EXHIBIT 99.1
MAX RE CAPITAL LTD. REPORTS THIRD QUARTER RESULTS:
Hamilton, Bermuda, October 29, 2004 - Max Re Capital Ltd. (NASDAQ: MXRE) today reported a net loss for the three months ended September 30, 2004 of $9.0 million, or a net loss of $0.20 per diluted share, compared to net income of $38.8 million, or net income of $0.89 per diluted share, for the three months ended September 30, 2003. Net operating loss 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 September 30, 2004 was $9.9 million, or net operating loss of $0.20 per diluted share, compared with net operating income before minority interest of $29.3 million, or net operating income of $0.64 per diluted share, for the three months ended September 30, 2003.
For the nine months ended September 30, 2004, the Company had net income of $46.6 million, or net income of $0.96 per diluted share, compared to $84.2 million, or $2.08 per diluted share, for the nine months ended September 30, 2003. For the nine months ended September 30, 2004, the Company had net operating income before minority interest of $42.5 million, or net operating income of $0.87 per diluted share, compared to $79.9 million, or $1.76 per diluted share, for the nine months ended September 30, 2003.
Robert J. Cooney, Chairman, President and Chief Executive Officer, commented, “Losses from hurricanes Charley, Frances, Ivan and Jeanne, predominately through our investment in DaVinci Re, had a significant negative impact on our third quarter results. In addition, our MDS portfolio continued to be affected by the challenging investment environment and did not contribute to third quarter earnings. Despite hurricane activity during the quarter, Max Re showed continuing improvement in its property and casualty combined ratio compared to the prior year. The combination of these factors resulted in a net loss of $9.0 million for the third quarter.”
Gross premiums written for the three months ended September 30, 2004 were $280.8 million, with $105.8 million of property and casualty premiums and $175.0 million of life and annuity premiums, compared to $188.6 million of property and casualty premiums and no life and annuity premiums for the three months ended September 30, 2003. Gross premiums written for the nine months ended September 30, 2004 were $904.0 million compared to $784.9 million for the first nine months of 2003, an increase of 15%. Alternative risk transfer, traditional reinsurance, traditional insurance and life and annuity reinsurance accounted for 32%, 30%, 19% and 19%, respectively, of gross premiums written for the first nine months of 2004.
Net investment income for the three months ended September 30, 2004, increased to $20.1 million, compared to $13.9 million for the same period in 2003. The increase is principally attributable to increased holdings of cash and fixed maturities during the three months ended September 30, 2004 compared to the three months ended September 30, 2003. Net investment income for the nine months ended September 30, 2004 increased $15.1 million to $58.6 million, compared to $43.5 million for the same period in 2003. Net losses on alternative investments for the three months ended September 30, 2004 were $14.6 million, or a negative 1.39% rate of return, compared to net gains on alternative investments of $28.1 million, or a 3.35% rate of return, for the same period of 2003. For the nine months ended September 30, 2004, alternative investments have returned 2.73%, compared to 12.77% for the same period in 2003. Invested assets were $3.3 billion as of September 30, 2004, with an allocation of approximately 69.8% to cash and fixed maturities and 30.2% to alternative investments.
Losses, benefits and experience refunds were $299.2 million for the three months ended September 30, 2004 compared to $139.7 million for the same period in 2003. The increase in losses, benefits and experience refunds for the three months ended September 30, 2004 is principally attributable to the increase in premiums earned. There were no significant adjustments to loss, benefit and experience refund reserves during the three months ended September 30, 2004. Losses, benefits and experience refunds for the nine months ended September 30, 2004 were $600.9 million compared to $368.5 million for the same period in 2003. The increase for the nine months ended September 30, 2004 was also principally attributable to the increase in premiums earned.
Acquisition costs for the three months ended September 30, 2004 decreased by 29% to $26.0 million compared to $36.7 million for the three months ended September 30, 2003. The reduction is attributable to the change in the property and casualty product mix, with traditional reinsurance and traditional insurance products having lower acquisition costs compared to alternative risk transfer products and the typically low acquisition costs related to the Company’s life and annuity products.
Interest expense for the three months ended September 30, 2004 increased by 122% to $12.0 million compared to $5.4 million for the three months ended September 30, 2003. The increase is principally attributable to the higher total return crediting rate on the Grand Central Re funds withheld balance. Interest expense for the nine months ended September 30, 2004 increased 18% from the same period in 2003. The increase is principally attributable to increased funds withheld balances with reinsurers during the nine months ended September 30, 2004 compared to the prior year period.
General and administrative expenses for the three months ended September 30, 2004 were $10.5 million compared to $10.9 million for the same period in 2003. General and administrative expenses for the nine months ended September 30, 2004 were $34.7 million, or 4.9% of net premiums earned, compared to $29.9 million, or 6.4% of net premiums earned, for the nine months ended September 30, 2003.
Shareholders’ equity was $847.8 million at September 30, 2004. Book value per share at September 30, 2004 was $18.54 per share, compared to $17.82 at December 31, 2003, principally reflecting net income generated in the nine month period. Return on average shareholders’ equity for the trailing 12 month period was 9.1%.
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 Executive Vice President & CFO 441-296-8800 keithh@maxre.bm | N. James Tees Senior Vice President & Treasurer 441-296-8800 jimt@maxre.bm |
MAX RE CAPITAL LTD.
CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of United States Dollars, except per share and share amounts)
September 30, 2004 | December 31, 2003 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 375,457 | $ | 201,515 | ||||
Fixed maturities, available for sale at fair value | 1,902,712 | 1,604,430 | ||||||
Alternative investments, at fair value | 987,303 | 831,359 | ||||||
Accrued interest income | 19,439 | 14,608 | ||||||
Premiums receivable | 297,668 | 389,393 | ||||||
Losses recoverable from reinsurers | 358,756 | 273,711 | ||||||
Funds withheld | 17,599 | 56 | ||||||
Deferred acquisition costs | 90,417 | 87,116 | ||||||
Deferred charges | 7,896 | 5,259 | ||||||
Prepaid reinsurance premiums | 79,285 | 67,343 | ||||||
Other assets | 29,893 | 20,769 | ||||||
Total assets | $ | 4,166,425 | $ | 3,495,559 | ||||
LIABILITIES | ||||||||
Property and casualty losses and experience refunds | $ | 1,382,751 | $ | 991,687 | ||||
Life and annuity benefits and experience refunds | 624,635 | 480,099 | ||||||
Deposit liabilities | 244,465 | 267,350 | ||||||
Funds withheld from reinsurers | 274,910 | 213,483 | ||||||
Unearned property and casualty premiums | 565,415 | 471,625 | ||||||
Reinsurance balances payable | 45,990 | 74,693 | ||||||
Accounts payable and accrued expenses | 30,474 | 41,392 | ||||||
Bank loan | 150,000 | 150,000 | ||||||
Total liabilities | 3,318,640 | 2,690,329 | ||||||
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; 45,731,611 (2003 - 45,184,611) shares issued and outstanding | 45,732 | 45,185 | ||||||
Additional paid-in capital | 650,793 | 637,772 | ||||||
Loans receivable from common share sales | (10,965 | ) | (11,965 | ) | ||||
Unearned stock grant compensation | (15,109 | ) | (4,032 | ) | ||||
Accumulated other comprehensive income | 22,361 | 25,790 | ||||||
Retained earnings | 154,973 | 112,480 | ||||||
Total shareholders’ equity | 847,785 | 805,230 | ||||||
Total liabilities and shareholders’ equity | $ | 4,166,425 | $ | 3,495,559 | ||||
Book Value Per Share | $ | 18.54 | $ | 17.82 | ||||
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 September 30 | Nine Months Ended September 30 | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
REVENUES | ||||||||||||||||
Gross premiums written | $ | 280,848 | $ | 188,608 | $ | 904,033 | $ | 784,921 | ||||||||
Reinsurance premiums ceded | (29,777 | ) | (31,581 | ) | (120,130 | ) | (102,620 | ) | ||||||||
Net premiums written | $ | 251,071 | $ | 157,027 | $ | 783,903 | $ | 682,301 | ||||||||
Earned premiums | $ | 369,455 | $ | 204,460 | $ | 809,302 | $ | 523,902 | ||||||||
Earned premiums ceded | (38,384 | ) | (25,714 | ) | (107,514 | ) | (58,123 | ) | ||||||||
Net premiums earned | 331,071 | 178,746 | 701,788 | 465,779 | ||||||||||||
Net investment income | 20,106 | 13,899 | 58,648 | 43,467 | ||||||||||||
Net gains (losses) on alternative investments | (14,624 | ) | 28,148 | 24,891 | 95,162 | |||||||||||
Net realized gains on sale of fixed maturities | 916 | 11,548 | 4,121 | 14,547 | ||||||||||||
Other income | 1,285 | 1,122 | 3,663 | 5,337 | ||||||||||||
Total revenues | 338,754 | 233,463 | 793,111 | 624,292 | ||||||||||||
LOSSES AND EXPENSES | ||||||||||||||||
Losses, benefits and experience refunds | 299,216 | 139,655 | 600,906 | 368,489 | ||||||||||||
Acquisition costs | 26,032 | 36,696 | 87,015 | 111,124 | ||||||||||||
Interest expense | 11,979 | 5,382 | 23,916 | 20,316 | ||||||||||||
General and administrative expenses | 10,549 | 10,896 | 34,664 | 29,876 | ||||||||||||
Total losses and expenses | 347,776 | 192,629 | 746,501 | 529,805 | ||||||||||||
INCOME (LOSS) BEFORE MINORITY INTEREST | (9,022 | ) | 40,834 | 46,610 | 94,487 | |||||||||||
Minority interest | — | (2,083 | ) | — | (10,325 | ) | ||||||||||
NET INCOME (LOSS) | (9,022 | ) | 38,751 | 46,610 | 84,162 | |||||||||||
Change in net unrealized appreciation of fixed maturities | 33,355 | (16,302 | ) | (3,605 | ) | (3,670 | ) | |||||||||
Foreign currency translation adjustment | (257 | ) | — | 176 | — | |||||||||||
COMPREHENSIVE INCOME | $ | 24,076 | $ | 22,449 | $ | 43,181 | $ | 80,492 | ||||||||
Basic earnings (loss) per share | $ | (0.20 | ) | $ | 0.91 | $ | 1.02 | $ | 2.10 | |||||||
Diluted earnings (loss) per share | $ | (0.20 | ) | $ | 0.89 | $ | 0.96 | $ | 2.08 | |||||||
Diluted net operating earnings (loss) per share | $ | (0.20 | ) | $ | 0.64 | $ | 0.87 | $ | 1.76 | |||||||
Weighted average shares outstanding - basic | 45,785,731 | 42,796,564 | 45,686,675 | 39,991,747 | ||||||||||||
Weighted average shares outstanding - diluted | 47,904,970 | 45,701,697 | 48,697,018 | 45,369,887 | ||||||||||||
MAX RE CAPITAL LTD.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)
(Expressed in thousands of United States Dollars)
Nine months ended September 30, | ||||||||
2004 | 2003 | |||||||
Preferred shares | ||||||||
Balance, beginning of period | $ | — | $ | — | ||||
Balance, end of period | — | — | ||||||
Common shares | ||||||||
Balance, beginning of period | 45,185 | 37,999 | ||||||
Issue of shares | 719 | 368 | ||||||
Issue of shares on elimination of minority interest | — | 7,120 | ||||||
Repurchase of shares | (172 | ) | (305 | ) | ||||
Balance, end of period | 45,732 | 45,182 | ||||||
Additional paid-in capital | ||||||||
Balance, beginning of period | 637,772 | 526,582 | ||||||
Issue of common shares | 15,500 | 4,078 | ||||||
Issue of common shares on elimination of minority interest | — | 110,285 | ||||||
Stock option expense | 417 | 243 | ||||||
Repurchase of shares | (2,896 | ) | (3,591 | ) | ||||
Balance, end of period | 650,793 | 637,597 | ||||||
Loans receivable from common share sales | ||||||||
Balance, beginning of period | (11,965 | ) | (12,575 | ) | ||||
Loans granted | — | — | ||||||
Loans repaid | 1,000 | 610 | ||||||
Balance, end of period | (10,965 | ) | (11,965 | ) | ||||
Unearned stock grant compensation | ||||||||
Balance, beginning of period | (4,032 | ) | (2,656 | ) | ||||
Stock grants awarded | (15,906 | ) | (3,740 | ) | ||||
Amortization | 4,829 | 1,753 | ||||||
Balance, end of period | (15,109 | ) | (4,643 | ) | ||||
Accumulated other comprehensive income | ||||||||
Balance, beginning of period | 25,790 | 49,108 | ||||||
Holding gains on fixed maturities arising in period | 516 | 1,676 | ||||||
Net realized gains included in net income | (4,121 | ) | (14,547 | ) | ||||
Currency translation adjustments | 176 | — | ||||||
Allocation to minority interest | — | 6,504 | ||||||
Holding gains transferred on elimination of minority interest | — | 2,697 | ||||||
Balance, end of period | 22,361 | 45,438 | ||||||
Retained earnings (deficit) | ||||||||
Balance, beginning of period | 112,480 | (4,299 | ) | |||||
Net income | 46,610 | 84,162 | ||||||
Dividends paid | (4,117 | ) | (2,433 | ) | ||||
Balance, end of period | 154,973 | 77,430 | ||||||
Total shareholders’ equity | $ | 847,785 | $ | 789,039 | ||||
MAX RE CAPITAL LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Expressed in thousands of United States Dollars)
Nine Months Ended September 30 | ||||||||
2004 | 2003 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 46,610 | $ | 84,162 | ||||
Adjustments to reconcile net income to net cash from operating activities: | ||||||||
Minority interest share of income | — | 10,325 | ||||||
Amortization of unearned stock based compensation | 5,246 | 1,996 | ||||||
Amortization of discount on fixed maturities | 6,690 | 4,133 | ||||||
Net realized gains on sale of fixed maturities | (4,121 | ) | (14,547 | ) | ||||
Net gains on alternative investments | (24,891 | ) | (95,162 | ) | ||||
Accrued interest income | (4,831 | ) | (1,859 | ) | ||||
Premiums receivable | 91,725 | (153,097 | ) | |||||
Losses recoverable from reinsurers | (85,045 | ) | (47,537 | ) | ||||
Funds withheld | (17,543 | ) | (5,741 | ) | ||||
Deferred acquisition costs | (3,301 | ) | (31,050 | ) | ||||
Deferred charges | (2,637 | ) | 3,505 | |||||
Prepaid reinsurance premiums | (11,942 | ) | (43,916 | ) | ||||
Other assets | (9,124 | ) | (6,923 | ) | ||||
Property and casualty losses and experience refunds | 391,064 | 310,493 | ||||||
Life and annuity benefits and experience refunds | 144,536 | (21,622 | ) | |||||
Funds withheld from reinsurers | 61,427 | 38,016 | ||||||
Unearned property and casualty premiums | 93,790 | 260,959 | ||||||
Reinsurance balances payable | (28,703 | ) | 30,088 | |||||
Accounts payable and accrued expenses | (10,918 | ) | 6,751 | |||||
Cash from operating activities | 638,032 | 328,974 | ||||||
INVESTING ACTIVITIES | ||||||||
Purchase of fixed maturities | (1,071,594 | ) | (755,506 | ) | ||||
Sales (purchases) of alternative investments | (131,278 | ) | (100,461 | ) | ||||
Sales of fixed maturities | 743,874 | 468,072 | ||||||
Redemptions of fixed maturities | 23,489 | 57,500 | ||||||
Cash used in investing activities | (435,509 | ) | (330,395 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Net proceeds from issuance of common shares | 313 | 706 | ||||||
Repurchases of common shares | (3,068 | ) | (3,896 | ) | ||||
Proceeds from bank loan | — | 50,000 | ||||||
Dividends | (4,117 | ) | (2,433 | ) | ||||
Distributions to minority shareholders | — | (285 | ) | |||||
Deposit liabilities | (22,885 | ) | 6,319 | |||||
Notes and loans repaid | 1,000 | 610 | ||||||
Cash from (used in) financing activities | (28,757 | ) | 51,021 | |||||
Effect of exchange rate on cash | 176 | — | ||||||
Net increase in cash and cash equivalents | 173,942 | 49,600 | ||||||
Cash and cash equivalents, beginning of period | 201,515 | 92,103 | ||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 375,457 | $ | 141,703 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid totaled $2,976 and $2,414 for the nine months ended September 30, 2004 and 2003, respectively.
MAX RE CAPITAL LTD.
SCHEDULE OF SUPPLEMENTAL DATA - SEPTEMBER 30, 2004
Property & Casualty | |||||||||||||||||||||||||||
Year to Date Segment Information: (in 000’s US$)
| Traditional Reinsurance | Alternative Risk | Traditional Insurance | Total | Life & Annuity | Corporate | Consolidated | ||||||||||||||||||||
Gross premiums written | $ | 270,085 | $ | 288,406 | $ | 168,250 | $ | 726,741 | $ | 177,292 | $ | — | $ | 904,033 | |||||||||||||
Reinsurance premiums ceded | (18,264 | ) | (25,806 | ) | (75,399 | ) | (119,469 | ) | (661 | ) | — | (120,130 | ) | ||||||||||||||
Net premiums written | $ | 251,821 | $ | 262,600 | $ | 92,851 | $ | 607,272 | $ | 176,631 | $ | — | $ | 783,903 | |||||||||||||
Earned premiums | $ | 212,052 | $ | 263,489 | $ | 156,469 | $ | 632,010 | $ | 177,292 | $ | — | $ | 809,302 | |||||||||||||
Earned premiums ceded | (13,457 | ) | (28,199 | ) | (65,197 | ) | (106,853 | ) | (661 | ) | — | (107,514 | ) | ||||||||||||||
Net premiums earned | 198,595 | 235,290 | 91,272 | 525,157 | 176,631 | — | 701,788 | ||||||||||||||||||||
Net investment income | — | — | — | — | — | 58,648 | 58,648 | ||||||||||||||||||||
Net gains on alternative investments | — | — | — | — | — | 24,891 | 24,891 | ||||||||||||||||||||
Net realized gains on sales of fixed maturities | — | — | — | — | — | 4,121 | 4,121 | ||||||||||||||||||||
Other income | — | — | — | — | — | 3,663 | 3,663 | ||||||||||||||||||||
Total revenues | 198,595 | 235,290 | 91,272 | 525,157 | 176,631 | 91,323 | 793,111 | ||||||||||||||||||||
Losses, benefits and experience refunds | 134,336 | 203,578 | 67,253 | 405,167 | 195,739 | — | 600,906 | ||||||||||||||||||||
Acquisition costs | 37,133 | 45,053 | 2,666 | 84,852 | 2,163 | — | 87,015 | ||||||||||||||||||||
Interest expense | — | — | — | — | — | 23,916 | 23,916 | ||||||||||||||||||||
General and administrative expenses | 3,514 | 5,150 | 4,307 | 12,971 | 3,034 | 18,659 | 34,664 | ||||||||||||||||||||
Total losses and expenses | 174,983 | 253,781 | 74,226 | 502,990 | 200,936 | 42,575 | 746,501 | ||||||||||||||||||||
Net income (loss) before minority interest | $ | 23,612 | $ | (18,491 | ) | $ | 17,046 | $ | 22,167 | $ | (24,305 | ) | $ | 48,748 | $ | 46,610 | |||||||||||
Loss Ratio | 67.6 | % | 86.5 | % | 73.7 | % | 77.2 | % | |||||||||||||||||||
Combined Ratio | 88.1 | % | 107.9 | % | 81.3 | % | 95.8 | % |
Periodic Rate of Return | ||||||||||||||||||
Selected Investment Return Data: | Fair Value* | Investment %’s | Last 3 Months | Year to Date | Last 12 Months | Last 36 months** | ||||||||||||
Cash and Fixed Maturities | $ | 2,278,169 | 69.8 | % | 3.04 | % | 3.34 | % | 3.53 | % | 5.21 | % | ||||||
Global Macro | $ | 124,715 | 3.8 | % | -2.52 | % | 0.48 | % | 2.03 | % | 11.34 | % | ||||||
Long / Short Equity | 96,082 | 2.9 | % | -1.42 | % | 7.46 | % | 12.21 | % | 7.97 | % | |||||||
Convertible Arbitrage | 88,641 | 2.7 | % | 1.15 | % | 1.12 | % | 4.43 | % | 7.75 | % | |||||||
Diversified Arbitrage | 160,633 | 4.9 | % | -0.44 | % | 2.26 | % | 5.40 | % | 8.00 | % | |||||||
Distressed Securities | 137,825 | 4.2 | % | 3.73 | % | 11.86 | % | 23.69 | % | 18.95 | % | |||||||
Opportunistic | 21,194 | 0.6 | % | 4.10 | % | 11.50 | % | 7.14 | % | 5.75 | % | |||||||
Emerging Markets | 62,630 | 1.9 | % | 5.94 | % | 13.38 | % | 19.64 | % | 16.03 | % | |||||||
Fixed Income Arbitrage | 54,695 | 1.7 | % | -5.70 | % | 1.32 | % | 5.31 | % | 9.42 | % | |||||||
Event-Driven Arbitrage | 59,374 | 1.8 | % | -0.32 | % | 7.37 | % | 15.90 | % | 10.19 | % | |||||||
Commodity Trading Advisers | 53,972 | 1.7 | % | -2.53 | % | -3.93 | % | -8.60 | % | 3.17 | % | |||||||
Credit Long / Short | 68,417 | 2.1 | % | 3.06 | % | 6.58 | % | 6.58 | % | 5.61 | % | |||||||
MDS | 928,178 | 28.4 | % | 0.06 | % | 4.18 | % | 7.75 | % | 9.11 | % | |||||||
Insurance Underwriting | 59,126 | 1.8 | % | -19.02 | % | -14.92 | % | -12.50 | % | 3.57 | % | |||||||
Alternative Investments | $ | 987,303 | 30.2 | % | -1.39 | % | 2.73 | % | 6.19 | % | 8.91 | % | ||||||
Total Investments | $ | 3,265,473 | 100.0 | % | 1.48 | % | 3.18 | % | 4.49 | % | 6.54 | % | ||||||
Comparative returns | ||||||||||||||||||
Merrill Lynch Master Bond Index | 3.21 | % | 3.35 | % | 3.64 | % | 5.90 | % | ||||||||||
Standard & Poors 500 Stock Index | -1.87 | % | 1.50 | % | 13.85 | % | 4.04 | % | ||||||||||
80% Merrill Lynch Master Index and 20% S&P Index | 2.19 | % | 3.01 | % | 5.60 | % | 5.76 | % |
* | Expressed in thousands of United States Dollars |
** | Annualized |