-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, RSaSJtULqEnIUwUOeZC76Z0VsNiREXUp6b5uDR8lPZpLu6BJf0sczRZh540Cz1Eh FDGrV/rCief7pqZFbxP6cg== 0001193125-04-012619.txt : 20040202 0001193125-04-012619.hdr.sgml : 20040202 20040202115903 ACCESSION NUMBER: 0001193125-04-012619 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20040130 ITEM INFORMATION: ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20040202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MAX RE CAPITAL LTD CENTRAL INDEX KEY: 0001141719 STANDARD INDUSTRIAL CLASSIFICATION: FIRE, MARINE & CASUALTY INSURANCE [6331] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-33047 FILM NUMBER: 04558202 BUSINESS ADDRESS: STREET 1: MAX RE HOUSE STREET 2: 2 FRONT STREET CITY: HAMILTON HM11 STATE: D0 ZIP: HM 11 BUSINESS PHONE: 4412968800 MAIL ADDRESS: STREET 1: MAX RE HOUSE STREET 2: 2 FRONT STREET CITY: HAMILTON STATE: D0 ZIP: HM 11 8-K 1 d8k.htm FORM 8-K Form 8-K

 

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


 

FORM 8–K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of Earliest Event Reported): January 30, 2004

 


 

Max Re Capital Ltd.

(Exact Name of Registrant as Specified in Charter)

 

Bermuda  

000-33047

 

Not Applicable

(State or Other

Jurisdiction of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

Max Re House, 2 Front Street,    
Hamilton HM 11, Bermuda    
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code (441) 296-8800

 



ITEM 5. Other Events and Required FD Disclosure

 

On January 30, 2004, the Registrant issued two news releases filed herewith as Exhibits 99.1 and 99.2, each of which is incorporated by reference herein.

 

ITEM 7. Financial Statements, Pro Forma Financial Information and Exhibits.

 

  (a) Financial Statements of Business Acquired

 

None.

 

  (b) Pro Forma Financial Information

 

None.

 

  (c) Exhibits

 

99.1    News Release of Max Re Capital Ltd., dated January 30, 2004.
99.2    News Release of Max Re Capital Ltd., dated January 30, 2004
99.3    News Release of Max Re Capital Ltd., dated February 2, 2004

 

ITEM 12. Results of Operations and Financial Condition.

 

On February 2, 2004, the Registrant issued a news release filed herewith as Exhibit 99.3, which is incorporated by reference herein.


SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.

 

       

Max Re Capital Ltd.

(Registrant)

Date: February 2, 2004       /s/    Robert J. Cooney        
       
        Name:    Robert J. Cooney
        Title:      President and Chief Executive Officer
EX-99.1 3 dex991.htm NEWS RELEASE OF MAX RE CAPITAL LTD., DATED JANUARY 30, 2004 News Release of Max Re Capital Ltd., dated January 30, 2004

EXHIBIT 99.1

 

MAX RE CAPITAL LTD. ANNOUNCES QUARTERLY DIVIDEND PAYMENT

 

Hamilton, Bermuda, January 30, 2004, Max Re Capital Ltd. (NASDAQ: MXRE; BSX: MXRE BH). The Board of Directors of Max Re Capital Ltd. declared a quarterly dividend of $0.03 per common share, at a meeting of the Board held today.

 

The dividend is payable on February 23, 2004 to shareholders of record on February 13, 2004.

 

Max Re Capital Ltd. through its principal operating subsidiaries, Max Re Ltd., Max Insurance Europe Limited and Max Re Europe Limited, offers customized risk financing solutions to property and casualty insurers, life and health insurers and large corporations.

 

The above remarks about future expectations, plans and prospects for the Company are forward-looking statements for purposes of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those suggested by such statements. For further information regarding cautionary statements and factors affecting future results, please refer to the Company’s most recent Annual Report on Form 10-K and other documents filed with the Securities and Exchange Commission. The Company undertakes no obligation to publicly update or revise any forward-looking statement whether as a result of new information, future developments or otherwise.

 

Contact Information:

 

Keith S. Hynes   N. James Tees
Executive Vice President & CFO   Senior Vice President & Treasurer
441-296-8800   441-296-8800
keithh@maxre.bm   jimt@maxre.bm

 

 

 

EX-99.2 4 dex992.htm NEWS RELEASE OF MAX RE CAPITAL LTD., DATED JANUARY 30, 2004 News Release of Max Re Capital Ltd., dated January 30, 2004

Exhibit 99.2

 

MAX RE CAPITAL ANNOUNCES DIRECTOR RESIGNATION

 

HAMILTON, Bermuda, January 30, 2004 — Max Re Capital Ltd. (NASDAQ: MXRE; BSX: MXRE BH) today announced the resignation of Mr. Stephan Bub from the Company’s Board of Directors.

 

Mr. Bub’s resignation is occasioned by his desire to pursue other interests. Mr. Bub has been a director of the Company since May 2001.

 

Mr. Robert J. Cooney, Chairman, President & CEO stated “We are sorry to see Stephan leave. He has made a valuable contribution to the Company during the period he has been with us. We wish him well in his future endeavors.”

 

Max Re Capital Ltd. through its principal operating subsidiaries, Max Re Ltd., Max Insurance Europe Limited and Max Re Europe Limited offers customized risk financing solutions to life and health insurers, property and casualty insurers, and large corporations.

 

The above remarks about future expectations, plans and prospects for the Company are forward-looking statements for purposes of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties. The factors that could cause actual results to differ materially from those suggested by such statements include but are not limited to those discussed in the Company’s prospectus filed with the Securities and Exchange Commission. Max Re undertakes no obligation to publicly update or revise any forward-looking statement whether as a result of new information, future developments or otherwise.

 

Contact Information:

 

http://maxre.bm

 

Keith S. Hynes   N. James Tees    
Executive Vice President & CFO   Senior Vice President & Treasurer    
441-296-8800   441-296-8800    
keithh@maxre.bm   jimt@maxre.bm    
EX-99.3 5 dex993.htm NEWS RELEASE OF MAX RE CAPITAL LTD., DATED FEBRUARY 2, 2004 News Release of Max Re Capital Ltd., dated february 2, 2004

EXHIBIT 99.3

 

MAX RE CAPITAL LTD. REPORTS FOURTH QUARTER NET INCOME OF $0.76 PER DILUTED SHARE:

 

Hamilton, Bermuda, February 2, 2004 — Max Re Capital Ltd. (NASDAQ: MXRE) today reported net income for the three months ended December 31, 2003 of $36.4 million, or net income of $0.76 per diluted share, compared to net income of $11.0 million, or net income of $0.29 per diluted share, for the three months ended December 31, 2002. Net operating income before minority interest, which represents net income before minority interest reduced by net realized gains on sale of fixed maturities, for the three months ended December 31, 2003 was $31.7 million, or net operating income of $0.66 per diluted share, compared with net operating income before minority interest of $10.7 million, or net operating income of $0.24 per diluted share, for the three months ended December 31, 2002.

 

For the year ended December 31, 2003, the Company had net income of $120.6 million, or net income of $2.84 per diluted share, compared to a net loss of $5.8 million, or a net loss of $0.15 per diluted share, for the year ended December 31, 2002. For the year ended December 31, 2003, the Company had net operating income before minority interest of $111.6 million, or net operating income of $2.42 per diluted share, compared to a net operating loss before minority interest of $12.5 million, or a net operating loss $0.27 per diluted share, for the year ended December 31, 2002.

 

Robert J. Cooney, Chairman, President and Chief Executive Officer, commented, “All aspects of our business performed well in 2003. We exceeded $1 billion in gross premiums written, our property and casualty business produced an underwriting profit, and our alternative investments returned 16.57%. All of these factors led to net operating income before minority interest of $111.6 million.”

 

Gross premiums written for the three months ended December 31, 2003 were $224.9 million, comprised of $116.6 million from property and casualty underwriting and $108.3 million from life and annuity underwriting, compared to $116.3 million, all from property and casualty underwriting, for the three months ended December 31, 2002. Net premiums earned for the three months ended December 31, 2003 were $261.4 million compared to $140.4 million for the same period of 2002. For the year ended December 31, 2003, gross premiums written were $1,009.8 million, comprised of $901.5 million from property and casualty underwriting and $108.3 million from life and annuity underwriting, compared to $647.4 million in the year ended December 31, 2002, comprised of $632.7 million from property and casualty underwriting and $14.7 million from life and annuity underwriting. Net premiums earned for the year ended December 31, 2003 were $727.2 million compared to $388.0 million for 2002.

 

Net investment income for the three months ended December 31, 2003, decreased to $16.7 million, from $24.8 million for the same period in 2002. Included within investment income for the three months ended December 31, 2002 is $9.8 million of interest on a reinsurance contract whereby experience on the contract resulted in the recognition of additional premiums and interest on those premiums. Net investment income for the year ended December 31, 2003 decreased to $60.1 million from $64.4 million for the same period in 2002. Net gains on alternative investments for the three months ended December 31, 2003 were $28.9 million, or a 3.4% rate of return, compared to net gains on alternative investments of $25.5 million, or a 4.1% rate of return, for the same period of 2002. For the year ended December 31, 2003, alternative investments have returned $124.0 million, or 16.6%, compared to $32.1 million, or 5.2%, for the same period in 2002. Invested assets were $2.6 billion as of December 31, 2003, with an allocation of approximately 68.5% to cash and fixed maturities and 31.5% to alternative investments.


Total revenue for the three months ended December 31, 2003 increased 64% to $317.1 million, compared to $193.8 million of total revenue for the same period in 2002. Growth in revenue in the three months to December 31, 2003 is principally attributable to an 86% increase in net premiums earned over the same period in 2002. Total revenue for the year ended December 31, 2003 increased 90% to $941.4 million from $496.1 million for 2002. The increase in net premiums earned and the improved performance on the alternative investments account for the increase in total revenues for the year ended December 31, 2003 compared to the same period in 2002.

 

Losses, benefits and experience refunds were $223.8 million for the three months ended December 31, 2003 compared to $131.1 million for the same period in 2002. The increase in losses, benefits and experience refunds for the three months ended December 31, 2003 is principally attributable to the increase in premiums earned. Losses, benefits and experience refunds for the year ended December 31, 2003 were $592.3 million compared to $361.0 million for the same period in 2002.

 

General and administrative expenses for the three months ended December 31, 2003 were $10.0 million compared to $5.9 million for the same period in 2002. General and administrative expenses for the year ended December 31, 2003 were $39.8 million compared to $21.3 million for the same period in 2002. The growth in general and administrative expenses resulted principally from expenses associated with establishing the Company’s insurance operations and expanding the Company’s traditional reinsurance staff. General and administrative expenses for the year ended December 31, 2003 were 5.5% of net premiums earned compared to 5.5% of net premiums earned for the year ended December 31, 2002.

 

Shareholders’ equity was $805.2 million at December 31, 2003. Shareholders’ equity reflects the exchange on July 30, 2003 of non-voting common shares of Max Re Ltd. and warrants to acquire non-voting common shares of Max Re Ltd., (which were accounted for as minority interest) for common shares of the Company and warrants to acquire common shares of the Company. Book value per share at December 31, 2003 was $17.82 per share, compared to $15.75 at December 31, 2002. Return on average shareholders’ equity for 2003 was 14.7%.

 

Max Re Capital Ltd., through its principal operating subsidiaries, Max Re Ltd., Max Insurance Europe Limited and Max Re Europe Limited, offers customized insurance and reinsurance solutions to property and casualty insurers, life and health insurers and large corporations.

 

The above remarks about future expectations, plans and prospects for the Company are forward-looking statements for purposes of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those suggested by such statements. For further information regarding cautionary statements and factors affecting future operating results, please refer to the Company’s most recent Annual Report on Form 10-K and other documents filed with the Securities and Exchange Commission. The Company undertakes no obligation to publicly update or revise any forward-looking statement whether as a result of new information, future developments or otherwise.

 

Contact Information:

Keith S. Hynes   N. James Tees
Executive Vice President & CFO   Senior Vice President & Treasurer
441-296-8800   441-296-8800
keithh@maxre.bm   jimt@maxre.bm


MAX RE CAPITAL LTD.

 

CONSOLIDATED BALANCE SHEETS

(Expressed in thousands of United States Dollars, except per share and share amounts)

 

     December 31, 2003

    December 31, 2002

 
     (Unaudited)        

ASSETS

                

Cash and cash equivalents

   $ 201,515     $ 92,103  

Fixed maturities, available for sale at fair value

     1,604,430       1,279,564  

Alternative investments, at fair value

     831,359       653,165  

Accrued interest income

     14,608       12,304  

Premiums receivable

     389,393       190,214  

Losses recoverable from reinsurers

     273,711       212,241  

Funds withheld

     56       55,276  

Deferred acquisition costs

     87,116       79,447  

Deferred charges

     5,259       32,086  

Prepaid reinsurance premiums

     67,343       25,408  

Other assets

     20,769       11,633  
    


 


Total assets

   $ 3,495,559     $ 2,643,441  
    


 


LIABILITIES

                

Property and casualty losses and experience refunds

   $ 991,687     $ 778,069  

Life and annuity benefits and experience refunds

     480,099       405,008  

Deposit liabilities

     267,350       115,513  

Funds withheld from reinsurers

     213,483       152,172  

Unearned property and casualty premiums

     471,625       323,672  

Reinsurance balances payable

     74,693       42,264  

Accounts payable and accrued expenses

     41,392       16,019  

Bank loan

     150,000       100,000  
    


 


Total liabilities

     2,690,329       1,932,717  
    


 


Minority interest

     —         116,565  
    


 


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; 45,184,611 (2002 — 37,998,779) shares issued and outstanding

     45,185       37,999  

Additional paid-in capital

     637,772       526,582  

Loans receivable from common share sales

     (11,965 )     (12,575 )

Unearned stock grant compensation

     (4,032 )     (2,656 )

Accumulated other comprehensive income

     25,790       49,108  

Retained earnings (deficit)

     112,480       (4,299 )
    


 


Total shareholders’ equity

     805,230       594,159  
    


 


Total liabilities, minority interest and shareholders’ equity

   $ 3,495,559     $ 2,643,441  
    


 



MAX RE CAPITAL LTD.

 

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (Unaudited)

(Expressed in thousands of United States Dollars, except shares and per share amounts)

 

     Three Months Ended December 31

    Years Ended December31

 
     2003

    2002

    2003

    2002

 

REVENUES

                                

Gross premiums written

   $ 224,858     $ 116,294     $ 1,009,779     $ 647,390  

Reinsurance premiums ceded

     (51,954 )     (1,265 )     (154,574 )     (54,679 )
    


 


 


 


Net premiums written

   $ 172,904     $ 115,029     $ 855,205     $ 592,711  
    


 


 


 


Earned premiums

   $ 311,547     $ 152,850     $ 835,449     $ 434,681  

Earned premiums ceded

     (50,122 )     (12,459 )     (108,245 )     (46,644 )
    


 


 


 


Net premiums earned

     261,425       140,391       727,204       388,037  

Net investment income

     16,665       24,777       60,132       64,353  

Net gains on alternative investments

     28,873       25,461       124,036       32,127  

Net realized gains on sale of fixed maturities

     4,713       2,139       19,259       5,390  

Other income

     5,406       1,028       10,743       6,181  
    


 


 


 


Total revenues

     317,082       193,796       941,374       496,088  
    


 


 


 


LOSSES AND EXPENSES

                                

Losses, benefits and experience refunds

     223,785       131,081       592,274       360,982  

Acquisition costs

     38,410       35,986       149,534       97,738  

Interest expense

     8,512       7,958       28,829       23,131  

General and administrative expenses

     9,970       5,883       39,845       21,337  
    


 


 


 


Total losses and expenses

     280,677       180,908       810,482       503,188  
    


 


 


 


INCOME (LOSS) BEFORE MINORITY INTEREST

     36,405       12,888       130,892       (7,100 )

Minority interest

     —         (1,905 )     (10,325 )     1,346  
    


 


 


 


NET INCOME (LOSS)

     36,405       10,983       120,567       (5,754 )

Change in net unrealized appreciation of fixed maturities

     (19,821 )     (3,889 )     (23,491 )     35,633  

Foreign currency translation adjustment

     173       —         173       —    
    


 


 


 


COMPREHENSIVE INCOME

   $ 16,757     $ 7,094     $ 97,249     $ 29,879  
    


 


 


 


Basic earnings (loss) per share

   $ 0.81     $ 0.29     $ 2.91     $ (0.15 )
    


 


 


 


Diluted earnings (loss) per share

   $ 0.76     $ 0.29     $ 2.84     $ (0.15 )
    


 


 


 


Diluted net operating earnings (loss) per share

   $ 0.66     $ 0.24     $ 2.42     $ (0.27 )
    


 


 


 


Weighted average shares outstanding — basic

     45,183,404       38,159,508       41,094,393       39,097,059  
    


 


 


 


Weighted average shares outstanding — diluted

     47,684,508       45,279,397       45,995,615       46,352,678  
    


 


 


 


 

4


MAX RE CAPITAL LTD.

 

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited)

(Expressed in thousands of United States Dollars)

 

     Years ended December 31,

 
     2003

    2002

 

Preferred shares

                

Balance, beginning of year

   $ —       $ —    
    


 


Balance, end of year

     —         —    
    


 


Common shares

                

Balance, beginning of year

     37,999       39,582  

Issue of shares

     371       262  

Issue of shares on elimination of minority interest

     7,120       —    

Repurchase of shares

     (305 )     (1,845 )
    


 


Balance, end of year

     45,185       37,999  
    


 


Additional paid-in capital

                

Balance, beginning of year

     526,582       543,438  

Issue of common shares

     4,127       3,736  

Issue of common shares on elimination of minority interest

     110,285       —    

Stock option expense

     369       —    

Distribution to shareholders

     —         (1,534 )

Repurchase of shares

     (3,591 )     (19,058 )
    


 


Balance, end of year

     637,772       526,582  
    


 


Loans receivable from common share sales

                

Balance, beginning of year

     (12,575 )     (12,575 )

Loans granted

     —         —    

Loans repaid

     610       —    
    


 


Balance, end of year

     (11,965 )     (12,575 )
    


 


Unearned stock grant compensation

                

Balance, beginning of year

     (2,656 )     (2,894 )

Stock grants awarded

     (3,740 )     (971 )

Amortization

     2,364       1,209  
    


 


Balance, end of year

     (4,032 )     (2,656 )
    


 


Accumulated other comprehensive income

                

Balance, beginning of year

     49,108       13,475  

Holding gains (losses) on fixed maturities arising in year

     (13,433 )     46,942  

Net realized gains included in net income

     (19,259 )     (5,390 )

Currency translation adjustments

     173       —    

Allocation to minority interest

     6,504       (5,919 )

Holding gains transferred on elimination of minority interest

     2,697       —    
    


 


Balance, end of year

     25,790       49,108  
    


 


Retained earnings (deficit)

                

Balance, beginning of year

     (4,299 )     3,044  

Net income (loss)

     120,567       (5,754 )

Dividends paid

     (3,788 )     (1,589 )
    


 


Balance, end of year

     112,480       (4,299 )
    


 


Total shareholders’ equity

   $ 805,230     $ 594,159  
    


 



MAX RE CAPITAL LTD.

 

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(Expressed in thousands of United States Dollars)

 

     Years Ended December 31

 
     2003

    2002

 

OPERATING ACTIVITIES

                

Net income (loss)

   $ 120,567     $ (5,754 )

Adjustments to reconcile net income (loss) to net cash from operating activities:

                

Minority interest share of income (loss)

     10,325       (1,346 )

Amortization of unearned stock based compensation

     2,733       1,209  

Amortization of discount on fixed maturities

     5,986       1,378  

Net realized gains on sale of fixed maturities

     (19,259 )     (5,390 )

Net gains on alternative investments

     (124,036 )     (32,127 )

Accrued interest income

     (2,304 )     (1,408 )

Premiums receivable

     (199,179 )     (100,607 )

Losses recoverable from reinsurers

     (85,570 )     (38,578 )

Funds withheld

     55,220       204  

Deferred acquisition costs

     (8,402 )     (39,612 )

Deferred charges

     7,398       12,351  

Prepaid reinsurance premiums

     (45,979 )     (8,035 )

Other assets

     (9,136 )     (4,558 )

Property and casualty losses and experience refunds

     374,283       181,692  

Life and annuity benefits and experience refunds

     75,091       (18,759 )

Funds withheld from reinsurers

     61,311       52,313  

Unearned property and casualty premiums

     174,916       212,709  

Reinsurance balances payable

     32,429       12,468  

Accounts payable and accrued expenses

     25,373       7,283  
    


 


Cash from operating activities

     451,767       225,433  
    


 


INVESTING ACTIVITIES

                

Purchase of fixed maturities

     (1,210,386 )     (746,259 )

Sales (purchases) of alternative investments

     (54,524 )     7,936  

Sales of fixed maturities

     785,383       306,241  

Redemptions of fixed maturities

     83,407       88,905  
    


 


Cash used in investing activities

     (396,120 )     (343,177 )
    


 


FINANCING ACTIVITIES

                

Net proceeds from issuance of common shares

     758       3,027  

Repurchases of common shares

     (3,896 )     (20,903 )

Proceeds from bank loan

     50,000       100,000  

Dividends and distributions

     (3,788 )     (3,123 )

Distributions to / conversion of minority shareholders

     (285 )     (3,600 )

Deposit liabilities, net

     10,366       36,124  

Notes and loans repaid

     610       —    
    


 


Cash from financing activities

     53,765       111,525  
    


 


Net increase (decrease) in cash and cash equivalents

     109,412       (6,219 )

Cash and cash equivalents, beginning of year

     92,103       98,322  
    


 


CASH AND CASH EQUIVALENTS, END OF PERIOD

   $ 201,515     $ 92,103  
    


 


 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

 

Interest paid totaled $3,370 and $2,176 for the years ended December 31, 2003 and 2002, respectively.

 

A non cash item that was an amendment to a reinsurance contract resulted in the following changes in the year ended December 31, 2003: decreased property and casualty losses and experience refunds by $160,665, decreased unearned property and casualty premiums by $26,963, decreased deferred charges by $19,429, decreased losses recoverable from reinsurers by $24,100, decreased prepaid reinsurance premiums by $4,044, decreased deferred acquisitions costs by $733 and increased deposit liabilities by $139,322.

 

Shareholders’ equity reflects the exchange on July 30, 2003 of non-voting common shares of Max Re Ltd. and warrants to acquire non-voting common shares of Max Re Ltd., (which were accounted for as minority interest) for common shares of the Company and warrants to acquire common shares of the Company. The exchange is a non cash item and has no effect on the Consolidated Statement of Cash Flows.


MAX RE CAPITAL LTD.

 

SCHEDULE OF SUPPLEMENTAL DATA — DECEMBER 31, 2003

 

Year to Date Segment Information:    Property & Casualty

    Life &
Annuity


    Corporate

   Consolidated

 
(in 000’s US$)    Structured
Reinsurance


    Traditional
Reinsurance


    Alternative
Risk


    Traditional
Insurance


    Total

        

Gross premiums written

   $ 236,173     $ 318,624     $ 183,519     $ 163,213     $ 901,529     $ 108,250     $ —      $ 1,009,779  

Reinsurance premiums ceded

     (41,294 )     (17,538 )     (17,100 )     (56,992 )     (132,924 )     (21,650 )     —        (154,574 )
    


 


 


 


 


 


 

  


Net premiums written

   $ 194,879     $ 301,086     $ 166,419     $ 106,221     $ 768,605     $ 86,600     $ —      $ 855,205  
    


 


 


 


 


 


 

  


Earned premiums

   $ 266,748     $ 204,098     $ 190,270     $ 66,083     $ 727,199     $ 108,250     $ —      $ 835,449  

Earned premiums ceded

     (44,645 )     (8,074 )     (13,678 )     (20,198 )     (86,595 )     (21,650 )     —        (108,245 )
    


 


 


 


 


 


 

  


Net premiums earned

     222,103       196,024       176,592       45,885       640,604       86,600       —        727,204  

Net investment income

     —         —         —         —         —         —         60,132      60,132  

Net gains on alternative investments

     —         —         —         —         —         —         124,036      124,036  

Net realized gains on sales of fixed maturities

     —         —         —         —         —         —         19,259      19,259  

Other income

     6,401       —         —         —         6,401       —         4,342      10,743  
    


 


 


 


 


 


 

  


Total revenues

     228,504       196,024       176,592       45,885       647,005       86,600       207,769      941,374  

Losses, benefits and experience refunds

     190,645       125,312       126,787       34,591       477,335       114,939       —        592,274  

Acquisition costs

     66,996       41,296       36,277       3,098       147,667       1,867       —        149,534  

Interest expense

     —         —         —         —         —         —         28,829      28,829  

General and administrative expenses

     3,540       3,226       2,630       4,907       14,303       4,486       21,056      39,845  
    


 


 


 


 


 


 

  


Total losses and expenses

     261,181       169,834       165,694       42,596       639,305       121,292       49,885      810,482  
    


 


 


 


 


 


 

  


Net income (loss) before minority interest

   $ (32,677 )   $ 26,190     $ 10,898     $ 3,289     $ 7,700     $ (34,692 )   $ 157,884    $ 130,892  
    


 


 


 


 


 


 

  


Loss Ratio

     85.8 %     63.9 %     71.8 %     75.4 %     74.5 %                       

Combined Ratio

     117.6 %     86.6 %     93.8 %     92.8 %     99.8 %                       

 

     Fair Value*

   Investment
%’s


    Periodic Rate of Return

 
Selected Investment Return Data:         Quarter
Ended


    Year
Ended


    Last
36 months**


 

Cash and Fixed Maturities

   $ 1,805,945    68.5 %   0.19 %   3.26 %   6.77 %
    

  

                 

Global Macro

   $ 112,717    4.3 %   1.54 %   19.16 %   11.51 %

Long / Short Equity

     71,657    2.7 %   4.42 %   17.92 %   3.45 %

Convertible Arbitrage

     88,065    3.3 %   3.27 %   10.13 %   12.61 %

Diversified Arbitrage

     117,728    2.5 %   3.07 %   10.06 %   9.86 %

Distressed Securities

     132,276    5.0 %   10.57 %   42.85 %   18.43 %

Opportunistic

     9,407    0.4 %   -3.92 %   3.24 %   5.42 %

Emerging Markets

     58,358    2.2 %   5.51 %   25.92 %   15.06 %

Fixed Income Arbitrage

     65,091    2.5 %   3.94 %   15.43 %   12.20 %

Event-Driven Arbitrage

     47,414    1.8 %   7.94 %   24.90 %   10.71 %

Commodity Trading Advisers

     52,576    2.0 %   -4.86 %   14.08 %   7.90 %
    

  

                 

MDS

     755,289    28.6 %   3.43 %   16.67 %   9.04 %

Insurance Underwriting

     76,070    2.9 %   2.84 %   15.81 %   10.48 %
    

  

                 

Alternative Investments

   $ 831,359    31.5 %   3.37 %   16.57 %   9.35 %
    

  

                 

Total Investments

   $ 2,637,304    100.0 %   1.27 %   7.74 %   7.61 %
    

  

                 

Comparative returns

                               

Merrill Lynch Master Bond Index

                0.28 %   4.12 %   7.59 %

Standard & Poors 500 Stock Index

                12.17 %   28.67 %   -4.05 %

80% Merrill Lynch Master Index and 20% S&P Index

                2.51 %   8.72 %   5.49 %

 

  * Expressed in thousands of United States Dollars
** Annualized
-----END PRIVACY-ENHANCED MESSAGE-----