Attached files

file filename
8-K - FORM 8-K - VALIDUS HOLDINGS LTDy91158e8vk.htm
Exhibit 99.1
(VALIDUS GROUP LOGO)
     
Contacts:
   
Investors:
  Media:
Validus Holdings, Ltd.
  Jamie Tully/Jonathan
Jon Levenson, Senior Vice President
  Doorley/Brian Shiver
+1-441-278-9000
  Sard Verbinnen & Co.
Jon.Levenson@validusholdings.com
  +1-212-687-8080
VALIDUS ANNOUNCES FIRST QUARTER 2011 FINANCIAL RESULTS
Net Loss of ($172.4) Million After Significant Worldwide Catastrophes
Diluted Book Value Per Share of $31.32 at March 31, 2011
     Pembroke, Bermuda, May 5, 2011 — Validus Holdings, Ltd. (“Validus” or the “Company”) (NYSE: VR) today reported a net loss of ($172.4) million, or ($1.78) per diluted common share for the three months ended March 31, 2011, compared to a net loss of ($118.4) million, or ($0.95) per diluted common share, for the three months ended March 31, 2010.
     Net operating (loss) for the three months ended March 31, 2011 was ($165.4) million, or ($1.71) per diluted common share, compared with net operating (loss) of ($136.4) million, or ($1.09) per diluted common share, for the three months ended March 31, 2010.
     Net operating (loss) income, a non-GAAP financial measure, is defined as net (loss) income excluding net realized and unrealized gains or losses on investments, foreign exchange gains and losses and non-recurring items. Reconciliations of this measure to net income, the most directly comparable GAAP measure, are presented at the end of this release.
     In relation to the three months ended March 31, 2011 results, Ed Noonan, Chairman and Chief Executive Officer of Validus commented: “Our financial results were materially affected by the numerous worldwide catastrophe losses occurring in the first quarter of 2011. Our diluted book value per share of $31.32 at March 31, 2011 declined by 4.3% after adjusting for the $0.25 per common share dividend paid in the quarter.”
“The significant elevated worldwide loss activity since the beginning of 2010, in conjunction with changes to certain commercial vendors’ catastrophe models, is resulting in improved pricing and demand for catastrophe reinsurance. Given our strong balance sheet, Validus remains in an excellent position to provide substantial capacity to our reinsurance clients.”
First quarter 2011 results
     Highlights for the first quarter include the following:
    Gross premiums written for the three months ended March 31, 2011 were $849.9 million compared to $870.9 million for the three months ended March 31, 2010, a decrease of $21.0 million, or 2.4%.
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

1


 

(VALIDUS GROUP LOGO)
    Net premiums earned for the three months ended March 31, 2011 were $429.5 million compared to $457.7 million for the three months ended March 31, 2010, a decrease of $28.2 million, or 6.2%.
 
    Underwriting loss for the three months ended March 31, 2011 was ($184.5) million compared to a Underwriting loss of ($157.2) million for the three months ended March 31, 2010, an increase of $27.3 million, or 17.4%.
 
    Combined ratio of 143.0% which included $26.5 million of favorable prior year loss reserve development, benefiting the loss ratio by 6.2 percentage points.
 
    Net operating loss for the three months ended March 31, 2011 of ($165.4) million compared to net operating loss of ($136.4) million for the three months ended March 31, 2010, an increase of $29.0 million, or 21.3%, reflecting decreased underwriting and investment income.
 
    Net loss for the three months ended March 31, 2011 was ($172.4) million compared to net loss of ($118.4) million for the three months ended March 31, 2010, an increase of $54.0 million, or 45.6%, reflecting decreased operating results and a $28.2 million increase in net unrealized losses on investments.
 
    Annualized return on average equity of (20.2)% and annualized operating return on average equity of (19.4)%.
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

2


 

(VALIDUS GROUP LOGO)
Notable Loss Events
     For three months ended March 31, 2011, the Company incurred losses and loss expenses of $293.8 million from the notable loss events, which represented 68.4 percentage points of the loss ratio, excluding reserve for potential development on 2011 notable loss events, as described below. Net of $22.7 million of reinstatement premiums, the effect of these events on net income was $271.1 million. For the three months ended March 31, 2010, the Company incurred $323.9 million from notable loss events, which represented 70.8 percentage points of loss ratio, excluding reserve for potential development on 2010 notable loss events, as described below. Net of reinstatement premiums of $17.0 million, the effect of these events on net income was $306.9 million. The Company’s loss ratio, excluding prior year development and notable loss events for the three months ended March 31, 2011 and 2010 was 48.7% and 39.6%, respectively.
                                                         
            Three months ended March 31, 2011  
            (Dollars in thousands)  
First Quarter 2011 Notable Loss Events (a)     Validus Re     Talbot     Total  
            Net Losses             Net Losses             Net Losses        
            and Loss             and Loss             and Loss        
Description       Expenses (b)     % of NPE     Expenses (b)     % of NPE     Expenses (b)     % of NPE  
Tohoku earthquake
  Earthquake   $ 101,156       40.1 %   $ 47,770       26.9 %   $ 148,926       34.7 %
Gryphon Alpha
  Mooring failure     42,914       17.0 %     9,520       5.4 %     52,434       12.2 %
Christchurch earthquake
  Earthquake     32,381       12.8 %     9,500       5.4 %     41,881       9.8 %
Brisbane floods
  Floods     25,023       9.9 %     6,000       3.4 %     31,023       7.2 %
CNRL Horizon
  Explosion     12,000       4.8 %     7,500       4.2 %     19,500       4.5 %
 
                                         
Total
          $ 213,474       84.6 %   $ 80,290       45.3 %   $ 293,764       68.4 %
 
                                         
                                                         
            Three months ended March 31, 2010  
            (Dollars in thousands)  
First Quarter 2010 Notable Loss Events (a)     Validus Re     Talbot     Total  
            Net Losses             Net Losses             Net Losses        
            and Loss             and Loss             and Loss        
Description       Expenses (b)     % of NPE     Expenses (b)     % of NPE     Expenses (b)     % of NPE  
Chilean earthquake
  Earthquake   $ 243,670       85.8 %   $ 49,446       28.5 %   $ 293,116       64.0 %
Windstorm Xynthia
  Windstorm     12,558       4.4 %                 12,558       2.8 %
Melbourne hailstorm
  Hailstorm     18,200       6.5 %                 18,200       4.0 %
 
                                         
Total
          $ 274,428       96.7 %   $ 49,446       28.5 %   $ 323,874       70.8 %
 
                                         
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

3


 

(VALIDUS GROUP LOGO)
 
(a)   These notable loss event amounts exclude the reserve for potential development on 2010 and 2011 notable loss events and are based on management’s estimates following a review of the Company’s potential exposure and discussions with certain clients and brokers. Given the magnitude and recent occurrence of these events, and other uncertainties inherent in loss estimation, meaningful uncertainty remains regarding losses from these events and the Company’s actual ultimate net losses from these events may vary materially from these estimates.
 
(b)   Net of reinsurance but not net of reinstatement premiums. Reinstatement premiums were $22.7 million for the three months ended March 31, 2011 and $17.0 million for the three months ended March 31, 2010.
Validus Re Segment Results
     Gross premiums written for the three months ended March 31, 2011 were $611.2 million compared to $640.3 million for the three months ended March 31, 2010, a decrease of $29.1 million, or 4.5%. Gross premiums written for the three months ended March 31, 2011 included $365.3 million of property premiums, $185.0 million of marine premiums and $60.9 million of specialty premiums compared to $412.4 million of property premiums, $170.0 million of marine premiums and $57.9 million of specialty premiums in the three months ended March 31, 2010.
     Net premiums earned for the three months ended March 31, 2011 were $252.3 million compared to $283.9 million for the three months ended March 31, 2010, a decrease of $31.6 million, or 11.1%.
     The combined ratio for the three months ended March 31, 2011 and 2010 was 144.5%.
     The loss ratio for the three months ended March 31, 2011 was 123.1% compared to 122.9% for the three months ended March 31, 2010, an increase of 0.2 percentage points. For the three months ended March 31, 2011, Validus Re incurred $213.5 million of losses attributable to notable loss events, which represented 84.6 percentage points of the loss ratio. The loss ratio for the three months ended March 31, 2011 included favorable prior year loss reserve development of $11.3 million, benefiting the loss ratio by 4.5 percentage points.
Talbot Segment Results
     Gross premiums written for the three months ended March 31, 2011 were $263.1 million compared to $270.5 million for the three months ended March 31, 2010, a decrease of $7.5 million, or 2.8%. Gross premiums written for the three months ended March 31, 2011 included $70.7 million of property premiums, $105.0 million of marine premiums and $87.4 million of specialty premiums compared to $85.9 million of property premiums, $102.9 million of marine premiums and $81.7 million of specialty premiums in the three months ended March 31, 2010.
     Net premiums earned for the three months ended March 31, 2011 were $177.2 million compared to $173.8 million for the three months ended March 31, 2010, an increase of $3.5 million, or 2.0%.
     The combined ratio for the three months ended March 31, 2011 was 132.2% compared to 110.3% for the three months ended March 31, 2010, an increase of 21.9 percentage points.
     The loss ratio for the three months ended March 31, 2011 was 93.5% compared to 74.6% for the three months ended March 31, 2010, an increase of 18.9 percentage points. For the three months ended March 31, 2011, Talbot incurred $80.3 million of losses attributable to notable loss events, which represented 45.3 percentage points of the loss ratio. The loss ratio for the three months ended March 31, 2011 included favorable prior year loss reserve development of $15.2 million, benefiting the loss ratio by 8.6 percentage points.
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

4


 

(VALIDUS GROUP LOGO)
Corporate Segment Results
     Corporate segment results included executive and board expenses, internal and external audit expenses, interest and costs incurred in connection with the Company’s senior notes and junior subordinated deferrable debentures and other costs relating to the Company as a whole. General and administrative expenses for the three months ended March 31, 2011 were $9.1 million compared to $11.7 million for the three months ended March 31, 2010, a decrease of $2.6 million, or 22.3%. Share compensation expenses for the three months ended March 31, 2011 were $6.2 million compared to $3.4 million for the three months ended March 31, 2010, an increase of $2.8 million, or 83.7%.
Investments
     Net investment income for the three months ended March 31, 2011 was $30.0 million compared to $34.3 million for the three months ended March 31, 2010, a decrease of $4.3 million, or 12.6%. Net investment income decreased due to falling yields in fixed maturity investments.
     Net realized gains on investments for the three months ended March 31, 2011 were $6.4 million compared to net realized gains of $11.4 million for the three months ended March 31, 2010, a decrease of $5.0 million, or 44.0%.
     Net unrealized losses on investments for the three months ended March 31, 2011 were ($12.8) million compared to net unrealized gains of $15.4 million for the three months ended March 31, 2010, a decrease of $28.2 million, or 183.2%. The net unrealized losses in the three months ended March 31, 2011 were due to increasing interest rates which reduced the value of the fixed income portfolio.
Finance Expenses
     Finance expenses for the three months ended March 31, 2011 were $14.0 million compared to $15.2 million for the three months ended March 31, 2010, a decrease of $1.2 million, or 7.6%. The decrease was primarily driven by a $2.7 million decrease in payments under the Talbot third party FAL facility which was closed as of December 31, 2009. This was offset by a $1.6 million increase in interest in relation to the 2010 Senior Notes which were issued on January 26, 2010 which did not incur a full months interest expense in January 2010. Finance expenses included interest on the Company’s senior notes, junior subordinated deferrable debentures and fees related to the Company’s credit facilities.
Shareholders’ Equity and Capitalization
     As at March 31, 2011, shareholders’ equity was $3.3 billion. Diluted book value per common share was $31.32 at March 31, 2011, compared to $32.98 at December 31, 2010. Diluted book value per common share is a non-GAAP financial measure. A reconciliation of this measure to shareholders’ equity is presented at the end of this release.
     Total capitalization at March 31, 2011 was $3.9 billion, including $289.8 million of junior subordinated deferrable debentures and $246.9 million of senior notes.
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

5


 

(VALIDUS GROUP LOGO)
Share Repurchase Program
     A summary of the share repurchases made to date under the Company’s previously announced share repurchase program is as follows:
                                         
    Share Repurchase Activity  
    (Expressed in thousands of U.S. dollars except for share and per share information)  
    As at December                                
    31, 2010                             As at March 31,  
Effect of share repurchases:   (cumulative)     January     February     March     2011  
Aggregate purchase price (a)
  $ 941,170     $ 6,000     $     $     $ 6,000  
Shares repurchased
    34,836,885       195,100                   195,100  
Average price (a)
  $ 27.02     $ 30.75     $     $     $ 30.75  
Estimated net accretive (dilutive) impact on:
                                       
 
                                       
Diluted BV per common share (b)
                                  $ 1.02  
Diluted EPS — Quarter (c)
                                  $ N/A  
                                         
    Share Repurchase Activity  
    (Expressed in thousands of U.S. dollars except for share and per share information)  
    As at March 31,                     As at May 3,     Cumulative to Date  
Effect of share repurchases:   2011 (cumulative)     April     May     2011     Effect  
Aggregate purchase price (a)
  $ 947,170     $       $       $     $ 947,170  
Shares repurchased
    35,031,985                             35,031,985  
Average price (a)
  $ 27.04     $     $     $     $ 27.04  
 
(a)   Share transactions are on a trade date basis through May 3, 2011 and are inclusive of commissions. Average share price is rounded to two decimal places.
 
(b)   As the average price per share repurchased during the periods 2009, 2010 and 2011 was lower than the book value per common share, the repurchase of shares increased the Company’s period ending book value per share.
 
(c)   The estimated impact on diluted earnings per share was calculated by comparing reported results versus i) net income per share plus an estimate of lost net investment income on the cumulative share repurchases divided by ii) weighted average diluted shares outstanding excluding the weighted average impact of cumulative share repurchases. Due to the net loss incurred during the three months ended March 31, 2011, there is no accretive (dilutive) impact on Diluted EPS.
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

6


 

(VALIDUS GROUP LOGO)
Conference Call
     The Company will host a conference call for analysts and investors on May 6, 2011 at 9:00 AM (Eastern) to discuss the first quarter 2011 financial results and related matters. The conference call can be accessed via telephone by dialing 1-866-700-0133 (toll-free U.S.) or 1-617-213-8831 (international) and entering the pass code 54736372#. Those who intend to participate in the conference call should register at least ten minutes in advance to ensure access to the call. A telephone replay of the conference call will be available through May 20, 2011 by dialing 1-888-286-8010 (toll-free U.S) or 1-617-801-6888 (international) and entering the pass code 21525842#.
     This conference call will also be available through a live audio webcast accessible through the Investor Relations section of the Company’s website located at www.validusholdings.com. A replay of the webcast will be available at the Investor Relations section of the Company’s website through May 20, 2011. In addition, a financial supplement relating to the Company’s financial results for the three months ended March 31, 2011 is available in the Investor Relations section of the Company’s website.
About Validus Holdings, Ltd.
     Validus Holdings, Ltd. is a provider of reinsurance and insurance, conducting its operations worldwide through two wholly-owned subsidiaries, Validus Reinsurance, Ltd. (“Validus Re”) and Talbot Holdings Ltd. (“Talbot”). Validus Re is a Bermuda based reinsurer focused on short-tail lines of reinsurance. Talbot is the Bermuda parent of the specialty insurance group primarily operating within the Lloyd’s insurance market through Syndicate 1183.
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

7


 

Validus Holdings, Ltd.
Consolidated Balance Sheets
As at March 31, 2011 (unaudited) and December 31, 2010
(Expressed in thousands of U.S. dollars, except share and per share information)
                 
    March 31,     December 31,  
    2011     2010  
    (unaudited)          
Assets
               
Fixed maturities, at fair value (amortized cost: 2011 -$4,544,110; 2010 - $4,772,037)
  $ 4,589,849     $ 4,823,867  
Short-term investments, at fair value (amortized cost: 2011 - $565,600; 2010 - $273,444)
    565,620       273,514  
Other investments, at fair value (amortized cost: 2011 -$16,089; 2010 - $18,392)
    19,772       21,478  
Cash and cash equivalents
    717,444       620,740  
 
           
Total investments and cash
    5,892,685       5,739,599  
Premiums receivable
    916,012       568,761  
Deferred acquisition costs
    174,361       123,897  
Prepaid reinsurance premiums
    115,522       71,417  
Securities lending collateral
    33,143       22,328  
Loss reserves recoverable
    453,701       283,134  
Paid losses recoverable
    26,483       27,996  
Income taxes recoverable
    876       1,142  
Intangible assets
    117,853       118,893  
Goodwill
    20,393       20,393  
Accrued investment income
    33,282       33,726  
Other assets
    41,379       49,592  
 
           
Total assets
  $ 7,825,690     $ 7,060,878  
 
           
 
               
Liabilities
               
Reserve for losses and loss expenses
  $ 2,534,415     $ 2,035,973  
Unearned premiums
    1,083,164       728,516  
Reinsurance balances payable
    157,645       63,667  
Securities lending payable
    33,878       23,093  
Deferred income taxes
    22,705       24,908  
Net payable for investments purchased
    59,671       43,896  
Accounts payable and accrued expenses
    82,190       99,320  
Senior notes payable
    246,901       246,874  
Debentures payable
    289,800       289,800  
 
           
Total liabilities
    4,510,369       3,556,047  
 
           
 
               
Commitments and contingent liabilities
               
 
               
Shareholders’ equity
               
Common shares, 571,428,571 authorized, par value $0.175 (Issued: 2011 - 133,320,162;
               
2010 - 132,838,111; Outstanding: 2011 - 98,288,177; 2010 - 98,001,226)
    23,331       23,247  
Treasury shares (2011 - 35,031,985; 2010 - 34,836,885)
    (6,131 )     (6,096 )
Additional paid-in-capital
    1,870,104       1,860,960  
Accumulated other comprehensive (loss)
    (4,498 )     (5,455 )
Retained earnings
    1,432,515       1,632,175  
 
           
Total shareholders’ equity
    3,315,321       3,504,831  
 
           
Total liabilities and shareholders’ equity
  $ 7,825,690     $ 7,060,878  
 
           
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

8


 

Validus Holdings, Ltd.
Consolidated Statements of Operations
For the three months ended March 31, 2011 and 2010 (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
                 
    Three Months Ended March 31,  
    (unaudited)  
    2011     2010  
Underwriting income
               
Gross premiums written
  $ 849,896     $ 870,934  
Reinsurance premiums ceded
    (109,820 )     (90,739 )
 
           
Net premiums written
    740,076       780,195  
Change in unearned premiums
    (310,543 )     (322,501 )
 
           
Net premiums earned
    429,533       457,694  
 
           
 
               
Underwriting deductions
               
Losses and loss expenses
    476,198       478,531  
Policy acquisition costs
    77,296       76,176  
General and administrative expenses
    48,477       53,569  
Share compensation expenses
    12,049       6,576  
 
           
Total underwriting deductions
    614,020       614,852  
 
           
 
               
Underwriting (loss)
  $ (184,487 )   $ (157,158 )
 
               
Net investment income
    29,975       34,299  
Other income
    1,606       888  
Finance expenses
    (14,001 )     (15,151 )
 
           
Operating (loss) before taxes
    (166,907 )     (137,122 )
Tax benefit
    1,459       697  
 
           
Net operating (loss)
  $ (165,448 )     (136,425 )
 
               
Net realized gains on investments
    6,379       11,398  
Net unrealized (losses) gains on investments
    (12,828 )     15,413  
Foreign exchange (losses)
    (467 )     (8,764 )
 
           
Net (loss)
  $ (172,364 )   $ (118,378 )
 
           
Selected ratios:
               
Net premiums written / Gross premiums written
    87.1 %     89.6 %
 
               
Losses and loss expenses
    110.9 %     104.6 %
Policy acquisition costs
    18.0 %     16.6 %
General and administrative expenses
    14.1 %     13.1 %
 
           
Expense ratio
    32.1 %     29.7 %
 
           
Combined ratio
    143.0 %     134.3 %
 
           
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

9


 

Validus Holdings, Ltd.
Consolidated Segment Underwriting Income (Loss)
For the three months ended March 31, 2011 and 2010 (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
                 
    Three months ended March 31,  
    (unaudited)  
    2011     2010  
Validus Re
               
Gross premiums written
  $ 611,238     $ 640,295  
Reinsurance premiums ceded
    (46,805 )     (13,110 )
 
           
Net premiums written
    564,433       627,185  
Change in unearned premiums
    (312,124 )     (343,264 )
 
           
Net premiums earned
    252,309       283,921  
Losses and loss expenses
    310,544       348,920  
Policy acquisition costs
    40,066       43,503  
General and administrative expenses
    10,657       16,312  
Share compensation expenses
    3,105       1,629  
 
           
Total underwriting deductions
    364,372       410,364  
 
               
 
           
Underwriting (loss)
    (112,063 )     (126,443 )
 
           
 
               
Talbot
               
Gross premiums written
  $ 263,057     $ 270,541  
Reinsurance premiums ceded
    (87,414 )     (117,531 )
 
           
Net premiums written
    175,643       153,010  
Change in unearned premiums
    1,581       20,763  
 
           
Net premiums earned
    177,224       173,773  
Losses and loss expenses
    165,654       129,611  
Policy acquisition costs
    37,216       34,945  
General and administrative expenses
    28,722       25,548  
Share compensation expenses
    2,719       1,559  
 
           
Total underwriting deductions
    234,311       191,663  
 
               
 
           
Underwriting (loss)
    (57,087 )     (17,890 )
 
           
 
               
Corporate & Eliminations
               
Gross premiums written
  $ (24,399 )   $ (39,902 )
Reinsurance premiums ceded
    24,399       39,902  
 
           
Net premiums written
           
Change in unearned premiums
           
 
           
Net premiums earned
           
Losses and loss expenses
           
Policy acquisition costs
    14       (2,272 )
General and administrative expenses
    9,098       11,709  
Share compensation expenses
    6,225       3,388  
 
           
Total underwriting deductions
    15,337       12,825  
 
               
 
           
Underwriting (loss)
    (15,337 )     (12,825 )
 
           
.  
               
 
Total underwriting (loss)
  $ (184,487 )   $ (157,158 )
 
           
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

10


 

Validus Holdings, Ltd.
Non-GAAP Financial Measure Reconciliation
Net Operating Income (Loss), Net Operating Income (Loss) per
share, and Annualized Net Operating Return on Average Equity
For the three months ended March 31, 2011 and 2010 (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
                 
    Three months ended  
    (unaudited)  
    March 31,     March 31,  
    2011     2010  
     
Net (loss)
  $ (172,364 )   $ (118,378 )
Adjustments for:
               
Net realized (gains) on investments
    (6,379 )     (11,398 )
Net unrealized losses (gains) on investments
    12,828       (15,413 )
Foreign exchange losses
    467       8,764  
     
Net operating (loss)
    (165,448 )     (136,425 )
less: Dividends and distributions
               
declared on outstanding warrants
    (1,984 )     (1,749 )
     
Net operating (loss), adjusted
  $ (167,432 )   $ (138,174 )
     
 
               
Net (loss) per share — diluted
  $ (1.78 )   $ (0.95 )
Adjustments for:
               
Net realized (gains) on investments
    (0.06 )     (0.09 )
Net unrealized losses (gains) on investments
    0.13       (0.12 )
Foreign exchange losses
          0.07  
     
Net operating (loss) per share — diluted
  $ (1.71 )   $ (1.09 )
     
 
               
Weighted average number of common shares and common share equivalents
    97,944,340       126,633,277  
 
               
Average shareholders’ equity
  $ 3,410,076     $ 3,895,343  
 
               
Annualized net operating return on average equity
    (19.4 )%     (14.0 )%
     
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

11


 

Validus Holdings, Ltd.
Non-GAAP Financial Measure Reconciliation
Diluted Book Value Per Common Share
As at March 31, 2011 (unaudited) and December 31, 2010
(Expressed in thousands of U.S. dollars, except share and per share information)
                                 
    As at March 31, 2011  
    (unaudited)  
                            Book Value Per  
    Equity Amount     Shares     Exercise Price     Share  
Book value per common share
                               
Total shareholders’ equity
  $ 3,315,321       98,288,177             $ 33.73  
 
                             
 
                               
Diluted book value per common share
                               
Total shareholders’ equity
    3,315,321       98,288,177                  
Assumed exercise of outstanding warrants
    139,272       7,934,860     $ 17.55          
Assumed exercise of outstanding stock options
    50,571       2,521,975     $ 20.05          
Unvested restricted shares
          3,177,751                  
 
                           
Diluted book value per common share
  $ 3,505,164       111,922,763             $ 31.32  
 
                         
                                 
    As at December 31, 2010  
                            Book Value Per  
    Equity Amount     Shares     Exercise Price     Share  
Book value per common share
                               
Total shareholders’ equity
  $ 3,504,831       98,001,226             $ 35.76  
 
                             
 
                               
Diluted book value per common share
                               
Total shareholders’ equity
    3,504,831       98,001,226                  
Assumed exercise of outstanding warrants
    139,272       7,934,860     $ 17.55          
Assumed exercise of outstanding stock options
    54,997       2,723,684     $ 20.19          
Unvested restricted shares
          3,496,096                  
 
                           
Diluted book value per common share
  $ 3,699,100       112,155,866             $ 32.98  
 
                         
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

12


 

(VALIDUS GROUP LOGO)
Cautionary Note Regarding Forward-Looking Statements
     This press release may include forward-looking statements, both with respect to the Company and its industry, that reflect our current views with respect to future events and financial performance. Statements that include the words “expect,” “intend,” “plan,” “believe,” “project,” “anticipate,” “will,” “may” and similar statements of a future or forward-looking nature identify forward-looking statements. All forward-looking statements address matters that involve risks and uncertainties, many of which are beyond the Company’s control. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, therefore, you should not place undue reliance on any such statements. We believe that these factors include, but are not limited to, the following: 1) unpredictability and severity of catastrophic events; 2) rating agency actions; 3) adequacy of Validus’ risk management and loss limitation methods; 4) cyclicality of demand and pricing in the insurance and reinsurance markets; 5) statutory or regulatory developments including tax policy, reinsurance and other regulatory matters; 6) Validus’ ability to implement its business strategy during “soft” as well as “hard” markets; 7) adequacy of Validus’ loss reserves; 8) continued availability of capital and financing; 9) retention of key personnel; 10) competition; 11) potential loss of business from one or more major insurance or reinsurance brokers; 12) Validus’ ability to implement, successfully and on a timely basis, complex infrastructure, distribution capabilities, systems, procedures and internal controls, and to develop accurate actuarial data to support the business and regulatory and reporting requirements; 13) general economic and market conditions (including inflation, volatility in the credit and capital markets, interest rates and foreign currency exchange rates); 14) the integration of businesses Validus may acquire or new business ventures Validus may start; 15) the effect on Validus’ investment portfolios of changing financial market conditions including inflation, interest rates, liquidity and other factors; 16) acts of terrorism or outbreak of war; and 17) availability of reinsurance and retrocessional coverage, as well as management’s response to any of the aforementioned factors.
     The foregoing review of important factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included herein and elsewhere, including the risk factors included in Validus’ most recent reports on Form 10-K and Form 10-Q and other documents of the Company on file with or furnished to the Securities and Exchange Commission (“SEC”). Any forward-looking statements made in this press release are qualified by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by Validus will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, Validus or its business or operations. Except as required by law, the Company undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.
Non-GAAP Financial Measures
     In presenting the Company’s results, management has included and discussed certain schedules containing net operating income (loss), net operating income (loss) per share, underwriting income (loss), annualized net operating return on average equity and diluted book value per common share that are not calculated under standards or rules that comprise U.S. GAAP. Such measures are referred to as non-GAAP. Non-GAAP measures may be defined or calculated differently by other companies. These measures should not be viewed as a substitute for those determined in accordance with U.S. GAAP. A reconciliation of net operating income to net income, the most comparable U.S. GAAP financial measure, is presented in the section above entitled “Net Operating Income, Net Operating Income per share and Annualized Net Operating Return on Average Equity”. A reconciliation of underwriting income to net income, the most comparable U.S. GAAP financial measure, is presented in the “Consolidated Statements of Operations” above. Underwriting income indicates the performance of the Company’s core underwriting function, excluding revenues and expenses such as net investment income (loss), other income, finance expenses, net realized
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

13


 

(VALIDUS GROUP LOGO)
and unrealized gains (losses) on investments, foreign exchange gains (losses) and gain on bargain purchase, net of expenses. The Company believes the reporting of underwriting income enhances the understanding of our results by highlighting the underlying profitability of the Company’s core insurance and reinsurance business. Underwriting profitability is influenced significantly by earned premium growth, adequacy of the Company’s pricing and loss frequency and severity. Underwriting profitability over time is also influenced by the Company’s underwriting discipline, which seeks to manage exposure to loss through favorable risk selection and diversification, its management of claims, its use of reinsurance and its ability to manage its expense ratio, which it accomplishes through its management of acquisition costs and other underwriting expenses. The Company believes that underwriting income provides investors with a valuable measure of profitability derived from underwriting activities.
     Annualized net operating return on average equity is presented in the section above entitled “Net Operating Income, Net Operating Income per share and Annualized Net Operating Return on Average Equity”. A reconciliation of diluted book value per share to book value per share, the most comparable U.S. GAAP financial measure, is presented in the section above entitled “Diluted Book Value Per Share”. Net operating income (loss) is calculated based on net income (loss) excluding net realized gains (losses), net unrealized gains (losses) on investments, gains (losses) arising from translation of non-US$ denominated balances and non-recurring items. Realized gains (losses) from the sale of investments are driven by the timing of the disposition of investments, not by our operating performance. Gains (losses) arising from translation of non-US$ denominated balances are unrelated to our underlying business.
Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08
Tel: 441.278.9000 Fax: 441.278.9009
www.validusholdings.com

14