Attached files

file filename
8-K - 8-K - VALIDUS HOLDINGS LTDa11-21551_568k.htm

Exhibit 99.1

 

 

Contacts:

 

 

Investors:

 

Media:

Validus Holdings, Ltd.

 

Brunswick Group

Jon Levenson, Executive Vice President

 

Stan Neve / Gemma Hart

+1-441-278-9000

 

+1-212-333-3810

Jon.Levenson@validusholdings.com

 

 

 

VALIDUS ANNOUNCES THIRD QUARTER 2011 NET INCOME OF $56.5 MILLION

 

Diluted Operating Earnings Per Share of $1.09

 

Diluted Book Value Per Share of $32.23 at September 30, 2011

 

Pembroke, Bermuda, October 27, 2011 — Validus Holdings, Ltd. (“Validus” or the “Company”) (NYSE: VR) today reported net income available to Validus of $56.5 million, or $0.54 per diluted common share for the three months ended September 30, 2011, compared to $238.5 million, or $2.08 per diluted common share, for the three months ended September 30, 2010. Net (loss) attributable to Validus for the nine months ended September 30, 2011 was ($6.0) million, or ($0.12) per diluted common share compared with net income available to Validus of $299.9 million, or $2.42 per diluted common share for the nine months ended September 30, 2010.

 

Net operating income available to Validus for the three months ended September 30, 2011 was $112.6 million, or $1.09 per diluted common share, compared with $173.0 million, or $1.51 per diluted common share, for the three months ended September 30, 2010.  Net operating income available to Validus for the nine months ended September 30, 2011 was $29.0 million, or $0.23 per diluted common share, compared with $166.4 million, or $1.34 per diluted common share, for the nine months ended September 30, 2010.

 

Net operating income (loss), a non-GAAP financial measure, is defined as net income (loss) excluding net realized and unrealized gains (losses) on investments, foreign exchange gains (losses) and non-recurring items. Net operating income (loss) available (attributable) to Validus is defined as above, but excluding income (loss) available (attributable) to noncontrolling interest. Reconciliations of these measures to net income (loss) available (attributable) to Validus, the most directly comparable GAAP measures, are presented at the end of this release.

 

In relation to the third quarter 2011 results, Ed Noonan, Chairman and Chief Executive Officer of Validus commented: “Validus continues to deliver strong financial results, with annualized net operating return on average equity in the third quarter of 2011 of 13.1%. Each of our operating segments produced robust underwriting profits, with Validus Re recording a 68.0% segment combined ratio and Talbot recording an 83.3% segment combined ratio. We close the quarter with our balance sheet in excellent position to provide significant capacity to our clients as we look forward to the upcoming January 1 reinsurance renewal season.”

 

Third Quarter 2011 Results

 

Highlights for the third quarter include the following:

 

·                  Gross premiums written for the three months ended September 30, 2011 were $391.1 million compared to $344.0 million for the three months ended September 30, 2010, an increase of $47.1 million, or 13.7%.

 

Validus Holdings, Ltd. 29 Richmond Road, Pembroke, Bermuda HM08

Tel: 441.278.9000 Fax: 441.278.9009

www.validusholdings.com

 

1



 

·                  Net premiums earned for the three months ended September 30, 2011 were $458.6 million compared to $432.7 million for the three months ended September 30, 2010, an increase of $26.0 million, or 6.0%.

 

·                  Underwriting income for the three months ended September 30, 2011 was $111.8 million compared to $150.2 million for the three months ended September 30, 2010, a decrease of $38.4 million, or 25.5%.

 

·                  Combined ratio of 75.6% which included $61.1 million of favorable prior accident year loss reserve development, benefiting the loss ratio by 13.3 percentage points.

 

·                  Net operating income available to Validus for the three months ended September 30, 2011 was $112.6 million compared to $173.0 million for the three months ended September 30, 2010, a decrease of $60.4 million, or 34.9%.

 

·                  Net income available to Validus for the three months ended September 30, 2011 was $56.5 million compared to $238.5 million for the three months ended September 30, 2010, a decrease of $182.0 million, or 76.3%.

 

·                  Annualized return on average equity of 6.6% and annualized net operating return on average equity of 13.1%.

 

Highlights for the year to date include the following:

 

·                  Gross premiums written for the nine months ended September 30, 2011 were $1,846.4 million compared to $1,731.8 million for the nine months ended September 30, 2010, an increase of $114.6 million, or 6.6%.

 

·                  Net premiums earned for the nine months ended September 30, 2011 were $1,313.8 million compared to $1,328.3 million for the nine months ended September 30, 2010, a decrease of $14.5 million, or 1.1%.

 

·                  Underwriting (loss) for the nine months ended September 30, 2011 was ($1.0) million compared to underwriting income of $102.8 million for the nine months ended September 30, 2010, a decrease of $103.8 million, or 101.0%.

 

·                  Combined ratio of 100.0% which included $113.3 million of favorable prior accident year loss reserve development, benefiting the loss ratio by 8.6 percentage points.

 

·                  Net operating income available to Validus for the nine months ended September 30, 2011 was $29.0 million compared to $166.4 million for the nine months ended September 30, 2010, a decrease of $137.5 million, or 82.6%.

 

·                  Net (loss) attributable to Validus for the nine months ended September 30, 2011 was ($6.0) million compared to net income available to Validus of $299.9 million for the nine months ended September 30, 2010, a decrease of $305.9 million, or 102.0%.

 

·                  Annualized return on average equity of (0.2)% and annualized net operating return on average equity of 1.1%.

 

2



 

Notable Loss Events

 

For three months ended September 30, 2011, the Company incurred losses and loss expenses of $51.9 million from notable loss events, which represented 11.3 percentage points of the loss ratio. Net of $4.0 million of reinstatement premiums, the effect of these events on net income was a decrease of $47.9 million. For the three months ended September 30, 2010, the Company incurred $47.7 million from notable loss events, which represented 11.0 percentage points of the loss ratio. Net of $0.6 million of reinstatement premiums, the effect of these events on net income was a decrease of $47.1 million. The Company’s loss ratio, excluding prior accident year development and notable loss events for the three months ended September 30, 2011 and  2010 was 51.3% and 37.2%, respectively.

 

 

 

 

 

Three months ended September 30, 2011

 

 

 

 

 

(Dollars in thousands)

 

Third Quarter 2011 Notable Loss Events (a)

 

Validus Re

 

Talbot

 

Total

 

Description

 

 

 

Net Losses
and Loss
Expenses (b)

 

% of NPE

 

Net Losses
and Loss
Expenses (b)

 

% of NPE

 

Net Losses
and Loss
Expenses (b)

 

% of NPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Danish floods

 

Rainstorm

 

$

16,429

 

6.1%

 

$

3,000

 

1.6%

 

$

19,429

 

4.2%

 

Hurricane Irene

 

Windstorm

 

22,951

 

8.6%

 

9,500

 

5.0%

 

32,451

 

7.1%

 

Total

 

 

 

$

39,380

 

14.7%

 

$

12,500

 

6.6%

 

$

51,880

 

11.3%

 

 

 

 

 

 

Three months ended September 30, 2010

 

 

 

 

 

(Dollars in thousands)

 

Third Quarter 2010 Notable Loss Events (a)

 

Validus Re

 

Talbot

 

Total

 

Description

 

 

 

Net Losses
and Loss
Expenses (b)

 

% of NPE

 

Net Losses
and Loss
Expenses (b)

 

% of NPE

 

Net Losses
and Loss
Expenses (b)

 

% of NPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Zealand earthquake

 

Earthquake

 

$

25,285

 

9.8%

 

$

3,400

 

2.0%

 

$

28,685

 

6.6%

 

Oklahoma windstorm

 

Windstorm

 

7,500

 

2.9%

 

177

 

0.1%

 

7,677

 

1.8%

 

Political risk

 

Contract frustration

 

 

 

5,000

 

2.9%

 

5,000

 

1.1%

 

Hurricane Karl

 

Windstorm

 

3,666

 

1.4%

 

2,647

 

1.5%

 

6,313

 

1.5%

 

Total

 

 

 

$

36,451

 

14.1%

 

$

11,224

 

6.5%

 

$

47,675

 

11.0%

 

 


(a)          These 2011 notable loss event amounts 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. Total reinstatement premiums were $4.0 million for the three months ended September 30, 2011 and $0.6 million for the three months ended September 30, 2010.

 

3



 

Validus Re Segment Results

 

Gross premiums written for the three months ended September 30, 2011 were $182.8 million compared to $142.6 million for the three months ended September 30, 2010, an increase of $40.2 million, or 28.2%. Gross premiums written for the three months ended September 30, 2011 included $141.5 million of property premiums, $32.8 million of marine premiums and $8.5 million of specialty premiums compared to $99.3 million of property premiums, $37.5 million of marine premiums and $5.8 million of specialty premiums in the three months ended September 30, 2010.

 

Net premiums earned for the three months ended September 30, 2011 were $267.9 million compared to $258.9 million for the three months ended September 30, 2010, an increase of $9.0 million, or 3.5%.

 

The combined ratio for the three months ended September 30, 2011 was 68.0% compared to 48.8% for the three months ended September 30, 2010, an increase of 19.2 percentage points.

 

The loss ratio for the three months ended September 30, 2011 was 48.1% compared to 30.5% for the three months ended September 30, 2010, an increase of 17.6 percentage points. For the three months ended September 30, 2011, Validus Re incurred $39.4 million of losses attributable to notable loss events, which represented 14.7 percentage points of the loss ratio. The loss ratio for the three months ended September 30, 2011 included favorable prior accident year loss reserve development of $37.9 million, benefiting the loss ratio by 14.1 percentage points.

 

Gross premiums written for the nine months ended September 30, 2011 were $1,135.7 million compared to $1,067.3 million for the nine months ended September 30, 2010, an increase of $68.4 million, or 6.4%. Gross premiums written for the nine months ended September 30, 2011 included $829.9 million of property premiums, $222.7 million of marine premiums and $83.1 million of specialty premiums compared to $773.3 million of property premiums, $222.9 million of marine premiums and $71.1 million of specialty premiums in the nine months ended September 30, 2010.

 

Net premiums earned for the nine months ended September 30, 2011 were $752.9 million compared to $804.9 million for the nine months ended September 30, 2010, a decrease of $52.0 million, or 6.5%.

 

The combined ratio for the nine months ended September 30, 2011 was 92.1% compared to 88.4% for the nine months ended September 30, 2010, an increase of 3.7 percentage points.

 

The loss ratio for the nine months ended September 30, 2011 was 70.8% compared to 68.6% for the nine months ended September 30, 2010, an increase of 2.2 percentage points. For the nine months ended September 30, 2011, Validus Re incurred $414.7 million of losses attributable to notable loss events, which represented 55.1 percentage points of the loss ratio. The loss ratio for the nine months ended September 30, 2011 included favorable prior accident year loss reserve development of $61.5 million, benefiting the loss ratio by 8.2 percentage points.

 

Talbot Segment Results

 

Gross premiums written for the three months ended September 30, 2011 were $238.9 million compared to $218.7 million for the three months ended September 30, 2010, an increase of $20.2 million, or 9.2%. Gross premiums written for the three months ended September 30, 2011 included $86.0 million of property premiums, $69.2 million of marine premiums and $83.7 million of specialty premiums compared to $73.2 million of property premiums, $64.4 million of marine premiums and $81.1 million of specialty premiums in the three months ended September 30, 2010.

 

Net premiums earned for the three months ended September 30, 2011 were $190.7 million compared to $173.8 million for the three months ended September 30, 2010, an increase of $17.0 million, or 9.8%.

 

4



 

The combined ratio for the three months ended September 30, 2011 was 83.3% compared to 84.7% for the three months ended September 30, 2010, a decrease of 1.4 percentage points.

 

The loss ratio for the three months ended September 30, 2011 was 51.0% compared to 45.9% for the three months ended September 30, 2010, an increase of 5.1 percentage points.  For the three months ended September 30, 2011, Talbot incurred $12.5 million of losses attributable to notable loss events, which represented 6.6 percentage points of the loss ratio. The loss ratio for the three months ended September 30, 2011 included favorable prior accident year loss reserve development of $23.2 million, benefiting the loss ratio by 12.2 percentage points.

 

Gross premiums written for the nine months ended September 30, 2011 were $778.9 million compared to $743.0 million for the nine months ended September 30, 2010, an increase of $35.9 million, or 4.8%. Gross premiums written for the nine months ended September 30, 2011 included $254.5 million of property premiums, $267.6 million of marine premiums and $256.8 million of specialty premiums compared to $256.6 million of property premiums, $246.7  million of marine premiums and $239.7 million of specialty premiums in the nine months ended September 30, 2010.

 

Net premiums earned for the nine months ended September 30, 2011 were $560.9 million compared to $523.4 million for the nine months ended September 30, 2010, an increase of $37.5 million, or 7.2%.

 

The combined ratio for the nine months ended September 30, 2011 was 104.4% compared to 90.8% for the nine months ended September 30, 2010, an increase of 13.6 percentage points.

 

The loss ratio for the nine months ended September 30, 2011 was 67.1% compared to 53.6% for the nine months ended September 30, 2010, an increase of 13.5 percentage points. For the nine months ended September 30, 2011, Talbot incurred $126.4 million of losses attributable to notable loss events, which represented 22.5 percentage points of the loss ratio. The loss ratio for the nine months ended September 30, 2011 included favorable prior accident year loss reserve development of $51.8 million, benefiting the loss ratio by 9.2 percentage points.

 

Corporate Segment Results

 

Corporate segment results include 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 September 30, 2011 were $4.6 million compared to $10.0 million for the three months ended September 30, 2010, a decrease of $5.3 million, or 53.5%. Share compensation expenses for the three months ended September 30, 2011 were $3.3 million compared to $4.0 million for the three months ended September 30, 2010, a decrease of $0.7 million, or 17.7%.

 

General and administrative expenses for the nine months ended September 30, 2011 were $24.4 million compared to $38.1 million for the nine months ended September 30, 2010, a decrease of $13.7 million, or 36.0%.  Share compensation expenses for the nine months ended September 30, 2011 were $13.3 million compared to $11.0 million for the nine months ended September 30, 2010, an increase of $2.3 million, or 20.7%.

 

Investments

 

Net investment income for the three months ended September 30, 2011 was $27.7 million compared to $34.0 million for the three months ended September 30, 2010, a decrease of $6.3 million, or 18.5%. Net investment income for the nine months ended September 30, 2011 was $84.2 million compared to $103.1 million for the nine months ended September 30, 2010, a decrease of $18.9 million, or 18.3%.

 

5



 

Net realized gains on investments for the three months ended September 30, 2011 were $5.2 million compared to $23.1 million for the three months ended September 30, 2010, a decrease of $17.8 million, or 77.2%. Net realized gains on investments for the nine months ended September 30, 2011 were $23.2 million compared to $46.9 million for the nine months ended September 30, 2010, a decrease of $23.7 million, or 50.6%.

 

Net unrealized (losses) on investments for the three months ended September 30, 2011 were ($27.8) million compared to gains of $31.6 million for the three months ended September 30, 2010, a decrease of $59.4 million, or 188.2%. Net unrealized (losses) on investments for the nine months ended September 30, 2011 were ($22.2) million compared to gains of $88.6 million for the nine months ended September 30, 2010, a decrease of $110.8 million, or 125.0%.

 

Finance Expenses

 

Finance expenses for the three months ended September 30, 2011 were $10.9 million compared to $13.7 million for the three months ended September 30, 2010, a decrease of $2.8 million, or 20.3%. Finance expenses for the nine months ended September 30, 2011 were $41.3 million compared to $42.1 million for the nine months ended September 30, 2010, a decrease of $0.8 million, or 1.9%.

 

Shareholders’ Equity and Capitalization

 

As at September 30, 2011, total shareholders’ equity was $3.59 billion including $146.2 million of noncontrolling interest. Shareholders’ equity available to Validus was $3.44 billion as at September 30, 2011. Diluted book value per common share was $32.23 at September 30, 2011, compared to $31.91 at June 30, 2011. 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 September 30, 2011 was $4.13 billion, including $289.8 million of junior subordinated deferrable debentures and $247.0 million of senior notes.

 

Conference Call

 

The Company will host a conference call for analysts and investors on October 28, 2011 at 10:00 AM (Eastern) to discuss the third quarter 2011 financial results and related matters. The conference call can be accessed via telephone by dialing 1-800-510-9834 (toll-free U.S.) or 1-617-614-3669 (international) and entering the pass code 47014364#. 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 November 11, 2011 by dialing 1-888-286-8010 (toll-free U.S) or 1-617-801-6888 (international) and entering the pass code 33773380#.

 

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 November 11, 2011. In addition, a financial supplement relating to the Company’s financial results for the three and nine months ended September 30, 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.

 

6



 

Validus Holdings, Ltd.

Consolidated Balance Sheets

As at September 30, 2011 (unaudited) and December 31, 2010

(Expressed in thousands of U.S. dollars, except share and per share information)

 

 

 

September 30,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Fixed maturities, at fair value (amortized cost: 2011 - $4,744,882; 2010 - $4,772,037)

 

$

4,777,686

 

$

4,823,867

 

Short-term investments, at fair value (amortized cost: 2011 - $547,527; 2010 - $273,444)

 

547,452

 

273,514

 

Other investments, at fair value (amortized cost: 2011 - $14,415; 2010 - $18,392)

 

15,905

 

21,478

 

Cash and cash equivalents

 

855,982

 

620,740

 

Total investments and cash

 

6,197,025

 

5,739,599

 

Premiums receivable

 

808,472

 

568,761

 

Deferred acquisition costs

 

154,694

 

123,897

 

Prepaid reinsurance premiums

 

141,631

 

71,417

 

Securities lending collateral

 

24,250

 

22,328

 

Loss reserves recoverable

 

386,200

 

283,134

 

Paid losses recoverable

 

80,917

 

27,996

 

Income taxes recoverable

 

3,057

 

1,142

 

Intangible assets

 

115,773

 

118,893

 

Goodwill

 

20,393

 

20,393

 

Accrued investment income

 

27,062

 

33,726

 

Other assets

 

41,266

 

49,592

 

Total assets

 

$

8,000,740

 

$

7,060,878

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Reserve for losses and loss expenses

 

$

2,565,912

 

$

2,035,973

 

Unearned premiums

 

1,058,593

 

728,516

 

Reinsurance balances payable

 

103,997

 

63,667

 

Securities lending payable

 

25,000

 

23,093

 

Deferred income taxes

 

24,195

 

24,908

 

Net payable for investments purchased

 

12,549

 

43,896

 

Accounts payable and accrued expenses

 

83,647

 

99,320

 

Senior notes payable

 

246,955

 

246,874

 

Debentures payable

 

289,800

 

289,800

 

Total liabilities

 

$

4,410,648

 

$

3,556,047

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Common shares, 571,428,571 authorized, par value $0.175 (Issued: 2011 - 134,071,607; 2010 - 132,838,111; Outstanding: 2011 - 99,039,622; 2010 - 98,001,226)

 

$

23,463

 

$

23,247

 

Treasury shares (2011 - 35,031,985; 2010 - 34,836,885)

 

(6,131

)

(6,096

)

Additional paid-in-capital

 

1,886,897

 

1,860,960

 

Accumulated other comprehensive (loss)

 

(4,932

)

(5,455

)

Retained earnings

 

1,544,572

 

1,632,175

 

Total shareholders’ equity available to Validus

 

3,443,869

 

3,504,831

 

Noncontrolling interest

 

146,223

 

 

Total shareholders’ equity

 

$

3,590,092

 

$

3,504,831

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

8,000,740

 

$

7,060,878

 

 

7



 

Validus Holdings, Ltd.

Consolidated Statements of Operations

For the three and nine months ended September 30, 2011 and 2010 (unaudited)

(Expressed in thousands of U.S. dollars, except share and per share information)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

(unaudited)

 

(unaudited)

 

 

 

2011

 

2010

 

2011

 

2010

 

Underwriting income

 

 

 

 

 

 

 

 

 

Gross premiums written

 

$

391,129

 

$

344,040

 

$

1,846,412

 

$

1,731,835

 

Reinsurance premiums ceded

 

(30,586

)

(35,641

)

(272,752

)

(194,106

)

Net premiums written

 

360,543

 

308,399

 

1,573,660

 

1,537,729

 

Change in unearned premiums

 

98,081

 

124,275

 

(259,863

)

(209,417

)

Net premiums earned

 

458,624

 

432,674

 

1,313,797

 

1,328,312

 

 

 

 

 

 

 

 

 

 

 

Underwriting deductions

 

 

 

 

 

 

 

 

 

Losses and loss expenses

 

226,067

 

158,936

 

909,572

 

832,361

 

Policy acquisition costs

 

77,405

 

67,074

 

232,931

 

217,376

 

General and administrative expenses

 

35,926

 

48,831

 

145,244

 

154,779

 

Share compensation expenses

 

7,382

 

7,618

 

27,059

 

21,040

 

Total underwriting deductions

 

346,780

 

282,459

 

1,314,806

 

1,225,556

 

 

 

 

 

 

 

 

 

 

 

Underwriting income (loss)

 

$

111,844

 

$

150,215

 

$

(1,009

)

$

102,756

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

27,747

 

34,033

 

84,216

 

103,141

 

Other income

 

 

1,082

 

2,201

 

4,667

 

Finance expenses

 

(10,935

)

(13,715

)

(41,297

)

(42,084

)

Operating income before taxes

 

128,656

 

171,615

 

44,111

 

168,480

 

Tax (expense) benefit

 

(2,538

)

1,422

 

(1,050

)

(2,068

)

Net operating income

 

$

126,118

 

173,037

 

43,061

 

166,412

 

 

 

 

 

 

 

 

 

 

 

Net realized gains on investments

 

5,246

 

23,058

 

23,177

 

46,897

 

Net unrealized (losses) gains on investments

 

(27,848

)

31,588

 

(22,150

)

88,641

 

Foreign exchange (losses) gains

 

(19,932

)

10,790

 

(22,390

)

(2,073

)

Transaction expenses (a)

 

(13,583

)

 

(13,583

)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

70,001

 

$

238,473

 

$

8,115

 

$

299,877

 

Net income attributable to noncontrolling interest

 

(13,516

)

 

(14,110

)

 

Net income (loss) available (attributable) to Validus

 

$

56,485

 

$

238,473

 

$

(5,995

)

$

299,877

 

 

 

 

 

 

 

 

 

 

 

Selected ratios:

 

 

 

 

 

 

 

 

 

Net premiums written / Gross premiums written

 

92.2%

 

89.6%

 

85.2%

 

88.8%

 

 

 

 

 

 

 

 

 

 

 

Losses and loss expenses

 

49.3%

 

36.7%

 

69.2%

 

62.7%

 

Policy acquisition costs

 

16.9%

 

15.5%

 

17.7%

 

16.4%

 

General and administrative expenses

 

9.4%

 

13.0%

 

13.1%

 

13.2%

 

Expense ratio

 

26.3%

 

28.5%

 

30.8%

 

29.6%

 

 

 

 

 

 

 

 

 

 

 

Combined ratio

 

75.6%

 

65.2%

 

100.0%

 

92.3%

 

 


(a)   The transaction expenses relate to costs incurred in relation to the proposed acquisition of Transatlantic Holdings, Inc. Transaction expenses are primarily comprised of legal, financial advisory and audit related services.

8



 

Validus Holdings, Ltd.

Consolidated Segment Underwriting Income (Loss)

For the three and nine months ended September 30, 2011 and 2010 (unaudited)

(Expressed in thousands of U.S. dollars, except share and per share information)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

(unaudited)

 

(unaudited)

 

 

 

2011

 

2010

 

2011

 

2010

 

Validus Re

 

 

 

 

 

 

 

 

 

Gross premiums written

 

$

182,803

 

$

142,630

 

$

1,135,692

 

$

1,067,253

 

Reinsurance premiums ceded

 

(5,646

)

(8,463

)

(150,669

)

(62,748

)

Net premiums written

 

177,157

 

134,167

 

985,023

 

1,004,505

 

Change in unearned premiums

 

90,755

 

124,747

 

(232,124

)

(199,629

)

Net premiums earned

 

267,912

 

258,914

 

752,899

 

804,876

 

 

 

 

 

 

 

 

 

 

 

Losses and loss expenses

 

128,823

 

79,098

 

533,402

 

551,811

 

Policy acquisition costs

 

42,834

 

39,818

 

118,669

 

121,300

 

General and administrative expenses

 

8,129

 

5,663

 

34,244

 

32,958

 

Share compensation expenses

 

2,190

 

1,869

 

7,118

 

5,247

 

Total underwriting deductions

 

181,976

 

126,448

 

693,433

 

711,316

 

 

 

 

 

 

 

 

 

 

 

Underwriting income

 

85,936

 

132,466

 

59,466

 

93,560

 

 

 

 

 

 

 

 

 

 

 

Talbot

 

 

 

 

 

 

 

 

 

Gross premiums written

 

$

238,937

 

$

218,722

 

$

778,880

 

$

742,973

 

Reinsurance premiums ceded

 

(55,551

)

(44,490

)

(190,243

)

(209,749

)

Net premiums written

 

183,386

 

174,232

 

588,637

 

533,224

 

Change in unearned premiums

 

7,326

 

(472

)

(27,739

)

(9,788

)

Net premiums earned

 

190,712

 

173,760

 

560,898

 

523,436

 

 

 

 

 

 

 

 

 

 

 

Losses and loss expenses

 

97,244

 

79,838

 

376,170

 

280,550

 

Policy acquisition costs

 

36,651

 

32,451

 

116,174

 

106,043

 

General and administrative expenses

 

23,164

 

33,201

 

86,604

 

83,709

 

Share compensation expenses

 

1,903

 

1,754

 

6,648

 

4,781

 

Total underwriting deductions

 

158,962

 

147,244

 

585,596

 

475,083

 

Underwriting income (loss)

 

31,750

 

26,516

 

(24,698

)

48,353

 

 

 

 

 

 

 

 

 

 

 

Corporate & Eliminations

 

 

 

 

 

 

 

 

 

Gross premiums written

 

$

(30,611

)

$

(17,312

)

$

(68,160

)

$

(78,391

)

Reinsurance premiums ceded

 

30,611

 

17,312

 

68,160

 

78,391

 

Net premiums written

 

 

 

 

 

Change in unearned premiums

 

 

 

 

 

Net premiums earned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and loss expenses

 

 

 

 

 

Policy acquisition costs

 

(2,080

)

(5,195

)

(1,912

)

(9,967

)

General and administrative expenses

 

4,633

 

9,967

 

24,396

 

38,112

 

Share compensation expenses

 

3,289

 

3,995

 

13,293

 

11,012

 

Total underwriting deductions

 

5,842

 

8,767

 

35,777

 

39,157

 

 

 

 

 

 

 

 

 

 

 

Underwriting (loss)

 

(5,842

)

(8,767

)

(35,777

)

(39,157

)

 

 

 

 

 

 

 

 

 

 

Total underwriting income (loss)

 

$

111,844

 

$

150,215

 

$

(1,009

)

$

102,756

 

 

9



 

Validus Holdings, Ltd.

Non-GAAP Financial Measure Reconciliation

Net Operating Income (Loss) available (attributable) to Validus, Net Operating Income (Loss) per share available (attributable) to Validus and Annualized Net Operating Return on Average Equity

For the three and nine months ended September 30, 2011 and 2010 (unaudited)

(Expressed in thousands of U.S. dollars, except share and per share information)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

(unaudited)

 

(unaudited)

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available (attributable) to Validus

 

$

56,485

 

$

238,473

 

$

(5,995

)

$

299,877

 

Adjustments for:

 

 

 

 

 

 

 

 

 

Net realized (gains) on investments

 

(5,246

)

(23,058

)

(23,177

)

(46,897

)

Net unrealized losses (gains) on investments

 

27,848

 

(31,588

)

22,150

 

(88,641

)

Foreign exchange losses (gains)

 

19,932

 

(10,790

)

22,390

 

2,073

 

Transaction expenses

 

13,583

 

 

13,583

 

 

Net operating income available to Validus

 

112,602

 

173,037

 

28,951

 

166,412

 

less: Dividends and distributions declared on outstanding warrants

 

(1,966

)

(1,747

)

(5,916

)

(5,245

)

Net operating income available to Validus, adjusted

 

$

110,636

 

$

171,290

 

$

23,035

 

$

161,167

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share available (attributable) to Validus - diluted

 

$

0.54

 

$

2.08

 

$

(0.12

)

$

2.42

 

Adjustments for:

 

 

 

 

 

 

 

 

 

Net realized (gains) on investments

 

(0.04

)

(0.20

)

(0.22

)

(0.38

)

Net unrealized losses (gains) on investments

 

0.27

 

(0.28

)

0.22

 

(0.72

)

Foreign exchange losses (gains)

 

0.19

 

(0.09

)

0.22

 

0.02

 

Transaction expenses

 

0.13

 

 

0.13

 

 

Net operating income per share available to Validus - diluted

 

$

1.09

 

$

1.51

 

$

0.23

 

$

1.34

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares and common share equivalents

 

103,482,263

 

114,842,742

 

100,796,280

 

123,735,683

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity available to Validus

 

$

3,426,093

 

$

3,682,106

 

$

3,418,085

 

$

3,788,724

 

 

 

 

 

 

 

 

 

 

 

Annualized net operating return on average equity

 

13.1%

 

18.8%

 

1.1%

 

5.9%

 

 

10



 

Validus Holdings, Ltd.

Non-GAAP Financial Measure Reconciliation

Book Value Per Common Share and Diluted Book Value Per Common Share

As at September 30, 2011 (unaudited) and December 31, 2010

(Expressed in thousands of U.S. dollars, except share and per share information)

 

 

 

As at September 30, 2011

 

 

 

(unaudited)

 

 

 

Equity Amount

 

Shares

 

Exercise Price

 

Book Value Per
Share

 

Book value per common share

 

 

 

 

 

 

 

 

 

Total shareholders’ equity available to Validus

 

$

3,443,869

 

99,039,622

 

 

 

$

34.77

 

 

 

 

 

 

 

 

 

 

 

Diluted book value per common share

 

 

 

 

 

 

 

 

 

Total shareholders’ equity available to Validus

 

3,443,869

 

99,039,622

 

 

 

 

 

Assumed exercise of outstanding warrants

 

137,992

 

7,862,262

 

$

17.55

 

 

 

Assumed exercise of outstanding stock options

 

45,584

 

2,265,849

 

$

20.12

 

 

 

Unvested restricted shares

 

 

3,377,210

 

 

 

 

 

Diluted book value per common share

 

$

3,627,445

 

112,544,943

 

 

 

$

32.23

 

 

 

 

As at December 31, 2010

 

 

 

Equity Amount

 

Shares

 

Exercise Price

 

Book Value Per
Share

 

Book value per common share

 

 

 

 

 

 

 

 

 

Total shareholders’ equity available to Validus

 

$

3,504,831

 

98,001,226

 

 

 

$

35.76

 

 

 

 

 

 

 

 

 

 

 

Diluted book value per common share

 

 

 

 

 

 

 

 

 

Total shareholders’ equity available to Validus

 

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

 

 

11



 

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) available (attributable) to Validus, 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 (loss) available (attributable) to Validus to net income (loss) available (attributable) to Validus, the most comparable U.S. GAAP financial measure, is presented in the section above entitled “Net Operating Income (Loss) available (attributable) to Validus, Net Operating Income (Loss) per share available (attributable) to Validus and Annualized Net Operating Return on Average Equity”. A reconciliation of underwriting income and operating 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 and unrealized gains (losses) on investments and foreign exchange gains (losses).

 

12



 

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 (Loss) available (attributable) to Validus, Net Operating Income (Loss) per share available (attributable) to Validus and Annualized Net Operating Return on Average Equity”. A reconciliation of diluted book value per common share to book value per common share, the most comparable U.S. GAAP financial measure, is presented in the section above entitled “Book Value Per Common Share and Diluted Book Value Per Common 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. Net operating income (loss) available (attributable) to Validus is defined as above, but excluding income (loss) available (attributable) to noncontrolling interest.

 

13