BERMUDA | 98-0501001 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
Item 2.02 | Results of Operations and Financial Condition. |
Item 9.01 | Financial Statements and Exhibits. |
(d) | Exhibits. The following exhibits are filed herewith: |
Exhibit No. | Description | ||||
99.1 | Press Release dated July 26, 2016 announcing the earnings of Validus Holdings, Ltd. for the three and six months ended June 30, 2016. |
VALIDUS HOLDINGS, LTD. (Registrant) | ||||
By: | /s/ Jeffrey D. Sangster | |||
Name: | Jeffrey D. Sangster | |||
Title: | Executive Vice President and Chief Financial Officer |
Income available to Validus common shareholders for the three months ended | |||||||
June 30, 2016 | June 30, 2015 | ||||||
(Expressed in millions of U.S. dollars, except per share information) | |||||||
Validus Re - Underwriting income (a) | $ | 51.9 | $ | 76.6 | |||
Talbot - Underwriting income (a) | 6.6 | 23.3 | |||||
Western World - Underwriting loss (a) | (5.8 | ) | (0.4 | ) | |||
Validus' share of PaCRe, Ltd. | — | 1.7 | |||||
Validus' share of other AlphaCat income | 4.9 | 6.1 | |||||
Validus' share of AlphaCat income (a) | 4.9 | 7.8 | |||||
Total segmental income | 57.6 | 107.3 | |||||
Net investment income (b) | 36.8 | 31.9 | |||||
Corporate operating expenses | (37.6 | ) | (38.0 | ) | |||
Eliminations and other | (1.9 | ) | 0.5 | ||||
Net operating income available to Validus common shareholders (c) | $ | 54.9 | $ | 101.7 | |||
Net operating income per diluted share available to Validus common shareholders (c) | $ | 0.66 | $ | 1.16 | |||
Net income available to Validus common shareholders (c) | $ | 95.0 | $ | 65.8 | |||
Earnings per diluted share available to Validus common shareholders | $ | 1.14 | $ | 0.75 | |||
(a) Underwriting income and Validus' share of AlphaCat income are non-GAAP measures. (b) Net investment income relates to our managed investment portfolio. Total net investment income, inclusive of AlphaCat's non-managed portfolio is $39.3 million and $33.6 million for the three months ended June 30, 2016 and 2015, respectively. (c) A reconciliation of net operating income available to Validus common shareholders and underwriting income to net income available to Validus common shareholders, the most directly comparable GAAP measure, is presented at the end of this release. |
• | Gross premiums written for the three months ended June 30, 2016 were $764.0 million compared to $726.2 million for the three months ended June 30, 2015, an increase of $37.9 million, or 5.2%. The increase was primarily driven by an increase in the AlphaCat, Western World and Talbot segments, partially offset by a decrease in the Validus Re segment. |
• | The loss ratio for the three months ended June 30, 2016 was 53.5% which included $62.8 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 10.9 percentage points compared to a loss ratio for the three months ended June 30, 2015 of 46.5% which included $70.7 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 12.3 percentage points. The loss ratio for the three months ended June 30, 2016 included net notable losses of $36.9 million, or 6.4 percentage points of the loss ratio and net non-notable losses totaling $48.3 million, or 8.4 percentage points of the loss ratio. The loss ratio for the three months ended June 30, 2015 included net notable losses of $48.1 million, or 8.4 percentage points of the loss ratio and net non-notable losses of $(15.0) million, or (2.6) percentage points of the loss ratio. The favorable development of $62.8 million for the three months ended June 30, 2016 was primarily due to favorable development on non-event reserves of $56.3 million and favorable development on event specific reserves of $6.5 million. |
• | The combined ratio for the three months ended June 30, 2016 was 89.9%, compared to a combined ratio of 81.0% for the three months ended June 30, 2015, an increase of 8.9 percentage points. |
• | Net operating income available to Validus common shareholders for the three months ended June 30, 2016 was $54.9 million compared to $101.7 million for the three months ended June 30, 2015, a decrease of $46.8 million, or 46.0%. |
• | Net income available to Validus common shareholders for the three months ended June 30, 2016 was $95.0 million compared to $65.8 million for the three months ended June 30, 2015, an increase of $29.2 million, or 44.3%. |
• | Annualized return on average equity was10.2% and annualized net operating return on average equity was 5.9% for the three months ended June 30, 2016 compared to 7.2% and 11.1%, respectively, for the three months ended June 30, 2015. |
Three Months Ended June 30, 2016 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Notable Loss Event | Non-notable Loss Events | Total | ||||||||||||||||||
Second Quarter 2016 Notable and Non-notable Loss Events | Canadian Wildfires | Texas Hailstorms | Kumamoto Earthquake | Jubilee Oil | ||||||||||||||||
Gross Losses and Loss Expenses | $ | 73,514 | $ | 17,814 | $ | 15,318 | $ | 59,365 | $ | 166,011 | ||||||||||
Less: Reinsurance Recoveries | (36,599 | ) | (54 | ) | — | (44,151 | ) | (80,804 | ) | |||||||||||
Net Losses and Loss Expenses | 36,915 | 17,760 | 15,318 | 15,214 | 85,207 | |||||||||||||||
Less: Net Losses and Loss Expenses Attributable to AlphaCat Third Party Investors and Noncontrolling Interest | (6,422 | ) | (5,535 | ) | — | — | (11,957 | ) | ||||||||||||
Validus' Share of Net Losses and Loss Expenses | 30,493 | 12,225 | 15,318 | 15,214 | 73,250 | |||||||||||||||
Less: Reinstatement Premiums, net | (3,632 | ) | (1,967 | ) | — | (7,667 | ) | (13,266 | ) | |||||||||||
Net Loss Attributable to Validus | $ | 26,861 | $ | 10,258 | $ | 15,318 | $ | 7,547 | $ | 59,984 |
Three Months Ended June 30, 2016 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Second Quarter 2016 Notable and Non-notable Loss Events | Validus Re | Talbot | Western World (a) | AlphaCat | Total | |||||||||||||||
Gross Losses and Loss Expenses | $ | 130,820 | $ | 21,138 | $ | 625 | $ | 13,428 | $ | 166,011 | ||||||||||
Less: Reinsurance Recoveries | (80,480 | ) | (324 | ) | — | — | (80,804 | ) | ||||||||||||
Net Losses and Loss Expenses | 50,340 | 20,814 | 625 | 13,428 | 85,207 | |||||||||||||||
Less: Net Losses and Loss Expenses Attributable to AlphaCat Third Party Investors and Noncontrolling Interest | — | — | — | (11,957 | ) | (11,957 | ) | |||||||||||||
Validus' Share of Net Losses and Loss Expenses | 50,340 | 20,814 | 625 | 1,471 | 73,250 | |||||||||||||||
Less: Reinstatement Premiums, net | (11,644 | ) | (1,622 | ) | — | — | (13,266 | ) | ||||||||||||
Net Loss Attributable to Validus | $ | 38,696 | $ | 19,192 | $ | 625 | $ | 1,471 | $ | 59,984 |
(a) | During the three months ended June 30, 2016, Western World also incurred $6.3 million of property losses on other U.S.-based weather events. |
Three Months Ended June 30, 2015 | ||||
(Dollars in thousands) | ||||
Second Quarter 2015 Notable Loss Event | Pemex | |||
Net Losses and Loss Expenses | $ | 48,074 | ||
Less: Net Losses and Loss Expenses Attributable to AlphaCat Third Party Investors and Noncontrolling Interest | — | |||
Validus' Share of Net Losses and Loss Expenses (a) | 48,074 | |||
Plus: Reinstatement Premiums, net | 400 | |||
Net Loss Attributable to Validus (a) | $ | 48,474 |
(a) | Validus' share of net losses and loss expenses is allocated by segment as follows: Validus Re $35.2 million and Talbot $12.9 million. Net of reinstatement premiums, the net loss attributable to Validus of $48.5 million is allocated by segment as follows: Validus Re $26.1 million and Talbot $22.4 million. |
• | Gross premiums written for the three months ended June 30, 2016 were $285.8 million compared to $297.4 million for the three months ended June 30, 2015, a decrease of $11.6 million, or 3.9%. Gross premiums written for the three months ended June 30, 2016 included $216.0 million of property premiums, $7.8 million of marine premiums and $62.0 million of specialty premiums, compared to $246.6 million of property premiums, $6.5 million of marine premiums and $44.3 million of specialty premiums for the three months ended June 30, 2015. The decrease in the property lines of $30.6 million was primarily driven by reductions in participation and non-renewals on various catastrophe excess of loss contracts due to the current rate environment, as well as timing differences on the renewal of certain contracts year on year. Partially offsetting the decreases was an increase in the specialty lines of $17.7 million, primarily as a result of increased casualty business written during the period of $23.0 million, partially offset by decreases in the agriculture lines of $8.2 million arising from earned premium adjustments and final contract estimate adjustments year on year. |
• | The loss ratio for the three months ended June 30, 2016 was 53.5%, which included $30.9 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 12.5 percentage points compared to a loss ratio for the three months ended June 30, 2015 of 46.6% which included $30.9 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 11.7 percentage points. The loss ratio for the three months ended June 30, 2016 included net notable losses of $17.9 million, or 7.2 percentage points of the loss ratio and net non-notable losses totaling $32.5 million, or 13.1 percentage points of the loss ratio. The loss ratio for the three months ended June 30, 2015 included net notable losses of $35.2 million, or 13.3 percentage points of the loss ratio and net non-notable losses of $(15.0) million, or (5.7) percentage points of the loss ratio. The favorable development of $30.9 million on prior accident years for the three months ended June 30, 2016 is primarily due to favorable development on attritional losses. |
• | The combined ratio for the three months ended June 30, 2016 was 79.1% compared to 71.2% for the three months ended June 30, 2015, an increase of 7.9 percentage points. |
• | Underwriting income for the three months ended June 30, 2016 was $51.9 million compared to $76.6 million for the three months ended June 30, 2015, a decrease of $24.7 million, or 32.2%. |
• | Gross premiums written for the three months ended June 30, 2016 were $296.1 million compared to $293.0 million for the three months ended June 30, 2015, an increase of $3.0 million, or 1.0%. Gross premiums written for the three months ended June 30, 2016 included $111.6 million of property premiums, $86.0 million of marine premiums and $98.4 million of specialty premiums compared to $108.8 million of property premiums, $89.7 million of marine premiums and $94.5 million of specialty premiums for the three months ended June 30, 2015. |
• | The loss ratio for the three months ended June 30, 2016 was 54.2%, which included $28.3 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 14.1 percentage points compared to a loss ratio for the three months ended June 30, 2015 of 46.7% which included $35.6 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 17.3 percentage points. The loss ratio for the three months ended June 30, 2016 included net notable losses of $11.7 million, or 5.8 percentage points of the loss ratio and net non-notable losses totaling $9.1 million, or 4.5 percentage points of the loss ratio. The loss ratio for the three months ended June 30, 2015 included net notable losses of $12.9 million, or 6.3 percentage points of the loss ratio. There were no non-notable losses during the three months ended June 30, 2015. The favorable development of $28.3 million on prior accident years for the three months ended June 30, 2016 is primarily due to favorable development on non-event reserves of $22.2 million and favorable development on event specific reserves of $6.1 million. |
• | The combined ratio for the three months ended June 30, 2016 was 96.9% compared to 88.7% for the three months ended June 30, 2015, an increase of 8.2 percentage points. |
• | Underwriting income for the three months ended June 30, 2016 was $6.6 million compared to $23.3 million for the three months ended June 30, 2015, a decrease of $16.7 million. |
• | Gross premiums written for the three months ended June 30, 2016 were $87.0 million compared to $79.6 million for the three months ended June 30, 2015, an increase of $7.4 million, or 9.3%. Gross premiums written for the three months ended June 30, 2016 included $26.2 million of property premiums and $60.8 million of liability premiums, compared to $15.9 million of property premiums and $63.7 million of liability premiums for the three months ended June 30, 2015. The increase in gross premiums written in the property lines of $10.3 million was primarily due to additional business written in the brokerage property, commercial package property, and program flood classes of $3.2 million, $2.9 million, and $1.9 million, respectively, as a result of the continued build out of the underwriting platform in short tail lines. |
• | The loss ratio for the three months ended June 30, 2016 was 67.4%, which included $3.2 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 4.8 percentage points compared to a loss ratio for the three months ended June 30, 2015 of 71.8% which included $4.3 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 6.5 percentage points. The losses and loss expenses for the three months ended June 30, 2016 included $0.6 million, or 1.0 percentage point of the loss ratio, of net non-notable losses arising from the Texas Hailstorms and $6.3 million, or 9.6 percentage points of the loss ratio, of property losses on other U.S.-based weather events including flood. There were no notable or non-notable losses during the three months ended June 30, 2015. Of the 2015 incurred losses, $2.9 million, or 4.4 percentage points of the loss ratio, arose from the amortization of the risk premium adjustment accounted for at the time of the acquisition of Western World. |
• | The combined ratio for the three months ended June 30, 2016 was 109.1% compared to 101.1% for the three months ended June 30, 2015, an increase of 8.0 percentage points, primarily due to the amortization of the fair value adjustment accounted for at the time of the acquisition of Western World, which benefited the policy acquisition cost ratio by 10.1 percentage points during the three months ended June 30, 2015. |
• | Underwriting loss for the three months ended June 30, 2016 was $5.8 million compared to $0.4 million for the three months ended June 30, 2015, an increase of $5.4 million. |
• | AlphaCat's assets under management were $2,510.5 million as at July 1, 2016, compared to $2,386.2 million as at January 1, 2016. Third party assets under management were $2,186.9 million as at July 1, 2016, compared to $2,059.5 million as at January 1, 2016. During the three months ended July 1, 2016, a total of $206.3 million of capital was raised, of which $190.2 million was raised from third parties. During the three months ended July 1, 2016, $21.3 million was returned to investors, of which $19.2 million was returned to third party investors. |
• | Revenues earned for the three months ended June 30, 2016 were $3.4 million, of which $0.3 million were earned from related parties, compared to $5.5 million for the three months ended June 30, 2015, of which $1.1 million were earned from related parties. The decrease was primarily a result of lower performance fees due to losses arising from notable and non-notable loss events during the three months ended June 30, 2016. |
• | Total expenses for the three months ended June 30, 2016 were $3.0 million, compared to $5.0 million for the three months ended June 30, 2015, a decrease of $2.1 million. The decrease was primarily due to reduced placement fees incurred in relation to raising new capital during the three months ended June 30, 2016. |
• | Income available to Validus common shareholders before investment income from AlphaCat Funds and Sidecars for the three months ended June 30, 2016 was $0.5 million, compared to $0.4 million for the three months ended June 30, 2015. |
• | Investment income available to Validus common shareholders from AlphaCat Funds and Sidecars for the three months ended June 30, 2016 was $4.4 million, compared to $5.6 million for the three months ended June 30, 2015, a decrease of $1.2 million. The decrease was primarily due to Validus' share of the net losses and loss expenses of $1.5 million from notable and non-notable loss events during the three months ended June 30, 2016. There were no notable or non-notable losses during the three months ended June 30, 2015. |
• | Validus' share of AlphaCat income for the three months ended June 30, 2016 was $4.9 million, compared to $6.0 million for the three months ended June 30, 2015, a decrease of $1.2 million. The income for the three months ended June 30, 2015 excludes $1.7 million of investment income from PaCRe which was off-risk effective January 1, 2016. |
• | Net investment income for the three months ended June 30, 2016 was $36.8 million compared to $31.9 million for the three months ended June 30, 2015, an increase of $5.0 million, or 15.7%. The increase was primarily due to strong performance on the Company's portfolio of structured securities, including $5.6 million of returns generated from a single fixed income fund. Annualized effective yield for the three months ended June 30, 2016 was 2.34%, compared to 2.02% for the three months ended June 30, 2015, an increase of 32 basis points. |
• | Net realized gains on managed investments for the three months ended June 30, 2016 were $2.5 million compared to $2.1 million for the three months ended June 30, 2015, a favorable movement of $0.4 million, or 19.8%. |
• | The change in net unrealized gains on managed investments for the three months ended June 30, 2016 was $30.1 million compared to losses of $33.9 million for the three months ended June 30, 2015, a favorable movement of $64.0 million, or 188.6%. The favorable movement was primarily due to the impact of declining interest rates on our fixed maturity investments during three months ended June 30, 2016 as compared to the three months ended June 30, 2015. |
• | General and administrative expenses for the three months ended June 30, 2016, were $17.9 million compared to $17.1 million for the three months ended June 30, 2015, an increase of $0.8 million or 4.6%. |
• | Share compensation expenses for the three months ended June 30, 2016 were $4.0 million compared to $3.2 million for the three months ended June 30, 2015, an increase of $0.8 million or 26.1%. |
• | Finance expenses, excluding the Company's share of AlphaCat finance expenses from consolidated variable interest entities, for the three months ended June 30, 2016 were $14.0 million compared to $15.1 million for the three months ended June 30, 2015, a decrease of $1.2 million or 7.7% primarily due to reduced credit facility expenses. |
• | Gross premiums written for the six months ended June 30, 2016 were $1,936.8 million compared to $1,845.4 million for the six months ended June 30, 2015, an increase of $91.4 million, or 5.0%. |
• | The loss ratio for the six months ended June 30, 2016 was 46.4% which included $116.5 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 10.2 percentage points compared to a loss ratio for the six months ended June 30, 2015 of 44.1% which included $154.3 million of favorable loss reserve development on prior accident years, benefiting the loss ratio by 13.4 percentage points. The loss ratio for the six months ended June 30, 2016 included net notable losses of $36.9 million, or 3.2 percentage points of the loss ratio and net non-notable losses totaling $48.3 million, or 4.2 percentage points of the loss ratio. The loss ratio for the six months ended June 30, 2015 included net notable losses of $48.1 million, or 4.2 percentage points of the loss ratio. There were no non-notable loss events during the six months ended June 30, 2015. The favorable development of $116.5 million for the six months ended June 30, 2016 was primarily due to favorable development on non-event reserves of $127.8 million and was partially offset by unfavorable development on event reserves of $11.3 million. |
• | The combined ratio for the six months ended June 30, 2016 was 82.5% compared to 78.0% for the six months ended June 30, 2015, an increase of 4.5 percentage points. |
• | Net operating income available to Validus common shareholders for the six months ended June 30, 2016 was $172.3 million compared to $238.6 million for the six months ended June 30, 2015, a decrease of $66.3 million, or 27.8%. |
• | Net income available to Validus common shareholders for the six months ended June 30, 2016 was $261.8 million compared to $239.2 million for the six months ended June 30, 2015, an increase of $22.6 million, or 9.4%. |
• | Annualized return on average equity was 14.2% and annualized net operating return on average equity was 9.3% for the six months ended June 30, 2016 compared to 13.1% and 13.1%, respectively, for the six months ended June 30, 2015. |
Share Repurchase Activity (Expressed in thousands of U.S. dollars except for share and per share information) | ||||||||||||||||||||
As at March 31, 2016 | Quarter ended | |||||||||||||||||||
Effect of share repurchases: | (cumulative) | April | May | June | June 30, 2016 | |||||||||||||||
Aggregate purchase price (a) | $ | 2,552,098 | $ | 387 | $ | 32,686 | $ | 35,643 | $ | 68,716 | ||||||||||
Shares repurchased | 77,387,916 | 8,718 | 686,272 | 758,852 | 1,453,842 | |||||||||||||||
Average price (a) | $ | 32.98 | $ | 44.45 | $ | 47.63 | $ | 46.97 | $ | 47.27 |
Share Repurchase Activity (Expressed in thousands of U.S. dollars except for share and per share information) | ||||||||||||
Effect of share repurchases: | As at June 30, 2016 | As at July 25, 2016 | Cumulative to Date Effect | |||||||||
Aggregate purchase price (a) | $ | 2,620,814 | $ | 18,432 | $ | 2,639,246 | ||||||
Shares repurchased | 78,841,758 | 382,548 | 79,224,306 | |||||||||
Average price (a) | $ | 33.24 | $ | 48.18 | $ | 33.31 |
(a) | Share transactions are on a trade date basis through July 25, 2016 and are inclusive of commissions. Average share price is rounded to two decimal places. |
Investors: | Media: |
Validus Holdings, Ltd. | Brunswick Group |
Investor.Relations@validusholdings.com | Laura Pietruszki / Mustafa Riffat |
+1-441-278-9000 | +1-212-333-3810 |
June 30, 2016 | December 31, 2015 | ||||||
(unaudited) | |||||||
Assets | |||||||
Fixed maturities trading, at fair value (amortized cost: 2016—$5,524,027; 2015—$5,556,900) | $ | 5,551,586 | $ | 5,510,331 | |||
Short-term investments trading, at fair value (amortized cost: 2016—$2,369,704; 2015—$1,941,615) | 2,369,654 | 1,941,635 | |||||
Other investments, at fair value (cost: 2016—$338,669; 2015—$315,963) | 359,526 | 336,856 | |||||
Cash and cash equivalents | 568,798 | 723,109 | |||||
Restricted cash | 96,022 | 73,270 | |||||
Total investments and cash | 8,945,586 | 8,585,201 | |||||
Investments in affiliates, equity method (cost: 2016—$86,101; 2015—$70,186) | 99,278 | 88,065 | |||||
Premiums receivable | 1,372,000 | 658,682 | |||||
Deferred acquisition costs | 283,213 | 181,002 | |||||
Prepaid reinsurance premiums | 145,567 | 77,992 | |||||
Securities lending collateral | 10,224 | 4,863 | |||||
Loss reserves recoverable | 442,987 | 350,586 | |||||
Paid losses recoverable | 27,648 | 23,071 | |||||
Income taxes recoverable | 8,526 | 16,228 | |||||
Deferred tax asset | 23,745 | 21,661 | |||||
Receivable for investments sold | 13,736 | 39,766 | |||||
Intangible assets | 118,426 | 121,258 | |||||
Goodwill | 196,758 | 196,758 | |||||
Accrued investment income | 24,925 | 23,897 | |||||
Other assets | 105,625 | 126,782 | |||||
Total assets | $ | 11,818,244 | $ | 10,515,812 | |||
Liabilities | |||||||
Reserve for losses and loss expenses | $ | 3,122,717 | $ | 2,996,567 | |||
Unearned premiums | 1,621,563 | 966,210 | |||||
Reinsurance balances payable | 92,488 | 75,380 | |||||
Securities lending payable | 10,690 | 5,329 | |||||
Deferred tax liability | 3,552 | 3,847 | |||||
Payable for investments purchased | 52,718 | 77,475 | |||||
Accounts payable and accrued expenses | 149,593 | 627,331 | |||||
Notes payable to AlphaCat investors | 370,982 | 75,493 | |||||
Senior notes payable | 245,261 | 245,161 | |||||
Debentures payable | 537,987 | 537,668 | |||||
Total liabilities | $ | 6,207,551 | $ | 5,610,461 | |||
Commitments and contingent liabilities | |||||||
Redeemable noncontrolling interest | 1,532,283 | 1,111,714 | |||||
Shareholders’ equity | |||||||
Preference shares, par value $0.175 (Issued: 2016—6,000; 2015—nil; Outstanding: 2016—6,000; 2015—nil) | $ | 150,000 | $ | — | |||
Common shares, 571,428,571 authorized, par value $0.175 (Issued: 2016—161,252,871; 2015—160,570,772; Outstanding: 2016—80,772,238; 2015—82,900,617) | 28,219 | 28,100 | |||||
Treasury shares (2016—80,480,633; 2015—77,670,155) | (14,084 | ) | (13,592 | ) | |||
Additional paid-in capital | 883,701 | 1,002,980 | |||||
Accumulated other comprehensive loss | (18,182 | ) | (12,569 | ) | |||
Retained earnings | 2,836,602 | 2,634,056 | |||||
Total shareholders’ equity available to Validus | 3,866,256 | 3,638,975 | |||||
Noncontrolling interest | 212,154 | 154,662 | |||||
Total shareholders’ equity | $ | 4,078,410 | $ | 3,793,637 | |||
Total liabilities, noncontrolling interests and shareholders’ equity | $ | 11,818,244 | $ | 10,515,812 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(Dollars in thousands) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Underwriting revenues | ||||||||||||||||
Gross premiums written | $ | 764,042 | $ | 726,168 | $ | 1,936,833 | $ | 1,845,392 | ||||||||
Reinsurance premiums ceded | (36,229 | ) | (55,418 | ) | (204,064 | ) | (246,743 | ) | ||||||||
Net premiums written | 727,813 | 670,750 | 1,732,769 | 1,598,649 | ||||||||||||
Change in unearned premiums | (154,090 | ) | (98,062 | ) | (587,778 | ) | (450,071 | ) | ||||||||
Net premiums earned | 573,723 | 572,688 | 1,144,991 | 1,148,578 | ||||||||||||
Other insurance related income | 745 | 708 | 1,481 | 1,648 | ||||||||||||
Total underwriting revenues | 574,468 | 573,396 | 1,146,472 | 1,150,226 | ||||||||||||
Underwriting deductions | ||||||||||||||||
Losses and loss expenses | 307,130 | 266,146 | 531,577 | 507,075 | ||||||||||||
Policy acquisition costs | 107,966 | 104,323 | 215,159 | 202,734 | ||||||||||||
General and administrative expenses | 89,688 | 84,025 | 175,896 | 168,260 | ||||||||||||
Share compensation expenses | 10,727 | 9,242 | 21,964 | 18,296 | ||||||||||||
Total underwriting deductions | 515,511 | 463,736 | 944,596 | 896,365 | ||||||||||||
Underwriting income | $ | 58,957 | $ | 109,660 | $ | 201,876 | $ | 253,861 | ||||||||
Net investment income | 39,257 | 33,611 | 68,718 | 64,640 | ||||||||||||
Finance expenses | (14,166 | ) | (18,682 | ) | (29,369 | ) | (39,649 | ) | ||||||||
Dividends on preference shares | — | — | — | — | ||||||||||||
Tax (expense) benefit | (1,706 | ) | (2,549 | ) | 412 | (5,114 | ) | |||||||||
Income (loss) from operating affiliates | — | 1,738 | (23 | ) | 5,722 | |||||||||||
(Income) attributable to AlphaCat investors | (6,114 | ) | — | (10,714 | ) | — | ||||||||||
Net operating (income) attributable to noncontrolling interest | (21,328 | ) | (22,061 | ) | (58,622 | ) | (40,869 | ) | ||||||||
Net operating income available to Validus common shareholders | $ | 54,900 | $ | 101,717 | $ | 172,278 | $ | 238,591 | ||||||||
Net realized gains on investments | 2,724 | 2,244 | 2,140 | 6,413 | ||||||||||||
Change in net unrealized gains (losses) on investments | 31,428 | (34,676 | ) | 78,872 | (1,449 | ) | ||||||||||
(Loss) income from investment affiliate | (589 | ) | 284 | (4,702 | ) | 3,060 | ||||||||||
Foreign exchange gains (losses) | 6,286 | (2,671 | ) | 12,531 | (6,936 | ) | ||||||||||
Other income (loss) | 79 | (608 | ) | 756 | (608 | ) | ||||||||||
Net loss (income) attributable to noncontrolling interest | 135 | (500 | ) | (102 | ) | 130 | ||||||||||
Net income available to Validus common shareholders | $ | 94,963 | $ | 65,790 | $ | 261,773 | $ | 239,201 | ||||||||
Selected ratios: | ||||||||||||||||
Net premiums written / Gross premiums written | 95.3 | % | 92.4 | % | 89.5 | % | 86.6 | % | ||||||||
Losses and loss expenses | 53.5 | % | 46.5 | % | 46.4 | % | 44.1 | % | ||||||||
Policy acquisition costs | 18.8 | % | 18.2 | % | 18.8 | % | 17.7 | % | ||||||||
General and administrative expenses (a) | 17.6 | % | 16.3 | % | 17.3 | % | 16.2 | % | ||||||||
Expense ratio | 36.4 | % | 34.5 | % | 36.1 | % | 33.9 | % | ||||||||
Combined ratio | 89.9 | % | 81.0 | % | 82.5 | % | 78.0 | % |
(a) | The general and administrative expense ratio includes share compensation expenses. |
Validus Re Segment | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Underwriting revenues | |||||||||||||||
Gross premiums written | $ | 285,810 | $ | 297,420 | $ | 977,478 | $ | 1,009,113 | |||||||
Reinsurance premiums ceded | (3,196 | ) | (19,378 | ) | (95,691 | ) | (133,155 | ) | |||||||
Net premiums written | 282,614 | 278,042 | 881,787 | 875,958 | |||||||||||
Change in unearned premiums | (35,492 | ) | (13,492 | ) | (390,834 | ) | (358,320 | ) | |||||||
Net premiums earned | 247,122 | 264,550 | 490,953 | 517,638 | |||||||||||
Other insurance related income (loss) | 150 | 434 | (165 | ) | 749 | ||||||||||
Total underwriting revenues | 247,272 | 264,984 | 490,788 | 518,387 | |||||||||||
Underwriting deductions | |||||||||||||||
Losses and loss expenses | 132,139 | 123,405 | 215,007 | 236,533 | |||||||||||
Policy acquisition costs | 42,564 | 43,826 | 84,823 | 85,920 | |||||||||||
General and administrative expenses | 17,872 | 18,781 | 35,051 | 38,290 | |||||||||||
Share compensation expenses | 2,775 | 2,396 | 5,676 | 4,974 | |||||||||||
Total underwriting deductions | 195,350 | 188,408 | 340,557 | 365,717 | |||||||||||
Underwriting income | $ | 51,922 | $ | 76,576 | $ | 150,231 | $ | 152,670 |
Talbot Segment | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Underwriting revenues | |||||||||||||||
Gross premiums written | $ | 296,067 | $ | 293,046 | $ | 562,384 | $ | 563,123 | |||||||
Reinsurance premiums ceded | (27,161 | ) | (37,246 | ) | (114,619 | ) | (128,321 | ) | |||||||
Net premiums written | 268,906 | 255,800 | 447,765 | 434,802 | |||||||||||
Change in unearned premiums | (67,357 | ) | (50,362 | ) | (39,424 | ) | (6,775 | ) | |||||||
Net premiums earned | 201,549 | 205,438 | 408,341 | 428,027 | |||||||||||
Other insurance related income | 279 | 40 | 290 | 94 | |||||||||||
Total underwriting revenues | 201,828 | 205,478 | 408,631 | 428,121 | |||||||||||
Underwriting deductions | |||||||||||||||
Losses and loss expenses | 109,310 | 95,970 | 209,411 | 174,098 | |||||||||||
Policy acquisition costs | 43,613 | 47,659 | 87,956 | 96,763 | |||||||||||
General and administrative expenses | 39,061 | 35,555 | 77,596 | 72,049 | |||||||||||
Share compensation expenses | 3,270 | 3,024 | 6,792 | 5,981 | |||||||||||
Total underwriting deductions | 195,254 | 182,208 | 381,755 | 348,891 | |||||||||||
Underwriting income | $ | 6,574 | $ | 23,270 | $ | 26,876 | $ | 79,230 |
Western World Segment | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Underwriting revenues | |||||||||||||||
Gross premiums written | $ | 86,971 | $ | 79,554 | $ | 150,930 | $ | 136,501 | |||||||
Reinsurance premiums ceded | (5,006 | ) | (5,441 | ) | (9,145 | ) | (8,674 | ) | |||||||
Net premiums written | 81,965 | 74,113 | 141,785 | 127,827 | |||||||||||
Change in unearned premiums | (16,309 | ) | (8,995 | ) | (14,630 | ) | 5,173 | ||||||||
Net premiums earned | 65,656 | 65,118 | 127,155 | 133,000 | |||||||||||
Other insurance related income | 189 | 276 | 477 | 539 | |||||||||||
Total underwriting revenues | 65,845 | 65,394 | 127,632 | 133,539 | |||||||||||
Underwriting deductions | |||||||||||||||
Losses and loss expenses | 44,229 | 46,771 | 83,875 | 97,288 | |||||||||||
Policy acquisition costs | 15,410 | 9,617 | 29,610 | 13,896 | |||||||||||
General and administrative expenses | 11,458 | 8,923 | 23,533 | 19,550 | |||||||||||
Share compensation expenses | 542 | 494 | 1,123 | 971 | |||||||||||
Total underwriting deductions | 71,639 | 65,805 | 138,141 | 131,705 | |||||||||||
Underwriting (loss) income | $ | (5,794 | ) | $ | (411 | ) | $ | (10,509 | ) | $ | 1,834 |
AlphaCat Segment | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues | |||||||||||||||
Third party | $ | 3,091 | $ | 4,323 | $ | 7,818 | $ | 8,860 | |||||||
Related party | 328 | 1,134 | 1,219 | 2,320 | |||||||||||
Total revenues | 3,419 | 5,457 | 9,037 | 11,180 | |||||||||||
Expenses | |||||||||||||||
General and administrative expenses | 2,751 | 2,330 | 4,233 | 4,759 | |||||||||||
Share compensation expenses | 133 | 150 | 274 | 299 | |||||||||||
Finance expenses | 75 | 2,534 | 883 | 6,962 | |||||||||||
Foreign exchange losses | 4 | 15 | 12 | 2 | |||||||||||
Total expenses | 2,963 | 5,029 | 5,402 | 12,022 | |||||||||||
Income (loss) before investments from AlphaCat Funds and Sidecars | 456 | 428 | 3,635 | (842 | ) | ||||||||||
Investment income (loss) from AlphaCat Funds and Sidecars (a) | |||||||||||||||
AlphaCat Sidecars | 541 | 1,273 | 665 | 2,441 | |||||||||||
AlphaCat ILS Funds - Lower Risk (b) | 2,075 | 1,894 | 4,582 | 3,180 | |||||||||||
AlphaCat ILS Funds - Higher Risk (b) | 692 | 2,376 | 3,128 | 4,801 | |||||||||||
BetaCat ILS Funds | 1,113 | 60 | 1,676 | 234 | |||||||||||
PaCRe | — | 1,738 | (23 | ) | 5,722 | ||||||||||
Total investment income from AlphaCat Funds and Sidecars | 4,421 | 7,341 | 10,028 | 16,378 | |||||||||||
Validus' share of AlphaCat income | $ | 4,877 | $ | 7,769 | $ | 13,663 | $ | 15,536 |
(a) | The investment income from the AlphaCat funds and sidecars is based on equity accounting. |
(b) | Lower risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of less than 7%, whereas higher risk AlphaCat ILS funds have a maximum permitted portfolio expected loss of greater than 7%. Expected loss represents the average annual loss over the set of simulation scenarios divided by the total limit. |
Corporate and Investments | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Investment income | |||||||||||||||
Net investment income (a) | $ | 36,849 | $ | 31,854 | $ | 64,772 | $ | 61,290 | |||||||
Operating expenses | |||||||||||||||
General and administrative expenses | 17,872 | 17,092 | 34,055 | 32,698 | |||||||||||
Share compensation expenses | 4,007 | 3,178 | 8,099 | 6,071 | |||||||||||
Finance expenses (a) | 13,979 | 15,144 | 28,320 | 30,480 | |||||||||||
Dividends on preference shares | — | — | — | — | |||||||||||
Tax expense (benefit) | 1,706 | 2,549 | (412 | ) | 5,114 | ||||||||||
Total operating expenses | 37,564 | 37,963 | 70,062 | 74,363 | |||||||||||
Other items | |||||||||||||||
Net realized gains on investments (a) | 2,520 | 2,104 | 1,434 | 6,284 | |||||||||||
Change in net unrealized gains (losses) on investments (a) | 30,052 | (33,926 | ) | 77,130 | 743 | ||||||||||
(Loss) income from investment affiliate | (589 | ) | 284 | (4,702 | ) | 3,060 | |||||||||
Foreign exchange gains (losses) (a) | 6,621 | (3,237 | ) | 12,695 | (6,693 | ) | |||||||||
Other income (loss) | 79 | (608 | ) | 756 | (608 | ) | |||||||||
Total other items | 38,683 | (35,383 | ) | 87,313 | 2,786 | ||||||||||
Total Corporate and Investments | $ | 37,968 | $ | (41,492 | ) | $ | 82,023 | $ | (10,287 | ) |
(a) | These items exclude the components which are included in Validus' share of AlphaCat and amounts which are consolidated from variable interest entities. |
June 30, 2016 | |||||||||||||||
(Dollars in thousands, except share and per share amounts) | Equity Amount | Shares | Exercise Price (a) | Book Value Per Share | |||||||||||
Book value per common share | |||||||||||||||
Total shareholders' equity available to Validus common shareholders (b) | $ | 3,716,256 | 80,772,238 | $ | 46.01 | ||||||||||
Tangible book value per common share | $ | 42.11 | |||||||||||||
Book value per diluted common share | |||||||||||||||
Total shareholders' equity available to Validus common shareholders (b) | 3,716,256 | 80,772,238 | |||||||||||||
Assumed exercise of outstanding stock options (c) | 1,080 | 51,357 | $ | 21.03 | |||||||||||
Unvested restricted shares | — | 2,876,998 | |||||||||||||
Book value per diluted common share | $ | 3,717,336 | 83,700,593 | $ | 44.41 | ||||||||||
Adjustment for accumulated dividends | 10.86 | ||||||||||||||
Book value per diluted common share plus accumulated dividends | $ | 55.27 | |||||||||||||
Tangible book value per diluted common share | $ | 40.65 |
December 31, 2015 | |||||||||||||||
(Dollars in thousands, except share and per share amounts) | Equity Amount | Shares | Exercise Price (a) | Book Value Per Share | |||||||||||
Book value per common share | |||||||||||||||
Total shareholders' equity available to Validus common shareholders (b) | $ | 3,638,975 | 82,900,617 | $ | 43.90 | ||||||||||
Tangible book value per common share | $ | 40.06 | |||||||||||||
Book value per diluted common share | |||||||||||||||
Total shareholders' equity available to Validus common shareholders (b) | 3,638,975 | 82,900,617 | |||||||||||||
Assumed exercise of outstanding stock options (c) | 1,319 | 65,401 | $ | 20.17 | |||||||||||
Unvested restricted shares | — | 3,026,376 | |||||||||||||
Book value per diluted common share | $ | 3,640,294 | 85,992,394 | $ | 42.33 | ||||||||||
Adjustment for accumulated dividends | 10.16 | ||||||||||||||
Book value per diluted common share plus accumulated dividends | $ | 52.49 | |||||||||||||
Tangible book value per diluted common share | $ | 38.63 |
(a) | Weighted average exercise price for those stock options that have an exercise price lower than book value per share. |
(b) | Total shareholders' equity available to Validus common shareholders excludes the liquidation value of the preference shares of $150.0 million. |
(c) | Using the "as-if-converted" method, assuming all proceeds received upon exercise of stock options will be retained by the Company and the resulting common shares from exercise remain outstanding. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income available to Validus common shareholders | $ | 94,963 | $ | 65,790 | $ | 261,773 | $ | 239,201 | |||||||
Adjustments for: | |||||||||||||||
Net realized gains on investments | (2,724 | ) | (2,244 | ) | (2,140 | ) | (6,413 | ) | |||||||
Change in net unrealized (gains) losses on investments | (31,428 | ) | 34,676 | (78,872 | ) | 1,449 | |||||||||
Loss (income) from investment affiliate | 589 | (284 | ) | 4,702 | (3,060 | ) | |||||||||
Foreign exchange (gains) losses | (6,286 | ) | 2,671 | (12,531 | ) | 6,936 | |||||||||
Other (income) loss | (79 | ) | 608 | (756 | ) | 608 | |||||||||
Net (loss) income attributable to noncontrolling interest | (135 | ) | 500 | 102 | (130 | ) | |||||||||
Net operating income available to Validus common shareholders | $ | 54,900 | $ | 101,717 | $ | 172,278 | $ | 238,591 | |||||||
Net investment income | (39,257 | ) | (33,611 | ) | (68,718 | ) | (64,640 | ) | |||||||
Finance expenses | 14,166 | 18,682 | 29,369 | 39,649 | |||||||||||
Dividends on preference shares | — | — | — | — | |||||||||||
Tax expense (benefit) | 1,706 | 2,549 | (412 | ) | 5,114 | ||||||||||
Loss (income) from operating affiliates | — | (1,738 | ) | 23 | (5,722 | ) | |||||||||
Income attributable to AlphaCat investors | 6,114 | — | 10,714 | — | |||||||||||
Net operating income attributable to noncontrolling interest | 21,328 | 22,061 | 58,622 | 40,869 | |||||||||||
Underwriting income | $ | 58,957 | $ | 109,660 | $ | 201,876 | $ | 253,861 | |||||||
Net operating income available to Validus common shareholders | 54,900 | 101,717 | 172,278 | 238,591 | |||||||||||
Less: Dividends on outstanding warrants | — | (1,081 | ) | — | (2,486 | ) | |||||||||
Net operating income allocated to Validus, adjusted | $ | 54,900 | $ | 100,636 | $ | 172,278 | $ | 236,105 | |||||||
Net income per share available to Validus common shareholders - diluted | $ | 1.14 | $ | 0.75 | $ | 3.12 | $ | 2.74 | |||||||
Adjustments for: | |||||||||||||||
Net realized (gains) on investments | (0.03 | ) | (0.03 | ) | (0.02 | ) | (0.07 | ) | |||||||
Change in net unrealized (gains) losses on investments | (0.38 | ) | 0.39 | (0.94 | ) | 0.02 | |||||||||
Loss (income) from investment affiliate | 0.01 | — | 0.06 | (0.04 | ) | ||||||||||
Foreign exchange (gains) losses | (0.08 | ) | 0.03 | (0.15 | ) | 0.08 | |||||||||
Other income (loss) | — | 0.01 | (0.01 | ) | — | ||||||||||
Net income attributable to noncontrolling interest | — | 0.01 | — | — | |||||||||||
Net operating income per share available to Validus common shareholders - diluted | $ | 0.66 | $ | 1.16 | $ | 2.06 | $ | 2.73 | |||||||
Weighted average number of common shares and common share equivalents | 83,373,003 | 87,313,154 | 83,785,659 | 87,448,142 | |||||||||||
Average shareholders' equity available to Validus common shareholders | $ | 3,720,341 | $ | 3,669,537 | $ | 3,693,219 | $ | 3,641,886 | |||||||
Annualized return on average equity | 10.2 | % | 7.2 | % | 14.2 | % | 13.1 | % | |||||||
Annualized net operating return on average equity | 5.9 | % | 11.1 | % | 9.3 | % | 13.1 | % |