EX-99.1 3 dex991.htm NEWS RELEASE OF MAX CAPITAL GROUP LTD., DATED MAY 3, 2010 News Release of Max Capital Group Ltd., dated May 3, 2010

Exhibit 99.1

MAX CAPITAL GROUP REPORTS FIRST QUARTER 2010 RESULTS

Book Value per Diluted Share Increased by 1.8% to $27.86

Net Operating Income of $0.71 per Diluted Share

HAMILTON, BERMUDA, May 3, 2010—Max Capital Group Ltd. (NASDAQ: MXGL; BSX: MXGL.BH) (“Max”) today reported net income of $36.4 million, or $0.63 per diluted share, for the quarter ended March 31, 2010, compared to net income of $44.5 million, or $0.78 per diluted share, for the quarter ended March 31, 2009.

Net operating income for the first quarter of 2010 was $40.7 million, or $0.71 per diluted share, compared to net operating income of $46.9 million, or $0.82 per diluted share, last year. Annualized net operating return on average shareholders’ equity for the first quarter of 2010 was 10.2%.

W. Marston (Marty) Becker, Chairman and Chief Executive Officer of Max, said: “The continuation of Max’s very solid financial results this quarter reflects the balance, diversification and flexibility that are the cornerstones of our business model. Where market conditions continue to provide attractive returns, we are well positioned to expand our presence, while scaling back in areas with softer pricing. As a result, our combined ratios have been maintained at strong levels even as we have decreased gross premiums written.

“Another key factor in the quarter was our relatively low property catastrophe losses. Considering the size of the industry losses for the headline cat events during the first quarter, we believe our estimated losses of approximately $10.0 million illustrate our conservative underwriting strategy, which is designed to limit our exposure to property cat events.

“Looking forward, our new Latin America team is firmly establishing itself in the market, and we expect it to make a meaningful contribution to group results before the end of this year.

“Most importantly, our ability to write a broad mix of short- and long-tail product lines from multiple jurisdictions should be further enhanced as a result of our pending merger with Harbor Point, which was approved by Max’s and Harbor Point’s respective shareholders on April 29. Once the closing occurs, the combined entity, which will be branded as Alterra Capital Holdings Limited, will bring together the first-class reinsurance group at Harbor Point with Max’s broad base of established underwriting platforms in major insurance markets worldwide. We are excited by the many opportunities that the enhanced capital base and scale of Alterra will bring to all of our underwriting platforms,” Becker added.

First quarter 2010 results for Max include:

 

   

Property and casualty gross premiums written of $370.3 million, representing a decrease of $63.4 million, or (14.6)%; net premiums written of $217.2 million, representing a decrease of $52.2 million, or (19.4)%; and net premiums earned of $193.5 million, representing an increase of $3.7 million, or 1.9%; each as compared to the same quarter in 2009;

 

   

Property and casualty combined ratio of 90.5%, compared to 89.7% in the same quarter in 2009;

 

   

Property catastrophe event losses of $9.6 million compared to $3.4 million in the same quarter in 2009;

 

   

Net favorable development on prior years’ loss reserves of $17.1 million, or 8.8 combined ratio points, compared to $12.3 million, or 6.5 combined ratio points in the same quarter in 2009;

 

   

Net investment income of $48.4 million compared to $40.5 million in the same quarter in 2009, an increase of 19.5%;

 

   

Net operating income of $40.7 million, or $0.71 per diluted share, representing an annualized net operating return on average shareholders’ equity of 10.2%; and

 

   

Book value per diluted share of $27.86 at March 31, 2010, representing an increase of 1.8% from December 31, 2009.


Gross premiums written from property and casualty underwriting for the quarter ended March 31, 2010 were $370.3 million, generated by the segments as follows: insurance $66.4 million; reinsurance $154.9 million; U.S. specialty $76.9 million; and Max at Lloyd’s $72.1 million.

Segment combined ratios for the first quarter of 2010 were 86.1% for insurance, 92.7% for reinsurance, 98.8% for U.S. specialty and 82.5% for Max at Lloyd’s.

Gross premiums written decreased by $21.3 million or (24.3)% for insurance and by $78.1 million or (33.5)% for reinsurance. Gross premiums written increased by $8.1 million, or 11.8% for U.S. specialty and by $27.9 million, or 63.1%, for Max at Lloyd’s compared with the quarter ended March 31, 2009. There were no new contracts written within the life and annuity segment during the first quarter of 2010.

Balance Sheet

Total invested assets, including cash and cash equivalents, were $5.3 billion at March 31, 2010, an increase of $85.4 million from December 31, 2009. The credit quality of Max’s fixed maturities investment portfolio remains high. At March 31, 2010, 95.9% of the fixed maturities portfolio (by carrying value) was investment-grade, compared to 96.7% at December 31, 2009. Max recognized other-than-temporary impairment losses through earnings of $0.4 million for the first quarter of 2010, compared to no impairment losses during the same period in 2009.

Net investment income for the first quarter of 2010 increased to $48.4 million from $40.5 million for the same period in 2009. The increase in net investment income reflects a reduction in cash balances and increased allocation to higher-yielding fixed maturity securities.

During the first quarter of 2010, under the Board-approved share repurchase authorization, Max repurchased 516,957 of its common shares at an average price of $23.00 per share for a total amount of $11.9 million. There were no repurchases of common shares in the first quarter of 2009.

Shareholders’ equity was $1,613.1 million at March 31, 2010, an increase of 3.1% over December 31, 2009. Book value per share at March 31, 2010 was $28.31 compared to $28.01 at December 31, 2009, an increase of 1.1%. Book value per diluted share at March 31, 2010 was $27.86 compared to $27.36 at December 31, 2009, an increase of 1.8%.

Amalgamation with Harbor Point Limited

Actions required to consummate the amalgamation with Harbor Point Limited (“Harbor Point”) were approved by the shareholders of both Max and Harbor Point on April 29, 2010, and closing is expected to occur in the second quarter of 2010.

First quarter 2010 results for Harbor Point include:

 

   

Net income of $33.5 million compared to $41.5 million in the same quarter in 2009;

 

   

Gross premiums written of $306.6 million compared to $228.5 million in the same quarter in 2009, an increase of 34.2%;

 

   

Net premiums earned of $144.1 million compared to $127.3 million in the same quarter in 2009, an increase of 13.2%;

 

   

Combined ratio of 94.3% compared to 82.0% in the same quarter in 2009;

 

   

Property catastrophe event losses of $35.0 million compared to $3.3 million in the same quarter in 2009;

 

   

Net favorable development on prior years’ loss reserves of $9.6 million, or 6.6 combined ratio points, compared to $0.3 million, or 0.2 combined ratio points, in the same quarter in 2009;

 

   

Net investment income of $16.5 million compared to $18.7 million in the same quarter in 2009; and

 

   

Shareholders’ equity of $1,926.1 million at March 31, 2010, representing an increase of 1.9% from December 31, 2009.


A copy of Max’s financial supplement for the first quarter will be available on Max’s website at www.maxcapgroup.com shortly after the release of earnings.

Max will host a conference call on Tuesday, May 4, 2010 at 10:00am (EDT) to discuss this release with interested investors and shareholders. The conference call can be accessed via telephone by dialing 1-888-679-8018 (toll-free U.S.) or 1-617-213-4845 (international) and using access code 79071725. Live broadcast of the conference call will also be available through Max’s website at www.maxcapgroup.com.

Max Capital Group Ltd. is a global enterprise dedicated to providing diversified specialty insurance and reinsurance products to corporations, public entities, property and casualty insurers, and life and health insurers in major markets worldwide. Harbor Point Limited is a Bermuda-based holding company with property and casualty reinsurance operations in Bermuda, the USA and the UK.

Non-GAAP Financial Measures

In presenting Max’s results, management has included and discussed net operating income 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 Max’s business. These measures, however, should not be viewed as a substitute for those determined in accordance with U.S. GAAP. The reconciliation of such measures to their respective most directly comparable U.S. GAAP financial measures is presented in the attached financial information in accordance with Regulation G.

Cautionary Note Regarding Forward-Looking Statements

This press release may include forward-looking statements, both with respect to Max and its industry, that reflect its current views with respect to future events and financial performance. Statements that include the words “expect,” “intend,” “plan,” “believe,” “project,” “anticipate,” “will,” “may” and similar statements of a future or forward-looking nature identify forward-looking statements. All forward-looking statements address matters that involve risks and uncertainties. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and you should not place undue reliance on any such statements.

Max believes that these factors include, but are not limited to, the following: (1) the adequacy of loss reserves and the need to adjust such reserves as claims develop over time; (2) the failure of any of the loss limitation methods employed; (3) the effects of emerging claims and coverage issues; (4) changes in general economic conditions, including changes in capital and credit markets; (5) the effect of competition and cyclical trends, including with respect to demand and pricing in the insurance and reinsurance markets; (6) any lowering or loss of financial ratings; (7) the occurrence of natural or man-made catastrophic events with a frequency or severity exceeding expectations; (8) the loss of business provided to Max or Harbor Point by their major brokers; (9) the effect on each of Max’s and Harbor Point’s investment portfolio of changing financial market conditions including inflation, interest rates, liquidity and other factors; (10) tax and regulatory changes and conditions; (11) the integration of Max and Harbor Point or new business ventures Max may enter into; and (12) retention of key personnel, as well as management’s response to any of the aforementioned factors.

The foregoing review of important factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included herein and elsewhere, including the Risk Factors included in Max’s most recent report on Form 10-K and other documents on file with the Securities and Exchange Commission. Any forward-looking statements made in this press release are qualified by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by Max will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, Max or its business or operations. Max undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.

 

Contacts

Susan Spivak Bernstein

Senior Vice President

susan.spivak@maxcapservices.com

1-212-898-6640

  

Roanne Kulakoff

Kekst and Company

roanne-kulakoff@kekst.com

1-212-521-4837

  


MAX CAPITAL GROUP LTD.

CONSOLIDATED BALANCE SHEETS

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

 

     March 31, 2010    December 31, 2009
     (unaudited)     

ASSETS

     

Cash and cash equivalents

   $ 690,246    $ 702,278

Fixed maturities, trading at fair value

     219,332      228,696

Fixed maturities, available for sale at fair value

     3,158,131      3,007,356

Fixed maturities, held to maturity at amortized cost (fair value $1,013,315)

     954,696      1,005,947

Other investments, at fair value

     322,160      314,849

Accrued interest income

     51,906      57,215

Premiums receivable

     617,560      567,301

Losses and benefits recoverable from reinsurers

     1,023,224      1,001,373

Deferred acquisition costs

     72,195      65,648

Prepaid reinsurance premiums

     232,947      190,613

Trades pending settlement

     —        76,031

Other assets

     131,809      122,439
             

Total assets

   $ 7,474,206    $ 7,339,746
             

LIABILITIES

     

Property and casualty losses

   $ 3,220,357    $ 3,178,094

Life and annuity benefits

     1,306,916      1,372,513

Deposit liabilities

     149,028      152,629

Funds withheld from reinsurers

     138,984      140,079

Unearned property and casualty premiums

     690,013      628,161

Reinsurance balances payable

     168,329      146,085

Accounts payable and accrued expenses

     61,955      67,088

Trades pending settlement

     35,033      —  

Senior notes

     90,475      90,464
             

Total liabilities

     5,861,090      5,775,113
             

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; 56,979,568 (2009 - 55,867,125) shares issued and outstanding

     56,980      55,867

Additional paid-in capital

     744,466      752,309

Accumulated other comprehensive income

     49,822      25,431

Retained earnings

     761,848      731,026
             

Total shareholders’ equity

     1,613,116      1,564,633
             

Total liabilities and shareholders’ equity

   $ 7,474,206    $ 7,339,746
             

Book value per share

   $ 28.31    $ 28.01
             

Diluted book value per share

   $ 27.86    $ 27.36
             

Diluted tangible book value per share

   $ 27.02    $ 26.51
             

Diluted shares outstanding

     57,890,681      57,178,458


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  
     2010     2009  

REVENUES

    

Gross premiums written

   $ 371,139      $ 434,273   

Reinsurance premiums ceded

     (153,220     (164,379
                

Net premiums written

   $ 217,919      $ 269,894   
                

Earned premiums

   $ 304,997      $ 309,382   

Earned premiums ceded

     (110,757     (119,100
                

Net premiums earned

     194,240        190,282   

Net investment income

     48,390        40,488   

Net realized and unrealized gains on investments

     6,422        18,441   

Total other-than-temporary impairment losses

     (698     —     

Portion of loss recognized in other comprehensive income (loss), before taxes

     278        —     
                

Net impairment losses recognized in earnings

     (420     —     

Other income

     344        1,306   
                

Total revenues

     248,976        250,517   
                

LOSSES AND EXPENSES

    

Net losses and loss expenses

     124,965        124,723   

Claims and policy benefits

     17,659        14,332   

Acquisition costs

     24,244        20,630   

Interest expense

     4,942        3,939   

Net foreign exchange gains

     (2,452     (3,476

Merger and acquisition expenses

     4,744        5,223   

General and administrative expenses

     36,528        39,060   
                

Total losses and expenses

     210,630        204,431   
                

INCOME BEFORE TAXES

     38,346        46,086   

Income tax expense

     1,965        1,547   
                

NET INCOME

     36,381        44,539   

Change in net unrealized gains and losses on fixed maturities, net of tax

     34,131        (66,098

Foreign currency translation adjustment

     (9,740     3,909   
                

COMPREHENSIVE INCOME (LOSS)

   $ 60,772      $ (17,650
                

Basic earnings per share

   $ 0.64      $ 0.79   
                

Diluted earnings per share

   $ 0.63      $ 0.78   
                

Net operating income per diluted share

   $ 0.71      $ 0.82   
                

Weighted average shares outstanding - basic

     56,516,593        56,637,291   
                

Weighted average shares outstanding - diluted

     57,383,748        57,183,826   
                


MAX CAPITAL GROUP LTD.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

(Expressed in thousands of United States Dollars)

 

     Three Months Ended March 31  
     2010     2009  

Common shares

    

Balance, beginning of period

   $ 55,867      $ 55,806   

Issuance of common shares, net

     1,630        77   

Repurchase of shares

     (517     —     
                

Balance, end of period

     56,980        55,883   
                

Additional paid-in capital

    

Balance, beginning of period

     752,309        763,391   

Issuance of common shares, net

     (1,619     318   

Stock based compensation expense

     5,147        4,876   

Repurchase of shares

     (11,371     —     
                

Balance, end of period

     744,466        768,585   
                

Accumulated other comprehensive income (loss)

    

Balance, beginning of period

     25,431        (45,399

Holding gains (losses) on available for sale securities arising in period (1)

     35,244        (66,146

Net realized (gains) losses on available for sale securities included in net income (1)

     (835     48   

Portion of other-than-temporary impairment losses recognised in other comprehensive income (1)

     (278     —     

Foreign currency translation adjustment

     (9,740     3,909   
                

Balance, end of period

     49,822        (107,588
                

Retained earnings

    

Balance, beginning of period

     731,026        506,533   

Net income

     36,381        44,539   

Dividends paid

     (5,559     (5,090
                

Balance, end of period

     761,848        545,982   
                

Total shareholders’ equity

   $ 1,613,116      $ 1,262,862   
                

 

(1) Net of tax


MAX CAPITAL GROUP LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(Expressed in thousands of United States Dollars)

 

     Three Months Ended March 31  
     2010     2009  

OPERATING ACTIVITIES

    

Net income

   $ 36,381      $ 44,539   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Stock based compensation

     5,147        4,876   

Amortization of premium on fixed maturities

     696        1,176   

Accretion of deposit liabilities

     1,582        565   

Net realized and unrealized gains on investments

     (6,422     (18,441

Net impairment losses recognized in earnings

     420        —     

Changes in:

    

Accrued interest income

     5,164        7,058   

Premiums receivable

     (53,109     (119,802

Losses and benefits recoverable from reinsurers

     (28,814     (35,247

Deferred acquisition costs

     (7,534     (12,912

Prepaid reinsurance premiums

     (43,777     (45,927

Other assets

     (11,814     2,244   

Property and casualty losses

     72,320        74,576   

Life and annuity benefits

     (9,700     (10,045

Funds withheld from reinsurers

     (1,094     (15,215

Unearned property and casualty premiums

     68,789        117,718   

Reinsurance balances payable

     22,578        4,520   

Accounts payable and accrued expenses

     (4,013     (27,511
                

Cash provided by (used in) operating activities

     46,800        (27,828
                

INVESTING ACTIVITIES

    

Purchases of available for sale securities

     (422,965     (154,597

Sales of available for sale securities

     132,632        60,785   

Redemptions of available for sale securities

     196,732        134,133   

Purchases of trading securities

     (7,058     (26,073

Sales of trading securities

     —          28,539   

Redemptions of trading securities

     6,312        2,164   

Purchases of held to maturity securities

     (10,243     —     

Redemptions of held to maturity securities

     10,311        —     

Net sales of other investments

     70,976        140,837   
                

Cash (used in) provided by investing activities

     (23,303     185,788   
                

FINANCING ACTIVITIES

    

Net proceeds from issuance of common shares

     11        395   

Repurchase of common shares

     (11,888     —     

Net repayments of bank loans

     —          (75,000

Dividends paid

     (5,559     (5,090

Additions to deposit liabilities

     2,006        11,649   

Payment of deposit liabilities

     (7,378     (77,143
                

Cash used in financing activities

     (22,808     (145,189
                

Effect of exchange rate changes on foreign currency cash

     (12,721     (6,598

Net (decrease) increase in cash and cash equivalents

     (12,032     6,173   

Cash and cash equivalents, beginning of period

     702,278        949,404   
                

CASH AND CASH EQUIVALENTS, END OF PERIOD

   $ 690,246      $ 955,577   
                

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Interest paid totaled $nil and $3,568 for the three months ended March 31, 2010 and 2009, respectively.

Corporate taxes paid totaled $nil and $nil for the three months ended March 31, 2010 and 2009, respectively.


MAX CAPITAL GROUP LTD.

SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–THREE MONTHS ENDED MARCH 31, 2010 (Unaudited)

(Expressed in thousands of United States Dollars)

 

    Property & Casualty     Life & Annuity              
Year to Date Segment Information:   Insurance     Reinsurance     U.S.
Specialty
    Max at
Lloyd’s
    Total     Reinsurance     Corporate     Consolidated  

Gross premiums written

  $ 66,421      $ 154,851      $ 76,887      $ 72,117      $ 370,276      $ 863      $ —        $ 371,139   

Reinsurance premiums ceded

    (38,576     (45,351     (49,227     (19,959     (153,113     (107     —          (153,220
                                                               

Net premiums written

  $ 27,845      $ 109,500      $ 27,660      $ 52,158      $ 217,163      $ 756      $ —        $ 217,919   
                                                               

Earned premiums

  $ 97,041      $ 95,743      $ 73,890      $ 37,460      $ 304,134      $ 863      $ —        $ 304,997   

Earned premiums ceded

    (47,246     (15,958     (39,977     (7,469     (110,650     (107     —          (110,757
                                                               

Net premiums earned

    49,795        79,785        33,913        29,991        193,484        756        —          194,240   

Net investment income

    6,169        10,904        1,341        2,017        20,431        13,099        14,860        48,390   

Net realized and unrealized gains (losses) on investments

    306        318        —          (182     442        5,916        64        6,422   

Net impairment losses recognized in earnings

    —          —          —          —          —          —          (420     (420

Other income

    (11     —          5        178        172        (28     200        344   
                                                               

Total revenues

    56,259        91,007        35,259        32,004        214,529        19,743        14,704        248,976   

Net losses and loss expenses

    37,279        50,065        21,363        16,258        124,965        —          —          124,965   

Claims and policy benefits

    —          —          —          —          —          17,659        —          17,659   

Acquisition costs

    (309     14,966        3,674        5,767        24,098        146        —          24,244   

Interest expense

    234        1,701        —          —          1,935        1,363        1,644        4,942   

Net foreign exchange (gains) losses

    —          —          —          (2,709     (2,709     —          257        (2,452

Merger and acquisition expenses

    —          —          —          —          —          —          4,744        4,744   

General and administrative expenses

    5,897        8,959        8,472        2,713        26,041        657        9,830        36,528   
                                                               

Total losses and expenses

    43,101        75,691        33,509        22,029        174,330        19,825        16,475        210,630   
                                                               

Income (loss) before taxes

  $ 13,158      $ 15,316      $ 1,750      $ 9,975      $ 40,199      $ (82   $ (1,771   $ 38,346   
                                                               

Loss Ratio (a)

    74.9     62.7     63.0     54.2     64.6      

Combined Ratio (b)

    86.1     92.7     98.8     82.5     90.5      

SCHEDULE OF SUPPLEMENTAL UNDERWRITING DATA–THREE MONTHS ENDED MARCH 31, 2009 (Unaudited)

(Expressed in thousands of United States Dollars)

 

    Property & Casualty     Life & Annuity              
Year to Date Segment Information:   Insurance     Reinsurance     U.S.
Specialty
    Max at
Lloyd’s
    Total     Reinsurance     Corporate     Consolidated  

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 realized and unrealized gains on investments

    1,236        3,042        148        467        4,893        7,868        5,680        18,441   

Net impairment losses recognized in earnings

    —          —          —          —          —          —          —          —     

Other income

    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   

Net foreign exchange (gains) losses

    —          —          —          (3,510     (3,510     —          34        (3,476

Merger and acquisition expenses

    —          —          —          —          —          —          5,223        5,223   

General and administrative expenses

    5,129        7,524        7,756        4,721        25,130        694        13,236        39,060   
                                                               

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      

 

(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.


MAX CAPITAL GROUP LTD.

SCHEDULE OF SUPPLEMENTAL PREMIUM DATA–THREE MONTHS ENDED MARCH 31, 2010(Unaudited)

(Expressed in thousands of United States Dollars)

 

          Three Months Ended March 31, 2010           Three Months Ended March 31, 2009  
Gross Premiums Written by type of Risk:         Gross
Premiums
Written
   Percentage of
Total Gross
Premiums
Written
    Movement on
Prior Year
Period
    Gross
Premiums
Written
   Percentage of
Total Gross
Premiums
Written
 

Property & Casualty:

               

Insurance:

               

Aviation

   S    $ 2,349    0.6   (62.0 )%    $ 6,185    1.4

Excess Liability

   L      23,648    6.4   (31.7 )%      34,648    8.0

Professional Liability

   L      27,573    7.4   (15.0 )%      32,441    7.5

Property

   S      12,851    3.5   (10.8 )%      14,408    3.3
                                   
        66,421    17.9   (24.2 )%      87,682    20.2

Reinsurance:

               

Agriculture

   S      35,806    9.6   (59.2 )%      87,666    20.2

Aviation

   S      4,822    1.3   15.9     4,159    0.9

General Casualty

   L      13,051    3.5   (28.1 )%      18,141    4.2

Marine & Energy

   S      4,100    1.1   (54.8 )%      9,078    2.1

Medical Malpractice

   L      27,155    7.3   (25.4 )%      36,393    8.4

Other

   S      989    0.3   (47.0 )%      1,866    0.4

Professional Liability

   L      11,919    3.2   22.7     9,711    2.2

Property

   S      45,933    12.4   8.9     42,181    9.7

Whole Account

   L      2,573    0.7   (41.2 )%      4,375    1.0

Workers’ Compensation

   L      8,503    2.3   (56.2 )%      19,412    4.5
                                   
        154,851    41.7   (33.5 )%      232,982    53.6

U.S. Specialty:

               

General Liability

   L      23,014    6.2   21.5     18,943    4.4

Marine

   S      16,063    4.3   8.7     14,781    3.4

Professional Liability

   L      2,246    0.6   n/a        —      —     

Property

   S      35,564    9.6   1.3     35,109    8.1
                                   
        76,887    20.7   11.7     68,833    15.9

Max at Lloyd’s:

               

Accident & Health

   S      13,410    3.6   8.1     12,410    2.9

Aviation

   S      4,403    1.2   n/a        —      —     

Financial Institutions

   L      6,088    1.6   59.2     3,824    0.9

International Casualty

   L      13,684    3.7   n/a        —      —     

Professional Liability

   L      6,896    1.9   147.6     2,785    0.6

Property

   S      27,636    7.4   9.8     25,160    5.8
                                   
        72,117    19.4   63.2     44,179    10.2
                                   

Aggregate Property & Casualty

   $ 370,276    99.7   (14.6 )%    $ 433,676    99.9
                                

Life & Annuity:

            

Annuity

   $ —      —        n/a      $ —      —     

Life

     863    0.3   44.6     597    0.1
                                

Aggregate Life & Annuity

   $ 863    0.3   44.6   $ 597    0.1
                                

Aggregate P&C and Life & Annuity

   $ 371,139    100.0   (14.5 )%    $ 434,273    100.0
                                

 

               

S = Short tail lines

   $ 203,926    55.1     $ 253,003    58.3

L = Long tail lines

     166,350    44.9       180,673    41.7
                    

Aggregate Property & Casualty

   $ 370,276        $ 433,676   
                    


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  
     2010     2009  

Net income

   $ 36,381      $ 44,539   

Net realized and unrealized losses (gains) on fixed maturities, net of tax (1)

     1,236        (285

Foreign exchange losses gains, net of tax

     (1,680     (2,544

Merger and acquisition expenses, net of tax

     4,744        5,223   
                

Net operating income

   $ 40,681      $ 46,933   
                

Net income per diluted share

   $ 0.63      $ 0.78   

Net realized and unrealized losses (gains) on fixed maturities, net of tax (1)

     0.02        (0.01

Foreign exchange losses gains, net of tax

     (0.03     (0.04

Merger and acquisition expenses, net of tax

     0.09        0.09   
                

Net operating income per diluted share

   $ 0.71      $ 0.82   
                

Weighted average shares outstanding - basic

     56,516,593        56,637,291   
                

Weighted average shares outstanding - diluted

     57,383,748        57,183,826   
                

 

(1) Net realized and unrealized losses (gains) on fixed maturities includes realized and unrealized (gains) losses on trading securities, realised (gains) losses on available for sale securities, net impairment losses recognized in earnings, and changes in fair value of investment derivatives.

Annualized Return and Annualized Net Operating Return on Average Shareholders’ Equity

(Expressed in thousands of United States Dollars)

 

     Three Months Ended March 31  
     2010     2009  

Net income

   $ 36,381      $ 44,539   

Annualized net income

     145,524        178,156   

Net operating income

   $ 40,681      $ 46,933   

Annualized net operating income

     162,724        187,732   

Beginning shareholders’ equity

   $ 1,564,633      $ 1,280,331   

Ending shareholders’ equity

     1,613,116        1,262,862   

Average shareholders’ equity

     1,588,875        1,271,597   

Annualized return on average shareholders’ equity

     9.2     14.0

Annualized net operating return on average shareholders’ equity

     10.2     14.8

Diluted Tangible Book Value Per Share

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

 

     March 31, 2010     December 31, 2009  

Shareholders’ equity

   $ 1,613,116      $ 1,564,633   

Goodwill and intangible assets

     (48,686     (48,686
                

Tangible book value

   $ 1,564,430      $ 1,515,947   
                

Diluted shares outstanding

     57,890,681        57,178,458   

Diluted tangible book value per share

   $ 27.02      $ 26.51   


MAX CAPITAL GROUP LTD.

SCHEDULE OF SUPPLEMENTAL INVESTMENT DATA– MARCH 31, 2010 (Unaudited)

(Expressed in thousands of United States Dollars)

 

Type of Investment

   As at March 31,
2010
   Investment
Distribution
    As at December  31,
2009
   Investment
Distribution
 

Cash and cash equivalents

   $ 690,246    12.9   $ 702,278    13.4
                          

U.S. government and agencies

     635,025    11.9     525,427    10.0

Non-U.S. government

     71,899    1.4     82,027    1.5

Corporate securities

     1,406,131    26.3     1,375,999    26.2

Municipal securities

     105,722    2.0     83,658    1.6

Asset-backed securities

     80,816    1.5     102,006    1.9

Residential mortgage-backed securities

     787,997    14.7     763,974    14.5

Commercial mortgage-backed securities

     289,873    5.4     302,961    5.8
                          

Fixed maturities at fair value

   $ 3,377,463    63.2   $ 3,236,052    61.5
                          

U.S. government and agencies

   $ 20,550    0.4   $ 14,050    0.3

Non-U.S. government

     544,527    10.2     573,250    10.9

Corporate securities

     389,619    7.3     418,647    7.9
                          

Fixed maturities at amortized cost

   $ 954,696    17.9   $ 1,005,947    19.1
                          

Other investments

   $ 322,160    6.0   $ 314,849    6.0
                          

Total invested assets

   $ 5,344,565    100.0   $ 5,259,126    100.0
                          

 

Credit Rating

   As at March 31,
2010
   Ratings
Distribution
    As at December  31,
2009
   Ratings
Distribution
 

U.S. government and agencies (1)

   $ 1,355,551    31.3   $ 1,214,895    28.6

AAA

     701,036    16.2     720,364    17.0

AA

     326,142    7.5     325,997    7.7

A

     732,917    16.9     731,723    17.3

BBB

     86,925    2.0     100,841    2.4

BB

     23,884    0.6     34,781    0.8

B or lower

     151,008    3.5     107,451    2.5
                          

Fixed Maturities at fair value

   $ 3,377,463    78.0   $ 3,236,052    76.3

U.S. government and agencies

   $ 20,550    0.5   $ 14,050    0.3

AAA

     675,447    15.6     717,954    16.9

AA

     94,101    2.2     101,675    2.4

A

     150,602    3.5     158,141    3.7

BBB

     12,609    0.2     12,672    0.3

BB

     —      —          —      —     

B or lower

     1,387    0.0     1,455    0.1
                          

Fixed Maturities at amortized cost

   $ 954,696    22.0   $ 1,005,947    23.7
                          

Total fixed maturities

   $ 4,332,159    100.0   $ 4,241,999    100.0
                          

 

(1) Included within U.S. Government and Agencies are Agency-issued Residential Mortgage-Backed Securities with a fair value of $720,526 (December 31, 2009; $689,468)

 

     Three Months Ended March 31  
     2010     2009  

Net investment income

   $ 48,390      $ 40,488   
                

Change in fair value of other investments

     7,288        18,013   

Realized and unrealized (losses) gains on trading fixed maturities

     (182     467   

Net realized gains (losses) on available for sale fixed maturities

     838        (39

Change in fair value of derivatives

     (1,522     —     
                

Net realized and unrealized gains on investments

   $ 6,422      $ 18,441   
                

Net impairment losses recognized in earnings

   $ (420   $ —