UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2012
Commission file number 001-33606
VALIDUS HOLDINGS, LTD.
(Exact name of registrant as specified in its charter)
BERMUDA |
|
98-0501001 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
incorporation or organization) |
|
Identification No.) |
29 Richmond Road, Pembroke, Bermuda HM 08
(Address of principal executive offices and zip code)
(441) 278-9000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o (Do not check if a smaller reporting company) |
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of May 1, 2012 there were 99,343,415 outstanding Common Shares, $0.175 par value per share, of the registrant.
Validus Holdings, Ltd.
As at March 31, 2012 (unaudited) and December 31, 2011
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
March 31, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
|
|
(unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Fixed maturities, at fair value (amortized cost: 2012 - $4,951,881; 2011 - $4,859,705) |
|
$ |
5,015,210 |
|
$ |
4,894,145 |
|
Short-term investments, at fair value (amortized cost: 2012 - $304,150; 2011 - $280,299) |
|
304,149 |
|
280,191 |
| ||
Other investments, at fair value (amortized cost: 2012 - $15,938; 2011 - $15,002) |
|
16,803 |
|
16,787 |
| ||
Cash and cash equivalents |
|
917,396 |
|
832,844 |
| ||
Total investments and cash |
|
6,253,558 |
|
6,023,967 |
| ||
Investment in non-consolidated affiliate |
|
56,398 |
|
53,031 |
| ||
Premiums receivable |
|
894,698 |
|
646,354 |
| ||
Deferred acquisition costs |
|
170,722 |
|
121,505 |
| ||
Prepaid reinsurance premiums |
|
125,407 |
|
91,381 |
| ||
Securities lending collateral |
|
419 |
|
7,736 |
| ||
Loss reserves recoverable |
|
351,292 |
|
372,485 |
| ||
Paid losses recoverable |
|
47,657 |
|
90,495 |
| ||
Income taxes recoverable |
|
967 |
|
|
| ||
Intangible assets |
|
113,691 |
|
114,731 |
| ||
Goodwill |
|
20,393 |
|
20,393 |
| ||
Accrued investment income |
|
24,387 |
|
25,906 |
| ||
Other assets |
|
62,280 |
|
50,487 |
| ||
Total assets |
|
$ |
8,121,869 |
|
$ |
7,618,471 |
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Reserve for losses and loss expenses |
|
$ |
2,649,610 |
|
$ |
2,631,143 |
|
Unearned premiums |
|
1,085,446 |
|
772,382 |
| ||
Reinsurance balances payable |
|
152,724 |
|
119,899 |
| ||
Securities lending payable |
|
1,108 |
|
8,462 |
| ||
Deferred income taxes |
|
17,556 |
|
16,720 |
| ||
Net payable for investments purchased |
|
63,427 |
|
1,256 |
| ||
Accounts payable and accrued expenses |
|
75,678 |
|
83,402 |
| ||
Senior notes payable |
|
247,009 |
|
246,982 |
| ||
Debentures payable |
|
289,800 |
|
289,800 |
| ||
Total liabilities |
|
$ |
4,582,358 |
|
$ |
4,170,046 |
|
|
|
|
|
|
| ||
Commitments and contingent liabilities |
|
|
|
|
| ||
|
|
|
|
|
| ||
Shareholders equity |
|
|
|
|
| ||
Common shares, 571,428,571 authorized, par value $0.175 (Issued: 2012 - 134,745,003; 2011 - 134,503,065; Outstanding: 2012 - 99,340,458; 2011 - 99,471,080) |
|
$ |
23,580 |
|
$ |
23,538 |
|
Treasury shares (2012 - 35,404,545; 2011 - 35,031,985) |
|
(6,196 |
) |
(6,131 |
) | ||
Additional paid-in-capital |
|
1,886,776 |
|
1,893,890 |
| ||
Accumulated other comprehensive (loss) |
|
(5,208 |
) |
(6,601 |
) | ||
Retained earnings |
|
1,640,559 |
|
1,543,729 |
| ||
Total shareholders equity |
|
$ |
3,539,511 |
|
$ |
3,448,425 |
|
|
|
|
|
|
| ||
Total liabilities and shareholders equity |
|
$ |
8,121,869 |
|
$ |
7,618,471 |
|
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Validus Holdings, Ltd.
Consolidated Statements of Comprehensive Income (Loss)
For the Three Months Ended March 31, 2012 and 2011 (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
Three Months Ended |
| ||||
|
|
March 31, 2012 |
|
March 31, 2011 |
| ||
|
|
(unaudited) |
|
(unaudited) |
| ||
Revenues |
|
|
|
|
| ||
Gross premiums written |
|
$ |
837,289 |
|
$ |
849,896 |
|
Reinsurance premiums ceded |
|
(107,052 |
) |
(109,820 |
) | ||
Net premiums written |
|
730,237 |
|
740,076 |
| ||
Change in unearned premiums |
|
(279,038 |
) |
(310,543 |
) | ||
Net premiums earned |
|
451,199 |
|
429,533 |
| ||
Net investment income |
|
27,760 |
|
29,975 |
| ||
Net realized gains on investments |
|
7,532 |
|
6,379 |
| ||
Net unrealized gains (losses) on investments |
|
20,671 |
|
(12,828 |
) | ||
Other income |
|
8,891 |
|
1,606 |
| ||
Foreign exchange gains (losses) |
|
3,166 |
|
(467 |
) | ||
Total revenues |
|
519,219 |
|
454,198 |
| ||
|
|
|
|
|
| ||
Expenses |
|
|
|
|
| ||
Losses and loss expenses |
|
231,989 |
|
476,198 |
| ||
Policy acquisition costs |
|
78,132 |
|
77,296 |
| ||
General and administrative expenses |
|
66,375 |
|
48,477 |
| ||
Share compensation expenses |
|
5,438 |
|
12,049 |
| ||
Finance expenses |
|
16,279 |
|
14,001 |
| ||
Total expenses |
|
398,213 |
|
628,021 |
| ||
|
|
|
|
|
| ||
Net income (loss) before taxes |
|
121,006 |
|
(173,823 |
) | ||
Tax (expense) benefit |
|
(139 |
) |
1,459 |
| ||
Equity earnings in non-consolidated affiliate |
|
3,367 |
|
|
| ||
Net income (loss) |
|
$ |
124,234 |
|
$ |
(172,364 |
) |
|
|
|
|
|
| ||
Other comprehensive income |
|
|
|
|
| ||
Foreign currency translation adjustments |
|
1,393 |
|
957 |
| ||
|
|
|
|
|
| ||
Other comprehensive income |
|
1,393 |
|
957 |
| ||
|
|
|
|
|
| ||
Comprehensive income (loss) |
|
$ |
125,627 |
|
$ |
(171,407 |
) |
|
|
|
|
|
| ||
Earnings per share |
|
|
|
|
| ||
Weighted average number of common shares and common share equivalents outstanding |
|
|
|
|
| ||
Basic |
|
99,425,140 |
|
97,944,340 |
| ||
Diluted |
|
105,096,090 |
|
97,944,340 |
| ||
|
|
|
|
|
| ||
Basic earnings (loss) per share |
|
$ |
1.23 |
|
$ |
(1.78 |
) |
Diluted earnings (loss) per share |
|
$ |
1.18 |
|
$ |
(1.78 |
) |
|
|
|
|
|
| ||
Cash dividends declared per share |
|
$ |
0.25 |
|
$ |
0.25 |
|
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Validus Holdings, Ltd.
Consolidated Statements of Shareholders Equity
For the Three Months Ended March 31, 2012 and 2011 (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
March 31, 2012 |
|
March 31, 2011 |
| ||
|
|
(unaudited) |
|
(unaudited) |
| ||
Common shares |
|
|
|
|
| ||
Balance - Beginning of period |
|
$ |
23,538 |
|
$ |
23,247 |
|
Common shares issued, net |
|
42 |
|
84 |
| ||
Balance - End of period |
|
$ |
23,580 |
|
$ |
23,331 |
|
|
|
|
|
|
| ||
Treasury shares |
|
|
|
|
| ||
Balance - Beginning of period |
|
$ |
(6,131 |
) |
$ |
(6,096 |
) |
Repurchase of common shares |
|
(65 |
) |
(35 |
) | ||
Balance - End of period |
|
$ |
(6,196 |
) |
$ |
(6,131 |
) |
|
|
|
|
|
| ||
Additional paid-in capital |
|
|
|
|
| ||
Balance - Beginning of period |
|
$ |
1,893,890 |
|
$ |
1,860,960 |
|
Common shares (redeemed) issued, net |
|
(1,309 |
) |
3,055 |
| ||
Repurchase of common shares |
|
(11,243 |
) |
(5,960 |
) | ||
Share compensation expenses |
|
5,438 |
|
12,049 |
| ||
Balance - End of period |
|
$ |
1,886,776 |
|
$ |
1,870,104 |
|
|
|
|
|
|
| ||
Accumulated other comprehensive (loss) |
|
|
|
|
| ||
Balance - Beginning of period |
|
$ |
(6,601 |
) |
$ |
(5,455 |
) |
Foreign currency translation adjustments |
|
1,393 |
|
957 |
| ||
Balance - End of period |
|
$ |
(5,208 |
) |
$ |
(4,498 |
) |
|
|
|
|
|
| ||
Retained earnings |
|
|
|
|
| ||
Balance - Beginning of period |
|
$ |
1,543,729 |
|
$ |
1,632,175 |
|
Dividends |
|
(27,404 |
) |
(27,296 |
) | ||
Net income (loss) |
|
124,234 |
|
(172,364 |
) | ||
Balance - End of period |
|
$ |
1,640,559 |
|
$ |
1,432,515 |
|
|
|
|
|
|
| ||
Total shareholders equity |
|
$ |
3,539,511 |
|
$ |
3,315,321 |
|
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Validus Holdings, Ltd.
Consolidated Statements of Cash Flows
For the Three Months Ended March 31, 2012 and 2011 (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
March 31, |
|
March 31, |
| ||
|
|
2012 |
|
2011 |
| ||
|
|
(unaudited) |
|
(unaudited) |
| ||
Cash flows provided by (used in) operating activities |
|
|
|
|
| ||
Net income (loss) |
|
$ |
124,234 |
|
$ |
(172,364 |
) |
Adjustments to reconcile net income to cash provided by (used in) operating activities: |
|
|
|
|
| ||
Share compensation expenses |
|
5,438 |
|
12,049 |
| ||
Amortization of discount on senior notes |
|
27 |
|
27 |
| ||
Net realized (gains) on investments |
|
(7,532 |
) |
(6,379 |
) | ||
Net unrealized (gains) losses on investments |
|
(20,671 |
) |
12,828 |
| ||
Amortization of intangible assets |
|
1,040 |
|
1,040 |
| ||
Equity earnings in investment in non-consolidated affiliate |
|
(3,367 |
) |
|
| ||
Foreign exchange (gains) included in net income |
|
(13,070 |
) |
(4,694 |
) | ||
Amortization of premium on fixed maturities |
|
7,517 |
|
8,542 |
| ||
Change in: |
|
|
|
|
| ||
Premiums receivable |
|
(246,039 |
) |
(345,025 |
) | ||
Deferred acquisition costs |
|
(49,217 |
) |
(50,464 |
) | ||
Prepaid reinsurance premiums |
|
(34,026 |
) |
(44,105 |
) | ||
Loss reserves recoverable |
|
22,916 |
|
(168,836 |
) | ||
Paid losses recoverable |
|
42,903 |
|
1,546 |
| ||
Income taxes recoverable |
|
(1,004 |
) |
306 |
| ||
Accrued investment income |
|
1,565 |
|
444 |
| ||
Other assets |
|
(10,880 |
) |
5,409 |
| ||
Reserve for losses and loss expenses |
|
8,702 |
|
489,356 |
| ||
Unearned premiums |
|
313,064 |
|
354,648 |
| ||
Reinsurance balances payable |
|
31,701 |
|
92,655 |
| ||
Deferred income taxes |
|
1,029 |
|
(3,891 |
) | ||
Accounts payable and accrued expenses |
|
(9,425 |
) |
(14,535 |
) | ||
Net cash provided by operating activities |
|
164,905 |
|
168,557 |
| ||
|
|
|
|
|
| ||
Cash flows provided by (used in) investing activities |
|
|
|
|
| ||
Proceeds on sales of investments |
|
939,646 |
|
1,581,206 |
| ||
Proceeds on maturities of investments |
|
108,360 |
|
108,629 |
| ||
Purchases of fixed maturities |
|
(1,080,442 |
) |
(1,449,698 |
) | ||
Purchases of short-term investments, net |
|
(23,943 |
) |
(292,131 |
) | ||
Purchases of other investments |
|
(947 |
) |
|
| ||
Decrease (increase) in securities lending collateral |
|
7,354 |
|
(10,785 |
) | ||
Net cash (used in) investing activities |
|
(49,972 |
) |
(62,779 |
) | ||
|
|
|
|
|
| ||
Cash flows provided by (used in) financing activities |
|
|
|
|
| ||
(Redemption) issuance of common shares, net |
|
(1,267 |
) |
3,139 |
| ||
Purchases of common shares under share repurchase program |
|
(11,308 |
) |
(5,995 |
) | ||
Dividends paid |
|
(26,997 |
) |
(27,196 |
) | ||
(Decrease) increase in securities lending payable |
|
(7,354 |
) |
10,785 |
| ||
Net cash (used in) financing activities |
|
(46,926 |
) |
(19,267 |
) | ||
|
|
|
|
|
| ||
Effect of foreign currency rate changes on cash and cash equivalents |
|
16,545 |
|
10,193 |
| ||
|
|
|
|
|
| ||
Net increase in cash |
|
84,552 |
|
96,704 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents - beginning of period |
|
$ |
832,844 |
|
$ |
620,740 |
|
|
|
|
|
|
| ||
Cash and cash equivalents - end of period |
|
$ |
917,396 |
|
$ |
717,444 |
|
|
|
|
|
|
| ||
Taxes paid during the period |
|
$ |
3,194 |
|
$ |
26 |
|
|
|
|
|
|
| ||
Interest paid during the period |
|
$ |
15,611 |
|
$ |
17,458 |
|
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
1. Basis of preparation and consolidation
These unaudited consolidated financial statements include Validus Holdings, Ltd. and its subsidiaries (together, the Company) and have been prepared in accordance with generally accepted accounting principles in the United States of America (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 in Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In addition, the year-end balance sheet data was derived from audited financial statements but does not include all disclosures required by U.S. GAAP. This Quarterly Report should be read in conjunction with the financial statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2011, as filed with the U.S. Securities and Exchange Commission (the SEC).
In the opinion of management, these unaudited consolidated financial statements reflect all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the Companys financial position and results of operations as at the end of and for the periods presented. Certain amounts in prior periods have been reclassified to conform to current period presentation. All significant intercompany accounts and transactions have been eliminated. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. The major estimates reflected in the Companys consolidated financial statements include the reserve for losses and loss expenses, premium estimates for business written on a line slip or proportional basis, the valuation of goodwill and intangible assets, reinsurance recoverable balances including the provision for unrecoverable reinsurance recoverable balances and investment valuation. Actual results could differ from those estimates. The results of operations for any interim period are not necessarily indicative of the results for a full year. The term ASC used in these notes refers to Accounting Standard Codifications issued by the United States Financial Accounting Standards Board (FASB).
2. Recent accounting pronouncements
(a) Adoption of New Accounting Standards
Presentation of Comprehensive Income
In June 2011, the FASB issued Accounting Standards Update No. 2011-05, Presentation of Comprehensive Income (ASU 2011-05). The objective of ASU 2011-05 is to improve the comparability, consistency and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income. ASU 2011-05 is effective for interim and annual periods beginning after December 15, 2011. In December 2011, the FASB issued Accounting Standards Update No. 2011-12, Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05. ASU 2011-12 indefinitely defers certain reclassification adjustment provisions of ASU 2011-05. ASU 2011-12 is also effective for interim and annual periods beginning after December 15, 2011. Effective January 1, 2012, the Company retrospectively adopted this guidance. The adoption of this guidance did not impact our results of operations, financial condition or liquidity.
Fair Value Measurement and Disclosures
In May 2011, the FASB issued Accounting Standards Update No. 2011-04, Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs (ASU 2011-04). The objective of ASU 2011-04 is to provide common fair value measurement and disclosure requirements in U.S. GAAP and IFRSs. Consequently, the amendments change the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements. For many of the requirements, the amendments do not result in a change in the application of the requirements in ASC Topic 820 Fair Value Measurements. ASU 2011-04 is effective for interim and annual periods beginning after December 15, 2011. Effective January 1, 2012, the Company prospectively adopted this amended guidance. The adoption of this guidance did not impact our results of operations, financial condition or liquidity. The adoption of this guidance did not have a significant impact on the current disclosures included in Note 3 Investments.
(b) Recently Issued Accounting Standards Not Yet Adopted
In December 2011, the FASB issued Accounting Standards Update No. 2011-11, Disclosures about Offsetting Assets and Liabilities (ASU 2011-11). The objective of ASU 2011-11 is to enhance disclosures by requiring improved information about financial instruments and derivative instruments in relation to netting arrangements. ASU 2011-11 is effective for interim and annual periods beginning on or after January 1, 2013. The Company is currently evaluating the impact of this guidance; however, since this update affects disclosures only, it is not expected to have a material impact on the Companys consolidated financial statements.
3. Investments
The Companys investments in fixed maturities are classified as trading and carried at fair value, with related net unrealized gains or losses included in earnings. The Company has adopted all authoritative guidance in effect as of the balance sheet date regarding certain market conditions that allow for fair value measurements that incorporate unobservable inputs where active market transaction based measurements are unavailable.
(a) Classification within the fair value hierarchy
Under U.S. GAAP, a company must determine the appropriate level in the fair value hierarchy for each fair value measurement. The fair value hierarchy prioritizes the inputs, which refer broadly to assumptions market participants would use in pricing an asset or liability, into three levels. It gives the highest priority to quoted prices
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
(unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The level in the fair value hierarchy within which a fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety.
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 2 inputs are inputs other than quoted prices within Level 1 that are observable for the asset or liability, either directly or indirectly. A significant adjustment to a Level 2 input could result in the Level 2 measurement becoming a Level 3 measurement. Level 3 inputs are unobservable inputs for the asset or liability.
Level 1 primarily consists of financial instruments whose value is based on quoted market prices or alternative indices including overnight repos and commercial paper. Level 2 includes financial instruments that are valued through independent external sources using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including time value, yield curve, prepayment speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. The Company performs internal procedures on the valuations received from independent external sources. Financial instruments in this category include U.S. and U.K. Treasuries, sovereign debt, corporate debt, catastrophe bonds, U.S. agency and non-agency mortgage and asset-backed securities and bank loans. Level 3 includes financial instruments that are valued using market approach and income approach valuation techniques. These models incorporate both observable and unobservable inputs. A fund of hedge funds and a private equity investment are the only financial instruments in this category as at March 31, 2012.
Other investments consist of an investment in a fund of hedge funds, a private equity investment and a deferred compensation trust held in mutual funds. The fund of hedge funds is a side pocket valued at $4,978 at March 31, 2012. While a redemption request has been submitted, the timing of receipt of proceeds on the side pocket is unknown. The funds administrator provides monthly reported net asset values (NAV) with a one-month delay in its valuation. As a result, the funds administrators February 29, 2012 NAV was used as a partial basis for fair value measurement in the Companys March 31, 2012 balance sheet. The fund manager provides an estimate of the performance of the fund for the following month based on the estimated performance provided from the underlying third-party funds. The Company utilizes the fund investment managers primary market approach estimated NAV that incorporates relevant valuation sources on a timely basis. As this valuation technique incorporates both observable and significant unobservable inputs, the fund of hedge funds is classified as a Level 3 asset. To determine the reasonableness of the estimated NAV, the Company assesses the variance between the estimated NAV and the one-month delayed fund administrators NAV. Immaterial variances are recorded in the following reporting period. The private equity investment is also valued using both observable and significant unobservable inputs.
At March 31, 2012, the Companys investments were allocated between Levels 1, 2 and 3 as follows:
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
U.S. Government and Government Agency |
|
$ |
|
|
$ |
1,216,891 |
|
$ |
|
|
$ |
1,216,891 |
|
Non-U.S. Government and Government Agency |
|
|
|
406,754 |
|
|
|
406,754 |
| ||||
States, municipalities, political subdivision |
|
|
|
25,784 |
|
|
|
25,784 |
| ||||
Agency residential mortgage-backed securities |
|
|
|
470,868 |
|
|
|
470,868 |
| ||||
Non-Agency residential mortgage-backed securities |
|
|
|
33,449 |
|
|
|
33,449 |
| ||||
U.S. corporate |
|
|
|
1,354,566 |
|
|
|
1,354,566 |
| ||||
Non-U.S. corporate |
|
|
|
631,522 |
|
|
|
631,522 |
| ||||
Bank loans |
|
|
|
490,147 |
|
|
|
490,147 |
| ||||
Catastrophe bonds |
|
|
|
29,355 |
|
|
|
29,355 |
| ||||
Asset-backed securities |
|
|
|
355,874 |
|
|
|
355,874 |
| ||||
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
| ||||
Total fixed maturities |
|
|
|
5,015,210 |
|
|
|
5,015,210 |
| ||||
Short-term investments |
|
297,303 |
|
6,846 |
|
|
|
304,149 |
| ||||
Fund of hedge funds / Private equity investment |
|
|
|
|
|
8,325 |
|
8,325 |
| ||||
Mutual funds |
|
|
|
8,478 |
|
|
|
8,478 |
| ||||
Total |
|
$ |
297,303 |
|
$ |
5,030,534 |
|
$ |
8,325 |
|
$ |
5,336,162 |
|
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
At December 31, 2011, the Companys investments were allocated between Levels 1, 2 and 3 as follows:
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
U.S. Government and Government Agency |
|
$ |
|
|
$ |
1,182,393 |
|
$ |
|
|
$ |
1,182,393 |
|
Non-U.S. Government and Government Agency |
|
|
|
449,358 |
|
|
|
449,358 |
| ||||
States, municipalities, political subdivision |
|
|
|
26,291 |
|
|
|
26,291 |
| ||||
Agency residential mortgage-backed securities |
|
|
|
468,054 |
|
|
|
468,054 |
| ||||
Non-Agency residential mortgage-backed securities |
|
|
|
32,706 |
|
|
|
32,706 |
| ||||
U.S. corporate |
|
|
|
1,329,758 |
|
|
|
1,329,758 |
| ||||
Non-U.S. corporate |
|
|
|
579,675 |
|
|
|
579,675 |
| ||||
Bank loans |
|
|
|
467,256 |
|
|
|
467,256 |
| ||||
Catastrophe bonds |
|
|
|
29,952 |
|
|
|
29,952 |
| ||||
Asset-backed securities |
|
|
|
328,299 |
|
|
|
328,299 |
| ||||
Commercial mortgage-backed securities |
|
|
|
403 |
|
|
|
403 |
| ||||
Total fixed maturities |
|
|
|
4,894,145 |
|
|
|
4,894,145 |
| ||||
Short-term investments |
|
257,854 |
|
22,337 |
|
|
|
280,191 |
| ||||
Fund of hedge funds / Private equity investment |
|
|
|
|
|
8,880 |
|
8,880 |
| ||||
Mutual funds |
|
|
|
7,907 |
|
|
|
7,907 |
| ||||
Total |
|
$ |
257,854 |
|
$ |
4,924,389 |
|
$ |
8,880 |
|
$ |
5,191,123 |
|
At March 31, 2012, Level 3 investments totaled $8,325, representing 0.2% of total investments measured at fair value on a recurring basis. At December 31, 2011, Level 3 investments totaled $8,880 representing 0.2% of total investments measured at fair value on a recurring basis.
The following tables present a reconciliation of the beginning and ending balances for all investments measured at fair value on a recurring basis using Level 3 inputs during the three months ending March 31, 2012 and 2011:
|
|
Three Months Ended March 31, 2012 |
| |||||||
|
|
Fixed Maturity |
|
Other Investments |
|
Total Fair Market Value |
| |||
Level 3 investments - Beginning of period |
|
$ |
|
|
$ |
8,880 |
|
$ |
8,880 |
|
Purchases |
|
|
|
1,529 |
|
1,529 |
| |||
Sales |
|
|
|
(620 |
) |
(620 |
) | |||
Issuances |
|
|
|
|
|
|
| |||
Settlements |
|
|
|
|
|
|
| |||
Realized gains |
|
|
|
28 |
|
28 |
| |||
Unrealized (losses) |
|
|
|
(1,492 |
) |
(1,492 |
) | |||
Amortization |
|
|
|
|
|
|
| |||
Transfers |
|
|
|
|
|
|
| |||
Level 3 investments - End of period |
|
$ |
|
|
$ |
8,325 |
|
$ |
8,325 |
|
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
Three Months Ended March 31, 2011 |
| |||||||
|
|
Fixed Maturity |
|
Other Investments |
|
Total Fair Market Value |
| |||
Level 3 investments - Beginning of period |
|
$ |
|
|
$ |
12,892 |
|
$ |
12,892 |
|
Purchases |
|
|
|
|
|
|
| |||
Sales |
|
|
|
(2,562 |
) |
(2,562 |
) | |||
Issuances |
|
|
|
|
|
|
| |||
Settlements |
|
|
|
|
|
|
| |||
Realized gains |
|
|
|
260 |
|
260 |
| |||
Unrealized (losses) |
|
|
|
123 |
|
123 |
| |||
Amortization |
|
|
|
|
|
|
| |||
Transfers |
|
|
|
|
|
|
| |||
Level 3 investments - End of period |
|
$ |
|
|
$ |
10,713 |
|
$ |
10,713 |
|
(b) Net investment income
Net investment income was derived from the following sources:
|
|
Three Months Ended |
| ||||
|
|
March 31, |
|
March 31, |
| ||
|
|
2012 |
|
2011 |
| ||
Fixed maturities and short-term investments |
|
$ |
27,276 |
|
$ |
28,935 |
|
Cash and cash equivalents |
|
2,317 |
|
2,581 |
| ||
Securities lending income |
|
5 |
|
16 |
| ||
Total gross investment income |
|
29,598 |
|
31,532 |
| ||
Investment expenses |
|
(1,838 |
) |
(1,557 |
) | ||
Net investment income |
|
$ |
27,760 |
|
$ |
29,975 |
|
(c) Fixed maturity and short-term investments
The following represents an analysis of net realized gains and the change in net unrealized gains (losses) on investments:
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
Three Months Ended |
| ||||
|
|
March 31, |
|
March 31, |
| ||
|
|
2012 |
|
2011 |
| ||
Fixed maturities, short-term and other investments and cash equivalents |
|
|
|
|
| ||
Gross realized gains |
|
$ |
10,008 |
|
$ |
15,765 |
|
Gross realized (losses) |
|
(2,476 |
) |
(9,386 |
) | ||
Net realized gains on investments |
|
7,532 |
|
6,379 |
| ||
Net unrealized gains on securities lending |
|
37 |
|
30 |
| ||
Change in net unrealized gains (losses) on investments |
|
20,634 |
|
(12,858 |
) | ||
Total net realized gains and change in net unrealized gains (losses) on investments |
|
$ |
28,203 |
|
$ |
(6,449 |
) |
The amortized cost, gross unrealized gains and (losses) and estimated fair value of investments at March 31, 2012 were as follows:
|
|
Amortized Cost |
|
Gross Unrealized |
|
Gross Unrealized |
|
Estimated Fair |
| ||||
U.S. Government and Government Agency |
|
$ |
1,211,508 |
|
$ |
6,900 |
|
$ |
(1,517 |
) |
$ |
1,216,891 |
|
Non-U.S. Government and Government Agency |
|
398,550 |
|
9,100 |
|
(896 |
) |
406,754 |
| ||||
States, municipalities, political subdivision |
|
25,101 |
|
683 |
|
|
|
25,784 |
| ||||
Agency residential mortgage-backed securities |
|
454,249 |
|
16,837 |
|
(218 |
) |
470,868 |
| ||||
Non-Agency residential mortgage-backed securities |
|
37,711 |
|
259 |
|
(4,521 |
) |
33,449 |
| ||||
U.S. corporate |
|
1,327,830 |
|
28,697 |
|
(1,961 |
) |
1,354,566 |
| ||||
Non-U.S. corporate |
|
623,577 |
|
8,905 |
|
(960 |
) |
631,522 |
| ||||
Bank loans |
|
489,058 |
|
4,331 |
|
(3,242 |
) |
490,147 |
| ||||
Catastrophe bonds |
|
29,250 |
|
166 |
|
(61 |
) |
29,355 |
| ||||
Asset-backed securities |
|
355,047 |
|
1,586 |
|
(759 |
) |
355,874 |
| ||||
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total fixed maturities |
|
4,951,881 |
|
77,464 |
|
(14,135 |
) |
5,015,210 |
| ||||
Total short-term investments |
|
304,150 |
|
3 |
|
(4 |
) |
304,149 |
| ||||
Total other investments |
|
15,938 |
|
2,301 |
|
(1,436 |
) |
16,803 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total |
|
$ |
5,271,969 |
|
$ |
79,768 |
|
$ |
(15,575 |
) |
$ |
5,336,162 |
|
The amortized cost, gross unrealized gains and (losses) and estimated fair value of investments at December 31, 2011 were as follows:
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
Amortized Cost |
|
Gross Unrealized |
|
Gross Unrealized |
|
Estimated Fair |
| ||||
U.S. Government and Government Agency |
|
$ |
1,170,810 |
|
$ |
11,630 |
|
$ |
(47 |
) |
$ |
1,182,393 |
|
Non-U.S. Government and Government Agency |
|
446,258 |
|
9,173 |
|
(6,073 |
) |
449,358 |
| ||||
States, municipalities, political subdivision |
|
25,715 |
|
586 |
|
(10 |
) |
26,291 |
| ||||
Agency residential mortgage-backed securities |
|
451,751 |
|
16,622 |
|
(319 |
) |
468,054 |
| ||||
Non-Agency residential mortgage-backed securities |
|
39,134 |
|
143 |
|
(6,571 |
) |
32,706 |
| ||||
U.S. corporate |
|
1,314,375 |
|
24,932 |
|
(9,549 |
) |
1,329,758 |
| ||||
Non-U.S. corporate |
|
577,743 |
|
6,320 |
|
(4,388 |
) |
579,675 |
| ||||
Bank loans |
|
475,770 |
|
2,435 |
|
(10,949 |
) |
467,256 |
| ||||
Catastrophe bonds |
|
29,250 |
|
702 |
|
|
|
29,952 |
| ||||
Asset-backed securities |
|
328,497 |
|
900 |
|
(1,098 |
) |
328,299 |
| ||||
Commercial mortgage-backed securities |
|
402 |
|
1 |
|
|
|
403 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total fixed maturities |
|
4,859,705 |
|
73,444 |
|
(39,004 |
) |
4,894,145 |
| ||||
Total short-term investments |
|
280,299 |
|
1 |
|
(109 |
) |
280,191 |
| ||||
Total other investments |
|
15,002 |
|
1,785 |
|
|
|
16,787 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total |
|
$ |
5,155,006 |
|
$ |
75,230 |
|
$ |
(39,113 |
) |
$ |
5,191,123 |
|
The following table sets forth certain information regarding the investment ratings of the Companys fixed maturities portfolio as at March 31, 2012 and December 31, 2011. Investment ratings are the lower of Moodys or Standard & Poors rating for each investment security, presented in Standard & Poors equivalent rating. For investments where Moodys and Standard & Poors ratings are not available, Fitch ratings are used and presented in Standard & Poors equivalent rating.
|
|
March 31, 2012 |
|
December 31, 2011 |
| ||||||
|
|
Estimated Fair |
|
% of Total |
|
Estimated Fair |
|
% of Total |
| ||
AAA |
|
$ |
852,954 |
|
17.0 |
% |
$ |
882,912 |
|
18.0 |
% |
AA |
|
2,114,001 |
|
42.2 |
% |
2,077,981 |
|
42.5 |
% | ||
A |
|
1,192,091 |
|
23.8 |
% |
1,078,793 |
|
22.0 |
% | ||
BBB |
|
323,226 |
|
6.4 |
% |
345,091 |
|
7.1 |
% | ||
Investment grade |
|
4,482,272 |
|
89.4 |
% |
4,384,777 |
|
89.6 |
% | ||
|
|
|
|
|
|
|
|
|
| ||
BB |
|
285,476 |
|
5.7 |
% |
254,409 |
|
5.2 |
% | ||
B |
|
223,175 |
|
4.4 |
% |
231,420 |
|
4.7 |
% | ||
CCC |
|
12,760 |
|
0.3 |
% |
12,578 |
|
0.3 |
% | ||
CC |
|
4,944 |
|
0.1 |
% |
4,605 |
|
0.1 |
% | ||
D/NR |
|
6,583 |
|
0.1 |
% |
6,356 |
|
0.1 |
% | ||
Non-Investment grade |
|
532,938 |
|
10.6 |
% |
509,368 |
|
10.4 |
% | ||
|
|
|
|
|
|
|
|
|
| ||
Total Fixed Maturities |
|
$ |
5,015,210 |
|
100.0 |
% |
$ |
4,894,145 |
|
100.0 |
% |
The amortized cost and estimated fair value amounts for fixed maturity securities held at March 31, 2012 and December 31, 2011 are shown by contractual maturity. Actual maturity may differ from contractual maturity because certain borrowers may have the right to call or prepay certain obligations with or without call or prepayment penalties.
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
March 31, 2012 |
|
December 31, 2011 |
| ||||||||
|
|
Amortized Cost |
|
Estimated Fair |
|
Amortized Cost |
|
Estimated Fair |
| ||||
Due in one year or less |
|
$ |
498,365 |
|
$ |
503,282 |
|
$ |
520,631 |
|
$ |
523,107 |
|
Due after one year through five years |
|
3,208,987 |
|
3,251,358 |
|
3,160,647 |
|
3,186,711 |
| ||||
Due after five years through ten years |
|
383,404 |
|
386,216 |
|
350,459 |
|
346,654 |
| ||||
Due after ten years |
|
14,118 |
|
14,163 |
|
8,184 |
|
8,211 |
| ||||
|
|
4,104,874 |
|
4,155,019 |
|
4,039,921 |
|
4,064,683 |
| ||||
Asset-backed and mortgage-backed securities |
|
847,007 |
|
860,191 |
|
819,784 |
|
829,462 |
| ||||
Total |
|
$ |
4,951,881 |
|
$ |
5,015,210 |
|
$ |
4,859,705 |
|
$ |
4,894,145 |
|
The Company has a four year, $525,000 secured letter of credit facility provided by a syndicate of commercial banks (the Four Year Secured Facility). At March 31, 2012, approximately $327,829 (December 31, 2011: $nil) of letters of credit were issued and outstanding under this facility for which $458,980 of investments were pledged as collateral (December 31, 2011: $nil). In 2007, the Company entered into a $100,000 standby letter of credit facility which provides Funds at Lloyds (the Talbot FAL Facility). On November 19, 2009, the Company entered into a Second Amendment to the Talbot FAL Facility to reduce the commitment from $100,000 to $25,000. At March 31, 2012, $25,000 (December 31, 2011: $25,000) of letters of credit were issued and outstanding under the Talbot FAL Facility for which $44,384 of investments were pledged as collateral (December 31, 2011: $44,623). In addition, $2,064,780 of investments were held in trust at March 31, 2012 (December 31, 2011: $2,129,570). Of those, $1,730,946 were held in trust for the benefit of Talbots cedants and policyholders, and to facilitate the accreditation of Talbot as an alien insurer/reinsurer by certain regulators (December 31, 2011: $1,686,586). In 2009, the Company entered into a $500,000 secured letter of credit facility provided by Citibank Europe plc (the Secured Bi-Lateral Letter of Credit Facility). At March 31, 2012 approximately $116 (December 31, 2011: $nil) of letters of credit were issued and outstanding under this facility for which $1,010 of investments were pledged as collateral (December 31, 2011: $nil).
The Company assumed two letters of credit facilities as part of the acquisition of IPC Holdings, Ltd. (the IPC Acquisition). A Credit Facility between IPC, IPCRe Limited, the Lenders party thereto and Wachovia Bank, National Association (the IPC Syndicated Facility) and a Letters of Credit Master Agreement between Citibank N.A. and IPCRe Limited (the IPC Bi-Lateral Facility). At March 31, 2010, the IPC Syndicated Facility was closed. At March 31, 2012, the IPC Bi-Lateral Facility had $51,583 (December 31, 2011: $57,146) letters of credit issued and outstanding for which $107,674 (December 31, 2011: $105,428) of investments were held in an associated collateral account.
(d) Securities lending
The Company participates in a securities lending program whereby certain securities from its portfolio are loaned to third parties for short periods of time through a lending agent. The Company retains all economic interest in the securities it lends and receives a fee from the borrower for the temporary use of the securities. Collateral in the form of cash, government securities and letters of credit is required at a rate of 102% of the market value of the loaned securities and is held by a third party. As at March 31, 2012, the Company had $1,083 (December 31, 2011: $8,286) in securities on loan. During the three months ended March 31, 2012, the Company recorded a $37 unrealized gain on this collateral on its Statements of Comprehensive Income (Loss) (March 31, 2011: unrealized gain $30).
Securities lending collateral reinvested includes corporate floating rate securities and overnight repos with an average reset period of 1.0 days (December 31, 2011: 3.9 days). As at March 31, 2012, the securities lending collateral reinvested by the Company in connection with its securities lending program was allocated between Levels 1, 2 and 3 as follows:
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
Corporate |
|
$ |
|
|
$ |
292 |
|
$ |
|
|
$ |
292 |
|
Short-term investments |
|
127 |
|
|
|
|
|
127 |
| ||||
Total |
|
$ |
127 |
|
$ |
292 |
|
$ |
|
|
$ |
419 |
|
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
As at December 31, 2011, the securities lending collateral reinvested by the Company in connection with its securities lending program was allocated between Levels 1, 2 and 3 as follows:
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
| ||||
Corporate |
|
$ |
|
|
$ |
255 |
|
$ |
|
|
$ |
255 |
|
Cash and cash equivalents |
|
7,481 |
|
|
|
|
|
7,481 |
| ||||
Total |
|
$ |
7,481 |
|
$ |
255 |
|
$ |
|
|
$ |
7,736 |
|
The following table sets forth certain information regarding the investment ratings of the Companys securities lending collateral reinvested as at March 31, 2012 and December 31, 2011. Investment ratings are the lower of Moodys or Standard & Poors rating for each investment security, presented in Standard & Poors equivalent rating. For investments where Moodys and Standard & Poors ratings are not available, Fitch ratings are used and presented in Standard & Poors equivalent rating.
|
|
March 31, 2012 |
|
December 31, 2011 |
| ||||||
|
|
Estimated Fair |
|
% of Total |
|
Estimated Fair |
|
% of Total |
| ||
NR |
|
292 |
|
69.7 |
% |
255 |
|
3.3 |
% | ||
|
|
292 |
|
69.7 |
% |
255 |
|
3.3 |
% | ||
NR- Short-term investments (a) |
|
127 |
|
30.3 |
% |
7,481 |
|
96.7 |
% | ||
Total |
|
$ |
419 |
|
100.0 |
% |
$ |
7,736 |
|
100.0 |
% |
(a) This amount relates to certain short-term investments with short original maturities which are generally not rated.
The amortized cost and estimated fair value amounts for securities lending collateral reinvested by the Company at March 31, 2012 and December 31, 2011 are shown by contractual maturity below. Actual maturity may differ from contractual maturity because certain borrowers may have the right to call or prepay certain obligations with or without call or prepayment penalties.
|
|
March 31, 2012 |
|
December 31, 2011 |
| ||||||||
|
|
Amortized Cost |
|
Estimated Fair |
|
Amortized Cost |
|
Estimated Fair |
| ||||
Due in one year or less |
|
$ |
108 |
|
$ |
127 |
|
$ |
7,462 |
|
$ |
7,481 |
|
Due after one year through five years |
|
1,000 |
|
292 |
|
1,000 |
|
255 |
| ||||
Total |
|
$ |
1,108 |
|
$ |
419 |
|
$ |
8,462 |
|
$ |
7,736 |
|
4. Investment in AlphaCat Re 2011, Ltd.
On May 25, 2011, the Company joined with other investors in capitalizing AlphaCat Re 2011, Ltd. (AlphaCat Re 2011), a special purpose sidecar reinsurer formed for the purpose of writing collateralized reinsurance and retrocessional reinsurance. At the time of formation, Validus Re had an equity interest in AlphaCat Re 2011 and as Validus Re held a majority of AlphaCat Re 2011s outstanding voting rights, the financial statements of AlphaCat Re 2011 were included in the consolidated financial statements of the Company.
On December 23, 2011, the Company completed a secondary offering of common shares of AlphaCat Re 2011 to third party investors, along with a partial sale of Validus Res common shares to one of the third party investors.
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
As a result of these transactions, Validus Re maintained an equity interest in AlphaCat Re 2011; however its share of AlphaCat Re 2011s outstanding voting rights decreased to 43.7%. As a result of the Companys voting interest falling below 50%, the individual assets and liabilities and corresponding noncontrolling interest of AlphaCat Re 2011 were derecognized from the consolidated balance sheet of the Company as at December 31, 2011 and the remaining investment in AlphaCat Re 2011 is treated as an equity method investment as at March 31, 2012. The portion of AlphaCat Re 2011s earnings attributable to third party investors for the year ended December 31, 2011 was recorded in the Consolidated Statements of Comprehensive Income as net income attributable to noncontrolling interest.
The following table presents a reconciliation of the beginning and ending investment in non-consolidated affiliate balances for the three months ended March 31, 2012:
|
|
Three Months Ended March |
| |
|
|
Investment in non- |
| |
As at December 31, 2011 |
|
$ |
53,031 |
|
Equity earnings in non-consolidated affiliate |
|
3,367 |
| |
As at March 31, 2012 |
|
$ |
56,398 |
|
The following table presents the Companys equity investment in AlphaCat Re 2011 at March 31, 2012:
|
|
Investment in non-consolidated affiliate |
| ||||||||
|
|
Investment at |
|
Voting |
|
Equity |
|
Carrying value |
| ||
AlphaCat Re 2011 |
|
$ |
41,389 |
|
43.7 |
% |
22.3 |
% |
$ |
56,398 |
|
5. Derivative instruments used in hedging activities
The Company enters into derivative instruments for risk management purposes, specifically to hedge unmatched foreign currency exposures. During the year ended December 31, 2010, the Company entered into a foreign currency forward contract to mitigate the risk of foreign currency exposure of unpaid losses denominated in Chilean Pesos (CLP). The CLP foreign currency forward contract was renewed during the three months ended March 31, 2012. During the three months ended March 31, 2011, the Company entered into three foreign currency forward exchange contracts to mitigate the risk of fluctuations in the Euro and Australian dollar to U.S. dollar rates. One of the contracts was renewed during the three months ended March 31, 2012. During the three months ended June 30, 2011, the Company entered into a foreign currency forward exchange contract to mitigate the risk of foreign currency exposure of unpaid losses denominated in Japanese Yen. The Yen foreign currency forward contract was renewed during the three months ended March 31, 2012. During the three months ended December 31, 2011, the Company entered into an additional foreign currency forward contract to mitigate the risk of fluctuations in the Euro to U.S. dollar rates. This contract was renewed during the three months ended March 31, 2012. During the three months ended March 31, 2012, the Company entered into an additional foreign currency forward contract to mitigate the risk of fluctuations in the Euro to U.S. dollar rates. The following table summarizes information on the location and amount of the derivative fair value on the consolidated balance sheet at March 31, 2012:
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
|
|
Asset derivatives |
|
Liability derivatives |
| |||||||
Derivatives designated as hedging |
|
Notional |
|
Balance Sheet |
|
Fair value |
|
Balance Sheet |
|
Fair value |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Foreign exchange contracts |
|
$ |
104,300 |
|
Other assets |
|
$ |
|
|
Accounts payable and accrued expenses |
|
$ |
676 |
|
The following table summarizes information on the location and amount of the derivative fair value on the consolidated balance sheet at December 31, 2011:
|
|
|
|
Asset derivatives |
|
Liability derivatives |
| |||||||
Derivatives designated as hedging |
|
Notional |
|
Balance Sheet |
|
Fair value |
|
Balance Sheet |
|
Fair value |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Foreign exchange contract |
|
$ |
75,323 |
|
Other assets |
|
$ |
476 |
|
Accounts payable and accrued expenses |
|
$ |
|
|
(a) Classification within the fair value hierarchy
As described in Note 3 Investments under U.S. GAAP, a company must determine the appropriate level in the fair value hierarchy for each fair value measurement. The assumptions used within the valuation are observable in the marketplace, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Accordingly, these derivatives were classified within Level 2 of the fair value hierarchy.
(b) Derivative instruments designated as a fair value hedge
The Company designates its derivative instruments as fair value hedges and formally and contemporaneously documents all relationships between the hedging instruments and hedged items and links the hedging derivatives to specific assets and liabilities. The Company assesses the effectiveness of the hedges, both at inception and on an on-going basis and determines whether the hedges are highly effective in offsetting changes in fair value of the linked hedged items.
The following table provides the total impact on earnings relating to the derivative instruments formally designated as fair value hedges along with the impact of the related hedged items for the three months ended March 31, 2012 and 2011:
|
|
|
|
Three Months Ended March 31, 2012 |
| |||||||
Derivatives designated as |
|
Location of gain |
|
Amount of gain |
|
Amount of gain (loss) |
|
Amount of gain |
| |||
|
|
|
|
|
|
|
|
|
| |||
Foreign exchange |
|
Foreign exchange (losses) gains |
|
$ |
(3,319 |
) |
$ |
3,319 |
|
$ |
|
|
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
|
|
Three Months Ended March 31, 2011 |
| |||||||
Derivatives designated as |
|
Location of gain |
|
Amount of gain |
|
Amount of gain (loss) |
|
Amount of gain |
| |||
|
|
|
|
|
|
|
|
|
| |||
Foreign exchange |
|
Foreign exchange (losses) gains |
|
$ |
(3,822 |
) |
$ |
3,822 |
|
$ |
|
|
6. Reserve for losses and loss expenses
Reserves for losses and loss expenses are based in part upon the estimation of case losses reported from brokers, insureds and ceding companies. The Company also uses statistical and actuarial methods to estimate ultimate expected losses and loss expenses. The period of time from the occurrence of a loss, the reporting of a loss to the Company and the settlement of the Companys liability may be several months or years. During this period, additional facts and trends may be revealed. As these factors become apparent, case reserves will be adjusted, sometimes requiring an increase or decrease in the overall reserves of the Company, and at other times requiring a reallocation of incurred but not reported reserves to specific case reserves. These estimates are reviewed and adjusted regularly, and such adjustments, if any, are reflected in earnings in the period in which they become known. While management believes that it has made a reasonable estimate of ultimate losses, there can be no assurances that ultimate losses and loss expenses will not exceed the total reserves.
The following table represents an analysis of paid and unpaid losses and loss expenses incurred and a reconciliation of the beginning and ending unpaid loss expenses for the three months ended March 31, 2012 and 2011:
|
|
Three Months Ended |
| ||||
|
|
March 31, |
|
March 31, |
| ||
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Reserve for losses and loss expenses, beginning of period |
|
$ |
2,631,143 |
|
$ |
2,035,973 |
|
Losses and loss expenses recoverable |
|
(372,485 |
) |
(283,134 |
) | ||
Net reserves for losses and loss expenses, beginning of period |
|
2,258,658 |
|
1,752,839 |
| ||
Increase (decrease) in net losses and loss expenses incurred in respect of losses occurring in: |
|
|
|
|
| ||
Current year |
|
262,413 |
|
502,714 |
| ||
Prior years |
|
(30,424 |
) |
(26,516 |
) | ||
Total incurred losses and loss expenses |
|
231,989 |
|
476,198 |
| ||
Total net paid losses |
|
(204,223 |
) |
(163,257 |
) | ||
Foreign exchange |
|
11,894 |
|
14,934 |
| ||
Net reserve for losses and loss expenses, end of period |
|
2,298,318 |
|
2,080,714 |
| ||
Losses and loss expenses recoverable |
|
351,292 |
|
453,701 |
| ||
Reserve for losses and loss expenses, end of period |
|
$ |
2,649,610 |
|
$ |
2,534,415 |
|
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
7. Reinsurance
The Company enters into reinsurance and retrocession agreements in order to mitigate its accumulation of loss, reduce its liability on individual risks, enable it to underwrite policies with higher limits and increase its aggregate capacity. The cession of insurance and reinsurance does not legally discharge the Company from its primary liability for the full amount of the policies, and the Company is required to pay the loss and bear collection risk if the reinsurer fails to meet its obligations under the reinsurance or retrocession agreement. Amounts recoverable from reinsurers are estimated in a manner consistent with the underlying liabilities.
(a) Credit risk
The Company evaluates the financial condition of its reinsurers and monitors concentration of credit risk arising from its exposure to individual reinsurers. The reinsurance program is generally placed with reinsurers whose rating, at the time of placement, was A- or better rated by Standard & Poors or the equivalent with other rating agencies. Exposure to a single reinsurer is also controlled with restrictions dependent on rating. At March 31, 2012, 99.7% of reinsurance recoverables (which includes loss reserves recoverable and recoverables on paid losses) were from reinsurers rated A- or better and included $97,048 of IBNR recoverable (December 31, 2011: $125,298). Reinsurance recoverables by reinsurer are as follows:
|
|
March 31, 2012 |
|
December 31, 2011 |
| ||||||
|
|
Reinsurance |
|
% of Total |
|
Reinsurance |
|
% of Total |
| ||
Top 10 reinsurers |
|
$ |
313,589 |
|
78.6 |
% |
$ |
323,315 |
|
69.8 |
% |
Other reinsurers balances > $1 million |
|
78,870 |
|
19.8 |
% |
132,417 |
|
28.6 |
% | ||
Other reinsurers balances < $1 million |
|
6,490 |
|
1.6 |
% |
7,248 |
|
1.6 |
% | ||
Total |
|
$ |
398,949 |
|
100.0 |
% |
$ |
462,980 |
|
100.0 |
% |
|
|
March 31, 2012 |
| |||||
Top 10 Reinsurers |
|
Rating |
|
Reinsurance |
|
% of Total |
| |
Lloyds Syndicates |
|
A+ |
|
$ |
82,289 |
|
26.4 |
% |
Allianz |
|
AA- |
|
45,000 |
|
14.3 |
% | |
Everest Re |
|
A+ |
|
44,304 |
|
14.1 |
% | |
Hannover Re |
|
AA- |
|
40,219 |
|
12.8 |
% | |
Transatlantic Re |
|
A+ |
|
21,297 |
|
6.8 |
% | |
Amlin AG |
|
A |
|
18,307 |
|
5.8 |
% | |
Odyssey Reinsurance Company |
|
A- |
|
16,269 |
|
5.2 |
% | |
Swiss Re |
|
AA- |
|
15,809 |
|
5.0 |
% | |
Hiscox Insurance Company (Bermuda) Ltd. |
|
A |
|
15,801 |
|
5.0 |
% | |
Fully Collateralized |
|
NR |
|
14,294 |
|
4.6 |
% | |
Total |
|
|
|
$ |
313,589 |
|
100.0 |
% |
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
December 31, 2011 |
| |||||
Top 10 Reinsurers |
|
Rating |
|
Reinsurance |
|
% of Total |
| |
Lloyds Syndicates |
|
A+ |
|
$ |
77,419 |
|
24.0 |
% |
Allianz |
|
AA- |
|
59,764 |
|
18.5 |
% | |
Hannover Re |
|
AA- |
|
39,762 |
|
12.3 |
% | |
Everest Re |
|
A+ |
|
38,618 |
|
11.9 |
% | |
Transatlantic Re |
|
A+ |
|
21,344 |
|
6.6 |
% | |
Tokio Millenium Re Ltd |
|
AA- |
|
20,432 |
|
6.3 |
% | |
Fully Collateralized |
|
NR |
|
18,140 |
|
5.6 |
% | |
Odyssey Reinsurance Company |
|
A- |
|
16,737 |
|
5.2 |
% | |
Platinum Underwriters |
|
A |
|
15,833 |
|
4.9 |
% | |
Munich Re |
|
AA- |
|
15,266 |
|
4.7 |
% | |
Total |
|
|
|
$ |
323,315 |
|
100.0 |
% |
At March 31, 2012 and December 31, 2011, the provision for uncollectible reinsurance relating to losses recoverable was $6,286 and $6,821, respectively. To estimate the provision for uncollectible reinsurance recoverable, the reinsurance recoverable is first allocated to applicable reinsurers. This determination is based on a process rather than an estimate, although an element of judgment is applied. As part of this process, ceded IBNR is allocated by reinsurer. Of the $398,949 reinsurance recoverable at March 31, 2012 (December 31, 2011: $462,980), $14,294 was fully collateralized (December 31, 2011: $18,140).
The Company uses a default analysis to estimate uncollectible reinsurance. The primary components of the default analysis are reinsurance recoverable balances by reinsurer and default factors used to determine the portion of a reinsurers balance deemed to be uncollectible. Default factors require considerable judgment and are determined using the current rating, or rating equivalent, of each reinsurer as well as other key considerations and assumptions.
8. Share capital
(a) Authorized and issued
The Companys authorized share capital is 571,428,571 voting and non-voting shares with a par value of $0.175 per share. The holders of common voting shares are entitled to receive dividends and are allocated one vote per share, provided that, if the controlled shares of any shareholder or group of related shareholders constitute more than 9.09 percent of the outstanding common shares of the Company, their voting power will be reduced to 9.09 percent.
The Company may from time to time repurchase its securities, including common shares, Junior Subordinated Deferrable Debentures and Senior Notes. The Company has repurchased 35,404,545 common shares for an aggregate purchase price of $958,478 from the inception of its share repurchase program to May 1, 2012. The Company has $370,695 remaining under its authorized share repurchase program.
The Company expects the purchases under its share repurchase program to be made from time to time in the open market or in privately negotiated transactions. The timing, form and amount of the share repurchases under the program will depend on a variety of factors, including market conditions, the Companys capital position relative to internal and rating agency targets, legal requirements and other factors. The repurchase program may be modified, extended or terminated by the Board of Directors at any time.
The following table is a summary of the common shares issued and outstanding:
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
|
|
Common Shares |
|
Common shares issued, December 31, 2011 |
|
134,503,065 |
|
Restricted share awards vested, net of shares withheld |
|
229,688 |
|
Restricted share units vested, net of shares withheld |
|
5,101 |
|
Employee seller shares vested |
|
|
|
Options exercised |
|
7,149 |
|
Warrants exercised |
|
|
|
Direct issuance of common stock |
|
|
|
Common shares issued, March 31, 2012 |
|
134,745,003 |
|
Shares repurchased |
|
(35,404,545 |
) |
Common shares outstanding, March 31, 2012 |
|
99,340,458 |
|
|
|
Common Shares |
|
Common shares issued, December 31, 2010 |
|
132,838,111 |
|
Restricted share awards vested, net of shares withheld |
|
274,966 |
|
Restricted share units vested, net of shares withheld |
|
5,376 |
|
Employee seller shares vested |
|
|
|
Options exercised |
|
201,709 |
|
Warrants exercised |
|
|
|
Common shares issued, March 31, 2011 |
|
133,320,162 |
|
Shares repurchased |
|
(35,031,985 |
) |
Common shares outstanding, March 31, 2011 |
|
98,288,177 |
|
(b) Warrants
During the three months ended March 31, 2012 and 2011, no warrants were exercised.
(c) Deferred share units
Under the terms of the Companys Director Stock Compensation Plan, non-management directors may elect to receive their director fees in deferred share units rather than cash. The number of deferred share units distributed in case of election under the plan is equal to the amount of the annual retainer fee otherwise payable to the director on such payment date divided by 100% of the fair market value of a share on such payment date. Additional deferred share units are issued in lieu of dividends that accrue on these deferred share units. The total outstanding deferred share units at March 31, 2012 were 4,888 (December 31, 2011: 4,850).
(d) Dividends
On February 9, 2012, the Company announced a quarterly cash dividend of $0.25 (2011: $0.25) per common share and $0.25 per common share equivalent for which each outstanding warrant is exercisable. This dividend was paid on March 30, 2012 to holders of record on March 15, 2012.
9. Stock plans
(a) Long Term Incentive Plan and Short Term Incentive Plan
The Companys Amended and Restated 2005 Long Term Incentive Plan (LTIP) provides for grants to employees of options, stock appreciation rights (SARs), restricted shares, restricted share units, performance shares, dividend equivalents or other share-based awards. In addition, the Company may issue restricted share awards or restricted share units in connection with awards issued under its annual Short Term Incentive Plan
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
(STIP). The total number of shares reserved for issuance under the LTIP and STIP are 13,126,896 shares of which 4,104,307 shares are remaining. The LTIP and STIP are administered by the Compensation Committee of the Board of Directors. No SARs have been granted to date. Grant prices are established at the fair market value of the Companys common shares at the date of grant.
i. Options
Options may be exercised for voting common shares upon vesting. Options have a life of 10 years and vest either ratably or at the end of the required service period from the date of grant. Fair value of the option awards at the date of grant is determined using the Black-Scholes option-pricing model. The following weighted average assumptions were used for all grants to date:
Year |
|
Weighted average risk free |
|
Weighted average |
|
Expected life (years) |
|
Expected volatility |
|
2009 |
|
3.9 |
% |
3.7 |
% |
2 |
|
34.6 |
% |
2010 (a) |
|
n/a |
|
n/a |
|
n/a |
|
n/a |
|
2011 (a) |
|
n/a |
|
n/a |
|
n/a |
|
n/a |
|
(a) The Company has not granted any stock option awards since September 4, 2009.
Expected volatility is based on stock price volatility of comparable publicly-traded companies. The Company used the simplified method consistent with U.S. GAAP authoritative guidance on stock compensation expenses to estimate expected lives for options granted during the period as historical exercise data was not available and the options met the requirement as set out in the guidance.
Share compensation expenses of $135 were recorded for the three months ended March 31, 2012 (2011: $1,247). The expenses represent the proportionate accrual of the fair value of each grant based on the remaining vesting period.
Activity with respect to options for the three months ended March 31, 2012 was as follows:
|
|
|
|
Weighted Average |
|
Weighted Average |
| ||
|
|
|
|
Grant Date |
|
Grant Date |
| ||
|
|
Options |
|
Fair Value |
|
Exercise Price |
| ||
Options outstanding, December 31, 2011 |
|
2,263,012 |
|
$ |
6.69 |
|
$ |
20.12 |
|
Options granted |
|
|
|
|
|
|
| ||
Options exercised |
|
(7,149 |
) |
6.90 |
|
24.69 |
| ||
Options forfeited |
|
|
|
|
|
|
| ||
Options outstanding, March 31, 2012 |
|
2,255,863 |
|
$ |
6.69 |
|
$ |
20.10 |
|
Options exercisable at March 31, 2012 |
|
2,227,043 |
|
$ |
6.64 |
|
$ |
20.08 |
|
Activity with respect to options for the three months ended March 31, 2011 was as follows:
|
|
|
|
Weighted Average |
|
Weighted Average |
| ||
|
|
|
|
Grant Date |
|
Grant Date |
| ||
|
|
Options |
|
Fair Value |
|
Exercise Price |
| ||
Options outstanding, December 31, 2010 |
|
2,723,684 |
|
$ |
6.74 |
|
$ |
20.19 |
|
Options granted |
|
|
|
|
|
|
| ||
Options exercised |
|
(201,709 |
) |
4.48 |
|
21.94 |
| ||
Options forfeited |
|
|
|
|
|
|
| ||
Options outstanding, March 31, 2011 |
|
2,521,975 |
|
$ |
6.92 |
|
$ |
20.05 |
|
Options exercisable at March 31, 2011 |
|
2,399,880 |
|
$ |
6.81 |
|
$ |
19.94 |
|
Validus Holdings, Ltd.
Notes to Consolidated Financial Statements (unaudited)
(Expressed in thousands of U.S. dollars, except share and per share information)
At March 31, 2012, there were $7 (December 31, 2011: $141) of total unrecognized share compensation expenses in respect of options that are expected to be recognized over a weighted-average period of 0.1 year (December 31, 2011: 0.2 years).
ii. Restricted share awards
Restricted shares granted under the LTIP and STIP vest either ratably or at the end of the required service period and contain certain restrictions during the vesting period, relating to, among other things, forfeiture in the event of termination of employment and transferability. Share compensation expenses of $5,940 were recorded for the three months ended March 31, 2012 (2011: $9,156). The expenses represent the proportionate accrual of the fair value of each grant based on the remaining vesting period.
Activity with respect to unvested restricted share awards for the three months ended March 31, 2012 was as follows:
|
|
Restricted |
|
Weighted Average |
| |
|
|
Share |
|
Grant Date |
| |
|
|
Awards |
|
Fair Value |
| |
Restricted share awards outstanding, December 31, 2011 |
|
3,003,547 |