EX-99.3 5 v137420_ex99-3.htm

EXHIBIT 99.3

SELECTED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

On November 3, 2008 the Registrant’s wholly owned subsidiary, Maiden Holdings North America, Ltd. (“Maiden NA”), entered into an agreement to acquire GMAC RE LLC, the reinsurance managing general agent writing business on behalf of Motors Insurance Corporation, and the renewal rights for the business written by GMAC RE. The transaction closed simultaneously with the signing of the agreements. In connection with the closing of the transaction, GMAC RE management and employees have transitioned to Maiden NA and GMAC RE was renamed Maiden RE. In connection with the above transaction, Maiden NA also entered into an agreement to acquire two licensed insurance companies, GMAC Direct Insurance Company(“GMAC Direct”) and Integon Specialty Insurance Company(“Integon”). Consummation of the acquisition of GMAC Direct was closed on December 23, 2008.  Consummation of the acquisition of Integon is subject to regulatory approval.

The following unaudited condensed consolidated pro forma financial information consolidates the historical consolidated statements of income and consolidated balance sheet of Maiden Holding, Ltd. and the historical condensed statements of income and condensed balance sheet of GMAC RE. Those historical financial statements were prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"). The unaudited condensed consolidated pro forma financial information has been prepared using the assumptions described in the notes thereto.

The unaudited condensed consolidated pro forma financial information below should be read in conjunction with the notes thereto and the historical consolidated financial statements of GMAC RE, as well as in conjunction with the historical consolidated financial statements of Maiden Holding, Ltd. included in its Annual Report on Form 10-K for the year ended December 31, 2007 and Quarterly Report on Form 10-Q for the nine months ended September 30, 2008. This unaudited condensed consolidated pro forma financial information is presented for informational purposes only and is not necessarily indicative of the financial position or results of operations of the consolidated company that would have actually occurred had the acquisition been effective during the periods presented or of the future financial position or future results of operations of the consolidated company. The consolidated financial information as of September 30, 2008 and for the periods presented may have been different had the companies actually been consolidated as of that date or during those periods due to, among other factors, possible revenue enhancements, expense efficiencies and integration costs. Additionally, as discussed in Note 1, the actual allocation of the purchase price to the acquired assets and liabilities may vary materially from the assumptions used in preparing the unaudited condensed consolidated pro forma financial information.

 
 

 

Maiden Holdings, Ltd.
Unaudited Condensed Consolidated Pro Forma Balance Sheet
As of September 30, 2008
(in thousands (000's), except per share data)
 
   
Historical Maiden
Holdings, Ltd
   
Historical GMAC
RE
 (Carve-out of
GMACI)
   
Pro Forma
Purchase
Adjustments
   
Notes
   
Pro Forma Results
 
Assets
                 
 
 
Fixed maturities, available-for-sale, at fair value
  $ 687,186     $ 572,593     $ 13,284      
3b
    $    
                      (27,893 )    
3e
      1,245,170  
Other investments, at fair value
     10,071        -        -                10,071   
Total investments
    697,257       572,593       (14,609 )             1,255,241  
Cash and cash equivalents
     82,443        46,672        (100,000 )    
3a
           
                      (13,250 )    
3b
          
                      (3,200 )    
3c
         
                       (3,429 )    
3a
           
                       (40,249 )    
3f
          
                       402,642      
3e
        371,629   
Accrued investment income
    5,423       321       (321 )    
3f
      5,423  
Reinsurance balances receivable, net
     98,779        190,289        (190,289 )    
3h
        98,779  
Reinsurance recoverables on unpaid losses
    -       74,795       (74,795 )    
3e, 3h
      -  
Prepaid reinsurance premiums
     -        14,549        (14,549 )    
3e, 3h
       -  
Loan to related party
    167,975       -       -               167,975  
Prepaid expenses and other assets
    420       700       (274 )    
3f
      846  
Deferred commission and other acquisition costs
     88,615        48,971       -               137,586  
Deferred taxes
    -       43,311       (43,311 )    
3f
      -  
Receivable from GMACI Holdings
     -        420,360        (420,360 )    
3f
       -  
Fixed assets, net
    63       977       -               1,040  
Intangible assets
    -       -       62,400      
2a, 3d
       62,400  
Goodwill
    -       -       47,252      
2a, 3d
      47,252  
                                         
Total Assets
  $ 1,140,975     $ 1,413,538     $ (406,342 )           $ 2,148,171  
Liabilities and Shareholders/Divisions’ Equity
                                       
Liabilities
                                       
Loss and loss adjustment expense reserves
  $ 123,621     $ 840,335     $ (85,188 )    
3e
    $ 878,768  
Unearned premiums
    267,799       246,899       (27,291 )    
3e
      487,407  
Accrued expenses and other liabilities
     4,670        7,646        (4,645 )    
3f
         7,671  
Reinsurance payable
    -       15,944       (15,944 )    
3f
      -  
Due to broker
     5,656        -        -                5,656  
Securities sold under agreements to repurchase, at contract value
    260,775       -       -               260,775  
Payable to GMACI Holdings
    -       -       29,440      
3j
      29,440  
Total Liabilities
     662,521        1,110,824        (103,628 )              1,669,717  
                                         
Shareholder/Divisions’ Equity:
                                       
Common shares
     596                                596  
Additional paid-in capital
    530,258                               530,258  
Accumulated other comprehensive loss
     (62,856 )                              (62,856 )  
Retained earnings/Divisions’ equity
     10,456        302,714        (302,714 )    
3g
       10,456  
Total Shareholders/Divisions’ Equity
    478,454       302,714       (302,714 )             478,454   
                                         
Total Liabilities and Shareholders’ Equity
  $ 1,140,975     $ 1,413,538     $ (406,342 )           $ 2,148,171  

 
2

 
  
Maiden Holdings, Ltd.
Unaudited Condensed Consolidated Pro Forma Statement of Income
For the Nine Months Ended September 30, 2008
(in thousands (000's), except per share data)
 
   
Historical Maiden
Holdings, Ltd.
   
Historical GMAC
RE 
(Carve-out of
GMACI)
   
Pro Forma
Purchase
Adjustments
   
Notes
   
Pro Forma Results
 
Revenues:
                             
Premium income:
                             
Net premiums written
  $ 386,870     $ 423,317     $ -           $ 810,187  
Change in unearned premiums
    (130,631 )     (55,342 )                   (185,973 )
Net earned premium
    256,239       367,975       -             624,214  
Net investment income
    24,346       40,803       (8,241 )    
3i
      56,908  
Net realized investment losses
    (42,375 )     (2 )     -               (42,377 )
Service fee and other revenue
    -       267       -               267  
Total revenues
    238,210       409,043       (8,241 )             639,012  
Expenses:
                                       
Loss and loss adjustment expenses
    148,362       274,289       -               422,651  
Commission and other acquisition expenses
    85,057       74,332       3,680      
3k
      163,069  
Salaries and benefits
    1,820       19,352       -               20,526  
Foreign exchange loss
    364       -       -               364  
Other  operating expenses
    3,816       4,318       -               8,780  
Total expenses
    239,419       372,291       3,680               615,390  
                                         
Net income before provision for income taxes
  $ (1,209 )   $ 36,752     $ (11,921 )           $ 23,622  
                                         
Provision for income taxes
    -       12,863       (12,863 )    
3k
      -  
Net income
    (1,209 )     23,889       942               23,622  
                                         
Earnings per common share:
                                       
Basic earnings per common share
    (0.02 )                             0.40  
Diluted earnings per common share
    (0.02 )                             0.40  
                                         
Weighted average number of basic shares outstanding
    59,550,000                               59,550,000  
                                         
Weighted average number of diluted shares outstanding
    59,550,000                               59,550,000  

 
3

 
 
Maiden Holdings, Ltd.
Unaudited Condensed Consolidated Pro Forma Statement of Income
For the Year Ended December 31, 2007
(in thousands (000's), except per share data)
 
   
Historical Maiden
Holdings, Ltd.
(May 31, 2007,
inception to
December 31, 2007)
   
Historical GMAC
RE 
(Carve-out of
GMACI)
   
Pro Forma
Purchase
Adjustments
   
Notes
   
Pro Forma Results
 
Revenues:
                             
Premium income:
                             
Net premiums written
  $ 247,353     $ 495,407     $ -           $ 742,760  
Change in unearned premiums
    (137,166 )     (585 )     -             (137,751 )
Net earned premium
    110,187       494,822       -             605,009  
Net investment income
    15,233       59,025       (15,675 )    
3i
      58,583  
Net realized investment gains (losses)
    170       (19 )     -               151  
Service fee and other revenue
            -       -               -  
Total revenues
    125,590       553,828       (15,675 )             663,743  
Expenses:
                                       
Loss and loss adjustment expenses
    65,017       328,365       -               393,382  
Commission and other acquisition expenses
    35,525       111,896       4,948       3k       152,369  
Salaries and benefits
    1,016       26,571       -               27,587  
Foreign exchange loss
    -       (11 )     -               (11 )
Other  operating expenses
    1,945       10,083       -               12,028  
Total expenses
    103,503       476,904       4,948               585,355  
                                         
Net income before provision for income taxes
  $ 22,087     $ 76,924     $ (20,623 )           $ 78,388  
                                         
Provision for income taxes
    -       26,923       (26,923 )    
3k
      -  
Net income
    22,087       50,001       6,300               78,388  
                                         
Earnings per common share:
                                       
Basic earnings per common share
    0.44                               1.54  
Diluted earnings per common share
    0.44                               1.54  
                                         
Weighted average number of basic shares outstanding
    50,759,772                               50,759,772  
                                         
Weighted average number of diluted shares outstanding
    50,759,772                               50,759,772  

 
4

 

Maiden Holdings, Ltd.
 
Notes to Unaudited Condensed Consolidated Pro Forma Financial Statements
 
1.
BASIS OF PRESENTATATION

The unaudited condensed consolidated pro forma financial information gives effect to the acquisition as if it had occurred on September 30, 2008 for the purposes of the unaudited condensed consolidated pro forma balance sheet at September 30, 2008 and at January 1, 2007 for the purposes of the unaudited condensed consolidated pro forma statements of income for the nine months ended September 30, 2008 and the year ended December 31, 2007. The unaudited condensed consolidated pro forma financial information has been prepared by Maiden Holdings, Ltd’s management and is based on Maiden Holdings Ltd’s historical consolidated financial statements and GMAC RE's (A Carve-out of GMAC Insurance Holdings LLC) historical consolidated financial statements, which have been prepared by GMAC RE. Certain amounts from GMAC RE's historical consolidated financial statements have been reclassified to conform to the Maiden Holdings, Ltd. presentation.

This unaudited condensed consolidated pro forma financial information is prepared in conformity with GAAP. The unaudited condensed consolidated pro forma balance sheet as of September 30, 2008 and the unaudited condensed consolidated pro forma statements of income for the year ended December 31, 2007 and the nine months ended September 30, 2008 have been prepared using the following information:
 
(a)
Unaudited historical consolidated financial statements of Maiden Holdings, Ltd. as of September 30, 2008 and for the nine months ended September 30, 2008;
 
(b)
Unaudited historical consolidated financial statements of GMAC RE (A Carve-out of GMAC Insurance Holdings LLC) as of September 30, 2008 and for the nine months ended September 30, 2008;

 
(c)
Audited historical consolidated financial statements of Maiden Holdings, Ltd. for the year ended December 31, 2007;
 
(d)
Audited historical consolidated financial statements of GMAC RE (A Carve-out of GMAC Insurance Holdings LLC) for the year ended December 31, 2007; and

 
(e)
Such other supplementary information as considered necessary to reflect the acquisition in the unaudited pro forma condensed consolidated financial information.

 
5

 
 
Maiden Holdings, Ltd.
Notes to Unaudited Condensed Consolidated Pro Forma
Financial Statements (Continued)

The pro forma adjustments reflecting the acquisition of GMAC RE, GMAC Direct and Integon under the purchase method of accounting are based on certain estimates and assumptions. The actual adjustments upon consummation of the acquisition and the allocation of the final purchase price will depend on a number of factors, including additional financial information available at such time, changes in values and changes in operating results between the date of preparation of this unaudited pro forma condensed consolidated financial information and the effective date of the acquisition. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the differences may be material. Maiden Holdings, Ltd’s management believes that its assumptions provide a reasonable basis for presenting all of the significant effects of the transactions contemplated and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed consolidated financial information.

The unaudited condensed consolidated pro forma financial information does not include all the anticipated financial benefits or expenses from such items as expense efficiencies or revenue enhancements arising from the acquisition nor does the unaudited condensed consolidated pro forma financial information include restructuring and integration costs to be incurred by Maiden Holdings, Ltd.

The unaudited condensed consolidated pro forma financial information is not intended to reflect the results of operations or the financial position that would have resulted had the acquisition been affected on the dates indicated and if the companies had been managed as one entity. The unaudited condensed consolidated pro forma financial information should be read in conjunction with the historical consolidated financial statements of Maiden Holdings, Ltd. included in Maiden Holdings, Ltd 's Annual Report for the year ended December 31, 2007 and unaudited consolidated financial statements of Maiden Holdings, Ltd. included in Maiden Holdings, Ltd 's Quarterly Report on Form 10-Q for the nine months ended September 30, 2008, as well as the historical consolidated financial statements of GMAC RE (A Carve-out of GMAC Insurance Holdings LLC).

2.
PURCHASE PRICE CONSIDERATIONS

The agreement provided for a base purchase price of GMAC RE of $100 million. This Purchase Price shall be adjusted “dollar for dollar” in an amount equal to GMAC RE Closing Tangible Assets less the Closing Liabilities less $1 million. Such amount, if a positive number shall increase the Purchase Price and, if a negative number shall reduce the Purchase Price. The consideration for GMAC Direct is $5.0 million plus an amount equal to the policyholders’ surplus as of the closing date and for Integon it is $3.2 million plus an amount equal to the policyholders’ surplus as of the closing date. The consummation of the acquisition of GMAC Direct closed on December 23, 2008 and $13.25 million was paid based on estimated policyholders’ surplus. The agreement requires that this be adjusted to actual within 60 days of the closing date.

 
6

 

 The determination of goodwill is based upon the following ($ in thousands):
 
 
Pro Forma
     
 
Footnote
     
Purchase price:
         
Purchase of common stock and renewal rights
3a, 3b, 3c
 
$
108,200
 
Adjustments:
         
Purchase price adjustment for GMAC RE
3a, 3j(i)
   
2,848
 
Purchase price adjustment for GMAC Direct
3b
   
13,250
 
Direct transaction costs
3a
   
3,429
 
Total purchase price
     
127,727
 
           
Allocation of purchase price: (A)
         
Net assets of GMAC RE, GMAC Direct and Integon at 10/31/08
3a
   
18,075
 
Intangible assets
3b
   
62,400
 
Goodwill
     
47,252
 
     
$
127,727
 

A
The purchase price is allocated to balance sheet assets acquired (including identifiable intangible assets arising from the acquisition) and liabilities assumed based on their estimated fair value. The pro forma adjustments to the GMAC RE historical consolidated balance sheet in connection with the acquisition are described in Note 3.
 
3.
PRO FORMA ADJUSTMENTS 

As discussed above, these pro forma adjustments are based on certain estimates and assumptions made as of the date of the unaudited pro forma condensed consolidated financial information. The actual adjustments will depend on changes in the estimated fair values of net assets and operating results of GMAC RE, GMAC Direct and Integon between September 30, 2008 and the effective date of the acquisition. Maiden Holdings Ltd expects to make such adjustments at the effective date of the acquisition. These adjustments may be different from the adjustments made to prepare the unaudited pro forma condensed consolidated financial information and such differences may be material.
 
(a)
 
Pursuant to the agreement, in addition to the $100 million paid in cash, the Purchase Price of GMAC RE was adjusted “dollar for dollar” in an amount equal to the GMAC RE Closing Tangible Assets of $6.85 million less the Closing Liabilities of $3 million less $1 million. As the amount, is a positive number, it has increased the Purchase Price by $2.85 million. In addition, there are direct acquisition costs of $3.43 million which includes legal cost, investment appraisal and due diligence fees.
 
(b)
 
The base purchase price of GMAC Direct was $5 million. The total purchase price was $18.25 million which included acquired net assets of $13.25 million primarily consisting of fixed maturity securities as of the closing date. Of this amount $13.25 was paid at closing and $5 million is payable to GMACI Holdings (See 3j(ii)).
 
(c)
The base purchase price of Integon was $3.2 million.
 
(d)
Represents the recognition of approximately $62.4 million of intangible assets, relating to licenses and customer relationships. The remainder of purchase price in excess of net assets acquired resulted in goodwill of $47.2 million.

 
7

 

(e)
Pursuant to the loss portfolio transfer agreement, the Company received approximately $402.6 million in cash and $544.7 million in US government and agencies fixed maturity investments in trust accounts for the benefit of the cedents as the initial transfer amounts in connection with the transaction. The trued up loss reserves of $755.1 million and unearned premium of $219.6 million were transferred at closing, which consisted of the following:

 
Historical GMAC RE (in 000’s)
 
Gross Amount at
9/30/08
   
Reinsurance
Balance at 9/30/08
(3h)
   
True-up
Adjustment at
Closing (1)
   
Net Liability
Assumed at
Closing
 
Loss and loss adjustment expense reserve
  $ 840,335     $ (74,795 )   $ (10,393 )   $ 755,147  
Unearned premiums
  $ 246,899     $ (14,549 )   $ (12,742 )   $ 219,608  
 
(1)    
These amounts represent adjustments to reflect actual liabilities transferred at closing date. Maiden owed $9.6 million and $12.0 million to GMACI Holdings for loss reserves and unearned premiums, respectively, related to these true-up adjustments. (See 3j(iii)).
 
(f)
This reflects assets and liabilities not acquired as a part of the purchase agreement.
 
(g)
Elimination of GMAC RE’s historical division equity balance.

(h)
Pursuant to the agreement, Maiden Holdings, Ltd. did not assume any credit risk on these assets.  Maiden Holdings, Ltd. is not a party to these agreements. Maiden’s responsibility for loss and loss adjustment expense under the loss portfolio transfer agreement is net of amounts recoverable under these agreements

(i)
As Maiden Holdings, Ltd. did not acquire the equity balance, this adjustment reflects the decrease in investment income earned on the average equity.

(j)
The payable to GMACI Holdings represents:
(i)   GMAC RE’s excess surplus of $2.85 million (see Note 3a for details),
(ii)  $5 million payable in regards to the state deposits acquired for GMAC Direct licenses
(iii) $21.6 million payable in regards to the true up of GMAC RE loss reserves and unearned premiums.

(k)
Maiden Holdings, Ltd.’s income is not subject to U.S. taxation and therefore no income tax provision is required. However, the Company would be subject to Federal Excise Tax of around 1% on its premium.

 
8