
May 5, 2009
“Our pending merger with IPC is progressing well. Many regulatory
approvals have already been received and we are on track for shareholder
meetings and an expected closing in
Solid Gross Premium Written Growth
Gross premiums written from property and casualty underwriting for the
three months ended
Net investment income for the three months ended
Property and casualty net losses and loss expenses were
Claims and policy benefits for life and annuity reinsurance for the
three months ended
Acquisition costs for the three months ended
Interest expense for the three months ended
General and administrative expenses for the three months ended
Shareholders’ equity was
Operating from offices in
In presenting the Company’s results, management has included and discussed net operating income or loss per diluted share, net operating return on average shareholders’ equity, book value per share and diluted book value per share. Such measures are “non-GAAP financial measures” as defined in Regulation G. Management believes that these non-GAAP financial measures, which may be defined differently by other companies, allow for a more complete understanding of the Company’s business. These measures, however, should not be viewed as a substitute for those determined in accordance with GAAP. The reconciliation of such measures to their respective most directly comparable GAAP financial measures is presented in the attached financial information in accordance with Regulation G.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING INFORMATION
This press release includes statements about future economic
performance, finances, expectations, plans and prospects of both
This press release contains certain forward-looking statements within
the meaning of the U.S. federal securities laws. Statements that are not
historical facts, including statements about our beliefs, plans or
expectations, are forward-looking statements. These statements are based
on our current plans, estimates and expectations. Some forward-looking
statements may be identified by our use of terms such as “believes,”
“anticipates,” “intends,” “expects” and similar statements of a future
or forward looking nature. In light of the inherent risks and
uncertainties in all forward-looking statements, the inclusion of such
statements in this press release should not be considered as a
representation by us or any other person that our objectives or plans
will be achieved. A non-exclusive list of important factors that could
cause actual results to differ materially from those in such
forward-looking statements includes the following: (a) the occurrence of
natural or man-made catastrophic events with a frequency or severity
exceeding our expectations; (b) the adequacy of our loss reserves and
the need to adjust such reserves as claims develop over time; (c) any
lowering or loss of financial ratings of any wholly-owned operating
subsidiary; (d) the effect of competition on market trends and pricing;
(e) changes in general economic conditions, including changes in
interest rates and/or equity values in
ADDITIONAL INFORMATION ABOUT THE PROPOSED BUSINESS COMBINATION AND WHERE TO FIND IT:
This press release relates to a proposed business combination between
IPC and Max. On
PARTICIPANTS IN THE SOLICITATION:
IPC and Max and their directors, executive officers and other employees may be deemed to be participants in any solicitation of IPC and Max shareholders, respectively, in connection with the proposed business combination.
Information about IPC’s directors and executive officers is available in
the preliminary joint proxy statement/prospectus filed with the
|
MAX CAPITAL GROUP LTD. |
||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (Expressed in thousands of United States Dollars, except per share and share amounts) | ||||||||
| March 31, 2009 | December 31, 2008 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Cash and cash equivalents | $ | 955,577 | $ | 949,404 | ||||
| Fixed maturities, trading securities at fair value | 56,041 | 61,820 | ||||||
| Fixed maturities, available for sale at fair value | 3,424,866 | 3,592,039 | ||||||
| Alternative investments, at fair value | 599,485 | 753,658 | ||||||
| Accrued interest income | 45,816 | 52,882 | ||||||
| Premiums receivable | 673,551 | 554,845 | ||||||
| Losses and benefits recoverable from reinsurers | 879,823 | 846,622 | ||||||
| Deferred acquisition costs | 64,000 | 51,337 | ||||||
| Prepaid reinsurance premiums | 238,700 | 192,889 | ||||||
| Trades pending settlement | 131,325 | 85,727 | ||||||
| Other assets | 108,190 | 110,772 | ||||||
| Total assets | $ | 7,177,374 | $ | 7,251,995 | ||||
| LIABILITIES | ||||||||
| Property and casualty losses | $ | 3,005,125 | $ | 2,938,171 | ||||
| Life and annuity benefits | 1,306,573 | 1,366,976 | ||||||
| Deposit liabilities | 153,265 | 219,260 | ||||||
| Funds withheld from reinsurers | 148,942 | 164,157 | ||||||
| Unearned property and casualty premiums | 690,122 | 574,134 | ||||||
| Reinsurance balances payable | 165,008 | 160,686 | ||||||
| Accounts payable and accrued expenses | 54,108 | 81,916 | ||||||
| Bank loans | 300,000 | 375,000 | ||||||
| Senior notes | 91,369 | 91,364 | ||||||
| Total liabilities | 5,914,512 | 5,971,664 | ||||||
| SHAREHOLDERS' EQUITY | ||||||||
| Preferred shares (par value $1.00) | ||||||||
| 20,000,000 shares authorized; | ||||||||
| no shares issued or outstanding | - | - | ||||||
| Common shares (par value $1.00) | ||||||||
| 200,000,000 shares authorized; | ||||||||
| 55,883,024 (2008 - 55,805,790) shares issued and outstanding | 55,883 | 55,806 | ||||||
| Additional paid-in capital | 768,585 | 763,391 | ||||||
| Accumulated other comprehensive loss | (107,588 | ) | (45,399 | ) | ||||
| Retained earnings | 545,982 | 506,533 | ||||||
| Total shareholders' equity | 1,262,862 | 1,280,331 | ||||||
| Total liabilities and shareholders' equity | $ | 7,177,374 | $ | 7,251,995 | ||||
| Book Value Per Share | $ | 22.60 | $ | 22.94 | ||||
| Diluted Book Value Per Share | $ | 21.88 | $ | 22.46 | ||||
| Diluted Shares Outstanding | 57,713,179 | 57,017,157 | ||||||
|
MAX CAPITAL GROUP LTD. |
||||||||
| CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (Unaudited) | ||||||||
| (Expressed in thousands of United States Dollars, except per share and share amounts) | ||||||||
| Three Months Ended March 31 | ||||||||
| 2009 | 2008 | |||||||
| REVENUES | ||||||||
| Gross premiums written | $ | 434,273 | $ | 306,634 | ||||
| Reinsurance premiums ceded | (164,379 | ) | (104,676 | ) | ||||
| Net premiums written | $ | 269,894 | $ | 201,958 | ||||
| Earned premiums | $ | 309,382 | $ | 209,640 | ||||
| Earned premiums ceded | (119,100 | ) | (73,828 | ) | ||||
| Net premiums earned | 190,282 | 135,812 | ||||||
| Net investment income | 40,488 | 49,626 | ||||||
| Net gains (losses) on alternative investments | 18,013 | (25,727 | ) | |||||
| Net realized gains on fixed maturities | 428 | 1,432 | ||||||
| Other income | 1,306 | 1,223 | ||||||
| Total revenues | 250,517 | 162,366 | ||||||
| LOSSES AND EXPENSES | ||||||||
| Net losses and loss expenses | 124,723 | 93,602 | ||||||
| Claims and policy benefits | 14,332 | 14,955 | ||||||
| Acquisition costs | 20,630 | 9,612 | ||||||
| Interest expense | 3,939 | 11,957 | ||||||
| Foreign exchange (gains) losses | (3,476 | ) | 12 | |||||
| General and administrative expenses | 44,283 | 24,708 | ||||||
| Total losses and expenses | 204,431 | 154,846 | ||||||
| INCOME BEFORE TAXES | 46,086 | 7,520 | ||||||
| Income tax expense (benefit) | 1,547 | (229 | ) | |||||
| NET INCOME | 44,539 | 7,749 | ||||||
| Change in net unrealized gains and losses on available for sale securities, net of tax | (66,098 | ) | 14,949 | |||||
| Foreign currency translation adjustment | 3,909 | (4,926 | ) | |||||
| COMPREHENSIVE (LOSS) INCOME | $ | (17,650 | ) | $ | 17,772 | |||
| Net income per share - basic | $ | 0.79 | $ | 0.14 | ||||
| Net income per diluted share | $ | 0.78 | $ | 0.13 | ||||
| Net operating income per diluted share | $ | 0.73 | $ | 0.11 | ||||
| Weighted average shares outstanding - basic | 56,637,291 | 56,839,896 | ||||||
| Weighted average shares outstanding - diluted | 57,183,826 | 60,002,077 | ||||||
|
MAX CAPITAL GROUP LTD. |
|||||||||
| CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited) | |||||||||
| (Expressed in thousands of United States Dollars) | |||||||||
| Three Months Ended March 31 | |||||||||
| 2009 | 2008 | ||||||||
| Common shares | |||||||||
| Balance, beginning of period | $ | 55,806 | $ | 57,515 | |||||
| Issuance of common shares | 77 | 2,278 | |||||||
| Repurchase of shares | - | (3,342 | ) | ||||||
| Balance, end of period | 55,883 | 56,451 | |||||||
| Additional paid-in capital | |||||||||
| Balance, beginning of period | 763,391 | 844,455 | |||||||
| Issuance of common shares, net | 318 | 1,580 | |||||||
| Stock based compensation expense | 4,876 | 5,007 | |||||||
| Repurchase of shares | - | (90,509 | ) | ||||||
| Balance, end of period | 768,585 | 760,533 | |||||||
| Accumulated other comprehensive loss | |||||||||
| Balance, beginning of period | (45,399 | ) | (20,341 | ) | |||||
| Holding (losses) gains on available for sale securities arising in period, net of tax | (66,146 | ) | 16,377 | ||||||
| Net realized losses (gains) on available for sale securities included in net income, net of tax | 48 | (1,428 | ) | ||||||
| Currency translation adjustments | 3,909 | (4,926 | ) | ||||||
| Balance, end of period | (107,588 | ) | (10,318 | ) | |||||
| Retained earnings | |||||||||
| Balance, beginning of period | 506,533 | 702,265 | |||||||
| Net income | 44,539 | 7,749 | |||||||
| Dividends paid | (5,090 | ) | (5,123 | ) | |||||
| Balance, end of period | 545,982 | 704,891 | |||||||
| Total shareholders' equity | $ | 1,262,862 | $ | 1,511,557 | |||||
|
MAX CAPITAL GROUP LTD. |
|||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||||
| (Expressed in thousands of United States Dollars) | |||||||||
| Three Months Ended March 31 | |||||||||
| 2009 | 2008 | ||||||||
| OPERATING ACTIVITIES | |||||||||
| Net income | $ | 44,539 | $ | 7,749 | |||||
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||||
| Stock based compensation | 4,876 | 5,007 | |||||||
| Amortization of premium on fixed maturities | 1,176 | 1,176 | |||||||
| Accretion of deposit liabilities | 565 | 1,187 | |||||||
| Net (gains) losses on alternative investments | (18,013 | ) | 25,727 | ||||||
| Net realized gains on fixed maturities | (428 | ) | (1,432 | ) | |||||
| Changes in: | |||||||||
| Accrued interest income | 7,058 | 1,140 | |||||||
| Premiums receivable | (119,802 | ) | (86,070 | ) | |||||
| Losses and benefits recoverable from reinsurers | (35,247 | ) | (52,615 | ) | |||||
| Deferred acquisition costs | (12,912 | ) | (8,484 | ) | |||||
| Prepaid reinsurance premiums | (45,927 | ) | (30,848 | ) | |||||
| Trades pending settlement | (45,598 | ) | 41,372 | ||||||
| Other assets | 2,244 | (668 | ) | ||||||
| Property and casualty losses | 74,576 | 96,456 | |||||||
| Life and annuity benefits | (10,045 | ) | (13,412 | ) | |||||
| Funds withheld from reinsurers | (15,215 | ) | 1,724 | ||||||
| Unearned property and casualty premiums | 117,718 | 96,994 | |||||||
| Reinsurance balances payable | 4,520 | 21,617 | |||||||
| Accounts payable and accrued expenses | (27,511 | ) | (16,988 | ) | |||||
| Cash (used in) provided by operating activities | (73,426 | ) | 89,632 | ||||||
| INVESTING ACTIVITIES | |||||||||
| Purchases of fixed maturities | (166,421 | ) | (218,261 | ) | |||||
| Sales of fixed maturities | 89,324 | 104,908 | |||||||
| Redemptions of fixed maturities | 136,297 | 184,025 | |||||||
| Net sales of alternative investments | 172,186 | 36,202 | |||||||
| Cash provided by investing activities | 231,386 | 106,874 | |||||||
| FINANCING ACTIVITIES | |||||||||
| Net proceeds from issuance of common shares | 395 | 3,858 | |||||||
| Repurchase of common shares | - | (93,851 | ) | ||||||
| Net repayments of bank loans | (75,000 | ) | (5,000 | ) | |||||
| Dividends paid | (5,090 | ) | (5,123 | ) | |||||
| Additions to deposit liabilities | 11,649 | 378 | |||||||
| Payment of deposit liabilities | (77,143 | ) | (2,522 | ) | |||||
| Cash used in financing activities | (145,189 | ) | (102,260 | ) | |||||
| Effect of exchange rate on cash | (6,598 | ) | 3,442 | ||||||
| Net increase in cash and cash equivalents | 6,173 | 97,688 | |||||||
| Cash and cash equivalents, beginning of period | 949,404 | 397,656 | |||||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 955,577 | $ | 495,344 | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||||||
| Interest paid totaled $3,568 and $4,976 for the three months ended March 31, 2009 and 2008, respectively. | |||||||||
| Corporate taxes paid totaled $nil and $183 for the three months ended March 31, 2009 and 2008, respectively. | |||||||||
|
MAX CAPITAL GROUP LTD. |
|||||||||||||||||||||||||||||||||
| SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–THREE MONTHS ENDED MARCH 31, 2009 (Unaudited) | |||||||||||||||||||||||||||||||||
| (Expressed in thousands of United States Dollars) | |||||||||||||||||||||||||||||||||
| Year to Date Segment Information: | Property & Casualty | Life & Annuity | Corporate | Consolidated | |||||||||||||||||||||||||||||
| Bermuda/Dublin | |||||||||||||||||||||||||||||||||
| Insurance | Reinsurance | U.S. Specialty | Max at Lloyd's | Total | Reinsurance | ||||||||||||||||||||||||||||
| Gross premiums written | $ | 87,682 | $ | 232,982 | $ | 68,833 | $ | 44,179 | $ | 433,676 | $ | 597 | $ | - | $ | 434,273 | |||||||||||||||||
| Reinsurance premiums ceded | (54,941 | ) | (51,383 | ) | (40,661 | ) | (17,301 | ) | (164,286 | ) | (93 | ) | - | (164,379 | ) | ||||||||||||||||||
| Net premiums written | $ | 32,741 | $ | 181,599 | $ | 28,172 | $ | 26,878 | $ | 269,390 | $ | 504 | $ | - | $ | 269,894 | |||||||||||||||||
| Earned premiums | $ | 102,197 | $ | 123,986 | $ | 54,356 | $ | 28,246 | $ | 308,785 | $ | 597 | $ | - | $ | 309,382 | |||||||||||||||||
| Earned premiums ceded | (52,153 | ) | (26,519 | ) | (32,951 | ) | (7,384 | ) | (119,007 | ) | (93 | ) | - | (119,100 | ) | ||||||||||||||||||
| Net premiums earned | 50,044 | 97,467 | 21,405 | 20,862 | 189,778 | 504 | - | 190,282 | |||||||||||||||||||||||||
| Net investment income | 5,241 | 9,228 | 1,593 | 822 | 16,884 | 11,566 | 12,038 | 40,488 | |||||||||||||||||||||||||
| Net gains on alternative investments | 1,236 | 3,042 | - | - | 4,278 | 7,868 | 5,867 | 18,013 | |||||||||||||||||||||||||
| Net realized gains (losses) on fixed maturities | - | - | 148 | 467 | 615 | - | (187 | ) | 428 | ||||||||||||||||||||||||
| Other income (loss) | 1,147 | - | (152 | ) | 72 | 1,067 | - | 239 | 1,306 | ||||||||||||||||||||||||
| Total revenues | 57,668 | 109,737 | 22,994 | 22,223 | 212,622 | 19,938 | 17,957 | 250,517 | |||||||||||||||||||||||||
| Net losses and loss expenses | 36,464 | 66,215 | 12,085 | 9,959 | 124,723 | - | - | 124,723 | |||||||||||||||||||||||||
| Claims and policy benefits | - | - | - | - | - | 14,332 | - | 14,332 | |||||||||||||||||||||||||
| Acquisition costs | (1,402 | ) | 17,463 | 1,224 | 3,152 | 20,437 | 193 | - | 20,630 | ||||||||||||||||||||||||
| Interest expense | - | (497 | ) | - | - | (497 | ) | (383 | ) | 4,819 | 3,939 | ||||||||||||||||||||||
| Foreign exchange (gains) losses | - | - | - | (3,510 | ) | (3,510 | ) | - | 34 | (3,476 | ) | ||||||||||||||||||||||
| General and administrative expenses | 5,129 | 7,524 | 7,756 | 4,721 | 25,130 | 694 | 18,459 | 44,283 | |||||||||||||||||||||||||
| Total losses and expenses | 40,191 | 90,705 | 21,065 | 14,322 | 166,283 | 14,836 | 23,312 | 204,431 | |||||||||||||||||||||||||
| Income (loss) before taxes | $ | 17,477 | $ | 19,032 | $ | 1,929 | $ | 7,901 | $ | 46,339 | $ | 5,102 | $ | (5,355 | ) | $ | 46,086 | ||||||||||||||||
| Loss Ratio (a) | 72.9 | % | 67.9 | % | 56.5 | % | 47.7 | % | 65.7 | % | |||||||||||||||||||||||
| Combined Ratio (b) | 80.3 | % | 93.6 | % | 98.4 | % | 85.5 | % | 89.7 | % | |||||||||||||||||||||||
| SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–THREE MONTHS ENDED MARCH 31, 2008 (Unaudited) | |||||||||||||||||||||||||||||||||
| (Expressed in thousands of United States Dollars) | |||||||||||||||||||||||||||||||||
| Year to Date Segment Information: | Property & Casualty | Life & Annuity | Corporate | Consolidated | |||||||||||||||||||||||||||||
| Bermuda/Dublin | |||||||||||||||||||||||||||||||||
| Insurance | Reinsurance | U.S. Specialty | Max at Lloyd's (c) | Total | Reinsurance | ||||||||||||||||||||||||||||
| Gross premiums written | $ | 73,204 | $ | 203,425 | $ | 29,352 | $ | - | $ | 305,981 | $ | 653 | $ | - | $ | 306,634 | |||||||||||||||||
| Reinsurance premiums ceded | (45,391 | ) | (39,252 | ) | (19,902 | ) | - | (104,545 | ) | (131 | ) | - | (104,676 | ) | |||||||||||||||||||
| Net premiums written | $ | 27,813 | $ | 164,173 | $ | 9,450 | $ | - | $ | 201,436 | $ | 522 | $ | - | $ | 201,958 | |||||||||||||||||
| Earned premiums | $ | 91,791 | $ | 100,614 | $ | 16,582 | $ | - | $ | 208,987 | $ | 653 | $ | - | $ | 209,640 | |||||||||||||||||
| Earned premiums ceded | (49,213 | ) | (13,597 | ) | (10,887 | ) | - | (73,697 | ) | (131 | ) | - | (73,828 | ) | |||||||||||||||||||
| Net premiums earned | 42,578 | 87,017 | 5,695 | - | 135,290 | 522 | - | 135,812 | |||||||||||||||||||||||||
| Net investment income | 4,055 | 9,885 | 1,935 | - | 15,875 | 9,805 | 23,946 | 49,626 | |||||||||||||||||||||||||
| Net losses on alternative investments | (2,000 | ) | (6,485 | ) | - | - | (8,485 | ) | (10,369 | ) | (6,873 | ) | (25,727 | ) | |||||||||||||||||||
| Net realized gains on fixed maturities | - | - | - | - | - | - | 1,432 | 1,432 | |||||||||||||||||||||||||
| Other income | 1,066 | - | - | - | 1,066 | - | 157 | 1,223 | |||||||||||||||||||||||||
| Total revenues | 45,699 | 90,417 | 7,630 | - | 143,746 | (42 | ) | 18,662 | 162,366 | ||||||||||||||||||||||||
| Net losses and loss expenses | 31,111 | 58,637 | 3,854 | - | 93,602 | - | - | 93,602 | |||||||||||||||||||||||||
| Claims and policy benefits | - | - | - | - | - | 14,955 | - | 14,955 | |||||||||||||||||||||||||
| Acquisition costs | (846 | ) | 9,964 | 342 | - | 9,460 | 152 | - | 9,612 | ||||||||||||||||||||||||
| Interest expense | - | 3,043 | - | - | 3,043 | 2,491 | 6,423 | 11,957 | |||||||||||||||||||||||||
| Foreign exchange losses | - | - | - | - | - | - | 12 | 12 | |||||||||||||||||||||||||
| General and administrative expenses | 5,280 | 6,606 | 5,193 | - | 17,079 | 611 | 7,018 | 24,708 | |||||||||||||||||||||||||
| Total losses and expenses | 35,545 | 78,250 | 9,389 | - | 123,184 | 18,209 | 13,453 | 154,846 | |||||||||||||||||||||||||
| Income (loss) before taxes | $ | 10,154 | $ | 12,167 | $ | (1,759 | ) | $ | - | $ | 20,562 | $ | (18,251 | ) | $ | 5,209 | $ | 7,520 | |||||||||||||||
| Loss Ratio (a) | 73.1 | % | 67.4 | % | 67.7 | % | 69.2 | % | |||||||||||||||||||||||||
| Combined Ratio (b) | 83.5 | % | 86.4 | % | 164.9 | % | 88.8 | % | |||||||||||||||||||||||||
| (a) | The loss ratio is calculated by dividing net losses and loss expenses by net premiums earned. | ||||||||||||||||||||||||||||||||
| (b) | The combined ratio is calculated by dividing the sum of net losses and loss expenses, acquisition costs and general and administrative expenses by net premiums earned. | ||||||||||||||||||||||||||||||||
|
(c) |
The results of operations for the Max at Lloyd's segment are consolidated only from the November 6, 2008 date of acquisition. |
||||||||||||||||||||||||||||||||
|
MAX CAPITAL GROUP LTD. |
||||||||||||
| SCHEDULE OF SUPPLEMENTAL PREMIUM DATA–THREE MONTHS ENDED MARCH 31, 2009 (Unaudited) | ||||||||||||
| (Expressed in thousands of United States Dollars) | ||||||||||||
| Gross Premiums Written by Type of Risk: | Three Months Ended March 31, 2009 | Three Months Ended March 31, 2008 | ||||||||||
|
Gross |
Percentage of |
Gross |
Percentage of |
|||||||||
| Property & Casualty: | ||||||||||||
| Bermuda/Dublin Insurance: | ||||||||||||
| Aviation | $ | 6,185 | 1.4 | % | $ | 3,199 | 1.0 | % | ||||
| Excess Liability | 34,648 | 8.0 | % | 33,915 | 11.1 | % | ||||||
| Professional Liability | 32,441 | 7.5 | % | 25,501 | 8.3 | % | ||||||
| Property | 14,408 | 3.3 | % | 10,589 | 3.5 | % | ||||||
| 87,682 | 20.2 | % | 73,204 | 23.9 | % | |||||||
| Bermuda/Dublin Reinsurance: | ||||||||||||
| Agriculture | 87,666 | 20.2 | % | 84,992 | 27.7 | % | ||||||
| Aviation | 4,159 | 0.9 | % | 5,821 | 1.9 | % | ||||||
| Excess Liability | 18,141 | 4.2 | % | 5,212 | 1.7 | % | ||||||
| Marine & Energy | 9,078 | 2.1 | % | 6,455 | 2.1 | % | ||||||
| Medical Malpractice | 36,393 | 8.4 | % | 32,175 | 10.5 | % | ||||||
| Other | 1,866 | 0.4 | % | 3,088 | 1.0 | % | ||||||
| Professional Liability | 9,711 | 2.2 | % | 12,263 | 4.0 | % | ||||||
| Property | 42,181 | 9.7 | % | 41,456 | 13.5 | % | ||||||
| Whole Account | 4,375 | 1.0 | % | 5,213 | 1.7 | % | ||||||
| Workers' Compensation | 19,412 | 4.5 | % | 6,750 | 2.2 | % | ||||||
| 232,982 | 53.6 | % | 203,425 | 66.3 | % | |||||||
| U.S. Specialty: | ||||||||||||
| General Casualty | 18,943 | 4.4 | % | 8,472 | 2.8 | % | ||||||
| Marine | 14,781 | 3.4 | % | 4,370 | 1.4 | % | ||||||
| Property | 35,109 | 8.1 | % | 16,510 | 5.4 | % | ||||||
| 68,833 | 15.9 | % | 29,352 | 9.6 | % | |||||||
| Max at Lloyd's: | ||||||||||||
| Accident & Health | 12,410 | 2.9 | % | - | - | |||||||
| Financial Institutions | 3,824 | 0.9 | % | - | - | |||||||
| Professional Liability | 2,785 | 0.6 | % | - | - | |||||||
| Property | 25,160 | 5.8 | % | - | - | |||||||
| 44,179 | 10.2 | % | - | - | ||||||||
| Aggregate Property & Casualty | $ | 433,676 | 99.9 | % | $ | 305,981 | 99.8 | % | ||||
| Life & Annuity: | ||||||||||||
| Annuity | $ | - | - | $ | - | - | ||||||
| Health | - | - | - | - | ||||||||
| Life | 597 | 0.1 | % | 653 | 0.2 | % | ||||||
| Aggregate Life & Annuity | 597 | 0.1 | % | 653 | 0.2 | % | ||||||
| Aggregate P&C and Life & Annuity | $ | 434,273 | 100.0 | % | $ | 306,634 | 100.0 | % | ||||
|
MAX CAPITAL GROUP LTD. |
|||||||||
| NON-GAAP FINANCIAL MEASURE RECONCILIATIONS (Unaudited) | |||||||||
| Net Operating Income per Diluted Share | |||||||||
| (Expressed in thousands of United States Dollars, except per share and share amounts) | |||||||||
| Three Months Ended March 31 | |||||||||
| 2009 | 2008 | ||||||||
| Net income | $ | 44,539 | $ | 7,749 | |||||
| Net realized gains on fixed maturities, net of tax | (285 | ) | (1,428 | ) | |||||
| Foreign exchange gains, net of tax | (2,544 | ) | - | ||||||
| Net operating income | $ | 41,710 | $ | 6,321 | |||||
| Net income per diluted share | $ | 0.78 | $ | 0.13 | |||||
| Net realized gains on fixed maturities, net of tax | (0.01 | ) | (0.02 | ) | |||||
| Foreign exchange gains, net of tax | (0.04 | ) | - | ||||||
| Net operating income per diluted share | $ | 0.73 | $ | 0.11 | |||||
| Weighted average shares outstanding - basic | 56,637,291 | 56,839,896 | |||||||
| Weighted average shares outstanding - diluted | 57,183,826 | 60,002,077 | |||||||
| Annualized Return and Annualized Net Operating Return on Average Shareholders' Equity | |||||||||
| (Expressed in thousands of United States Dollars) | |||||||||
| Three Months Ended March 31 | |||||||||
| 2009 | 2008 | ||||||||
| Net income | $ | 44,539 | $ | 7,749 | |||||
| Annualized net income | 178,156 | 30,996 | |||||||
| Net operating income | $ | 41,710 | $ | 6,321 | |||||
| Annualized net operating income | 166,840 | 25,284 | |||||||
| Beginning shareholders' equity | $ | 1,280,331 | $ | 1,583,894 | |||||
| Ending shareholders' equity | 1,262,862 | 1,511,557 | |||||||
| Average shareholders' equity | $ | 1,271,597 | $ | 1,547,726 | |||||
| Annualized return on average shareholders' equity | 14.0 | % | 2.0 | % | |||||
| Annualized net operating return on average shareholders' equity | 13.1 | % | 1.6 | % | |||||
|
MAX CAPITAL GROUP LTD. |
|||||||||||||||||||||||||||||
| SCHEDULE OF SUPPLEMENTAL INVESTMENT DATA–THREE MONTHS ENDED MARCH 31, 2009 (Unaudited) | |||||||||||||||||||||||||||||
| Selected Investment Return Data: | |||||||||||||||||||||||||||||
| Fair | Investment | Credit | Fair | Ratings | |||||||||||||||||||||||||
| Value* | Distribution | Rating | Value* | Distribution | |||||||||||||||||||||||||
| Cash and Cash Equivalents | $ | 955,577 | 19.0 | % | |||||||||||||||||||||||||
| U.S. Government and Agencies (1) | $ | 962,470 | 27.7 | % | |||||||||||||||||||||||||
| U.S. Government and Agencies | 385,561 | 7.6 | % | AAA | 1,296,639 | 37.3 | % | ||||||||||||||||||||||
| Non-U.S. Government | 613,519 | 12.2 | % | AA | 298,666 | 8.6 | % | ||||||||||||||||||||||
| Corporate Securities | 1,428,150 | 28.4 | % | A | 753,232 | 21.6 | % | ||||||||||||||||||||||
| Other Corporate Securities | 38,476 | 0.8 | % |
BBB |
128,906 | 3.7 | % | ||||||||||||||||||||||
| Asset and Mortgage-Backed Securities | 726,853 | 14.4 | % | BB | 22,209 | 0.6 | % | ||||||||||||||||||||||
| Collateralized Mortgage Obligations | 288,348 | 5.7 | % | B or lower | 18,785 | 0.5 | % | ||||||||||||||||||||||
| Fixed Maturities | 3,480,907 | 69.1 | % | 3,480,907 | 100.0 | % | |||||||||||||||||||||||
| Periodic Rate of Return | |||||||||||||||||||||||||||||
| Last | Year | Last | Last | ||||||||||||||||||||||||||
| 3 Months | to Date | 12 months | 60 months** | ||||||||||||||||||||||||||
| Cash and Fixed Maturities | $ | 4,436,484 | 88.1 | % | (0.41 | %) | (0.41 | %) | 2.77 | % | 3.69 | % | |||||||||||||||||
| Convertible Arbitrage | $ | - | 0.0 | % | 16.99 | % | 16.99 | % | 2.72 | % | (0.83 | %) | |||||||||||||||||
| Distressed Securities | 85,883 | 1.7 | % | (0.25 | %) | (0.25 | %) | (19.14 | %) | 6.91 | % | ||||||||||||||||||
| Diversified Arbitrage | 44,769 | 0.9 | % | 0.25 | % | 0.25 | % | (31.44 | %) | (4.06 | %) | ||||||||||||||||||
| Emerging Markets | 32,651 | 0.6 | % | 0.18 | % | 0.18 | % | (30.66 | %) | 4.05 | % | ||||||||||||||||||
| Event-Driven Arbitrage | 69,134 | 1.4 | % | 2.99 | % | 2.99 | % | (29.30 | %) | 4.55 | % | ||||||||||||||||||
| Fixed Income Arbitrage | 28,504 | 0.5 | % | 9.66 | % | 9.66 | % | 15.63 | % | 11.02 | % | ||||||||||||||||||
| Global Macro | 73,587 | 1.5 | % | (0.16 | %) | (0.16 | %) | (5.70 | %) | 4.17 | % | ||||||||||||||||||
| Long / Short Credit | 19,309 | 0.4 | % | 2.98 | % | 2.98 | % | (12.24 | %) | 4.45 | % | ||||||||||||||||||
| Long / Short Equity | 226,610 | 4.5 | % | 4.05 | % | 4.05 | % | (3.86 | %) | 4.40 | % | ||||||||||||||||||
| Opportunistic | 14,039 | 0.3 | % | (3.43 | %) | (3.43 | %) | (41.96 | %) | 4.66 | % | ||||||||||||||||||
| MDS *** | 594,486 | 11.8 | % | 2.00 | % | 2.00 | % | (15.95 | %) | 2.62 | % | ||||||||||||||||||
| Reinsurance Private Equity | 4,999 | 0.1 | % | 12.32 | % | 12.32 | % | 14.60 | % | 10.41 | % | ||||||||||||||||||
| Alternative Investments | $ | 599,485 | 11.9 | % | 2.06 | % | 2.06 | % | (15.83 | %) | 2.07 | % | |||||||||||||||||
| Total Investments | $ | 5,035,969 | 100.0 | % | 0.06 | % | 0.06 | % | (3.53 | %) | 3.68 | % | |||||||||||||||||
| Alternative Investment Return Data ****: | |||||||||||||||||||||||||||||
| HFRI Fund of Funds Composite Index (2) | 0.47 | % | 0.47 | % | (17.51 | %) | 1.37 | % | |||||||||||||||||||||
| MDS Performance History **** – 60 months ended March 31, 2009 | |||||||||||||||||||||||||||||
| Annual standard deviation | 6.82 | % | |||||||||||||||||||||||||||
| Monthly performance | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | |||||||||||||||||||||||
| January | 0.16 | % | 2.75 | % | 1.28 | % | (1.37 | %) | 2.13 | % | |||||||||||||||||||
| February | 1.69 | % | 0.39 | % | 1.50 | % | 1.83 | % | 0.65 | % | |||||||||||||||||||
| March | (0.61 | %) | 1.22 | % | 1.90 | % | (2.58 | %) | (0.76 | %) | |||||||||||||||||||
| April | 0.03 | % | (0.65 | %) | 1.89 | % | 2.30 | % | (0.13 | %) | |||||||||||||||||||
| May | (0.87 | %) | (0.68 | %) | (1.74 | %) | 2.59 | % | 2.51 | % | |||||||||||||||||||
| June | 0.70 | % | 1.20 | % | (0.66 | %) | 0.85 | % | 0.93 | % | |||||||||||||||||||
| July | 0.03 | % | 1.33 | % | (0.71 | %) | 0.99 | % | (4.12 | %) | |||||||||||||||||||
| August | (0.02 | %) | 0.98 | % | 0.02 | % | (1.62 | %) | (2.14 | %) | |||||||||||||||||||
| September | 0.04 | % | 1.84 | % | (2.04 | %) | 1.85 | % | (7.31 | %) | |||||||||||||||||||
| October | 1.04 | % | (1.45 | %) | 1.37 | % | 4.15 | % | (4.85 | %) | |||||||||||||||||||
| November | 2.54 | % | 0.61 | % | 1.81 | % | 0.10 | % | (1.75 | %) | |||||||||||||||||||
| December | 1.74 | % | 1.37 | % | 1.96 | % | (0.13 | %) | (1.92 | %) | |||||||||||||||||||
| Quarterly performance | |||||||||||||||||||||||||||||
| Q1 | 1.22 | % | 4.41 | % | 4.75 | % | (2.15 | %) | 2.00 | % | |||||||||||||||||||
| Q2 | (0.15 | %) | (0.14 | %) | (0.54 | %) | 5.83 | % | 3.33 | % | |||||||||||||||||||
| Q3 | 0.06 | % | 4.21 | % | (2.72 | %) | 1.18 | % | (13.03 | %) | |||||||||||||||||||
| Q4 | 5.41 | % | 0.51 | % | 5.22 | % | 4.11 | % | (8.31 | %) | |||||||||||||||||||
| Period return | 5.31 | % | 5.88 | % | 6.30 | % | 16.78 | % | (19.38 | %) | 2.00 | % | |||||||||||||||||
| Past performance should not be considered to be a reliable indicator of future performance. | |||||||||||||||||||||||||||||
| (1) Included within U.S. Governments and Agencies are Agency Mortgage-Backed Securities with a fair value of $576,909 | |||||||||||||||||||||||||||||
| (2) As reported by HFRI as at May 1, 2009 | |||||||||||||||||||||||||||||
| * Expressed in thousands of United States Dollars | |||||||||||||||||||||||||||||
| ** Annualized | |||||||||||||||||||||||||||||
| *** Net of all fees | |||||||||||||||||||||||||||||
| **** The percentages shown under the alternative investment return data relate only to the performance of our alternative investments held by MDS. | |||||||||||||||||||||||||||||
Source:
Max Capital Group Ltd.
Susan Spivak Bernstein, 1-441-293-8800
Senior
Vice President
susan.spivak@maxcapservices.com
or
Kekst
and Company
Roanne Kulakoff, 1-212-521-4837
roanne-kulakoff@kekst.com