XML 76 R4.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Comprehensive Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenues        
Gross premiums written $ 401,681 $ 358,974 $ 2,248,147 $ 2,026,639
Reinsurance premiums ceded (48,425) (30,137) (294,161) (275,610)
Net premiums written 353,256 328,837 1,953,986 1,751,029
Change in unearned premiums 202,203 165,859 (247,191) (307,373)
Net premiums earned 555,459 494,696 1,706,795 1,443,656
Net investment income 31,524 25,261 96,153 69,909
Net realized (losses) gains on investments (41,906) 4,595 (35,493) 16,193
Change in net unrealized (losses) gains on investments [1] (34,908) (84,974) 19,766 16,146
Income from investment affiliate 2,482 1,754 5,542 7,881
Other insurance related income and other (loss) 8,187 (4,080) 15,559 14,985
Foreign exchange losses (2,274) (11,441) (9,061) (14,761)
Total revenues 518,564 425,811 1,799,261 1,554,009
Expenses        
Losses and loss expenses [2] 258,258 224,125 765,333 545,541
Policy acquisition costs 105,091 86,404 308,152 251,006
General and administrative expenses 95,999 83,319 263,990 231,606
Share compensation expenses 9,983 8,764 28,279 24,252
Finance expenses 17,498 15,354 55,085 47,380
Transaction expenses 0 149 [3] 0 3,401 [4]
Total expenses 486,829 418,115 1,420,839 1,103,186
Income before taxes, income from operating affiliates and (income) attributable to AlphaCat investors 31,735 7,696 378,422 450,823
Tax (expense) benefit (2,018) 953 (7,132) (398)
Income from operating affiliates 5,526 3,761 12,083 13,580
(Income) attributable to AlphaCat investors (40,256) (25,807) (94,341) (82,833)
Net (loss) income (5,013) (13,397) 289,032 381,172
Net loss (income) attributable to noncontrolling interest 71,663 53,069 15,042 (25,745)
Net income available to Validus 66,650 39,672 304,074 355,427
Other comprehensive loss        
Change in foreign currency translation adjustments (1,850) (5,198) (2,106) (2,121)
Change in minimum pension liability, net of tax (28) 0 129 0
Change in fair value of cash flow hedge 75 0 (336) 0
Other comprehensive loss (1,803) (5,198) (2,313) (2,121)
Comprehensive income available to Validus $ 64,847 $ 34,474 $ 301,761 $ 353,306
Weighted average number of common shares and common share equivalents outstanding        
Basic 82,635,316 90,593,329 83,296,703 91,665,950
Diluted 85,629,494 91,939,610 86,841,927 95,937,641
Basic earnings per share available to common shareholders $ 0.79 $ 0.42 $ 3.61 $ 3.83
Earnings per diluted share available to common shareholders 0.78 0.41 3.50 3.70
Cash dividends declared per share $ 0.32 $ 0.3000 $ 0.96 $ 0.90
[1] Includes the net realized (losses) gains and change in net unrealized (losses) gains on investments held by PaCRe in which the Company has an equity interest of 10%. The remaining 90% interest is held by third party investors and is included in the Consolidated Statements of Comprehensive Income as net loss (income) attributable to noncontrolling interest.
[2] Upon closing the acquisition of Western World, an adjustment of $15,586 was made to increase net reserves to reflect fair value. This adjustment was amortized to income through a reduction in losses and loss expenses of $2,524 and $8,639 during the three and nine months ended September 30, 2015, respectively. The remaining fair value adjustment of $2,340 will be amortized during the remainder of 2015.
[3] The transaction expenses relate to costs incurred in connection with the acquisition of Western World, which was completed on October 2, 2014. Western World results have not been included in the Company's consolidated results for the three months ended September 30, 2014. Transaction expenses are primarily comprised of legal, financial advisory and audit related services.
[4] The transaction expenses relate to costs incurred in connection with the acquisition of Western World, which was completed on October 2, 2014. Western World results have not been included in the Company's consolidated results for the nine months ended September 30, 2014. Transaction expenses are primarily comprised of legal, financial advisory and audit related services.