European hospital liability program. Absent that transfer, year on year net written premium increased 5.4% or $20.9 million. By segment, the Diversified Reinsurance segment net premiums written decreased by 8.9% versus the second quarter of 2011; the AmTrust Quota Share Reinsurance segment net premiums written decreased by 9.6% compared to the second quarter of 2011 (excluding the impact of the one-time unearned premium transfer of $45.9 million, the net premiums written in the AmTrust Quota Share Reinsurance segment would have increased 14.7% compared to the second quarter of 2011); net premiums written from the ACAC Quota Share increased by 15.8% to $72.4 million compared to the same period in 2011.
Net premiums earned of $437.1 million increased 18.9%, or $69.3 million compared to the second quarter of 2011. Earned premiums increased across all business segments with Diversified Reinsurance up 16.9%, AmTrust Quota Share Reinsurance up 23.1% and ACAC Quota Share up 14.7%.
Net investment income of $20.1 million increased 1.3% compared to the second quarter of 2011. Compared to the first quarter of 2012, net investment income increased 8.9% as the Company was able to deploy its cash position which had grown to $273.8 million at the end of the first quarter of 2012 due to cash generated from the business and $96.6 million in proceeds from the issuance of 30 year 8.0% senior notes at the end of the first quarter. Total investments increased $372.9 million to $2.4 billion or 18.4% versus December 31, 2011. The average yield on the fixed income portfolio (excluding cash) is 3.74% with an average duration of 3.40 years.
Net loss and loss adjustment expenses of $300.4 million were up $49.8 million compared to the second quarter of 2011. The loss ratio(7) increased by 0.7 percentage points to 68.4% versus the second quarter of 2011.
Commission and other acquisition expenses together with general and administrative expenses of $129.9 million increased $11.2 million from the year ago quarter, while the total expense ratio improved to 29.5% in the second quarter of 2012 compared with 32.1% in the same quarter last year. General and administrative expenses for the quarter totaled $15.2 million compared with $12.8 million in the second quarter of 2011. The general and administrative expense ratio(9) improved to 3.4% compared to 3.5% in the second quarter of 2011.
The combined ratio(10) for the second quarter totaled 97.9% compared with 99.8% in the second quarter of 2011. Maiden's underwriting margins in the second quarter of 2011 were impacted by the unprecedented frequency and severity of storms which exceeded Maiden's quarterly provision for normalized catastrophe losses by $9.5 million.
The impact of the updated accounting guidance issued by the Financial Accounting Standards Board which limits the capitalization of costs incurred to acquire or renew insurance contracts to those that are incremental direct costs of successful contract acquisitions was to decrease second quarter 2012 earnings by approximately $0.8 million or $0.01 per diluted share. The impact on the Company's combined ratio was an increase of approximately 0.2%.
Total assets increased 10.5% to $3.8 billion compared to $3.4 billion at year-end 2011. Total cash on hand at June 30, 2012, was $143.3 million, comprised of cash and cash equivalents of $58.9 million, down 68.7% from the end of 2011, and restricted cash and cash equivalents of $84.4 million, a decrease of 26.5% versus year-end of 2011. Shareholders' equity was $824.3 million, an increase of 7.2% compared to December 31, 2011. Book value per share was $11.41 at the end of the second quarter of 2012 or 7.2% higher than at December 31, 2011.
During the second quarter of 2012, the Board of Directors declared a dividend of $0.08 per share.
Results for the six months ended June 30, 2012
Net income for the six months ended June 30, 2012 was $34.9 million compared to a net loss of $5.0 million in the first half of 2011. Net operating earnings(1) were $39.1 million, or $0.53 per diluted share compared to $31.0 million or $0.43 per diluted share in the first six months of 2011. Year-to-date annualized operating return on equity(1) was 9.9% compared to 8.3% for the first half of last year.
Net premiums written rose 13.1% or $116.3 million to $1.0 billion in the first half of 2012 compared to the same period in 2011. The Diversified Reinsurance segment increased 3.7%. The AmTrust Quota Share Reinsurance segment was up 22.9%. Net premiums written for the ACAC Quota Share rose 17.7% compared to the first six months of 2011.
Net premiums earned of $875.6 million increased 22.6% or $161.3 million compared to the first half of 2011. Earned premiums grew in all business segments with Diversified Reinsurance up 17.1%, AmTrust Quota Share Reinsurance up 33.9% and ACAC Quota Share up 14.5%.
Net investment income of $38.5 million was down 1.1% compared to the same period in 2011. This reflects the decrease in book yield (excluding cash) to 3.74% from 3.98% at the end of June 2011, which was mostly offset by the $493 million increase in total investments.
Net loss and loss adjustment expenses of $588.4 million were up $116.6 million. The loss ratio(7) increased 1.3 percentage points to 66.7% versus the first six months of 2011.
Commission and other acquisition expenses together with general and administrative expenses of $276.0 million increased $37.9 million compared to the first half of 2011 and reflected a total expense ratio of 31.2% compared with 33.0%. General and administrative expenses for the first six months of 2012 totaled $29.0 million compared with $25.1 million in the first half of 2011. These results reflected a general and administrative expense ratio(9) of 3.2% in the first six months of 2012 and 3.5% in the comparative period last year.
The combined ratio(10) for the first half of 2012 was 97.9% versus 98.4% for the first half of last year.
Conference Call
Maiden's CEO Art Raschbaum and CFO John Marshaleck will review the second quarter 2012 results tomorrow morning via teleconference and live audio webcast beginning at 8:30 a.m. EDT.
To participate in the conference call, please access one of the following no later than 8:25 a.m. EDT:
| U.S.Callers: 1.877.734.5373 |
| Outside U.S. Callers: 1.973.200.3059 |
| Passcode: 11200846 |
| Webcast: http://www.maiden.bm/presentations_conferences |
A replay of the conference call will be available beginning 11:00 a.m. EDT on August 8, 2012 through midnight on August 15, 2012. To listen to the replay, please dial toll free: 1.800.585.8367 (U.S. Callers) or toll: 1.404.537.3406 (callers outside the U.S.) and enter the Passcode: 11200846 ; or access http://www.maiden.bm/presentations_conferences
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, 2012, Maiden had $3.8 billion in assets and shareholders' equity of $824.3 million.
The Maiden Holdings, Ltd. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=5006
(1)(4) 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.
(7)(9)(10) Loss ratio, general and administrative expense ratio and combined ratio are operating metrics. Please see the additional information on these measures under Segment information tables.
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, 2011 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, 2012 | December 31, 2011 | |
| (Unaudited) | (Audited) | |
| Assets | ||
| Fixed maturities, available-for-sale, at fair value (Amortized cost 2012: $2,299,444; 2011: $1,957,106) | $ 2,393,035 | $ 2,020,661 |
| Other investments, at fair value (Cost 2012: $2,408; 2011: $1,955) | 2,697 | 2,192 |
| Total investments | 2,395,732 | 2,022,853 |
| Cash and cash equivalents | 58,930 | 188,082 |
| Restricted cash and cash equivalents | 84,417 | 114,895 |
| Accrued investment income | 18,512 | 13,215 |
| Reinsurance balances receivable, net | 495,714 | 423,355 |
| Funds withheld | 42,815 | 42,605 |
| Prepaid reinsurance premiums | 44,437 | 35,381 |
| Reinsurance recoverable on unpaid losses | 46,659 | 20,289 |
| Loan to related party | 167,975 | 167,975 |
| Deferred commission and other acquisition costs | 270,024 | 248,436 |
| Goodwill and intangible assets, net | 96,574 | 98,755 |
| Other assets | 30,930 | 19,270 |
| Total Assets | $ 3,752,719 | $ 3,395,111 |
| Liabilities and Equity | ||
| Liabilities | ||
| Reserve for loss and loss adjustment expenses | $ 1,522,770 | $ 1,398,438 |
| Unearned premiums | 974,277 | 832,047 |
| Accrued expenses and other liabilities | 97,165 | 161,883 |
| Senior notes | 207,500 | 107,500 |
| Junior subordinated debt | 126,289 | 126,263 |
| Total Liabilities | 2,928,001 | 2,626,131 |
| Equity: | ||
| Common shares | 732 | 732 |
| Additional paid-in capital | 579,818 | 579,004 |
| Accumulated other comprehensive income | 95,558 | 64,059 |
| Retained earnings | 152,005 | 128,648 |
| Treasury stock, at cost | (3,801) | (3,801) |
| Total Maiden Shareholders' Equity | 824,312 | 768,642 |
| Noncontrolling interest in subsidiaries | 406 | 338 |
| Total Equity | 824,718 | 768,980 |
| Total Liabilities and Equity | $ 3,752,719 | $ 3,395,111 |
| Book value per share (4) | $ 11.41 | $ 10.64 |
| Common shares outstanding | 72,261,582 | 72,221,428 |
| Maiden Holdings, Ltd. | ||||
| Income Statement | ||||
| (in thousands (000's), except per share data) | ||||
| (Unaudited) | ||||
| For the Three | For the Three | For the Six | For the Six | |
| Months Ended | Months Ended | Months Ended | Months Ended | |
| June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | |
| Revenues: | ||||
| Gross premiums written | $ 445,228 | $ 462,395 | $ 1,058,440 | $ 933,172 |
| Net premiums written | $ 411,960 | $ 436,966 | $ 1,002,793 | $ 886,466 |
| Change in unearned premiums | 25,156 | (69,183) | (127,181) | (172,148) |
| Net premiums earned | 437,116 | 367,783 | 875,612 | 714,318 |
| Other insurance revenue | 2,274 | 2,179 | 7,028 | 6,834 |
| Net investment income | 20,085 | 19,818 | 38,522 | 38,959 |
| Net realized and unrealized investment (losses) gains | (2,939) | 591 | (1,574) | 638 |
| Total revenues | 456,536 | 390,371 | 919,588 | 760,749 |
| Expenses: | ||||
| Net loss and loss adjustment expenses | 300,435 | 250,599 | 588,352 | 471,781 |
| Commission and other acquisition expenses | 114,663 | 105,824 | 246,921 | 212,896 |
| General and administrative expenses | 15,208 | 12,839 | 29,039 | 25,132 |
| Total expenses | 430,306 | 369,262 | 864,312 | 709,809 |
| Income from operations (2) | 26,230 | 21,109 | 55,276 | 50,940 |
| Other expenses | ||||
| Amortization of intangible assets | (1,091) | (1,259) | (2,181) | (2,517) |
| Foreign exchange (losses) gains | (874) | 939 | 105 | 2,001 |
| Interest and amortization expenses | (9,568) | (9,292) | (17,246) | (18,410) |
| Accelerated amortization of junior subordinated debt discount and issuance cost | -- | (20,313) | -- | (20,313) |
| Junior subordinated debt repurchase expense | -- | (15,050) | -- | (15,050) |
| Total other expenses | (11,533) | (44,975) | (19,322) | (54,289) |
| Income (loss) before income taxes | 14,697 | (23,866) | 35,954 | (3,349) |
| Income taxes: | ||||
| Current tax (benefit) expense | (155) | 211 | 483 | 1,096 |
| Deferred tax expense | 246 | 295 | 487 | 582 |
| Income tax expense | 91 | 506 | 970 | 1,678 |
| Net income (loss) | 14,606 | (24,372) | 34,984 | (5,027) |
| Less: (income) loss attributable to noncontrolling interest | (65) | 6 | (66) | 3 |
| Net income (loss) attributable to Maiden shareholders | $ 14,541 | $ (24,366) | $ 34,918 | $ (5,024) |
| Net operating earnings attributable to Maiden shareholders (1) | $ 19,691 | $ 11,204 | $ 39,055 | $ 30,982 |
| Basic earnings (loss) per common share attributable to Maiden shareholders | $ 0.20 | $ (0.34) | $ 0.48 | $ (0.07) |
| Diluted earnings (loss) per common share attributable to Maiden shareholders (6) | $ 0.20 | $ (0.34) | $ 0.48 | $ (0.07) |
| Basic operating earnings per common share attributable to Maiden shareholders | $ 0.27 | $ 0.16 | $ 0.54 | $ 0.43 |
| Diluted operating earnings per common share attributable to Maiden shareholders | $ 0.27 | $ 0.15 | $ 0.53 | $ 0.43 |
| Dividends declared per common share | $ 0.08 | $ 0.07 | $ 0.16 | $ 0.14 |
| Weighted average number of basic shares outstanding | 72,258,550 | 72,118,315 | 72,242,440 | 72,112,785 |
| Weighted average number of diluted shares outstanding | 73,040,926 | 72,945,339 | 73,063,659 | 72,863,494 |
| Net loss and loss adjustment expense ratio (7) | 68.4% | 67.7% | 66.7% | 65.4% |
| Commission and other acquisition expense ratio (8) | 26.1% | 28.6% | 28.0% | 29.5% |
| General and administrative expense ratio (9) | 3.4% | 3.5% | 3.2% | 3.5% |
| Combined ratio (10) | 97.9% | 99.8% | 97.9% | 98.4% |
| Annualized return on equity | 7.2% | (12.8%) | 8.8% | (1.3%) |
| Annualized return on equity on operating earnings | 9.7% | 5.9% | 9.9% | 8.3% |
| Maiden Holdings, Ltd. | ||||
| Non - GAAP Financial Measure | ||||
| (in thousands (000's), except per share data) | ||||
| (Unaudited) | ||||
| For the Three Months | For the Three Months | For the Six Months | For the Six Months | |
| Ended June 30, 2012 | Ended June 30, 2011 | Ended June 30, 2012 | Ended June 30, 2011 | |
| Reconciliation of net income (loss) to net operating earnings: | ||||
| Net income (loss) attributable to Maiden shareholders | $ 14,541 | $ (24,366) | $ 34,918 | $ (5,024) |
| Add (subtract) | ||||
| Net realized and unrealized investment losses (gains) | 2,939 | (591) | 1,574 | (638) |
| Foreign exchange losses (gains) | 874 | (939) | (105) | (2,001) |
| Amortization of intangible assets | 1,091 | 1,259 | 2,181 | 2,517 |
| Accelerated amortization of junior subordinated debt discount and issuance cost | -- | 20,313 | -- | 20,313 |
| Junior subordinated debt repurchase expense | -- | 15,050 | -- | 15,050 |
| Non-recurring general and administrative expenses relating to IIS Acquisition | -- | 183 | -- | 183 |
| Non-cash deferred tax charge | 246 | 295 | 487 | 582 |
| Net operating earnings attributable to Maiden shareholders (1) | $ 19,691 | $ 11,204 | $ 39,055 | $ 30,982 |
| Operating earnings per common share attributable to Maiden shareholders: | ||||
| Basic earnings per common share attributable to Maiden shareholders | $ 0.27 | $ 0.16 | $ 0.54 | $ 0.43 |
| Diluted earnings per common share attributable to Maiden shareholders | $ 0.27 | $ 0.15 | $ 0.53 | $ 0.43 |
| Reconciliation of net income (loss) to income from operations: | ||||
| Net income (loss) attributable to Maiden shareholders | $ 14,541 | $ (24,366) | $ 34,918 | $ (5,024) |
| Add (subtract) | ||||
| Foreign exchange losses (gains) | 874 | (939) | (105) | (2,001) |
| Amortization of intangible assets | 1,091 | 1,259 | 2,181 | 2,517 |
| Interest and amortization expenses | 9,568 | 9,292 | 17,246 | 18,410 |
| Accelerated amortization of junior subordinated debt discount and issuance cost | -- | 20,313 | -- | 20,313 |
| Junior subordinated debt repurchase expense | -- | 15,050 | -- | 15,050 |
| Income tax expense | 91 | 506 | 970 | 1,678 |
| Income (loss) attributable to noncontrolling interest | 65 | (6) | 66 | (3) |
| Income from operations (2) | $ 26,230 | $ 21,109 | $ 55,276 | $ 50,940 |
| June 30, 2012 | December 31, 2011 | |||
| Investable assets: | ||||
| Total investments | $ 2,395,732 | $ 2,022,853 | ||
| Cash and cash equivalents | 58,930 | 188,082 | ||
| Restricted cash and cash equivalents | 84,417 | 114,895 | ||
| Funds withheld (3) | 28,952 | 29,783 | ||
| Loan to related party | 167,975 | 167,975 | ||
| Total investable assets (3) | $ 2,736,006 | $ 2,523,588 | ||
| June 30, 2012 | December 31, 2011 | |||
| Capital: | ||||
| Senior notes | $ 207,500 | $ 107,500 | ||
| Junior subordinated debt | 126,289 | 126,263 | ||
| Total Maiden shareholders' equity | 824,312 | 768,642 | ||
| Total capital (5) | $ 1,158,101 | $ 1,002,405 | ||
| (1) Net operating earnings is a non-GAAP financial measure defined by the Company as net income attributable to Maiden shareholders excluding realized and unrealized investment gains and losses, foreign exchange gains and losses, amortization of intangible assets, accelerated amortization of junior subordinated debt discount and issuance cost, junior subordinated debt repurchase expense, non-recurring general and administrative expenses relating to acquisitions and non-cash deferred tax charge 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 shareholders excluding foreign exchange gains and losses, amortization of intangible assets, interest and amortization expenses, accelerated amortization of junior subordinated debt discount and issuance cost, junior subordinated debt repurchase expense, 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, loan to a related party and the portion of the funds withheld balance that comprises fixed maturity securities and cash and cash equivalents. | ||||
| (4) Calculated by dividing total Maiden shareholders' equity by total common shares outstanding. | ||||
| (5) Capital is the total of the Company's senior notes, junior subordinated debt and shareholders' equity. | ||||
| (6) During a period of loss, the basic weighted average common shares outstanding is used in the denominator of the diluted loss per common share computation as the effect of including potential dilutive shares would be anti-dilutive. | ||||
| Maiden Holdings, Ltd. | ||||
| Supplemental Financial Data - Segment Information | ||||
| (in thousands (000's)) | ||||
| (Unaudited) | ||||
| Diversified | AmTrust Quota | ACAC Quota | ||
| For the Three Months Ended June 30, 2012 | Reinsurance | Share Reinsurance | Share | Total |
| Net premiums written | $ 143,981 | $ 195,629 | $ 72,350 | $ 411,960 |
| Net premiums earned | $ 199,130 | $ 167,816 | $ 70,170 | $ 437,116 |
| Other insurance revenue | 2,274 | -- | -- | 2,274 |
| Net loss and loss adjustment expenses | (138,420) | (116,755) | (45,260) | (300,435) |
| Commissions and other acquisition expenses | (47,945) | (44,590) | (22,128) | (114,663) |
| General and administrative expenses | (12,145) | (530) | (194) | (12,869) |
| Underwriting income | $ 2,894 | $ 5,941 | $ 2,588 | $ 11,423 |
| Reconciliation to net income attributable to Maiden shareholders | ||||
| Net investment income and realized losses on investment | 17,146 | |||
| Amortization of intangible assets | (1,091) | |||
| Foreign exchange losses | (874) | |||
| Interest and amortization expenses | (9,568) | |||
| Other general and administrative expenses | (2,339) | |||
| Income tax expense | (91) | |||
| Income attributable to noncontrolling interest | (65) | |||
| Net income attributable to Maiden shareholders | $ 14,541 | |||
| Net loss and loss expense ratio (7) | 68.7% | 69.6% | 64.5% | 68.4% |
| Acquisition cost ratio (8) | 23.8% | 26.6% | 31.5% | 26.1% |
| General and administrative expense ratio (9) | 6.1% | 0.3% | 0.3% | 3.4% |
| Combined ratio (10) | 98.6% | 96.5% | 96.3% | 97.9% |
| Diversified | AmTrust Quota | ACAC Quota | ||
| For the Three Months Ended June 30, 2011 | Reinsurance | Share Reinsurance | Share | Total |
| Net premiums written | $ 158,020 | $ 216,449 | $ 62,497 | $ 436,966 |
| Net premiums earned | $ 170,288 | $ 136,299 | $ 61,196 | $ 367,783 |
| Other insurance revenue | 2,179 | -- | -- | 2,179 |
| Net loss and loss adjustment expenses | (116,387) | (94,740) | (39,472) | (250,599) |
| Commissions and other acquisition expenses | (48,257) | (38,116) | (19,451) | (105,824) |
| General and administrative expenses | (8,309) | (596) | (472) | (9,377) |
| Underwriting (loss) income | $ (486) | $ 2,847 | $ 1,801 | $ 4,162 |
| Reconciliation to net loss attributable to Maiden shareholders | ||||
| Net investment income and realized and unrealized gains on investment | 20,409 | |||
| Amortization of intangible assets | (1,259) | |||
| Foreign exchange gains | 939 | |||
| Interest and amortization expenses | (9,292) | |||
| Accelerated amortization of junior subordinated debt discount and issuance cost | (20,313) | |||
| Junior subordinated debt repurchase expense | (15,050) | |||
| Other general and administrative expenses | (3,462) | |||
| Income tax expense | (506) | |||
| Loss attributable to noncontrolling interest | 6 | |||
| Net loss attributable to Maiden shareholders | $ (24,366) | |||
| Net loss and loss expense ratio (7) | 67.5% | 69.5% | 64.5% | 67.7% |
| Acquisition cost ratio (8) | 28.0% | 28.0% | 31.8% | 28.6% |
| General and administrative expense ratio (9) | 4.8% | 0.4% | 0.8% | 3.5% |
| Combined ratio (10) | 100.3% | 97.9% | 97.1% | 99.8% |
| (7) Calculated by dividing net loss and loss adjustment expenses by net premiums earned and other insurance revenue. | ||||
| (8) Calculated by dividing commission and other acquisition expenses by net premiums earned and other insurance revenue. | ||||
| (9) Calculated by dividing general and administrative expenses by net premiums earned and other insurance revenue. | ||||
| (10) 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) | ||||
| Diversified | AmTrust Quota | ACAC Quota | ||
| For the Six Months Ended June 30, 2012 | Reinsurance | Share Reinsurance | Share | Total |
| Net premiums written | $ 432,277 | $ 421,644 | $ 148,872 | $ 1,002,793 |
| Net premiums earned | $ 403,593 | $ 335,695 | $ 136,324 | $ 875,612 |
| Other insurance revenue | 7,028 | -- | -- | 7,028 |
| Net loss and loss adjustment expenses | (270,812) | (229,611) | (87,929) | (588,352) |
| Commissions and other acquisition expenses | (112,094) | (91,759) | (43,068) | (246,921) |
| General and administrative expenses | (22,593) | (909) | (367) | (23,869) |
| Underwriting income | $ 5,122 | $ 13,416 | $ 4,960 | $ 23,498 |
| Reconciliation to net income attributable to Maiden shareholders | ||||
| Net investment income and realized losses on investment | 36,948 | |||
| Amortization of intangible assets | (2,181) | |||
| Foreign exchange gains | 105 | |||
| Interest and amortization expenses | (17,246) | |||
| Other general and administrative expenses | (5,170) | |||
| Income tax expense | (970) | |||
| Income attributable to noncontrolling interest | (66) | |||
| Net income attributable to Maiden shareholders | $ 34,918 | |||
| Net loss and loss expense ratio (7) | 66.0% | 68.4% | 64.5% | 66.7% |
| Acquisition cost ratio (8) | 27.3% | 27.3% | 31.6% | 28.0% |
| General and administrative expense ratio (9) | 5.5% | 0.3% | 0.3% | 3.2% |
| Combined ratio (10) | 98.8% | 96.0% | 96.4% | 97.9% |
| Diversified | AmTrust Quota | ACAC Quota | ||
| For the Six Months Ended June 30, 2011 | Reinsurance | Share Reinsurance | Share | Total |
| Net premiums written | $ 416,838 | $ 343,163 | $ 126,465 | $ 886,466 |
| Net premiums earned | $ 344,522 | $ 250,773 | $ 119,023 | $ 714,318 |
| Other insurance revenue | 6,834 | -- | -- | 6,834 |
| Net loss and loss adjustment expenses | (226,732) | (168,279) | (76,770) | (471,781) |
| Commissions and other acquisition expenses | (99,677) | (75,353) | (37,866) | (212,896) |
| General and administrative expenses | (16,337) | (1,264) | (1,015) | (18,616) |
| Underwriting income | $ 8,610 | $ 5,877 | $ 3,372 | $ 17,859 |
| Reconciliation to net loss attributable to Maiden shareholders | ||||
| Net investment income and realized and unrealized gains on investment | 39,597 | |||
| Amortization of intangible assets | (2,517) | |||
| Foreign exchange gains | 2,001 | |||
| Interest and amortization expenses | (18,410) | |||
| Accelerated amortization of junior subordinated debt discount and issuance cost | (20,313) | |||
| Junior subordinated debt repurchase expense | (15,050) | |||
| Other general and administrative expenses | (6,516) | |||
| Income tax expense | (1,678) | |||
| Loss attributable to noncontrolling interest | 3 | |||
| Net loss attributable to Maiden shareholders | $ (5,024) | |||
| Net loss and loss expense ratio (7) | 64.5% | 67.1% | 64.5% | 65.4% |
| Acquisition cost ratio (8) | 28.4% | 30.0% | 31.8% | 29.5% |
| General and administrative expense ratio (9) | 4.6% | 0.6% | 0.9% | 3.5% |
| Combined ratio (10) | 97.5% | 97.7% | 97.2% | 98.4% |
| (7) Calculated by dividing net loss and loss adjustment expenses by net premiums earned and other insurance revenue. | ||||
| (8) Calculated by dividing commission and other acquisition expenses by net premiums earned and other insurance revenue. | ||||
| (9) Calculated by dividing general and administrative expenses by net premiums earned and other insurance revenue. | ||||
| (10) Calculated by adding together net loss and loss expense ratio, acquisition cost ratio and general and administrative expense ratio. | ||||