Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

On June 4, 2026, Howard Hughes Holdings Inc. (the “Company” or “HHH”) completed its previously announced acquisition of all of the issued and outstanding shares of capital stock of Vantage Group Holdings, Ltd., a Bermuda exempted company with liability limited by shares (“Vantage”) for $2.1 billion (the “Acquisition”). The Acquisition was completed pursuant to a Purchase and Sale Agreement entered into on December 17, 2025. In connection with the closing of the Acquisition, the Company also issued $1.0 billion of its non-interest-bearing preferred stock to Pershing Square Holdings, Ltd. (the “Preferred Stock Issuance”, and together with the Acquisition, the “Transactions”).

 

The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended and should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements.

 

The unaudited pro forma condensed combined financial information has been derived from:

 

·HHH’s audited consolidated financial statements and accompanying notes for the year ended December 31, 2025, as included in its Annual Report on Form 10-K for the year ended December 31, 2025, filed with the Securities and Exchange Commission (“SEC”);

 

·HHH’s unaudited condensed consolidated financial statements and accompanying notes as of and for the three months ended March 31, 2026, as included in its Quarterly Report on Form 10-Q for the three months ended March 31, 2026, filed with the SEC;

 

·Vantage’s audited consolidated financial statements and accompanying notes for the year ended December 31, 2025.

 

·Vantage’s unaudited condensed consolidated financial statements and accompanying notes as of and for three months ended March 31, 2026.

 

The unaudited pro forma condensed combined financial information gives effect to the Transactions as if they had occurred (i) as of March 31, 2026 for purposes of the unaudited pro forma condensed combined balance sheet, and (ii) as of January 1, 2025 for purposes of the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2025 and the three months ended March 31, 2026.

 

Pro forma adjustments for the Transactions were made primarily to reflect:

 

·the Acquisition;

 

·the Preferred Stock Issuance;

 

·transaction costs and fees incurred as a result of the Transactions

 

·changes in the carrying values of certain assets and liabilities to reflect their estimated fair values at the date of closing of the Acquisition, including values assigned to intangible assets and reserves for claims and claim expenses and related changes in intangible assets amortization expenses; and

 

·the effect of the above adjustments on income taxes.

 

The Acquisition will be accounted for using the acquisition method of accounting. The pro forma information presented, including the allocation of the purchase price, is based on preliminary estimates of the fair values of the assets acquired and liabilities assumed, available information as of the date of this Form 8-K/A Filing and our assumptions. The final purchase price allocation is dependent on, among other things, the finalization of the preliminary asset and liability valuations. The actual adjustments to the combined financial statements upon the closing of the Acquisition will depend on a number of factors, including additional information available and the actual balance of our net assets on the closing date. Therefore, the actual adjustments will differ from the pro forma adjustments, and the differences may be material. Any final adjustments will change the allocation of the purchase price, which could affect the fair value assigned to the assets and liabilities and could result in a change to the unaudited pro forma condensed combined financial data, including a change to goodwill.

 

 

 

 

HOWARD HUGHES HOLDINGS INC.

 

Unaudited Pro Forma Condensed Combined Balance Sheet

As of March 31, 2026
(in thousands)

 

  Historical
HHH
  Historical
Vantage,
Adjusted
  Transaction
Accounting
Adjustments
  Notes  Financing
Adjustments
  Notes  Combined
Pro Forma
 
Assets                      
Master Planned Communities assets  $2,653,161  $-  $-      $-      $2,653,161 
Buildings and equipment   4,100,037   153   -       -       4,100,190 
Less: Accumulated depreciation   (1,124,704)  -   -       -       (1,124,704)
Land   307,625   -   -       -       307,625 
Developments   1,569,667   -   -       -       1,569,667 
Net investment in real estate   7,505,786   153   -       -       7,505,939 
Investments in fixed maturity securities   -   2,692,696   -       -       2,692,696 
Short-term investments   -   49,529   -       -       49,529 
Investments in unconsolidated ventures   167,815   -   -       -       167,815 
Cash and cash equivalents   1,835,829   296,844   (2,125,594)  (1)   995,764   (1)  1,002,843 
Restricted cash   653,454   14,443   -       -       667,897 
Accounts receivable, net   131,559   764,492   -       -       896,051 
Municipal Utility District (MUD) receivables, net   532,689   -   -       -       532,689 
Reinsurance recoverable on paid and unpaid losses   -   570,090   (14,360)  (5)   -       555,730 
Deferred expenses, net   166,082   168,745   (168,745)  (6)   -       166,082 
Intangibles, net   36,382   25,089   539,911   (4)   -       601,382 
Goodwill   2,336   -   304,293   (2)   -       306,629 
Other assets, net   216,183   578,254   (24,837)  (3)   -       769,600 
Total assets  $11,248,115  $5,160,335  $(1,489,332)     $995,764      $15,914,882 
                              
Liabilities                             
Mortgages, notes, and loans payable, net  $5,791,296  $-  $-      $-      $5,791,296 
Reserves for claims and claim expenses   -   2,061,237   (53,568)  (5)   -       2,007,669 
Unearned premiums   -   1,338,944   -       -       1,338,944 
Deferred tax liabilities, net   166,143   -   22,566   (3)   -       188,709 
Other liabilities, net   1,440,767   319,730   (9,200)  (7)   -       1,751,297 
Total liabilities   7,398,206   3,719,911   (40,202)      -       11,077,915 
                              
Mezzanine Equity                             
Redeemable preferred stock   -   -   -       995,764   (1)  995,764 
                              
Equity                             
Common stock   662   1,236,665   (1,236,665)  (8)   -       662 
Additional paid-in capital   4,462,910   44,440   (44,440)  (8)   -       4,462,910 
Retained earnings (accumulated deficit)   (53,870)  159,446   (175,848)  (8)   -       (70,272)
Accumulated other comprehensive income (loss)   (2,381)  (7,823)  7,823   (8)   -       (2,381)
Treasury stock   (624,521)  -   -       -       (624,521)
Total stockholders’ equity   3,782,800   1,432,728   (1,449,130)      -       3,766,398 
Noncontrolling interests   67,109   7,696   -       -       74,805 
Total equity   3,849,909   1,440,424   (1,449,130)      -       3,841,203 
Total liabilities, mezzanine equity, and equity  $11,248,115  $5,160,335  $(1,489,332)     $995,764      $15,914,882 

 

 

 

 

HOWARD HUGHES HOLDINGS INC.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Three Months Ended March 31, 2026

(in thousands)

 

   Historical
HHH
 

Historical

Vantage,
Adjusted

 

Transaction

Accounting

Adjustments

  Notes  Financing
Adjustments
  Notes 

Combined

Pro Forma

 
Revenues                      
Condominium rights and unit sales  $3,134  $-  $-      $       -      $ 3,134  
Master Planned Communities land sales    99,573   -   -       -        99,573  
Rental revenue    113,549   -   -       -        113,549  
Net insurance earned premiums    -   285,034   -       -        285,034  
Net insurance investment income    -   34,215   -       -        34,215  
Other revenue    19,661   16,088   -       -        35,749  
Total revenues    235,917   335,337   -       -        571,254  
Expenses                               
Condominium rights and unit cost of sales    3,134   -   -       -        3,134  
Master Planned Communities cost of sales    34,742   -   -       -        34,742  
Operating costs    53,033   -   -       -        53,033  
Rental property real estate taxes    16,228   -   -       -        16,228  
Provision for (recovery of) doubtful accounts    (59)  -   -       -        (59)  
Insurance claims and claim expenses    -   163,845   1,817   (5)   -        165,662  
Insurance underwriting expenses    -   90,516   6,705   (2)   -        97,221  
General and administrative    25,758   1,945   -       -        27,703  
Depreciation and amortization    48,640   1,268   2,920   (1)   -        52,828  
Other    3,892   5,050   -       -        8,942  
Total expenses    185,368   262,624   11,442       -        459,434  
Other                               
Investment gain (loss), net    -   (550)  -       -        (550)  
Other income (loss), net    127   14   -       -        141  
Total other    127   (536)  -       -        (409)  
Operating income (loss)    50,676   72,177   (11,442)      -        111,411  
Interest income    14,663   -   -       -        14,663  
Interest expense    (41,790)  -   -       -        (41,790)  
Gain (Loss) on extinguishment of debt    (10,226)  -   -       -        (10,226)  
Equity in earnings (losses) from unconsolidated ventures    (2,640)  -   -       -        (2,640)  
Income (loss) before income taxes    10,683   72,177   (11,442)      -        71,418  
Income tax expense (benefit)    2,618   6,810   (2,403)  (4)   -        7,025  
Net income (loss)    8,065   65,367   (9,039)      -        64,393  
Net (income) loss attributable to noncontrolling interests    161   (92)  -       -        69  
Net income (loss) attributable to common stockholders   $8,226  $65,275  $(9,039)     $-      $ 64,462  
                                
Basic income (loss) per share (Note 6)   $0.14                      $ 1.09  
Diluted income (loss) per share (Note 6)  $0.14                      $ 1.09  

 

 

 

 

HOWARD HUGHES HOLDINGS INC.

 

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2025

(in thousands)

  

   Historical
HHH
 

Historical

Vantage,
Adjusted

 

Transaction

Accounting

Adjustments

  Notes  Financing
Adjustments
  Notes 

Combined

Pro Forma

 
Revenues                               
Condominium rights and unit sales   $370,156  $-  $-      $     -      $ 370,156  
Master Planned Communities land sales    562,586   -   -       -        562,586  
Rental revenue    441,446   -   -       -        441,446  
Net insurance earned premiums    -   1,035,443   -       -        1,035,443  
Net insurance investment income    -   116,292   -       -        116,292  
Other revenue    100,704   26,748   -       -        127,452  
Total revenues    1,474,892   1,178,483   -       -        2,653,375  
Expenses                               
Condominium rights and unit cost of sales    369,408   -   -       -        369,408  
Master Planned Communities cost of sales    188,704   -   -       -        188,704  
Operating costs    213,449   -   -       -        213,449  
Rental property real estate taxes    60,768   -   -       -        60,768  
Provision for (recovery of) doubtful accounts    232   -   -       -        232  
Insurance claims and claim expenses    -   616,216   8,568   (5)   -        624,784  
Insurance underwriting expenses    -   354,221   173,750   (2)   -        527,971  
General and administrative    122,240   7,470   16,402   (3)   -        146,112  
Depreciation and amortization    183,232   8,636   8,209   (1)   -        200,077  
Other    19,146   18,137   -       -        37,283  
Total expenses    1,157,179   1,004,680   206,929       -        2,368,788  
Other                               
Gain (loss) on sale or disposal of real estate and other assets, net    29,825   -   -       -        29,825  
Investment gain (loss), net    -   425   -       -        425  
Other income (loss), net    (16,023)  3,916   -       -        (12,107)  
Total other    13,802   4,341   -       -        18,143  
Operating income (loss)    331,515   178,144   (206,929)      -        302,730  
Interest income    46,998   -   -       -        46,998  
Interest expense    (169,931)  -   -       -        (169,931)  
Gain (loss) on extinguishment of debt    (698)  -   -       -        (698)  
Gain (loss) on sale of MUD receivables   (48,197)  --           -        (48,197)  
Equity in earnings (losses) from unconsolidated ventures    1,772   -   -       -        1,772  
Income (loss) before income taxes    161,459   178,144   (206,929)      -        132,674  
Income tax expense (benefit)    37,616   (23,603)  (43,455)  (4)   -        (29,442)  
Net income (loss)    123,843   201,747   (163,474)      -        162,116  
Net (income) loss attributable to noncontrolling interests    54   (4,706)  -       -        (4,652)  
Net income (loss) attributable to common stockholders   $123,897  $197,041 $(163,474)     $-      $ 157,464  
                                
Basic income (loss) per share (Note 6)   $2.22                      $ 2.83  
Diluted income (loss) per share (Note 6)  $2.21                      $ 2.81  

 

 

 

 

Notes to Unaudited Pro Forma Condensed Combined Balance Sheet
(in thousands)

 

(1) Reflects the following adjustments to cash and cash equivalents:

 

Acquisition purchase price   $(2,099,992)
HHH transaction expenses    (25,602)
Transaction accounting adjustments to cash and cash equivalents   $(2,125,594)
      
Redeemable preferred stock issued by HHH to Pershing Square Holdings, Ltd   $995,764 
Financing adjustments to cash and cash equivalents   $995,764 

 

In connection with the acquisition, the Company issued $1.0 billion of redeemable preferred stock, which has been reflected in temporary equity in the accompanying unaudited pro forma condensed combined balance sheet. The Company incurred $4.2 million of costs related to the issuance of the redeemable preferred stock, which are reflected as a reduction of the gross proceeds in temporary equity in the unaudited pro forma condensed combined balance sheet. The redeemable preferred stock is non-interest bearing, non-voting, other than customary protective provisions, ranks pari passu with the Company's common stock with respect to payment rights and liquidation, and is entitled to dividends only if declared by the majority of disinterested directors of the Board.

 

(2)Reflects the estimated goodwill from the preliminary purchase price allocation as of March 31, 2026, resulting from the Acquisition. For purposes of determining the purchase price allocation, the fair market value of tangible and intangible assets acquired, and liabilities assumed were estimated as of March 31, 2026. Except for the specific fair value adjustments discussed in the notes hereto, we have concluded that the historical carrying value of assets acquired and liabilities assumed reflect fair value. The final purchase price allocation will be based on an appraisal subsequent to the consummation of the Acquisition and any change in the final allocation of the purchase price to the assets acquired and the liabilities assumed could materially affect the amount of recorded goodwill.

 

The preliminary purchase price allocation is as follows:

 

Acquisition purchase price   $2,099,992 
      
Allocated to:     
Net investment in real estate    153 
Investments in fixed maturity securities    2,692,696 
Short-term investments    49,529 
Cash and cash equivalents    296,844 
Restricted cash    14,443 
Accounts receivable, net    764,492 
Reinsurance recoverable on paid and unpaid losses    555,730 
Intangibles, net    565,000 
Other assets, net    553,417 
Reserves for claims and claim expenses    (2,007,669)
Unearned premiums    (1,338,944)
Other liabilities, net    (319,730)
Deferred tax liabilities, net    (22,566)
Noncontrolling interests    (7,696)
Preliminary fair value of net assets acquired    1,795,699 
Preliminary allocation to goodwill   $304,293 

 

Upon completion of the fair value assessment after the Acquisition, it is anticipated that the ultimate purchase price allocation will differ from the preliminary assessment outlined above. Any changes to the initial estimates of the fair value of the acquired assets and assumed liabilities will be recorded as adjustments to those assets and liabilities and residual amounts will be allocated to goodwill.

 

 

 

 

(3)Represents the adjustment to reclassify Vantage’s historical deferred tax asset of $24.8 million from other assets, net to deferred tax liabilities, net. This amount has been reclassified as the differences between the book and tax basis created through purchase accounting has resulted in a net deferred tax liability position. The table below illustrates the tax implications from the pro forma adjustments. The estimate of deferred tax liability is preliminary and subject to change based on the final determination of the fair value of acquired assets and assumed liabilities by jurisdiction.

  

   Historical Net
Book Value
   Pro Forma   Transaction
Accounting
Adjustments
 
Historical Vantage deferred tax asset  $24,837   $-   $(24,837)
Deferred tax liabilities, net   -    22,566    22,566 

  

(4)Reflects the estimated identifiable intangible assets from the preliminary purchase price allocation as of March 31, 2026, resulting from the Acquisition. A summary of the effects of the preliminary purchase price allocation to the identifiable intangible assets is as follows:

 

   Historical Net
Book Value
   Pro Forma   Transaction
Accounting
Adjustments
 
Broker relationships - insurance   $-   $183,000   $183,000
Broker relationships - reinsurance    -    44,000    44,000 
Tradename    -    16,000    16,000 
Insurance licenses    19,225    15,000    (4,225)
Internally developed and used technology    37,991    9,000    (28,991)
Valuation of business acquired (“VOBA”)    -    298,000    298,000 
Intangible assets, gross    57,216    565,000    507,784 
Less: Accumulated amortization    (32,127)   -    32,127 
Intangible assets, net   $25,089   $565,000   $539,911

 

The fair value assigned to the identifiable intangible assets has been estimated based on a preliminary analysis as of March 31, 2026. The final purchase price allocation will be based on certain valuation and other studies that have yet to progress to a stage where there is sufficient information for a definitive measurement. The final valuation may result in a materially different allocation for intangible assets than that presented in this unaudited pro forma condensed combined balance sheet. Any change in the amount of the final purchase price allocated to amortizable, finite-lived intangible assets could materially affect the amount of amortization expense.

 

(5)Reflects the estimated reserves from the preliminary purchase price allocation as of March 31, 2026, resulting from the Acquisition. A summary of the effects of the preliminary purchase price allocation to the reserves is as follows:

 

   Historical Net
Book Value
   Pro Forma   Transaction
Accounting
Adjustments
 
Reserves for claims and claim expenses  $2,061,237   $2,007,669   $(53,568)
Reinsurance recoverable on paid and unpaid losses   570,090    555,730    (14,360)

 

 

 

 

(6)The following table presents the amounts of unamortized historical deferred acquisition costs, which are removed upon closing of the Acquisition and, therefore eliminated from the pro forma information.

 

Deferred expenses, net  Historical Net
Book Value
   Pro Forma   Transaction
Accounting
Adjustments
 
Deferred acquisition costs  $168,745   $-   $(168,745)

 

(7)Reflects a $9.2 million reduction in other liabilities for transaction-related costs accrued as of March 31, 2026, that we expect to be paid on the closing of the Acquisition.

 

   Historical Net
Book Value
   Pro Forma   Transaction
Accounting
Adjustments
 
Other liabilities, net  $1,760,497   $1,751,297   $(9,200)

 

(8)This adjustment reflects (i) the elimination of Vantage’s historical equity and (ii) a reduction for estimated non-recurring transaction-related costs of $16.4 million.

 

   Historical Net
Book Value
   Pro Forma   Transaction
Accounting
Adjustments
 
Common stock   $1,237,327   $662   $(1,236,665)
Additional paid-in capital    4,507,350    4,462,910    (44,440)
Retained earnings (accumulated deficit)    105,576    (70,272)   (175,848)
Accumulated other comprehensive income (loss)    (10,204)   (2,381)   7,823 
Treasury stock    (624,521)   (624,521)   - 
Noncontrolling interest    74,805    74,805    - 
Total equity   $5,290,333   $3,841,203   $(1,449,130)

 

 

 

 

Notes to Unaudited Pro Forma Condensed Combined Statement of Operations

(in thousands)

 

(1)Reflects the estimated amortization expense based on the preliminary estimates of fair value and useful lives of identified, finite-lived intangible assets. See note (4) to the unaudited pro forma condensed combined balance sheet.

 

   Estimated
Fair
Value
  

Estimated
Useful

Life
(Years)

   Amortization
Method
  Annual
Amortization
Expense
 
Broker relationships - insurance   $183,000    17.0   Straight Line  $10,765 
Broker relationships - reinsurance    44,000    15.0   Straight Line   2,933 
Tradename    16,000    10.0   Straight Line   1,600 
Insurance licenses    15,000    Indefinite   N/A   - 
Internally developed and used technology    9,000    7.0   Straight Line   1,286 
Total   $267,000           $16,584 

 

A summary of the effects of the adjustments to amortization expense included in depreciation & amortization is as follows:

 

   For the Three Months
Ended March 31, 2026
   For the Year Ended
December 31, 2025
 
Estimated amortization of finite lived assets   $4,146   $16,584 
Elimination of historical amortization expense included in depreciation & amortization    (1,226)   (8,375)
Transaction accounting adjustments   $2,920   $8,209 

 

(2)The following table represents adjustments to Insurance underwriting expenses for the year ended December 31, 2025, reflecting (i) the elimination of Vantage’s historical amortization of deferred acquisition costs of $94.5 million and (ii) the inclusion of $268.2 million of amortization related to valuation of business acquired (“VOBA”), resulting in a pro forma net increase of $173.8 million. For the three months ended March 31, 2026, the adjustment to Insurance underwriting expenses reflects only $6.7 million of VOBA amortization. As historical deferred acquisition costs were treated as fully amortized during 2025, there is no deferred acquisition cost adjustment for the three months ended March 31, 2026.

 

   For the Three Months
Ended March 31, 2026
   For the Year Ended
December 31, 2025
 
Transaction accounting adjustment related to deferred acquisition costs and VOBA amortization  $6,705   $173,750 

 

(3)Represents unrecorded transaction costs of $16.4 million. See notes (7) and (8) to the unaudited pro forma condensed combined balance sheet for a discussion of transaction costs. The transaction costs are reflected in (i) stockholders’ equity in the pro forma balance sheet as of March 31, 2026, and (ii) general and administrative expenses in the pro forma income statement for the year ended December 31, 2025. These transaction costs will not recur beyond 12 months after the transaction.

 

   For the Three Months
Ended March 31, 2026
   For the Year Ended
December 31, 2025
 
Transaction accounting adjustment related to transaction costs  $-   $16,402 

 

 

 

 

(4)Reflects an adjustment to income taxes due to the pro forma adjustments calculated by applying the U.S. statutory tax rate. Because the tax rate used for these unaudited pro forma condensed combined financial statements is not reflective of the planned tax structure post-Acquisition, it will likely vary from the actual rate in periods subsequent to the Transactions and such variance may be material. In addition, the pro forma income tax benefit is preliminary, is based on estimates and assumptions that are subject to change, and further analysis subsequent to the consummation of the Acquisition could materially affect the income tax expense or benefit associated with the Transactions.

 

   For the Three Months
Ended March 31, 2026
   For the Year Ended
December 31, 2025
 
Transaction accounting and financing adjustments   $(11,442)  $(206,929)
Statutory tax rate    21.0%   21.0%
Transaction accounting adjustments   $(2,403)  $(43,455)

 

(5)Represents an adjustment to amortize the difference between the estimated fair value and historical value of the “Reserves for claims and claim expenses” and “Reinsurance recoverable on paid and unpaid losses”. The difference is amortized over the estimated payout period of the underlying claims.

  

   For the Three Months
Ended March 31, 2026
   For the Year Ended
December 31, 2025
 
Reserves for claims and claim expenses   $2,482   $11,706 
Reinsurance recoverable on paid and unpaid losses    (665)   (3,138)
Transaction accounting adjustments   $1,817   $8,568 

 

(6)Basic earnings (loss) per share (EPS) is computed by dividing net income (loss) attributable to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS is computed after adjusting the numerator and denominator of the basic EPS computation for the effects of all potentially dilutive common shares. The dilutive effect of options and non-vested restricted stock issued under stock-based compensation plans is computed using the treasury stock method. The redeemable preferred stock issued in connection with the transaction is not subject to mandatory or cumulative dividends or periodic accretion to its redemption amount during the periods presented. Because no dividends were declared or assumed to have been declared during the pro forma periods, no adjustment to income attributable to common shareholders or earnings per share is necessary in the accompanying unaudited pro forma condensed combined statements of operations.

 

The following table sets forth the computation of pro forma basic and diluted EPS (in thousands, except per share data):

 

   For the Three Months
Ended March 31, 2026
   For the Year Ended
December 31, 2025
 
Pro Forma net income (loss) attributable to common stockholders   $64,462   $157,464 
Weighted average common shares outstanding – basic    58,973    55,722 
Restricted stock and stock options    181    324 
Weighted average common shares outstanding – diluted   $59,154   $56,046 
Basic income (loss) per share   $1.09   $2.83 
Diluted income (loss) per share   $1.09   $2.81 

 

 

 

 

Reclassification Adjustments

 

Vantage Unaudited Reclassified Condensed Balance Sheet

As of March 31, 2026

(in thousands)

 

HHH Presentation  Historical Vantage Presentation    Reclassification  Notes  Historical
Vantage,
Adjusted
 
   Assets              
Investments in fixed maturity securities   Fixed maturity securities available for sale, at fair value   $2,685,196    7,500  (a)  $2,692,696 
   Fixed maturity security held to maturity, at amortized cost   7,500    (7,500) (a)   - 
Short-term investments   Short-term investments, at fair value    49,529    -      49,529 
   Total investments    2,742,225    -      2,742,225 
Cash and cash equivalents   Cash and cash equivalents    296,844    -      296,844 
Restricted cash   Restricted cash    14,443    -      14,443 
Accounts receivable, net   Premiums receivable    764,492    -  (b)   764,492 
Reinsurance recoverable on paid and unpaid losses   Reinsurance recoverable on paid and unpaid losses    570,090    -  (c)   570,090 
Deferred expenses, net   Deferred acquisition costs    168,745    -  (d)   168,745 
Intangibles, net   Intangibles, net    -    25,089  (e)   25,089 
   Accrued investment income   19,532    (19,532) (f)   - 
   Prepaid reinsurance premiums    397,671    (397,671) (f)   - 
   Fee income receivable    41,326     (41,326) (f)    - 
   Funds held by third parties    61,372    (61,372)  (f)   - 
Other assets, net   Other assets    83,595    494,659  (e),(f),(g)   578,254 
                     
Buildings and equipment      -    153  (g)   153 
Total assets   Total assets   $5,160,335   $-     $5,160,335 
   Liabilities                 
Reserves for claims and claim expenses   Reserves for claims and claim expenses   $2,061,237    -  (c)  $2,061,237 
Unearned premiums   Unearned premiums    1,338,944    -  (c)   1,338,944 
   Reinsurance balances payable    245,222    (245,222) (h)   - 
   Other liabilities    74,508    (74,508) (h)   - 
Other liabilities, net   Accounts payable and other liabilities    -    319,730  (h)   319,730 
Total liabilities   Total liabilities    3,719,911    -      3,719,911 
   Shareholders’ equity                 
Common stock   Common shares    1,236,665    -      1,236,665 
Additional paid-in capital   Additional paid-in capital    44,440    -      44,440 
Retained earnings (deficit)   Retained earnings (deficit)    159,446    -      159,446 
Accumulated other comprehensive income (loss)  Accumulated other comprehensive income (loss)    (7,823)   -      (7,823)
Total stockholders’ equity  Total Vantage Group Holdings Ltd. shareholders’ equity    1,432,728    -  (i)   1,432,728 
Noncontrolling interest  Noncontrolling interest    7,696    -      7,696 
Total equity   Total equity    1,440,424    -      1,440,424 
Total liabilities and shareholders’ equity   Total liabilities and shareholders’ equity   $5,160,335   $-     $5,160,335 

 

 

 

 

NOTES:

 

(a) This represents the reclassification of Vantage’s historical “Fixed maturity securities available for sale, at fair value” and “Fixed maturity security held to maturity, at amortized cost” amounts to “Investment in fixed maturity securities”, which will represent a new financial statement line item in HHH’s financial statements upon close of the Acquisition.

 

(b) Vantage’s historical “Premiums receivable” amount will be presented in “Accounts receivable, net” to conform to HHH’s historical presentation.

 

(c) “Reinsurance recoverable on paid and unpaid losses”, “Reserves for claims and claim expenses”, and “Unearned premiums” represent insurance specific financial statement line items that are historically presented on Vantage’s financial statements and will represent new financial statement line items in HHH’s financial statements upon close of the Acquisition.

 

(d) Vantage’s historical “Deferred acquisition costs” amount will be presented in “Deferred expenses, net” to conform to HHH’s historical presentation.

 

(e) This represents the reclassification of Vantage’s historical presentation of Intangible assets recorded within “Other assets” amount to “Intangibles, net”, which will represent a new financial statement line item in HHH’s financial statements upon close of the Acquisition.

 

(f) This represents the reclassification of Vantage’s historical “Accrued investment income”, “Prepaid reinsurance premiums”, “Fee income receivable”, and “Funds held by third parties” amounts to “Other assets” to conform to HHH’s historical presentation.

 

(g) This represents the reclassification of Vantage’s historical fixed assets within “Other assets, net” to “Buildings and equipment” to conform to HHH’s historical presentation.

 

(h) This represents the reclassification of Vantage’s historical “Reinsurance balances payable” and “Other liabilities” amounts to “Other liabilities, net”, which will represent a new financial statement line item in HHH’s financial statements upon close of the Acquisition.

 

(i) This represents the relabeling of Vantage’s historical “Total Vantage Group Holdings Ltd. shareholders’ equity” financial statement line item to “Total stockholders’ equity” to conform to HHH’s historical presentation.

 

 

 

 

Vantage Unaudited Reclassified Condensed Statement of Operations

For the Three Months Ended March 31, 2026
(in thousands)

 

HHH Presentation  Historical Vantage Presentation   Reclassification  Notes  Historical
Vantage,
Adjusted
 
Revenues  Revenues                  
Net insurance earned premiums  Net earned premiums   $285,034    -      $285,034 
Net insurance investment income  Net investment income    34,215    -       34,215 
   Net realized losses on investments    (550)   550   (a)   - 
Other revenue   Fee and other income    16,102    (14)  (b)   16,088 
Total revenues   Total revenues    334,801    536       335,337 
   Expenses                  
Insurance claims and claim expenses   Claims and claim expenses incurred, net    163,845    -       163,845 
Insurance underwriting expenses  Acquisition expenses, net    53,124    37,392   (d)   90,516 
General and administrative   General and administrative expenses    40,605    (38,660)  (c)(d)   1,945 
Depreciation and amortization      -    1,268   (c)   1,268 
Other   Other expenses    5,050    -       5,050 
Total expenses   Total expenses    262,624    -       262,624 
Investment gain (loss), net       -    (550)  (a)   (550)
Other income (loss), net       -    14   (b)   14 
Income (loss) before income taxes   Income before income taxes ...   72,177    -       72,177 
Income tax expense (benefit)   (Benefit) provision for income taxes    6,810    -       6,810 
Net income (loss)   Net Income    65,367    -       65,367 
Net (income) loss attributable to noncontrolling interests   Less: Net income attributable to noncontrolling interest   92    -       92 
Net income (loss) attributable to common stockholders   Net income attributable to Vantage Group Holdings Ltd.  $65,275   $-      $65,275 

 

NOTES:

 

(a) This represents the reclassification of Vantage’s historical “Net realized losses on investments” to “Investment gain (loss), net” which will represent a new financial statement line item in HHH’s financial statements upon close of the Acquisition.

 

(b) Vantage’s historical “Fee and other income” will be presented in “Other revenue” and “Other income (loss), net” to conform to HHH’s historical presentation.

 

(c) This represents the reclassification of Vantage’s historical depreciation & amortization recorded within “General & administrative expenses” to “Depreciation & amortization” to conform to HHH’s historical presentation.

 

(d) This represents the reclassification of Vantage’s historical general and administrative expenses (excluding stock-based compensation expense) from “General and Administrative” to “Insurance underwriting expenses”.

 

 

 

 

Vantage Unaudited Reclassified Condensed Statement of Operations

For the Year Ended December 31, 2025
(in thousands)

 

HHH Presentation  Historical Vantage Presentation    Reclassification   Notes  Historical
Vantage,
Adjusted
 
Revenues  Revenues               
Net insurance earned premiums  Net earned premiums   $1,035,443   $-      $1,035,443 
Net insurance investment income  Net investment income    116,292    -       116,292 
   Net realized losses on investments    425    (425)  (a)   - 
Other revenue   Fee and other income    30,664    (3,916)  (b)   26,748 
Total revenues   Total revenues    1,182,824    (4,341)      1,178,483 
   Expenses                  
Insurance claims and claim expenses   Claims and claim expenses incurred, net    616,216            616,216 
Insurance underwriting expenses  Acquisition expenses, net    195,380    158,841   (d)   354,221 
General and administrative   General and administrative expenses    174,947    (167,477)  (c)(d)   7,470 
Depreciation and amortization       -    8,636   (c)   8,636 
Other   Other expenses    18,137            18,137 
Total expenses   Total expenses    1,004,680    -       1,004,680 
Investment gain (loss), net       -    425   (a)   425 
Other income (loss), net       -    3,916   (b)   3,916 
Income (loss) before income taxes   Income before income taxes   178,144    -       178,144 
Income tax expense (benefit)   (Benefit) provision for income taxes    (23,603)   -       (23,603)
Net income (loss)   Net Income    201,747    -       201,747 
Net (income) loss attributable to noncontrolling interests   Less: Net income attributable to noncontrolling interest    4,706    -       4,706 
Net income (loss) attributable to common stockholders   Net income attributable to Vantage Group Holdings Ltd.   $197,041   $-      $197,041 

 

NOTES:

 

(a) This represents the reclassification of Vantage’s historical “Net realized losses on investments” to “Investment gain (loss), net” which will represent a new financial statement line item in HHH’s financial statements upon close of the Acquisition.

 

(b) Vantage’s historical “Fee and other income” will be presented in “Other revenue” and “Other income (loss), net” to conform to HHH’s historical presentation.

 

(c) This represents the reclassification of Vantage’s historical depreciation & amortization recorded within “General & administrative expenses” to “Depreciation & amortization” to conform to HHH’s historical presentation.

 

(d) This represents the reclassification of Vantage’s historical general and administrative expenses (excluding stock-based compensation expense) from “General and Administrative” to “Insurance underwriting expenses”.